{ "generatedAt": "2026-10-15T19:02:14.151Z", "engine": "Exact dashboard runPlan; no independent forecast engine", "planningModel": { "basis": "saleable", "area": 2500000, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "areaBasisVersion": 3, "factor": 1.4, "target": 1000000, "targetBasis": "saleable", "months": 8, "scenario": "balanced", "confirmed": true, "monthlyLeads": 3500, "awarenessLead": 0.5, "releaseBuffer": 1.25, "cpCommission": 2, "installment1Lag": 3, "installment1Percent": 30, "installment2Lag": 6, "installment2Percent": 25, "installment3Lag": 12, "installment3Percent": 25, "leadQual": 35, "qualVisit": 40, "visitNegotiation": 45, "negBooking": 30, "cancellation": 8, "bookAgreement": 95, "agreementRegistration": 95, "lag": 1, "collection": 20, "cpShare": 60, "costPerLead": 1500, "escalation": 0, "postLeads": 3000, "release": [ 20, 18, 16, 14, 10, 8, 8, 6 ], "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." } ], "areaAssumptionNotice": "The original preliminary design did not specify exclusive terraces. Those absent fields were migrated once to an explicit 0 sq ft design assumption. Blank or unknown terrace inputs now gate inventory. Saleable loading applies to RERA carpet plus exclusive terrace; balcony is excluded." }, "planningModelBasis": "See dashboard assumption disclosures", "cases": { "conservative": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 250000, "ticket": 7475000, "units": 274, "allocatedCarpet": 178571.42857142858, "carpet": 178100, "reraArea": 178100, "planning": 178100, "saleable": 249339.99999999997, "extended": null, "assignedArea": 249339.99999999997, "revenue": 2048150000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 750000, "ticket": 9750000, "units": 714, "allocatedCarpet": 535714.2857142858, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 6961500000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 500000, "ticket": 11925000, "units": 396, "allocatedCarpet": 357142.8571428571, "carpet": 356400, "reraArea": 356400, "planning": 356400, "saleable": 498960, "extended": null, "assignedArea": 498960, "revenue": 4722300000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 625000, "ticket": 14175000, "units": 425, "allocatedCarpet": 446428.5714285714, "carpet": 446250, "reraArea": 446250, "planning": 446250, "saleable": 624750, "extended": null, "assignedArea": 624750, "revenue": 6024375000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 250000, "ticket": 17500000, "units": 142, "allocatedCarpet": 178571.42857142858, "carpet": 177500, "reraArea": 177500, "planning": 177500, "saleable": 248500, "extended": null, "assignedArea": 248500, "revenue": 2485000000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 125000, "ticket": 21025000, "units": 61, "allocatedCarpet": 89285.71428571429, "carpet": 88450, "reraArea": 88450, "planning": 88450, "saleable": 123829.99999999999, "extended": null, "assignedArea": 123829.99999999999, "revenue": 1282525000 } ], "units": 2012, "carpetArea": 1782200, "reraArea": 1782200, "planningArea": 1782200, "saleableArea": 2495080, "revenue": 23523850000, "assigned": 2495080, "assignedByBasis": 2495080, "assignedByAreaBasis": { "reraCarpet": 1782200, "developerPlanningCarpet": 1782200, "saleable": 2495080 }, "residual": 4920, "residualBasis": "saleable", "averageSize": 885.7852882703777, "averagePlanningSize": 885.7852882703777, "averageSaleableSize": 1240.0994035785288, "averageTicket": 11691774.35387674, "rate": 13199.332285938728, "planningRate": 13199.332285938728, "saleableRate": 9428.094489956235 }, "rows": [ { "month": 1, "phase": "Launch", "released": 201, "cumulativeReleased": 201, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 39, "pendingRegistrationUnits": 0, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 39, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 34545.62624254473, "cumulativeBookedPlanning": 34545.62624254473, "cumulativeBookedSaleable": 48363.87673956263, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 455979199.8011929, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 3937500, "cumulativeAcquisition": 9315716.202783301, "cumulativeCollections": 0, "remaining": 1973 }, { "month": 2, "phase": "Launch", "released": 181, "cumulativeReleased": 382, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 0, "pendingAgreementUnits": 41, "pendingRegistrationUnits": 37, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 78, "cumulativeAgreements": 37, "cumulativeRegistrations": 0, "cumulativeBookedRera": 69091.25248508946, "cumulativeBookedPlanning": 69091.25248508946, "cumulativeBookedSaleable": 96727.75347912525, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 911958399.6023858, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 7875000, "cumulativeAcquisition": 18631432.405566603, "cumulativeCollections": 0, "remaining": 1934 }, { "month": 3, "phase": "Launch", "released": 161, "cumulativeReleased": 543, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 43, "pendingRegistrationUnits": 39, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 81842420.47713718, "uncollectedRegisteredValue": 327369681.9085487, "cumulativeNet": 117, "cumulativeAgreements": 74, "cumulativeRegistrations": 35, "cumulativeBookedRera": 103636.87872763419, "cumulativeBookedPlanning": 103636.87872763419, "cumulativeBookedSaleable": 145091.63021868787, "cumulativeRegisteredRera": 31002.485089463218, "cumulativeRegisteredPlanning": 31002.485089463218, "cumulativeRegisteredSaleable": 43403.47912524851, "cumulativeValue": 1367937599.4035788, "cumulativeRegistrationValue": 409212102.3856859, "cumulativeMarketing": 11812500, "cumulativeAcquisition": 27947148.608349904, "cumulativeCollections": 81842420.47713718, "remaining": 1895 }, { "month": 4, "phase": "Launch", "released": 141, "cumulativeReleased": 684, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 45, "pendingRegistrationUnits": 41, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 81842420.47713718, "uncollectedRegisteredValue": 654739363.8170974, "cumulativeNet": 156, "cumulativeAgreements": 111, "cumulativeRegistrations": 70, "cumulativeBookedRera": 138182.5049701789, "cumulativeBookedPlanning": 138182.5049701789, "cumulativeBookedSaleable": 193455.5069582505, "cumulativeRegisteredRera": 62004.970178926436, "cumulativeRegisteredPlanning": 62004.970178926436, "cumulativeRegisteredSaleable": 86806.95825049702, "cumulativeValue": 1823916799.2047715, "cumulativeRegistrationValue": 818424204.7713718, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 37262864.811133206, "cumulativeCollections": 163684840.95427436, "remaining": 1856 }, { "month": 5, "phase": "Launch", "released": 100, "cumulativeReleased": 784, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 47, "pendingRegistrationUnits": 43, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 81842420.47713718, "uncollectedRegisteredValue": 982109045.7256463, "cumulativeNet": 195, "cumulativeAgreements": 148, "cumulativeRegistrations": 105, "cumulativeBookedRera": 172728.13121272365, "cumulativeBookedPlanning": 172728.13121272365, "cumulativeBookedSaleable": 241819.38369781311, "cumulativeRegisteredRera": 93007.45526838966, "cumulativeRegisteredPlanning": 93007.45526838966, "cumulativeRegisteredSaleable": 130210.43737574553, "cumulativeValue": 2279895999.0059643, "cumulativeRegistrationValue": 1227636307.1570578, "cumulativeMarketing": 19687500, "cumulativeAcquisition": 46578581.01391651, "cumulativeCollections": 245527261.43141153, "remaining": 1817 }, { "month": 6, "phase": "Launch", "released": 80, "cumulativeReleased": 864, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 49, "pendingRegistrationUnits": 45, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 204606051.19284296, "uncollectedRegisteredValue": 1186715096.9184892, "cumulativeNet": 234, "cumulativeAgreements": 185, "cumulativeRegistrations": 140, "cumulativeBookedRera": 207273.75745526838, "cumulativeBookedPlanning": 207273.75745526838, "cumulativeBookedSaleable": 290183.26043737575, "cumulativeRegisteredRera": 124009.94035785287, "cumulativeRegisteredPlanning": 124009.94035785287, "cumulativeRegisteredSaleable": 173613.91650099403, "cumulativeValue": 2735875198.807157, "cumulativeRegistrationValue": 1636848409.5427437, "cumulativeMarketing": 23625000, "cumulativeAcquisition": 55894297.21669981, "cumulativeCollections": 450133312.62425447, "remaining": 1778 }, { "month": 7, "phase": "Launch", "released": 80, "cumulativeReleased": 944, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 51, "pendingRegistrationUnits": 47, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 204606051.19284296, "uncollectedRegisteredValue": 1391321148.1113322, "cumulativeNet": 273, "cumulativeAgreements": 222, "cumulativeRegistrations": 175, "cumulativeBookedRera": 241819.38369781311, "cumulativeBookedPlanning": 241819.38369781311, "cumulativeBookedSaleable": 338547.13717693835, "cumulativeRegisteredRera": 155012.42544731608, "cumulativeRegisteredPlanning": 155012.42544731608, "cumulativeRegisteredSaleable": 217017.39562624253, "cumulativeValue": 3191854398.60835, "cumulativeRegistrationValue": 2046060511.9284296, "cumulativeMarketing": 27562500, "cumulativeAcquisition": 65210013.41948311, "cumulativeCollections": 654739363.8170974, "remaining": 1739 }, { "month": 8, "phase": "Launch", "released": 65, "cumulativeReleased": 1009, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 53, "pendingRegistrationUnits": 49, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 204606051.19284296, "uncollectedRegisteredValue": 1595927199.3041751, "cumulativeNet": 312, "cumulativeAgreements": 259, "cumulativeRegistrations": 210, "cumulativeBookedRera": 276365.0099403578, "cumulativeBookedPlanning": 276365.0099403578, "cumulativeBookedSaleable": 386911.013916501, "cumulativeRegisteredRera": 186014.91053677932, "cumulativeRegisteredPlanning": 186014.91053677932, "cumulativeRegisteredSaleable": 260420.87475149106, "cumulativeValue": 3647833598.4095426, "cumulativeRegistrationValue": 2455272614.3141155, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 74525729.62226641, "cumulativeCollections": 859345415.0099404, "remaining": 1700 }, { "month": 9, "phase": "Continuation", "released": 27, "cumulativeReleased": 1036, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 48, "pendingRegistrationUnits": 51, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 306909076.78926444, "uncollectedRegisteredValue": 1698230224.9005966, "cumulativeNet": 344, "cumulativeAgreements": 296, "cumulativeRegistrations": 245, "cumulativeBookedRera": 304710.13916500995, "cumulativeBookedPlanning": 304710.13916500995, "cumulativeBookedSaleable": 426594.1948310139, "cumulativeRegisteredRera": 217017.39562624253, "cumulativeRegisteredPlanning": 217017.39562624253, "cumulativeRegisteredSaleable": 303824.35387673957, "cumulativeValue": 4021970377.733598, "cumulativeRegistrationValue": 2864484716.6998014, "cumulativeMarketing": 34875000, "cumulativeAcquisition": 82343603.87673958, "cumulativeCollections": 1166254491.7992048, "remaining": 1668 }, { "month": 10, "phase": "Continuation", "released": 27, "cumulativeReleased": 1063, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 35, "pendingAgreementUnits": 50, "pendingRegistrationUnits": 46, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 306909076.78926444, "uncollectedRegisteredValue": 1800533250.497018, "cumulativeNet": 376, "cumulativeAgreements": 326, "cumulativeRegistrations": 280, "cumulativeBookedRera": 333055.26838966203, "cumulativeBookedPlanning": 333055.26838966203, "cumulativeBookedSaleable": 466277.37574552686, "cumulativeRegisteredRera": 248019.88071570575, "cumulativeRegisteredPlanning": 248019.88071570575, "cumulativeRegisteredSaleable": 347227.83300198807, "cumulativeValue": 4396107157.057653, "cumulativeRegistrationValue": 3273696819.0854874, "cumulativeMarketing": 38250000, "cumulativeAcquisition": 90161478.13121274, "cumulativeCollections": 1473163568.5884693, "remaining": 1636 }, { "month": 11, "phase": "Continuation", "released": 27, "cumulativeReleased": 1090, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 52, "pendingRegistrationUnits": 48, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 290540592.693837, "uncollectedRegisteredValue": 1837362339.71173, "cumulativeNet": 408, "cumulativeAgreements": 356, "cumulativeRegistrations": 308, "cumulativeBookedRera": 361400.3976143141, "cumulativeBookedPlanning": 361400.3976143141, "cumulativeBookedSaleable": 505960.55666003976, "cumulativeRegisteredRera": 272821.8687872763, "cumulativeRegisteredPlanning": 272821.8687872763, "cumulativeRegisteredSaleable": 381950.61630218686, "cumulativeValue": 4770243936.381709, "cumulativeRegistrationValue": 3601066500.994036, "cumulativeMarketing": 41625000, "cumulativeAcquisition": 97979352.3856859, "cumulativeCollections": 1763704161.2823062, "remaining": 1604 }, { "month": 12, "phase": "Continuation", "released": 27, "cumulativeReleased": 1117, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 54, "pendingRegistrationUnits": 50, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 290540592.693837, "uncollectedRegisteredValue": 1874191428.926442, "cumulativeNet": 440, "cumulativeAgreements": 386, "cumulativeRegistrations": 336, "cumulativeBookedRera": 389745.5268389662, "cumulativeBookedPlanning": 389745.5268389662, "cumulativeBookedSaleable": 545643.7375745527, "cumulativeRegisteredRera": 297623.8568588469, "cumulativeRegisteredPlanning": 297623.8568588469, "cumulativeRegisteredSaleable": 416673.3996023857, "cumulativeValue": 5144380715.705765, "cumulativeRegistrationValue": 3928436182.902585, "cumulativeMarketing": 45000000, "cumulativeAcquisition": 105797226.64015907, "cumulativeCollections": 2054244753.9761431, "remaining": 1572 }, { "month": 13, "phase": "Continuation", "released": 27, "cumulativeReleased": 1144, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 56, "pendingRegistrationUnits": 52, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 290540592.693837, "uncollectedRegisteredValue": 1911020518.1411538, "cumulativeNet": 472, "cumulativeAgreements": 416, "cumulativeRegistrations": 364, "cumulativeBookedRera": 418090.65606361825, "cumulativeBookedPlanning": 418090.65606361825, "cumulativeBookedSaleable": 585326.9184890656, "cumulativeRegisteredRera": 322425.8449304175, "cumulativeRegisteredPlanning": 322425.8449304175, "cumulativeRegisteredSaleable": 451396.1829025845, "cumulativeValue": 5518517495.02982, "cumulativeRegistrationValue": 4255805864.811134, "cumulativeMarketing": 48375000, "cumulativeAcquisition": 113615100.89463224, "cumulativeCollections": 2344785346.66998, "remaining": 1540 }, { "month": 14, "phase": "Continuation", "released": 27, "cumulativeReleased": 1171, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 58, "pendingRegistrationUnits": 54, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 265987866.55069584, "uncollectedRegisteredValue": 1972402333.4990067, "cumulativeNet": 504, "cumulativeAgreements": 446, "cumulativeRegistrations": 392, "cumulativeBookedRera": 446435.78528827033, "cumulativeBookedPlanning": 446435.78528827033, "cumulativeBookedSaleable": 625010.0994035786, "cumulativeRegisteredRera": 347227.83300198807, "cumulativeRegisteredPlanning": 347227.83300198807, "cumulativeRegisteredSaleable": 486118.9662027833, "cumulativeValue": 5892654274.353876, "cumulativeRegistrationValue": 4583175546.719683, "cumulativeMarketing": 51750000, "cumulativeAcquisition": 121432975.1491054, "cumulativeCollections": 2610773213.220676, "remaining": 1508 }, { "month": 15, "phase": "Continuation", "released": 27, "cumulativeReleased": 1198, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 60, "pendingRegistrationUnits": 56, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 368290892.1471173, "uncollectedRegisteredValue": 1931481123.260438, "cumulativeNet": 536, "cumulativeAgreements": 476, "cumulativeRegistrations": 420, "cumulativeBookedRera": 474780.91451292246, "cumulativeBookedPlanning": 474780.91451292246, "cumulativeBookedSaleable": 664693.2803180915, "cumulativeRegisteredRera": 372029.82107355865, "cumulativeRegisteredPlanning": 372029.82107355865, "cumulativeRegisteredSaleable": 520841.74950298213, "cumulativeValue": 6266791053.677932, "cumulativeRegistrationValue": 4910545228.628231, "cumulativeMarketing": 55125000, "cumulativeAcquisition": 129250849.40357856, "cumulativeCollections": 2979064105.367793, "remaining": 1476 }, { "month": 16, "phase": "Continuation", "released": 27, "cumulativeReleased": 1225, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 62, "pendingRegistrationUnits": 58, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 368290892.1471173, "uncollectedRegisteredValue": 1890559913.0218692, "cumulativeNet": 568, "cumulativeAgreements": 506, "cumulativeRegistrations": 448, "cumulativeBookedRera": 503126.04373757454, "cumulativeBookedPlanning": 503126.04373757454, "cumulativeBookedSaleable": 704376.4612326043, "cumulativeRegisteredRera": 396831.8091451292, "cumulativeRegisteredPlanning": 396831.8091451292, "cumulativeRegisteredSaleable": 555564.5328031809, "cumulativeValue": 6640927833.001987, "cumulativeRegistrationValue": 5237914910.536779, "cumulativeMarketing": 58500000, "cumulativeAcquisition": 137068723.65805173, "cumulativeCollections": 3347354997.51491, "remaining": 1444 }, { "month": 17, "phase": "Continuation", "released": 27, "cumulativeReleased": 1252, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 64, "pendingRegistrationUnits": 60, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1870099307.9025846, "cumulativeNet": 600, "cumulativeAgreements": 536, "cumulativeRegistrations": 476, "cumulativeBookedRera": 531471.1729622267, "cumulativeBookedPlanning": 531471.1729622267, "cumulativeBookedSaleable": 744059.6421471173, "cumulativeRegisteredRera": 421633.7972166998, "cumulativeRegisteredPlanning": 421633.7972166998, "cumulativeRegisteredSaleable": 590287.3161033797, "cumulativeValue": 7015064612.326043, "cumulativeRegistrationValue": 5565284592.445328, "cumulativeMarketing": 61875000, "cumulativeAcquisition": 144886597.91252488, "cumulativeCollections": 3695185284.542743, "remaining": 1412 }, { "month": 18, "phase": "Continuation", "released": 27, "cumulativeReleased": 1279, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 66, "pendingRegistrationUnits": 62, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1849638702.7833, "cumulativeNet": 632, "cumulativeAgreements": 566, "cumulativeRegistrations": 504, "cumulativeBookedRera": 559816.3021868787, "cumulativeBookedPlanning": 559816.3021868787, "cumulativeBookedSaleable": 783742.8230616302, "cumulativeRegisteredRera": 446435.78528827033, "cumulativeRegisteredPlanning": 446435.78528827033, "cumulativeRegisteredSaleable": 625010.0994035786, "cumulativeValue": 7389201391.650099, "cumulativeRegistrationValue": 5892654274.353876, "cumulativeMarketing": 65250000, "cumulativeAcquisition": 152704472.16699803, "cumulativeCollections": 4043015571.570576, "remaining": 1380 }, { "month": 19, "phase": "Continuation", "released": 27, "cumulativeReleased": 1306, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 68, "pendingRegistrationUnits": 64, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1829178097.6640148, "cumulativeNet": 664, "cumulativeAgreements": 596, "cumulativeRegistrations": 532, "cumulativeBookedRera": 588161.4314115308, "cumulativeBookedPlanning": 588161.4314115308, "cumulativeBookedSaleable": 823426.0039761432, "cumulativeRegisteredRera": 471237.7733598409, "cumulativeRegisteredPlanning": 471237.7733598409, "cumulativeRegisteredSaleable": 659732.8827037773, "cumulativeValue": 7763338170.974154, "cumulativeRegistrationValue": 6220023956.262424, "cumulativeMarketing": 68625000, "cumulativeAcquisition": 160522346.42147118, "cumulativeCollections": 4390845858.59841, "remaining": 1348 }, { "month": 20, "phase": "Continuation", "released": 27, "cumulativeReleased": 1333, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 70, "pendingRegistrationUnits": 66, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1808717492.5447302, "cumulativeNet": 696, "cumulativeAgreements": 626, "cumulativeRegistrations": 560, "cumulativeBookedRera": 616506.5606361829, "cumulativeBookedPlanning": 616506.5606361829, "cumulativeBookedSaleable": 863109.184890656, "cumulativeRegisteredRera": 496039.7614314115, "cumulativeRegisteredPlanning": 496039.7614314115, "cumulativeRegisteredSaleable": 694455.6660039761, "cumulativeValue": 8137474950.29821, "cumulativeRegistrationValue": 6547393638.170973, "cumulativeMarketing": 72000000, "cumulativeAcquisition": 168340220.67594433, "cumulativeCollections": 4738676145.626243, "remaining": 1316 }, { "month": 21, "phase": "Continuation", "released": 27, "cumulativeReleased": 1360, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 72, "pendingRegistrationUnits": 68, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1788256887.4254456, "cumulativeNet": 728, "cumulativeAgreements": 656, "cumulativeRegistrations": 588, "cumulativeBookedRera": 644851.689860835, "cumulativeBookedPlanning": 644851.689860835, "cumulativeBookedSaleable": 902792.365805169, "cumulativeRegisteredRera": 520841.7495029821, "cumulativeRegisteredPlanning": 520841.7495029821, "cumulativeRegisteredSaleable": 729178.449304175, "cumulativeValue": 8511611729.622266, "cumulativeRegistrationValue": 6874763320.079521, "cumulativeMarketing": 75375000, "cumulativeAcquisition": 176158094.93041748, "cumulativeCollections": 5086506432.654076, "remaining": 1284 }, { "month": 22, "phase": "Continuation", "released": 27, "cumulativeReleased": 1387, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 74, "pendingRegistrationUnits": 70, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 760, "cumulativeAgreements": 686, "cumulativeRegistrations": 616, "cumulativeBookedRera": 673196.819085487, "cumulativeBookedPlanning": 673196.819085487, "cumulativeBookedSaleable": 942475.5467196819, "cumulativeRegisteredRera": 545643.7375745527, "cumulativeRegisteredPlanning": 545643.7375745527, "cumulativeRegisteredSaleable": 763901.2326043737, "cumulativeValue": 8885748508.946321, "cumulativeRegistrationValue": 7202133001.98807, "cumulativeMarketing": 78750000, "cumulativeAcquisition": 183975969.18489063, "cumulativeCollections": 5434336719.681909, "remaining": 1252 }, { "month": 23, "phase": "Continuation", "released": 27, "cumulativeReleased": 1414, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 76, "pendingRegistrationUnits": 72, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 792, "cumulativeAgreements": 716, "cumulativeRegistrations": 644, "cumulativeBookedRera": 701541.9483101391, "cumulativeBookedPlanning": 701541.9483101391, "cumulativeBookedSaleable": 982158.7276341949, "cumulativeRegisteredRera": 570445.7256461233, "cumulativeRegisteredPlanning": 570445.7256461233, "cumulativeRegisteredSaleable": 798624.0159045726, "cumulativeValue": 9259885288.270378, "cumulativeRegistrationValue": 7529502683.896618, "cumulativeMarketing": 82125000, "cumulativeAcquisition": 191793843.43936378, "cumulativeCollections": 5761706401.590457, "remaining": 1220 }, { "month": 24, "phase": "Continuation", "released": 27, "cumulativeReleased": 1441, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 78, "pendingRegistrationUnits": 74, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 824, "cumulativeAgreements": 746, "cumulativeRegistrations": 672, "cumulativeBookedRera": 729887.0775347912, "cumulativeBookedPlanning": 729887.0775347912, "cumulativeBookedSaleable": 1021841.9085487077, "cumulativeRegisteredRera": 595247.7137176938, "cumulativeRegisteredPlanning": 595247.7137176938, "cumulativeRegisteredSaleable": 833346.7992047714, "cumulativeValue": 9634022067.594433, "cumulativeRegistrationValue": 7856872365.805166, "cumulativeMarketing": 85500000, "cumulativeAcquisition": 199611717.69383693, "cumulativeCollections": 6089076083.499005, "remaining": 1188 }, { "month": 25, "phase": "Continuation", "released": 27, "cumulativeReleased": 1468, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 80, "pendingRegistrationUnits": 76, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 856, "cumulativeAgreements": 776, "cumulativeRegistrations": 700, "cumulativeBookedRera": 758232.2067594433, "cumulativeBookedPlanning": 758232.2067594433, "cumulativeBookedSaleable": 1061525.0894632207, "cumulativeRegisteredRera": 620049.7017892643, "cumulativeRegisteredPlanning": 620049.7017892643, "cumulativeRegisteredSaleable": 868069.5825049701, "cumulativeValue": 10008158846.918488, "cumulativeRegistrationValue": 8184242047.713715, "cumulativeMarketing": 88875000, "cumulativeAcquisition": 207429591.94831008, "cumulativeCollections": 6416445765.407554, "remaining": 1156 }, { "month": 26, "phase": "Continuation", "released": 27, "cumulativeReleased": 1495, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 82, "pendingRegistrationUnits": 78, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 888, "cumulativeAgreements": 806, "cumulativeRegistrations": 728, "cumulativeBookedRera": 786577.3359840953, "cumulativeBookedPlanning": 786577.3359840953, "cumulativeBookedSaleable": 1101208.2703777335, "cumulativeRegisteredRera": 644851.689860835, "cumulativeRegisteredPlanning": 644851.689860835, "cumulativeRegisteredSaleable": 902792.365805169, "cumulativeValue": 10382295626.242542, "cumulativeRegistrationValue": 8511611729.622263, "cumulativeMarketing": 92250000, "cumulativeAcquisition": 215247466.20278323, "cumulativeCollections": 6743815447.316102, "remaining": 1124 }, { "month": 27, "phase": "Continuation", "released": 27, "cumulativeReleased": 1522, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 80, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 920, "cumulativeAgreements": 836, "cumulativeRegistrations": 756, "cumulativeBookedRera": 814922.4652087474, "cumulativeBookedPlanning": 814922.4652087474, "cumulativeBookedSaleable": 1140891.4512922466, "cumulativeRegisteredRera": 669653.6779324055, "cumulativeRegisteredPlanning": 669653.6779324055, "cumulativeRegisteredSaleable": 937515.1491053678, "cumulativeValue": 10756432405.566597, "cumulativeRegistrationValue": 8838981411.530811, "cumulativeMarketing": 95625000, "cumulativeAcquisition": 223065340.45725638, "cumulativeCollections": 7071185129.22465, "remaining": 1092 }, { "month": 28, "phase": "Continuation", "released": 27, "cumulativeReleased": 1549, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 82, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 952, "cumulativeAgreements": 866, "cumulativeRegistrations": 784, "cumulativeBookedRera": 843267.5944333996, "cumulativeBookedPlanning": 843267.5944333996, "cumulativeBookedSaleable": 1180574.6322067594, "cumulativeRegisteredRera": 694455.6660039761, "cumulativeRegisteredPlanning": 694455.6660039761, "cumulativeRegisteredSaleable": 972237.9324055666, "cumulativeValue": 11130569184.890652, "cumulativeRegistrationValue": 9166351093.43936, "cumulativeMarketing": 99000000, "cumulativeAcquisition": 230883214.71172953, "cumulativeCollections": 7398554811.133199, "remaining": 1060 }, { "month": 29, "phase": "Continuation", "released": 27, "cumulativeReleased": 1576, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 88, "pendingRegistrationUnits": 84, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 984, "cumulativeAgreements": 896, "cumulativeRegistrations": 812, "cumulativeBookedRera": 871612.7236580517, "cumulativeBookedPlanning": 871612.7236580517, "cumulativeBookedSaleable": 1220257.8131212725, "cumulativeRegisteredRera": 719257.6540755467, "cumulativeRegisteredPlanning": 719257.6540755467, "cumulativeRegisteredSaleable": 1006960.7157057654, "cumulativeValue": 11504705964.214706, "cumulativeRegistrationValue": 9493720775.347908, "cumulativeMarketing": 102375000, "cumulativeAcquisition": 238701088.96620268, "cumulativeCollections": 7725924493.041747, "remaining": 1028 }, { "month": 30, "phase": "Continuation", "released": 27, "cumulativeReleased": 1603, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 86, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 1016, "cumulativeAgreements": 926, "cumulativeRegistrations": 840, "cumulativeBookedRera": 899957.8528827038, "cumulativeBookedPlanning": 899957.8528827038, "cumulativeBookedSaleable": 1259940.9940357853, "cumulativeRegisteredRera": 744059.6421471173, "cumulativeRegisteredPlanning": 744059.6421471173, "cumulativeRegisteredSaleable": 1041683.4990059643, "cumulativeValue": 11878842743.538761, "cumulativeRegistrationValue": 9821090457.256456, "cumulativeMarketing": 105750000, "cumulativeAcquisition": 246518963.22067583, "cumulativeCollections": 8053294174.950295, "remaining": 996 }, { "month": 31, "phase": "Continuation", "released": 27, "cumulativeReleased": 1630, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 92, "pendingRegistrationUnits": 88, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 1048, "cumulativeAgreements": 956, "cumulativeRegistrations": 868, "cumulativeBookedRera": 928302.9821073558, "cumulativeBookedPlanning": 928302.9821073558, "cumulativeBookedSaleable": 1299624.1749502982, "cumulativeRegisteredRera": 768861.6302186878, "cumulativeRegisteredPlanning": 768861.6302186878, "cumulativeRegisteredSaleable": 1076406.282306163, "cumulativeValue": 12252979522.862816, "cumulativeRegistrationValue": 10148460139.165005, "cumulativeMarketing": 109125000, "cumulativeAcquisition": 254336837.47514898, "cumulativeCollections": 8380663856.858844, "remaining": 964 }, { "month": 32, "phase": "Continuation", "released": 27, "cumulativeReleased": 1657, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 94, "pendingRegistrationUnits": 90, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1080, "cumulativeAgreements": 986, "cumulativeRegistrations": 896, "cumulativeBookedRera": 956648.1113320079, "cumulativeBookedPlanning": 956648.1113320079, "cumulativeBookedSaleable": 1339307.3558648112, "cumulativeRegisteredRera": 793663.6182902585, "cumulativeRegisteredPlanning": 793663.6182902585, "cumulativeRegisteredSaleable": 1111129.0656063617, "cumulativeValue": 12627116302.18687, "cumulativeRegistrationValue": 10475829821.073553, "cumulativeMarketing": 112500000, "cumulativeAcquisition": 262154711.72962213, "cumulativeCollections": 8708033538.767393, "remaining": 932 }, { "month": 33, "phase": "Continuation", "released": 27, "cumulativeReleased": 1684, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 92, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1112, "cumulativeAgreements": 1016, "cumulativeRegistrations": 924, "cumulativeBookedRera": 984993.24055666, "cumulativeBookedPlanning": 984993.24055666, "cumulativeBookedSaleable": 1378990.536779324, "cumulativeRegisteredRera": 818465.606361829, "cumulativeRegisteredPlanning": 818465.606361829, "cumulativeRegisteredSaleable": 1145851.8489065606, "cumulativeValue": 13001253081.510925, "cumulativeRegistrationValue": 10803199502.982101, "cumulativeMarketing": 115875000, "cumulativeAcquisition": 269972585.9840953, "cumulativeCollections": 9035403220.675941, "remaining": 900 }, { "month": 34, "phase": "Continuation", "released": 27, "cumulativeReleased": 1711, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 98, "pendingRegistrationUnits": 94, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1144, "cumulativeAgreements": 1046, "cumulativeRegistrations": 952, "cumulativeBookedRera": 1013338.3697813121, "cumulativeBookedPlanning": 1013338.3697813121, "cumulativeBookedSaleable": 1418673.717693837, "cumulativeRegisteredRera": 843267.5944333996, "cumulativeRegisteredPlanning": 843267.5944333996, "cumulativeRegisteredSaleable": 1180574.6322067594, "cumulativeValue": 13375389860.83498, "cumulativeRegistrationValue": 11130569184.89065, "cumulativeMarketing": 119250000, "cumulativeAcquisition": 277790460.2385684, "cumulativeCollections": 9362772902.58449, "remaining": 868 }, { "month": 35, "phase": "Continuation", "released": 27, "cumulativeReleased": 1738, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 100, "pendingRegistrationUnits": 96, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1176, "cumulativeAgreements": 1076, "cumulativeRegistrations": 980, "cumulativeBookedRera": 1041683.4990059641, "cumulativeBookedPlanning": 1041683.4990059641, "cumulativeBookedSaleable": 1458356.89860835, "cumulativeRegisteredRera": 868069.5825049701, "cumulativeRegisteredPlanning": 868069.5825049701, "cumulativeRegisteredSaleable": 1215297.4155069583, "cumulativeValue": 13749526640.159035, "cumulativeRegistrationValue": 11457938866.799198, "cumulativeMarketing": 122625000, "cumulativeAcquisition": 285608334.4930416, "cumulativeCollections": 9690142584.493038, "remaining": 836 }, { "month": 36, "phase": "Continuation", "released": 27, "cumulativeReleased": 1765, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 98, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1208, "cumulativeAgreements": 1106, "cumulativeRegistrations": 1008, "cumulativeBookedRera": 1070028.6282306162, "cumulativeBookedPlanning": 1070028.6282306162, "cumulativeBookedSaleable": 1498040.0795228628, "cumulativeRegisteredRera": 892871.5705765407, "cumulativeRegisteredPlanning": 892871.5705765407, "cumulativeRegisteredSaleable": 1250020.198807157, "cumulativeValue": 14123663419.48309, "cumulativeRegistrationValue": 11785308548.707747, "cumulativeMarketing": 126000000, "cumulativeAcquisition": 293426208.7475147, "cumulativeCollections": 10017512266.401587, "remaining": 804 }, { "month": 37, "phase": "Continuation", "released": 27, "cumulativeReleased": 1792, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 104, "pendingRegistrationUnits": 100, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1240, "cumulativeAgreements": 1136, "cumulativeRegistrations": 1036, "cumulativeBookedRera": 1098373.7574552684, "cumulativeBookedPlanning": 1098373.7574552684, "cumulativeBookedSaleable": 1537723.2604373759, "cumulativeRegisteredRera": 917673.5586481113, "cumulativeRegisteredPlanning": 917673.5586481113, "cumulativeRegisteredSaleable": 1284742.982107356, "cumulativeValue": 14497800198.807144, "cumulativeRegistrationValue": 12112678230.616295, "cumulativeMarketing": 129375000, "cumulativeAcquisition": 301244083.0019879, "cumulativeCollections": 10344881948.310135, "remaining": 772 }, { "month": 38, "phase": "Continuation", "released": 27, "cumulativeReleased": 1819, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 102, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1272, "cumulativeAgreements": 1166, "cumulativeRegistrations": 1064, "cumulativeBookedRera": 1126718.8866799204, "cumulativeBookedPlanning": 1126718.8866799204, "cumulativeBookedSaleable": 1577406.4413518887, "cumulativeRegisteredRera": 942475.5467196818, "cumulativeRegisteredPlanning": 942475.5467196818, "cumulativeRegisteredSaleable": 1319465.7654075546, "cumulativeValue": 14871936978.131199, "cumulativeRegistrationValue": 12440047912.524843, "cumulativeMarketing": 132750000, "cumulativeAcquisition": 309061957.256461, "cumulativeCollections": 10672251630.218683, "remaining": 740 }, { "month": 39, "phase": "Continuation", "released": 27, "cumulativeReleased": 1846, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 104, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1304, "cumulativeAgreements": 1196, "cumulativeRegistrations": 1092, "cumulativeBookedRera": 1155064.0159045726, "cumulativeBookedPlanning": 1155064.0159045726, "cumulativeBookedSaleable": 1617089.6222664015, "cumulativeRegisteredRera": 967277.5347912525, "cumulativeRegisteredPlanning": 967277.5347912525, "cumulativeRegisteredSaleable": 1354188.5487077534, "cumulativeValue": 15246073757.455254, "cumulativeRegistrationValue": 12767417594.433392, "cumulativeMarketing": 136125000, "cumulativeAcquisition": 316879831.5109342, "cumulativeCollections": 10999621312.127232, "remaining": 708 }, { "month": 40, "phase": "Continuation", "released": 27, "cumulativeReleased": 1873, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 110, "pendingRegistrationUnits": 106, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1336, "cumulativeAgreements": 1226, "cumulativeRegistrations": 1120, "cumulativeBookedRera": 1183409.1451292245, "cumulativeBookedPlanning": 1183409.1451292245, "cumulativeBookedSaleable": 1656772.8031809146, "cumulativeRegisteredRera": 992079.522862823, "cumulativeRegisteredPlanning": 992079.522862823, "cumulativeRegisteredSaleable": 1388911.3320079523, "cumulativeValue": 15620210536.779308, "cumulativeRegistrationValue": 13094787276.34194, "cumulativeMarketing": 139500000, "cumulativeAcquisition": 324697705.7654073, "cumulativeCollections": 11326990994.03578, "remaining": 676 }, { "month": 41, "phase": "Continuation", "released": 27, "cumulativeReleased": 1900, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 112, "pendingRegistrationUnits": 108, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1368, "cumulativeAgreements": 1256, "cumulativeRegistrations": 1148, "cumulativeBookedRera": 1211754.2743538767, "cumulativeBookedPlanning": 1211754.2743538767, "cumulativeBookedSaleable": 1696455.9840954274, "cumulativeRegisteredRera": 1016881.5109343936, "cumulativeRegisteredPlanning": 1016881.5109343936, "cumulativeRegisteredSaleable": 1423634.115308151, "cumulativeValue": 15994347316.103363, "cumulativeRegistrationValue": 13422156958.250488, "cumulativeMarketing": 142875000, "cumulativeAcquisition": 332515580.0198805, "cumulativeCollections": 11654360675.944328, "remaining": 644 }, { "month": 42, "phase": "Continuation", "released": 27, "cumulativeReleased": 1927, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 110, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1400, "cumulativeAgreements": 1286, "cumulativeRegistrations": 1176, "cumulativeBookedRera": 1240099.4035785287, "cumulativeBookedPlanning": 1240099.4035785287, "cumulativeBookedSaleable": 1736139.1650099403, "cumulativeRegisteredRera": 1041683.4990059641, "cumulativeRegisteredPlanning": 1041683.4990059641, "cumulativeRegisteredSaleable": 1458356.89860835, "cumulativeValue": 16368484095.427418, "cumulativeRegistrationValue": 13749526640.159037, "cumulativeMarketing": 146250000, "cumulativeAcquisition": 340333454.2743536, "cumulativeCollections": 11981730357.852877, "remaining": 612 }, { "month": 43, "phase": "Continuation", "released": 27, "cumulativeReleased": 1954, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 112, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1432, "cumulativeAgreements": 1316, "cumulativeRegistrations": 1204, "cumulativeBookedRera": 1268444.5328031809, "cumulativeBookedPlanning": 1268444.5328031809, "cumulativeBookedSaleable": 1775822.3459244533, "cumulativeRegisteredRera": 1066485.4870775347, "cumulativeRegisteredPlanning": 1066485.4870775347, "cumulativeRegisteredSaleable": 1493079.6819085488, "cumulativeValue": 16742620874.751472, "cumulativeRegistrationValue": 14076896322.067585, "cumulativeMarketing": 149625000, "cumulativeAcquisition": 348151328.5288268, "cumulativeCollections": 12309100039.761425, "remaining": 580 }, { "month": 44, "phase": "Continuation", "released": 58, "cumulativeReleased": 2012, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 114, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1464, "cumulativeAgreements": 1346, "cumulativeRegistrations": 1232, "cumulativeBookedRera": 1296789.662027833, "cumulativeBookedPlanning": 1296789.662027833, "cumulativeBookedSaleable": 1815505.5268389662, "cumulativeRegisteredRera": 1091287.4751491053, "cumulativeRegisteredPlanning": 1091287.4751491053, "cumulativeRegisteredSaleable": 1527802.4652087474, "cumulativeValue": 17116757654.075527, "cumulativeRegistrationValue": 14404266003.976133, "cumulativeMarketing": 153000000, "cumulativeAcquisition": 355969202.7832999, "cumulativeCollections": 12636469721.669973, "remaining": 548 } ], "targetUnits": 807, "targetCarpet": 714285.7142857142, "targetRera": 714285.7142857142, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 0.75, "conversion": 0.85 }, "firstReleaseUnits": 1009, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "base": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 250000, "ticket": 7475000, "units": 274, "allocatedCarpet": 178571.42857142858, "carpet": 178100, "reraArea": 178100, "planning": 178100, "saleable": 249339.99999999997, "extended": null, "assignedArea": 249339.99999999997, "revenue": 2048150000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 750000, "ticket": 9750000, "units": 714, "allocatedCarpet": 535714.2857142858, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 6961500000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 500000, "ticket": 11925000, "units": 396, "allocatedCarpet": 357142.8571428571, "carpet": 356400, "reraArea": 356400, "planning": 356400, "saleable": 498960, "extended": null, "assignedArea": 498960, "revenue": 4722300000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 625000, "ticket": 14175000, "units": 425, "allocatedCarpet": 446428.5714285714, "carpet": 446250, "reraArea": 446250, "planning": 446250, "saleable": 624750, "extended": null, "assignedArea": 624750, "revenue": 6024375000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 250000, "ticket": 17500000, "units": 142, "allocatedCarpet": 178571.42857142858, "carpet": 177500, "reraArea": 177500, "planning": 177500, "saleable": 248500, "extended": null, "assignedArea": 248500, "revenue": 2485000000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 125000, "ticket": 21025000, "units": 61, "allocatedCarpet": 89285.71428571429, "carpet": 88450, "reraArea": 88450, "planning": 88450, "saleable": 123829.99999999999, "extended": null, "assignedArea": 123829.99999999999, "revenue": 1282525000 } ], "units": 2012, "carpetArea": 1782200, "reraArea": 1782200, "planningArea": 1782200, "saleableArea": 2495080, "revenue": 23523850000, "assigned": 2495080, "assignedByBasis": 2495080, "assignedByAreaBasis": { "reraCarpet": 1782200, "developerPlanningCarpet": 1782200, "saleable": 2495080 }, "residual": 4920, "residualBasis": "saleable", "averageSize": 885.7852882703777, "averagePlanningSize": 885.7852882703777, "averageSaleableSize": 1240.0994035785288, "averageTicket": 11691774.35387674, "rate": 13199.332285938728, "planningRate": 13199.332285938728, "saleableRate": 9428.094489956235 }, "rows": [ { "month": 1, "phase": "Launch", "released": 201, "cumulativeReleased": 201, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 61, "pendingRegistrationUnits": 0, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 61, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 54032.90258449304, "cumulativeBookedPlanning": 54032.90258449304, "cumulativeBookedSaleable": 75646.06361829025, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 713198235.5864811, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 5250000, "cumulativeAcquisition": 13901913.021868788, "cumulativeCollections": 0, "remaining": 1951 }, { "month": 2, "phase": "Launch", "released": 181, "cumulativeReleased": 382, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 0, "pendingAgreementUnits": 65, "pendingRegistrationUnits": 57, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 122, "cumulativeAgreements": 57, "cumulativeRegistrations": 0, "cumulativeBookedRera": 108065.80516898607, "cumulativeBookedPlanning": 108065.80516898607, "cumulativeBookedSaleable": 151292.1272365805, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1426396471.1729622, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 10500000, "cumulativeAcquisition": 27803826.043737575, "cumulativeCollections": 0, "remaining": 1890 }, { "month": 3, "phase": "Launch", "released": 161, "cumulativeReleased": 543, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 69, "pendingRegistrationUnits": 60, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 126271163.0218688, "uncollectedRegisteredValue": 505084652.0874752, "cumulativeNet": 183, "cumulativeAgreements": 114, "cumulativeRegistrations": 54, "cumulativeBookedRera": 162098.70775347913, "cumulativeBookedPlanning": 162098.70775347913, "cumulativeBookedSaleable": 226938.19085487077, "cumulativeRegisteredRera": 47832.4055666004, "cumulativeRegisteredPlanning": 47832.4055666004, "cumulativeRegisteredSaleable": 66965.36779324056, "cumulativeValue": 2139594706.7594433, "cumulativeRegistrationValue": 631355815.109344, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 41705739.06560636, "cumulativeCollections": 126271163.0218688, "remaining": 1829 }, { "month": 4, "phase": "Launch", "released": 141, "cumulativeReleased": 684, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 73, "pendingRegistrationUnits": 63, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 126271163.0218688, "uncollectedRegisteredValue": 1010169304.1749504, "cumulativeNet": 244, "cumulativeAgreements": 171, "cumulativeRegistrations": 108, "cumulativeBookedRera": 216131.61033797215, "cumulativeBookedPlanning": 216131.61033797215, "cumulativeBookedSaleable": 302584.254473161, "cumulativeRegisteredRera": 95664.8111332008, "cumulativeRegisteredPlanning": 95664.8111332008, "cumulativeRegisteredSaleable": 133930.7355864811, "cumulativeValue": 2852792942.3459244, "cumulativeRegistrationValue": 1262711630.218688, "cumulativeMarketing": 21000000, "cumulativeAcquisition": 55607652.08747515, "cumulativeCollections": 252542326.0437376, "remaining": 1768 }, { "month": 5, "phase": "Launch", "released": 100, "cumulativeReleased": 784, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 77, "pendingRegistrationUnits": 66, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 126271163.0218688, "uncollectedRegisteredValue": 1515253956.2624257, "cumulativeNet": 305, "cumulativeAgreements": 228, "cumulativeRegistrations": 162, "cumulativeBookedRera": 270164.5129224652, "cumulativeBookedPlanning": 270164.5129224652, "cumulativeBookedSaleable": 378230.3180914513, "cumulativeRegisteredRera": 143497.21669980118, "cumulativeRegisteredPlanning": 143497.21669980118, "cumulativeRegisteredSaleable": 200896.10337972167, "cumulativeValue": 3565991177.9324055, "cumulativeRegistrationValue": 1894067445.328032, "cumulativeMarketing": 26250000, "cumulativeAcquisition": 69509565.10934395, "cumulativeCollections": 378813489.06560636, "remaining": 1707 }, { "month": 6, "phase": "Launch", "released": 80, "cumulativeReleased": 864, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 81, "pendingRegistrationUnits": 69, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 315677907.554672, "uncollectedRegisteredValue": 1830931863.8170977, "cumulativeNet": 366, "cumulativeAgreements": 285, "cumulativeRegistrations": 216, "cumulativeBookedRera": 324197.41550695826, "cumulativeBookedPlanning": 324197.41550695826, "cumulativeBookedSaleable": 453876.38170974154, "cumulativeRegisteredRera": 191329.6222664016, "cumulativeRegisteredPlanning": 191329.6222664016, "cumulativeRegisteredSaleable": 267861.4711729622, "cumulativeValue": 4279189413.5188866, "cumulativeRegistrationValue": 2525423260.437376, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 83411478.13121274, "cumulativeCollections": 694491396.6202784, "remaining": 1646 }, { "month": 7, "phase": "Launch", "released": 80, "cumulativeReleased": 944, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 85, "pendingRegistrationUnits": 72, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 315677907.554672, "uncollectedRegisteredValue": 2146609771.3717697, "cumulativeNet": 427, "cumulativeAgreements": 342, "cumulativeRegistrations": 270, "cumulativeBookedRera": 378230.31809145125, "cumulativeBookedPlanning": 378230.31809145125, "cumulativeBookedSaleable": 529522.4453280318, "cumulativeRegisteredRera": 239162.02783300198, "cumulativeRegisteredPlanning": 239162.02783300198, "cumulativeRegisteredSaleable": 334826.8389662028, "cumulativeValue": 4992387649.105368, "cumulativeRegistrationValue": 3156779075.54672, "cumulativeMarketing": 36750000, "cumulativeAcquisition": 97313391.15308154, "cumulativeCollections": 1010169304.1749504, "remaining": 1585 }, { "month": 8, "phase": "Launch", "released": 65, "cumulativeReleased": 1009, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 89, "pendingRegistrationUnits": 75, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 315677907.554672, "uncollectedRegisteredValue": 2462287678.9264417, "cumulativeNet": 488, "cumulativeAgreements": 399, "cumulativeRegistrations": 324, "cumulativeBookedRera": 432263.2206759443, "cumulativeBookedPlanning": 432263.2206759443, "cumulativeBookedSaleable": 605168.508946322, "cumulativeRegisteredRera": 286994.43339960236, "cumulativeRegisteredPlanning": 286994.43339960236, "cumulativeRegisteredSaleable": 401792.20675944333, "cumulativeValue": 5705585884.691849, "cumulativeRegistrationValue": 3788134890.656064, "cumulativeMarketing": 42000000, "cumulativeAcquisition": 111215304.17495033, "cumulativeCollections": 1325847211.7296224, "remaining": 1524 }, { "month": 9, "phase": "Continuation", "released": 27, "cumulativeReleased": 1036, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 78, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 473516861.332008, "uncollectedRegisteredValue": 2620126632.7037773, "cumulativeNet": 540, "cumulativeAgreements": 456, "cumulativeRegistrations": 378, "cumulativeBookedRera": 478324.05566600396, "cumulativeBookedPlanning": 478324.05566600396, "cumulativeBookedSaleable": 669653.6779324056, "cumulativeRegisteredRera": 334826.83896620275, "cumulativeRegisteredPlanning": 334826.83896620275, "cumulativeRegisteredSaleable": 468757.5745526839, "cumulativeValue": 6313558151.093439, "cumulativeRegistrationValue": 4419490705.765408, "cumulativeMarketing": 46500000, "cumulativeAcquisition": 122964204.2743539, "cumulativeCollections": 1799364073.0616302, "remaining": 1472 }, { "month": 10, "phase": "Continuation", "released": 27, "cumulativeReleased": 1063, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 54, "pendingAgreementUnits": 87, "pendingRegistrationUnits": 73, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 473516861.332008, "uncollectedRegisteredValue": 2777965586.481114, "cumulativeNet": 592, "cumulativeAgreements": 505, "cumulativeRegistrations": 432, "cumulativeBookedRera": 524384.8906560636, "cumulativeBookedPlanning": 524384.8906560636, "cumulativeBookedSaleable": 734138.8469184891, "cumulativeRegisteredRera": 382659.2445328032, "cumulativeRegisteredPlanning": 382659.2445328032, "cumulativeRegisteredSaleable": 535722.9423459244, "cumulativeValue": 6921530417.495029, "cumulativeRegistrationValue": 5050846520.874752, "cumulativeMarketing": 51000000, "cumulativeAcquisition": 134713104.37375748, "cumulativeCollections": 2272880934.393638, "remaining": 1420 }, { "month": 11, "phase": "Continuation", "released": 27, "cumulativeReleased": 1090, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 76, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 454810022.3658052, "uncollectedRegisteredValue": 2860977184.3936386, "cumulativeNet": 644, "cumulativeAgreements": 554, "cumulativeRegistrations": 478, "cumulativeBookedRera": 570445.7256461233, "cumulativeBookedPlanning": 570445.7256461233, "cumulativeBookedSaleable": 798624.0159045726, "cumulativeRegisteredRera": 423405.3677932405, "cumulativeRegisteredPlanning": 423405.3677932405, "cumulativeRegisteredSaleable": 592767.5149105368, "cumulativeValue": 7529502683.89662, "cumulativeRegistrationValue": 5588668141.153082, "cumulativeMarketing": 55500000, "cumulativeAcquisition": 146462004.47316107, "cumulativeCollections": 2727690956.7594433, "remaining": 1368 }, { "month": 12, "phase": "Continuation", "released": 27, "cumulativeReleased": 1117, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 93, "pendingRegistrationUnits": 79, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 454810022.3658052, "uncollectedRegisteredValue": 2943988782.3061633, "cumulativeNet": 696, "cumulativeAgreements": 603, "cumulativeRegistrations": 524, "cumulativeBookedRera": 616506.5606361829, "cumulativeBookedPlanning": 616506.5606361829, "cumulativeBookedSaleable": 863109.184890656, "cumulativeRegisteredRera": 464151.4910536779, "cumulativeRegisteredPlanning": 464151.4910536779, "cumulativeRegisteredSaleable": 649812.0874751491, "cumulativeValue": 8137474950.29821, "cumulativeRegistrationValue": 6126489761.431412, "cumulativeMarketing": 60000000, "cumulativeAcquisition": 158210904.57256466, "cumulativeCollections": 3182500979.1252484, "remaining": 1316 }, { "month": 13, "phase": "Continuation", "released": 27, "cumulativeReleased": 1144, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 82, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 454810022.3658052, "uncollectedRegisteredValue": 3027000380.218688, "cumulativeNet": 748, "cumulativeAgreements": 652, "cumulativeRegistrations": 570, "cumulativeBookedRera": 662567.3956262425, "cumulativeBookedPlanning": 662567.3956262425, "cumulativeBookedSaleable": 927594.3538767396, "cumulativeRegisteredRera": 504897.61431411526, "cumulativeRegisteredPlanning": 504897.61431411526, "cumulativeRegisteredSaleable": 706856.6600397615, "cumulativeValue": 8745447216.6998, "cumulativeRegistrationValue": 6664311381.709742, "cumulativeMarketing": 64500000, "cumulativeAcquisition": 169959804.67196825, "cumulativeCollections": 3637311001.4910536, "remaining": 1264 }, { "month": 14, "phase": "Continuation", "released": 27, "cumulativeReleased": 1171, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 99, "pendingRegistrationUnits": 85, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 426749763.91650105, "uncollectedRegisteredValue": 3138072236.580517, "cumulativeNet": 800, "cumulativeAgreements": 701, "cumulativeRegistrations": 616, "cumulativeBookedRera": 708628.2306163021, "cumulativeBookedPlanning": 708628.2306163021, "cumulativeBookedSaleable": 992079.5228628231, "cumulativeRegisteredRera": 545643.7375745527, "cumulativeRegisteredPlanning": 545643.7375745527, "cumulativeRegisteredSaleable": 763901.2326043737, "cumulativeValue": 9353419483.10139, "cumulativeRegistrationValue": 7202133001.988071, "cumulativeMarketing": 69000000, "cumulativeAcquisition": 181708704.77137184, "cumulativeCollections": 4064060765.4075546, "remaining": 1212 }, { "month": 15, "phase": "Continuation", "released": 27, "cumulativeReleased": 1198, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 88, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 584588717.693837, "uncollectedRegisteredValue": 3091305139.1650095, "cumulativeNet": 852, "cumulativeAgreements": 750, "cumulativeRegistrations": 662, "cumulativeBookedRera": 754689.0656063618, "cumulativeBookedPlanning": 754689.0656063618, "cumulativeBookedSaleable": 1056564.6918489065, "cumulativeRegisteredRera": 586389.86083499, "cumulativeRegisteredPlanning": 586389.86083499, "cumulativeRegisteredSaleable": 820945.8051689861, "cumulativeValue": 9961391749.502981, "cumulativeRegistrationValue": 7739954622.266401, "cumulativeMarketing": 73500000, "cumulativeAcquisition": 193457604.87077543, "cumulativeCollections": 4648649483.101392, "remaining": 1160 }, { "month": 16, "phase": "Continuation", "released": 27, "cumulativeReleased": 1225, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 105, "pendingRegistrationUnits": 91, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 584588717.693837, "uncollectedRegisteredValue": 3044538041.749502, "cumulativeNet": 904, "cumulativeAgreements": 799, "cumulativeRegistrations": 708, "cumulativeBookedRera": 800749.9005964214, "cumulativeBookedPlanning": 800749.9005964214, "cumulativeBookedSaleable": 1121049.8608349902, "cumulativeRegisteredRera": 627135.9840954274, "cumulativeRegisteredPlanning": 627135.9840954274, "cumulativeRegisteredSaleable": 877990.3777335985, "cumulativeValue": 10569364015.904572, "cumulativeRegistrationValue": 8277776242.544731, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 205206504.97017902, "cumulativeCollections": 5233238200.795229, "remaining": 1108 }, { "month": 17, "phase": "Continuation", "released": 27, "cumulativeReleased": 1252, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 94, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 3021154493.041748, "cumulativeNet": 956, "cumulativeAgreements": 848, "cumulativeRegistrations": 754, "cumulativeBookedRera": 846810.735586481, "cumulativeBookedPlanning": 846810.735586481, "cumulativeBookedSaleable": 1185535.0298210736, "cumulativeRegisteredRera": 667882.1073558648, "cumulativeRegisteredPlanning": 667882.1073558648, "cumulativeRegisteredSaleable": 935034.9502982107, "cumulativeValue": 11177336282.306162, "cumulativeRegistrationValue": 8815597862.823061, "cumulativeMarketing": 82500000, "cumulativeAcquisition": 216955405.0695826, "cumulativeCollections": 5794443369.781313, "remaining": 1056 }, { "month": 18, "phase": "Continuation", "released": 27, "cumulativeReleased": 1279, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 97, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2997770944.333994, "cumulativeNet": 1008, "cumulativeAgreements": 897, "cumulativeRegistrations": 800, "cumulativeBookedRera": 892871.5705765407, "cumulativeBookedPlanning": 892871.5705765407, "cumulativeBookedSaleable": 1250020.198807157, "cumulativeRegisteredRera": 708628.2306163021, "cumulativeRegisteredPlanning": 708628.2306163021, "cumulativeRegisteredSaleable": 992079.5228628231, "cumulativeValue": 11785308548.707752, "cumulativeRegistrationValue": 9353419483.10139, "cumulativeMarketing": 87000000, "cumulativeAcquisition": 228704305.1689862, "cumulativeCollections": 6355648538.767397, "remaining": 1004 }, { "month": 19, "phase": "Continuation", "released": 27, "cumulativeReleased": 1306, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 100, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2974387395.62624, "cumulativeNet": 1060, "cumulativeAgreements": 946, "cumulativeRegistrations": 846, "cumulativeBookedRera": 938932.4055666004, "cumulativeBookedPlanning": 938932.4055666004, "cumulativeBookedSaleable": 1314505.3677932406, "cumulativeRegisteredRera": 749374.3538767395, "cumulativeRegisteredPlanning": 749374.3538767395, "cumulativeRegisteredSaleable": 1049124.0954274354, "cumulativeValue": 12393280815.109343, "cumulativeRegistrationValue": 9891241103.37972, "cumulativeMarketing": 91500000, "cumulativeAcquisition": 240453205.2683898, "cumulativeCollections": 6916853707.753481, "remaining": 952 }, { "month": 20, "phase": "Continuation", "released": 27, "cumulativeReleased": 1333, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 117, "pendingRegistrationUnits": 103, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2951003846.9184856, "cumulativeNet": 1112, "cumulativeAgreements": 995, "cumulativeRegistrations": 892, "cumulativeBookedRera": 984993.24055666, "cumulativeBookedPlanning": 984993.24055666, "cumulativeBookedSaleable": 1378990.536779324, "cumulativeRegisteredRera": 790120.4771371769, "cumulativeRegisteredPlanning": 790120.4771371769, "cumulativeRegisteredSaleable": 1106168.6679920477, "cumulativeValue": 13001253081.510933, "cumulativeRegistrationValue": 10429062723.65805, "cumulativeMarketing": 96000000, "cumulativeAcquisition": 252202105.36779338, "cumulativeCollections": 7478058876.739565, "remaining": 900 }, { "month": 21, "phase": "Continuation", "released": 27, "cumulativeReleased": 1360, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 120, "pendingRegistrationUnits": 106, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2927620298.2107315, "cumulativeNet": 1164, "cumulativeAgreements": 1044, "cumulativeRegistrations": 938, "cumulativeBookedRera": 1031054.0755467196, "cumulativeBookedPlanning": 1031054.0755467196, "cumulativeBookedSaleable": 1443475.7057654075, "cumulativeRegisteredRera": 830866.6003976143, "cumulativeRegisteredPlanning": 830866.6003976143, "cumulativeRegisteredSaleable": 1163213.24055666, "cumulativeValue": 13609225347.912523, "cumulativeRegistrationValue": 10966884343.93638, "cumulativeMarketing": 100500000, "cumulativeAcquisition": 263951005.46719697, "cumulativeCollections": 8039264045.725649, "remaining": 848 }, { "month": 22, "phase": "Continuation", "released": 27, "cumulativeReleased": 1387, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 123, "pendingRegistrationUnits": 109, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1216, "cumulativeAgreements": 1093, "cumulativeRegistrations": 984, "cumulativeBookedRera": 1077114.9105367793, "cumulativeBookedPlanning": 1077114.9105367793, "cumulativeBookedSaleable": 1507960.874751491, "cumulativeRegisteredRera": 871612.7236580517, "cumulativeRegisteredPlanning": 871612.7236580517, "cumulativeRegisteredSaleable": 1220257.8131212725, "cumulativeValue": 14217197614.314114, "cumulativeRegistrationValue": 11504705964.21471, "cumulativeMarketing": 105000000, "cumulativeAcquisition": 275699905.56660056, "cumulativeCollections": 8600469214.711733, "remaining": 796 }, { "month": 23, "phase": "Continuation", "released": 27, "cumulativeReleased": 1414, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 112, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1268, "cumulativeAgreements": 1142, "cumulativeRegistrations": 1030, "cumulativeBookedRera": 1123175.7455268388, "cumulativeBookedPlanning": 1123175.7455268388, "cumulativeBookedSaleable": 1572446.0437375745, "cumulativeRegisteredRera": 912358.846918489, "cumulativeRegisteredPlanning": 912358.846918489, "cumulativeRegisteredSaleable": 1277302.3856858846, "cumulativeValue": 14825169880.715704, "cumulativeRegistrationValue": 12042527584.49304, "cumulativeMarketing": 109500000, "cumulativeAcquisition": 287448805.6660041, "cumulativeCollections": 9138290834.990063, "remaining": 744 }, { "month": 24, "phase": "Continuation", "released": 27, "cumulativeReleased": 1441, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 129, "pendingRegistrationUnits": 115, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1320, "cumulativeAgreements": 1191, "cumulativeRegistrations": 1076, "cumulativeBookedRera": 1169236.5805168985, "cumulativeBookedPlanning": 1169236.5805168985, "cumulativeBookedSaleable": 1636931.212723658, "cumulativeRegisteredRera": 953104.9701789264, "cumulativeRegisteredPlanning": 953104.9701789264, "cumulativeRegisteredSaleable": 1334346.958250497, "cumulativeValue": 15433142147.117294, "cumulativeRegistrationValue": 12580349204.77137, "cumulativeMarketing": 114000000, "cumulativeAcquisition": 299197705.7654077, "cumulativeCollections": 9676112455.268393, "remaining": 692 }, { "month": 25, "phase": "Continuation", "released": 27, "cumulativeReleased": 1468, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 118, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1372, "cumulativeAgreements": 1240, "cumulativeRegistrations": 1122, "cumulativeBookedRera": 1215297.4155069583, "cumulativeBookedPlanning": 1215297.4155069583, "cumulativeBookedSaleable": 1701416.3817097417, "cumulativeRegisteredRera": 993851.0934393638, "cumulativeRegisteredPlanning": 993851.0934393638, "cumulativeRegisteredSaleable": 1391391.5308151094, "cumulativeValue": 16041114413.518885, "cumulativeRegistrationValue": 13118170825.0497, "cumulativeMarketing": 118500000, "cumulativeAcquisition": 310946605.86481124, "cumulativeCollections": 10213934075.546722, "remaining": 640 }, { "month": 26, "phase": "Continuation", "released": 27, "cumulativeReleased": 1495, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 135, "pendingRegistrationUnits": 121, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1424, "cumulativeAgreements": 1289, "cumulativeRegistrations": 1168, "cumulativeBookedRera": 1261358.2504970178, "cumulativeBookedPlanning": 1261358.2504970178, "cumulativeBookedSaleable": 1765901.5506958251, "cumulativeRegisteredRera": 1034597.2166998012, "cumulativeRegisteredPlanning": 1034597.2166998012, "cumulativeRegisteredSaleable": 1448436.1033797218, "cumulativeValue": 16649086679.920475, "cumulativeRegistrationValue": 13655992445.32803, "cumulativeMarketing": 123000000, "cumulativeAcquisition": 322695505.9642148, "cumulativeCollections": 10751755695.825052, "remaining": 588 }, { "month": 27, "phase": "Continuation", "released": 27, "cumulativeReleased": 1522, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 124, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1476, "cumulativeAgreements": 1338, "cumulativeRegistrations": 1214, "cumulativeBookedRera": 1307419.0854870775, "cumulativeBookedPlanning": 1307419.0854870775, "cumulativeBookedSaleable": 1830386.7196819086, "cumulativeRegisteredRera": 1075343.3399602384, "cumulativeRegisteredPlanning": 1075343.3399602384, "cumulativeRegisteredSaleable": 1505480.675944334, "cumulativeValue": 17257058946.322067, "cumulativeRegistrationValue": 14193814065.60636, "cumulativeMarketing": 127500000, "cumulativeAcquisition": 334444406.06361836, "cumulativeCollections": 11289577316.103382, "remaining": 536 }, { "month": 28, "phase": "Continuation", "released": 27, "cumulativeReleased": 1549, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 141, "pendingRegistrationUnits": 127, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1528, "cumulativeAgreements": 1387, "cumulativeRegistrations": 1260, "cumulativeBookedRera": 1353479.9204771372, "cumulativeBookedPlanning": 1353479.9204771372, "cumulativeBookedSaleable": 1894871.888667992, "cumulativeRegisteredRera": 1116089.463220676, "cumulativeRegisteredPlanning": 1116089.463220676, "cumulativeRegisteredSaleable": 1562525.2485089463, "cumulativeValue": 17865031212.72366, "cumulativeRegistrationValue": 14731635685.88469, "cumulativeMarketing": 132000000, "cumulativeAcquisition": 346193306.1630219, "cumulativeCollections": 11827398936.381712, "remaining": 484 }, { "month": 29, "phase": "Continuation", "released": 27, "cumulativeReleased": 1576, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 52, "cancelled": 4, "net": 48, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 140, "pendingRegistrationUnits": 130, "carpetBooked": 42517.69383697813, "reraBooked": 42517.69383697813, "planningBooked": 42517.69383697813, "saleableBooked": 59524.771371769384, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 561205168.9860835, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 29, "directUnits": 19, "marketing": 4500000, "cpCommission": 6781229.1252485085, "totalAcquisition": 11281229.125248509, "cac": 235025.6067760106, "mediaCAC": 93750, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1576, "cumulativeAgreements": 1436, "cumulativeRegistrations": 1306, "cumulativeBookedRera": 1395997.6143141151, "cumulativeBookedPlanning": 1395997.6143141151, "cumulativeBookedSaleable": 1954396.6600397613, "cumulativeRegisteredRera": 1156835.5864811132, "cumulativeRegisteredPlanning": 1156835.5864811132, "cumulativeRegisteredSaleable": 1619569.8210735586, "cumulativeValue": 18426236381.709743, "cumulativeRegistrationValue": 15269457306.16302, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 357474535.2882704, "cumulativeCollections": 12365220556.660042, "remaining": 436 }, { "month": 30, "phase": "Continuation", "released": 27, "cumulativeReleased": 1603, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 45, "registrations": 46, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 129, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 526129845.92445326, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1603, "cumulativeAgreements": 1481, "cumulativeRegistrations": 1352, "cumulativeBookedRera": 1419913.8170974154, "cumulativeBookedPlanning": 1419913.8170974154, "cumulativeBookedSaleable": 1987879.3439363816, "cumulativeRegisteredRera": 1197581.7097415507, "cumulativeRegisteredPlanning": 1197581.7097415507, "cumulativeRegisteredSaleable": 1676614.393638171, "cumulativeValue": 18741914289.264416, "cumulativeRegistrationValue": 15807278926.441349, "cumulativeMarketing": 141000000, "cumulativeAcquisition": 365715903.08151096, "cumulativeCollections": 12903042176.938372, "remaining": 409 }, { "month": 31, "phase": "Continuation", "released": 27, "cumulativeReleased": 1630, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 42, "pendingAgreementUnits": 124, "pendingRegistrationUnits": 112, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 37202.98210735586, "reraRegistered": 37202.98210735586, "planningRegistered": 37202.98210735586, "saleableRegistered": 52084.17495029821, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 491054522.86282307, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 528468200.7952287, "uncollectedRegisteredValue": 2866823071.570572, "cumulativeNet": 1630, "cumulativeAgreements": 1506, "cumulativeRegistrations": 1394, "cumulativeBookedRera": 1443830.0198807155, "cumulativeBookedPlanning": 1443830.0198807155, "cumulativeBookedSaleable": 2021362.027833002, "cumulativeRegisteredRera": 1234784.6918489065, "cumulativeRegisteredPlanning": 1234784.6918489065, "cumulativeRegisteredSaleable": 1728698.5685884692, "cumulativeValue": 19057592196.819088, "cumulativeRegistrationValue": 16298333449.304173, "cumulativeMarketing": 145500000, "cumulativeAcquisition": 373957270.8747515, "cumulativeCollections": 13431510377.7336, "remaining": 382 }, { "month": 32, "phase": "Continuation", "released": 27, "cumulativeReleased": 1657, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 114, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 484039458.2504971, "uncollectedRegisteredValue": 2651694423.45924, "cumulativeNet": 1657, "cumulativeAgreements": 1531, "cumulativeRegistrations": 1417, "cumulativeBookedRera": 1467746.2226640158, "cumulativeBookedPlanning": 1467746.2226640158, "cumulativeBookedSaleable": 2054844.7117296222, "cumulativeRegisteredRera": 1255157.7534791252, "cumulativeRegisteredPlanning": 1255157.7534791252, "cumulativeRegisteredSaleable": 1757220.8548707752, "cumulativeValue": 19373270104.37376, "cumulativeRegistrationValue": 16567244259.443338, "cumulativeMarketing": 150000000, "cumulativeAcquisition": 382198638.66799206, "cumulativeCollections": 13915549835.984098, "remaining": 355 }, { "month": 33, "phase": "Continuation", "released": 27, "cumulativeReleased": 1684, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 128, "pendingRegistrationUnits": 116, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 484039458.2504971, "uncollectedRegisteredValue": 2436565775.347908, "cumulativeNet": 1684, "cumulativeAgreements": 1556, "cumulativeRegistrations": 1440, "cumulativeBookedRera": 1491662.4254473161, "cumulativeBookedPlanning": 1491662.4254473161, "cumulativeBookedSaleable": 2088327.3956262425, "cumulativeRegisteredRera": 1275530.815109344, "cumulativeRegisteredPlanning": 1275530.815109344, "cumulativeRegisteredSaleable": 1785743.1411530816, "cumulativeValue": 19688948011.928432, "cumulativeRegistrationValue": 16836155069.582504, "cumulativeMarketing": 154500000, "cumulativeAcquisition": 390440006.4612326, "cumulativeCollections": 14399589294.234596, "remaining": 328 }, { "month": 34, "phase": "Continuation", "released": 27, "cumulativeReleased": 1711, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 118, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 470009329.025845, "uncollectedRegisteredValue": 2235467256.4612293, "cumulativeNet": 1711, "cumulativeAgreements": 1581, "cumulativeRegistrations": 1463, "cumulativeBookedRera": 1515578.6282306162, "cumulativeBookedPlanning": 1515578.6282306162, "cumulativeBookedSaleable": 2121810.079522863, "cumulativeRegisteredRera": 1295903.8767395625, "cumulativeRegisteredPlanning": 1295903.8767395625, "cumulativeRegisteredSaleable": 1814265.4274353876, "cumulativeValue": 20004625919.483105, "cumulativeRegistrationValue": 17105065879.72167, "cumulativeMarketing": 159000000, "cumulativeAcquisition": 398681374.25447315, "cumulativeCollections": 14869598623.26044, "remaining": 301 }, { "month": 35, "phase": "Continuation", "released": 27, "cumulativeReleased": 1738, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 120, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 403366215.20874757, "uncollectedRegisteredValue": 2101011851.3916473, "cumulativeNet": 1738, "cumulativeAgreements": 1606, "cumulativeRegistrations": 1486, "cumulativeBookedRera": 1539494.8310139165, "cumulativeBookedPlanning": 1539494.8310139165, "cumulativeBookedSaleable": 2155292.7634194833, "cumulativeRegisteredRera": 1316276.9383697812, "cumulativeRegisteredPlanning": 1316276.9383697812, "cumulativeRegisteredSaleable": 1842787.713717694, "cumulativeValue": 20320303827.037777, "cumulativeRegistrationValue": 17373976689.860836, "cumulativeMarketing": 163500000, "cumulativeAcquisition": 406922742.0477137, "cumulativeCollections": 15272964838.469189, "remaining": 274 }, { "month": 36, "phase": "Continuation", "released": 27, "cumulativeReleased": 1765, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 122, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 403366215.20874757, "uncollectedRegisteredValue": 1966556446.3220634, "cumulativeNet": 1765, "cumulativeAgreements": 1631, "cumulativeRegistrations": 1509, "cumulativeBookedRera": 1563411.0337972166, "cumulativeBookedPlanning": 1563411.0337972166, "cumulativeBookedSaleable": 2188775.4473161036, "cumulativeRegisteredRera": 1336650, "cumulativeRegisteredPlanning": 1336650, "cumulativeRegisteredSaleable": 1871310, "cumulativeValue": 20635981734.59245, "cumulativeRegistrationValue": 17642887500, "cumulativeMarketing": 168000000, "cumulativeAcquisition": 415164109.84095424, "cumulativeCollections": 15676331053.677937, "remaining": 247 }, { "month": 37, "phase": "Continuation", "released": 27, "cumulativeReleased": 1792, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 136, "pendingRegistrationUnits": 124, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 391674440.8548708, "uncollectedRegisteredValue": 1843792815.6063576, "cumulativeNet": 1792, "cumulativeAgreements": 1656, "cumulativeRegistrations": 1532, "cumulativeBookedRera": 1587327.236580517, "cumulativeBookedPlanning": 1587327.236580517, "cumulativeBookedSaleable": 2222258.1312127234, "cumulativeRegisteredRera": 1357023.0616302185, "cumulativeRegisteredPlanning": 1357023.0616302185, "cumulativeRegisteredSaleable": 1899832.286282306, "cumulativeValue": 20951659642.14712, "cumulativeRegistrationValue": 17911798310.139164, "cumulativeMarketing": 172500000, "cumulativeAcquisition": 423405477.6341948, "cumulativeCollections": 16068005494.532806, "remaining": 220 }, { "month": 38, "phase": "Continuation", "released": 27, "cumulativeReleased": 1819, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 126, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1776565113.0715656, "cumulativeNet": 1819, "cumulativeAgreements": 1681, "cumulativeRegistrations": 1555, "cumulativeBookedRera": 1611243.439363817, "cumulativeBookedPlanning": 1611243.439363817, "cumulativeBookedSaleable": 2255740.8151093437, "cumulativeRegisteredRera": 1377396.1232604373, "cumulativeRegisteredPlanning": 1377396.1232604373, "cumulativeRegisteredSaleable": 1928354.5725646124, "cumulativeValue": 21267337549.701794, "cumulativeRegistrationValue": 18180709120.278328, "cumulativeMarketing": 177000000, "cumulativeAcquisition": 431646845.42743534, "cumulativeCollections": 16404144007.206762, "remaining": 193 }, { "month": 39, "phase": "Continuation", "released": 27, "cumulativeReleased": 1846, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 140, "pendingRegistrationUnits": 128, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1709337410.5367737, "cumulativeNet": 1846, "cumulativeAgreements": 1706, "cumulativeRegistrations": 1578, "cumulativeBookedRera": 1635159.6421471173, "cumulativeBookedPlanning": 1635159.6421471173, "cumulativeBookedSaleable": 2289223.499005964, "cumulativeRegisteredRera": 1397769.184890656, "cumulativeRegisteredPlanning": 1397769.184890656, "cumulativeRegisteredSaleable": 1956876.8588469184, "cumulativeValue": 21583015457.256466, "cumulativeRegistrationValue": 18449619930.417492, "cumulativeMarketing": 181500000, "cumulativeAcquisition": 439888213.2206759, "cumulativeCollections": 16740282519.880718, "remaining": 166 }, { "month": 40, "phase": "Continuation", "released": 27, "cumulativeReleased": 1873, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 142, "pendingRegistrationUnits": 130, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1642109708.0019817, "cumulativeNet": 1873, "cumulativeAgreements": 1731, "cumulativeRegistrations": 1601, "cumulativeBookedRera": 1659075.8449304174, "cumulativeBookedPlanning": 1659075.8449304174, "cumulativeBookedSaleable": 2322706.1829025843, "cumulativeRegisteredRera": 1418142.2465208748, "cumulativeRegisteredPlanning": 1418142.2465208748, "cumulativeRegisteredSaleable": 1985399.1451292248, "cumulativeValue": 21898693364.81114, "cumulativeRegistrationValue": 18718530740.556656, "cumulativeMarketing": 186000000, "cumulativeAcquisition": 448129581.01391643, "cumulativeCollections": 17076421032.554674, "remaining": 139 }, { "month": 41, "phase": "Continuation", "released": 27, "cumulativeReleased": 1900, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 144, "pendingRegistrationUnits": 132, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1574882005.4671898, "cumulativeNet": 1900, "cumulativeAgreements": 1756, "cumulativeRegistrations": 1624, "cumulativeBookedRera": 1682992.0477137177, "cumulativeBookedPlanning": 1682992.0477137177, "cumulativeBookedSaleable": 2356188.8667992046, "cumulativeRegisteredRera": 1438515.3081510933, "cumulativeRegisteredPlanning": 1438515.3081510933, "cumulativeRegisteredSaleable": 2013921.4314115308, "cumulativeValue": 22214371272.36581, "cumulativeRegistrationValue": 18987441550.69582, "cumulativeMarketing": 190500000, "cumulativeAcquisition": 456370948.807157, "cumulativeCollections": 17412559545.22863, "remaining": 112 }, { "month": 42, "phase": "Continuation", "released": 27, "cumulativeReleased": 1927, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 146, "pendingRegistrationUnits": 134, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1507654302.932396, "cumulativeNet": 1927, "cumulativeAgreements": 1781, "cumulativeRegistrations": 1647, "cumulativeBookedRera": 1706908.2504970178, "cumulativeBookedPlanning": 1706908.2504970178, "cumulativeBookedSaleable": 2389671.550695825, "cumulativeRegisteredRera": 1458888.369781312, "cumulativeRegisteredPlanning": 1458888.369781312, "cumulativeRegisteredSaleable": 2042443.717693837, "cumulativeValue": 22530049179.920483, "cumulativeRegistrationValue": 19256352360.834984, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 464612316.6003975, "cumulativeCollections": 17748698057.902588, "remaining": 85 }, { "month": 43, "phase": "Continuation", "released": 27, "cumulativeReleased": 1954, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 148, "pendingRegistrationUnits": 136, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 324446738.32007957, "uncollectedRegisteredValue": 1452118374.75148, "cumulativeNet": 1954, "cumulativeAgreements": 1806, "cumulativeRegistrations": 1670, "cumulativeBookedRera": 1730824.453280318, "cumulativeBookedPlanning": 1730824.453280318, "cumulativeBookedSaleable": 2423154.234592445, "cumulativeRegisteredRera": 1479261.4314115308, "cumulativeRegisteredPlanning": 1479261.4314115308, "cumulativeRegisteredSaleable": 2070966.0039761432, "cumulativeValue": 22845727087.475155, "cumulativeRegistrationValue": 19525263170.974148, "cumulativeMarketing": 199500000, "cumulativeAcquisition": 472853684.3936381, "cumulativeCollections": 18073144796.222668, "remaining": 58 }, { "month": 44, "phase": "Continuation", "released": 58, "cumulativeReleased": 2012, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 175, "pendingRegistrationUnits": 138, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.75148, "cumulativeNet": 2006, "cumulativeAgreements": 1831, "cumulativeRegistrations": 1693, "cumulativeBookedRera": 1776885.2882703776, "cumulativeBookedPlanning": 1776885.2882703776, "cumulativeBookedSaleable": 2487639.4035785287, "cumulativeRegisteredRera": 1499634.4930417493, "cumulativeRegisteredPlanning": 1499634.4930417493, "cumulativeRegisteredSaleable": 2099488.2902584495, "cumulativeValue": 23453699353.876747, "cumulativeRegistrationValue": 19794173981.11331, "cumulativeMarketing": 204000000, "cumulativeAcquisition": 484602584.49304163, "cumulativeCollections": 18342055606.36183, "remaining": 6 } ], "targetUnits": 807, "targetCarpet": 714285.7142857142, "targetRera": 714285.7142857142, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1, "conversion": 1 }, "firstReleaseUnits": 1009, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "aggressive": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 250000, "ticket": 7475000, "units": 274, "allocatedCarpet": 178571.42857142858, "carpet": 178100, "reraArea": 178100, "planning": 178100, "saleable": 249339.99999999997, "extended": null, "assignedArea": 249339.99999999997, "revenue": 2048150000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 750000, "ticket": 9750000, "units": 714, "allocatedCarpet": 535714.2857142858, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 6961500000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 500000, "ticket": 11925000, "units": 396, "allocatedCarpet": 357142.8571428571, "carpet": 356400, "reraArea": 356400, "planning": 356400, "saleable": 498960, "extended": null, "assignedArea": 498960, "revenue": 4722300000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 625000, "ticket": 14175000, "units": 425, "allocatedCarpet": 446428.5714285714, "carpet": 446250, "reraArea": 446250, "planning": 446250, "saleable": 624750, "extended": null, "assignedArea": 624750, "revenue": 6024375000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 250000, "ticket": 17500000, "units": 142, "allocatedCarpet": 178571.42857142858, "carpet": 177500, "reraArea": 177500, "planning": 177500, "saleable": 248500, "extended": null, "assignedArea": 248500, "revenue": 2485000000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 125000, "ticket": 21025000, "units": 61, "allocatedCarpet": 89285.71428571429, "carpet": 88450, "reraArea": 88450, "planning": 88450, "saleable": 123829.99999999999, "extended": null, "assignedArea": 123829.99999999999, "revenue": 1282525000 } ], "units": 2012, "carpetArea": 1782200, "reraArea": 1782200, "planningArea": 1782200, "saleableArea": 2495080, "revenue": 23523850000, "assigned": 2495080, "assignedByBasis": 2495080, "assignedByAreaBasis": { "reraCarpet": 1782200, "developerPlanningCarpet": 1782200, "saleable": 2495080 }, "residual": 4920, "residualBasis": "saleable", "averageSize": 885.7852882703777, "averagePlanningSize": 885.7852882703777, "averageSaleableSize": 1240.0994035785288, "averageTicket": 11691774.35387674, "rate": 13199.332285938728, "planningRate": 13199.332285938728, "saleableRate": 9428.094489956235 }, "rows": [ { "month": 1, "phase": "Launch", "released": 201, "cumulativeReleased": 201, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 0, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 86, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 76177.53479125249, "cumulativeBookedPlanning": 76177.53479125249, "cumulativeBookedSaleable": 106648.54870775348, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1005492594.4333997, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 6825000, "cumulativeAcquisition": 18984445.32803181, "cumulativeCollections": 0, "remaining": 1926 }, { "month": 2, "phase": "Launch", "released": 181, "cumulativeReleased": 382, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 0, "pendingAgreementUnits": 91, "pendingRegistrationUnits": 81, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 172, "cumulativeAgreements": 81, "cumulativeRegistrations": 0, "cumulativeBookedRera": 152355.06958250498, "cumulativeBookedPlanning": 152355.06958250498, "cumulativeBookedSaleable": 213297.09741550696, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 2010985188.8667994, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 13650000, "cumulativeAcquisition": 37968890.65606362, "cumulativeCollections": 0, "remaining": 1840 }, { "month": 3, "phase": "Launch", "released": 161, "cumulativeReleased": 543, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 86, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 177714970.17892644, "uncollectedRegisteredValue": 710859880.7157058, "cumulativeNet": 258, "cumulativeAgreements": 162, "cumulativeRegistrations": 76, "cumulativeBookedRera": 228532.60437375744, "cumulativeBookedPlanning": 228532.60437375744, "cumulativeBookedSaleable": 319945.64612326043, "cumulativeRegisteredRera": 67319.68190854871, "cumulativeRegisteredPlanning": 67319.68190854871, "cumulativeRegisteredSaleable": 94247.55467196819, "cumulativeValue": 3016477783.300199, "cumulativeRegistrationValue": 888574850.8946322, "cumulativeMarketing": 20475000, "cumulativeAcquisition": 56953335.984095424, "cumulativeCollections": 177714970.17892644, "remaining": 1754 }, { "month": 4, "phase": "Launch", "released": 141, "cumulativeReleased": 684, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 101, "pendingRegistrationUnits": 91, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 177714970.17892644, "uncollectedRegisteredValue": 1421719761.4314115, "cumulativeNet": 344, "cumulativeAgreements": 243, "cumulativeRegistrations": 152, "cumulativeBookedRera": 304710.13916500995, "cumulativeBookedPlanning": 304710.13916500995, "cumulativeBookedSaleable": 426594.1948310139, "cumulativeRegisteredRera": 134639.36381709742, "cumulativeRegisteredPlanning": 134639.36381709742, "cumulativeRegisteredSaleable": 188495.10934393638, "cumulativeValue": 4021970377.7335987, "cumulativeRegistrationValue": 1777149701.7892644, "cumulativeMarketing": 27300000, "cumulativeAcquisition": 75937781.31212723, "cumulativeCollections": 355429940.3578529, "remaining": 1668 }, { "month": 5, "phase": "Launch", "released": 100, "cumulativeReleased": 784, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 96, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 177714970.17892644, "uncollectedRegisteredValue": 2132579642.1471171, "cumulativeNet": 430, "cumulativeAgreements": 324, "cumulativeRegistrations": 228, "cumulativeBookedRera": 380887.6739562624, "cumulativeBookedPlanning": 380887.6739562624, "cumulativeBookedSaleable": 533242.7435387674, "cumulativeRegisteredRera": 201959.0457256461, "cumulativeRegisteredPlanning": 201959.0457256461, "cumulativeRegisteredSaleable": 282742.6640159046, "cumulativeValue": 5027462972.166998, "cumulativeRegistrationValue": 2665724552.6838965, "cumulativeMarketing": 34125000, "cumulativeAcquisition": 94922226.64015904, "cumulativeCollections": 533144910.5367793, "remaining": 1582 }, { "month": 6, "phase": "Launch", "released": 80, "cumulativeReleased": 864, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 101, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 444287425.4473161, "uncollectedRegisteredValue": 2576867067.594434, "cumulativeNet": 516, "cumulativeAgreements": 405, "cumulativeRegistrations": 304, "cumulativeBookedRera": 457065.2087475149, "cumulativeBookedPlanning": 457065.2087475149, "cumulativeBookedSaleable": 639891.2922465209, "cumulativeRegisteredRera": 269278.72763419483, "cumulativeRegisteredPlanning": 269278.72763419483, "cumulativeRegisteredSaleable": 376990.21868787275, "cumulativeValue": 6032955566.600397, "cumulativeRegistrationValue": 3554299403.578529, "cumulativeMarketing": 40950000, "cumulativeAcquisition": 113906671.96819085, "cumulativeCollections": 977432335.9840953, "remaining": 1496 }, { "month": 7, "phase": "Launch", "released": 80, "cumulativeReleased": 944, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 106, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 444287425.4473161, "uncollectedRegisteredValue": 3021154493.041749, "cumulativeNet": 602, "cumulativeAgreements": 486, "cumulativeRegistrations": 380, "cumulativeBookedRera": 533242.7435387673, "cumulativeBookedPlanning": 533242.7435387673, "cumulativeBookedSaleable": 746539.8409542744, "cumulativeRegisteredRera": 336598.4095427435, "cumulativeRegisteredPlanning": 336598.4095427435, "cumulativeRegisteredSaleable": 471237.77335984097, "cumulativeValue": 7038448161.033796, "cumulativeRegistrationValue": 4442874254.473161, "cumulativeMarketing": 47775000, "cumulativeAcquisition": 132891117.29622266, "cumulativeCollections": 1421719761.4314115, "remaining": 1410 }, { "month": 8, "phase": "Launch", "released": 65, "cumulativeReleased": 1009, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 121, "pendingRegistrationUnits": 111, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 444287425.4473161, "uncollectedRegisteredValue": 3465441918.489065, "cumulativeNet": 688, "cumulativeAgreements": 567, "cumulativeRegistrations": 456, "cumulativeBookedRera": 609420.2783300199, "cumulativeBookedPlanning": 609420.2783300199, "cumulativeBookedSaleable": 853188.3896620278, "cumulativeRegisteredRera": 403918.0914512922, "cumulativeRegisteredPlanning": 403918.0914512922, "cumulativeRegisteredSaleable": 565485.3280318092, "cumulativeValue": 8043940755.4671955, "cumulativeRegistrationValue": 5331449105.367793, "cumulativeMarketing": 54600000, "cumulativeAcquisition": 151875562.62425447, "cumulativeCollections": 1866007186.8787277, "remaining": 1324 }, { "month": 9, "phase": "Continuation", "released": 27, "cumulativeReleased": 1036, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 116, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 666431138.1709741, "uncollectedRegisteredValue": 3687585631.2127237, "cumulativeNet": 762, "cumulativeAgreements": 648, "cumulativeRegistrations": 532, "cumulativeBookedRera": 674968.3896620278, "cumulativeBookedPlanning": 674968.3896620278, "cumulativeBookedSaleable": 944955.7455268389, "cumulativeRegisteredRera": 471237.7733598409, "cumulativeRegisteredPlanning": 471237.7733598409, "cumulativeRegisteredSaleable": 659732.8827037773, "cumulativeValue": 8909132057.654074, "cumulativeRegistrationValue": 6220023956.262425, "cumulativeMarketing": 60450000, "cumulativeAcquisition": 168014324.055666, "cumulativeCollections": 2532438325.0497017, "remaining": 1250 }, { "month": 10, "phase": "Continuation", "released": 27, "cumulativeReleased": 1063, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 76, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 110, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 666431138.1709741, "uncollectedRegisteredValue": 3909729343.936382, "cumulativeNet": 836, "cumulativeAgreements": 718, "cumulativeRegistrations": 608, "cumulativeBookedRera": 740516.5009940357, "cumulativeBookedPlanning": 740516.5009940357, "cumulativeBookedSaleable": 1036723.1013916502, "cumulativeRegisteredRera": 538557.4552683897, "cumulativeRegisteredPlanning": 538557.4552683897, "cumulativeRegisteredSaleable": 753980.4373757455, "cumulativeValue": 9774323359.840952, "cumulativeRegistrationValue": 7108598807.157058, "cumulativeMarketing": 66300000, "cumulativeAcquisition": 184153085.48707753, "cumulativeCollections": 3198869463.220676, "remaining": 1176 }, { "month": 11, "phase": "Continuation", "released": 27, "cumulativeReleased": 1090, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 114, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 643047589.4632207, "uncollectedRegisteredValue": 4038338861.8290257, "cumulativeNet": 910, "cumulativeAgreements": 788, "cumulativeRegistrations": 674, "cumulativeBookedRera": 806064.6123260437, "cumulativeBookedPlanning": 806064.6123260437, "cumulativeBookedSaleable": 1128490.4572564613, "cumulativeRegisteredRera": 597019.2842942346, "cumulativeRegisteredPlanning": 597019.2842942346, "cumulativeRegisteredSaleable": 835826.9980119284, "cumulativeValue": 10639514662.02783, "cumulativeRegistrationValue": 7880255914.512922, "cumulativeMarketing": 72150000, "cumulativeAcquisition": 200291846.91848907, "cumulativeCollections": 3841917052.6838965, "remaining": 1102 }, { "month": 12, "phase": "Continuation", "released": 27, "cumulativeReleased": 1117, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 118, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 643047589.4632207, "uncollectedRegisteredValue": 4166948379.72167, "cumulativeNet": 984, "cumulativeAgreements": 858, "cumulativeRegistrations": 740, "cumulativeBookedRera": 871612.7236580517, "cumulativeBookedPlanning": 871612.7236580517, "cumulativeBookedSaleable": 1220257.8131212725, "cumulativeRegisteredRera": 655481.1133200795, "cumulativeRegisteredPlanning": 655481.1133200795, "cumulativeRegisteredSaleable": 917673.5586481113, "cumulativeValue": 11504705964.214708, "cumulativeRegistrationValue": 8651913021.868788, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 216430608.3499006, "cumulativeCollections": 4484964642.147118, "remaining": 1028 }, { "month": 13, "phase": "Continuation", "released": 27, "cumulativeReleased": 1144, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 122, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 643047589.4632207, "uncollectedRegisteredValue": 4295557897.614315, "cumulativeNet": 1058, "cumulativeAgreements": 928, "cumulativeRegistrations": 806, "cumulativeBookedRera": 937160.8349900596, "cumulativeBookedPlanning": 937160.8349900596, "cumulativeBookedSaleable": 1312025.1689860835, "cumulativeRegisteredRera": 713942.9423459244, "cumulativeRegisteredPlanning": 713942.9423459244, "cumulativeRegisteredSaleable": 999520.1192842942, "cumulativeValue": 12369897266.401587, "cumulativeRegistrationValue": 9423570129.224653, "cumulativeMarketing": 83850000, "cumulativeAcquisition": 232569369.78131214, "cumulativeCollections": 5128012231.610338, "remaining": 954 }, { "month": 14, "phase": "Continuation", "released": 27, "cumulativeReleased": 1171, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 126, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 607972266.4015905, "uncollectedRegisteredValue": 4459242738.56859, "cumulativeNet": 1132, "cumulativeAgreements": 998, "cumulativeRegistrations": 872, "cumulativeBookedRera": 1002708.9463220675, "cumulativeBookedPlanning": 1002708.9463220675, "cumulativeBookedSaleable": 1403792.5248508947, "cumulativeRegisteredRera": 772404.7713717694, "cumulativeRegisteredPlanning": 772404.7713717694, "cumulativeRegisteredSaleable": 1081366.679920477, "cumulativeValue": 13235088568.588465, "cumulativeRegistrationValue": 10195227236.580519, "cumulativeMarketing": 89700000, "cumulativeAcquisition": 248708131.21272367, "cumulativeCollections": 5735984498.011929, "remaining": 880 }, { "month": 15, "phase": "Continuation", "released": 27, "cumulativeReleased": 1198, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 71, "cancelled": 6, "net": 65, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 129, "pendingRegistrationUnits": 130, "carpetBooked": 57576.04373757455, "reraBooked": 57576.04373757455, "planningBooked": 57576.04373757455, "saleableBooked": 80606.46123260437, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 759965333.001988, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 39, "directUnits": 26, "marketing": 5850000, "cpCommission": 9119583.996023858, "totalAcquisition": 14969583.996023858, "cac": 230301.2922465209, "mediaCAC": 90000, "collections": 830115979.1252486, "uncollectedRegisteredValue": 4400783866.799207, "cumulativeNet": 1197, "cumulativeAgreements": 1068, "cumulativeRegistrations": 938, "cumulativeBookedRera": 1060284.9900596421, "cumulativeBookedPlanning": 1060284.9900596421, "cumulativeBookedSaleable": 1484398.986083499, "cumulativeRegisteredRera": 830866.6003976143, "cumulativeRegisteredPlanning": 830866.6003976143, "cumulativeRegisteredSaleable": 1163213.24055666, "cumulativeValue": 13995053901.590452, "cumulativeRegistrationValue": 10966884343.936384, "cumulativeMarketing": 95550000, "cumulativeAcquisition": 263677715.20874754, "cumulativeCollections": 6566100477.137177, "remaining": 815 }, { "month": 16, "phase": "Continuation", "released": 27, "cumulativeReleased": 1225, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 30, "cancelled": 2, "net": 28, "agreements": 61, "registrations": 66, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 125, "carpetBooked": 24801.988071570577, "reraBooked": 24801.988071570577, "planningBooked": 24801.988071570577, "saleableBooked": 34722.783300198804, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 327369681.9085487, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 713198235.5864811, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 17, "directUnits": 11, "marketing": 5850000, "cpCommission": 3975203.2803180916, "totalAcquisition": 9825203.280318093, "cac": 350900.1171542176, "mediaCAC": 208928.57142857142, "collections": 830115979.1252486, "uncollectedRegisteredValue": 4342324995.029823, "cumulativeNet": 1225, "cumulativeAgreements": 1129, "cumulativeRegistrations": 1004, "cumulativeBookedRera": 1085086.9781312128, "cumulativeBookedPlanning": 1085086.9781312128, "cumulativeBookedSaleable": 1519121.7693836978, "cumulativeRegisteredRera": 889328.4294234592, "cumulativeRegisteredPlanning": 889328.4294234592, "cumulativeRegisteredSaleable": 1245059.801192843, "cumulativeValue": 14322423583.499, "cumulativeRegistrationValue": 11738541451.29225, "cumulativeMarketing": 101400000, "cumulativeAcquisition": 273502918.48906565, "cumulativeCollections": 7396216456.262426, "remaining": 787 }, { "month": 17, "phase": "Continuation", "released": 27, "cumulativeReleased": 1252, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 26, "registrations": 57, "pendingAgreementUnits": 97, "pendingRegistrationUnits": 94, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 50489.76143141153, "reraRegistered": 50489.76143141153, "planningRegistered": 50489.76143141153, "saleableRegistered": 70685.66600397615, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 303986133.20079523, "registrationUnitPrice": 11691774.35387674, "registrationValue": 666431138.1709741, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 779841349.4035785, "uncollectedRegisteredValue": 4228914783.7972193, "cumulativeNet": 1252, "cumulativeAgreements": 1155, "cumulativeRegistrations": 1061, "cumulativeBookedRera": 1109003.1809145128, "cumulativeBookedPlanning": 1109003.1809145128, "cumulativeBookedSaleable": 1552604.453280318, "cumulativeRegisteredRera": 939818.1908548707, "cumulativeRegisteredPlanning": 939818.1908548707, "cumulativeRegisteredSaleable": 1315745.4671968191, "cumulativeValue": 14638101491.053673, "cumulativeRegistrationValue": 12404972589.463224, "cumulativeMarketing": 107250000, "cumulativeAcquisition": 283094286.2823062, "cumulativeCollections": 8176057805.666005, "remaining": 760 }, { "month": 18, "phase": "Continuation", "released": 27, "cumulativeReleased": 1279, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 24, "pendingAgreementUnits": 99, "pendingRegistrationUnits": 95, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 21258.846918489064, "reraRegistered": 21258.846918489064, "planningRegistered": 21258.846918489064, "saleableRegistered": 29762.385685884692, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 280602584.49304175, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 702675638.667992, "uncollectedRegisteredValue": 3806841729.6222687, "cumulativeNet": 1279, "cumulativeAgreements": 1180, "cumulativeRegistrations": 1085, "cumulativeBookedRera": 1132919.3836978131, "cumulativeBookedPlanning": 1132919.3836978131, "cumulativeBookedSaleable": 1586087.1371769384, "cumulativeRegisteredRera": 961077.0377733598, "cumulativeRegisteredPlanning": 961077.0377733598, "cumulativeRegisteredSaleable": 1345507.8528827038, "cumulativeValue": 14953779398.608345, "cumulativeRegistrationValue": 12685575173.956266, "cumulativeMarketing": 113100000, "cumulativeAcquisition": 292685654.07554674, "cumulativeCollections": 8878733444.333998, "remaining": 733 }, { "month": 19, "phase": "Continuation", "released": 27, "cumulativeReleased": 1306, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 101, "pendingRegistrationUnits": 97, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 700337283.7972167, "uncollectedRegisteredValue": 3375415255.964218, "cumulativeNet": 1306, "cumulativeAgreements": 1205, "cumulativeRegistrations": 1108, "cumulativeBookedRera": 1156835.5864811132, "cumulativeBookedPlanning": 1156835.5864811132, "cumulativeBookedSaleable": 1619569.8210735586, "cumulativeRegisteredRera": 981450.0994035784, "cumulativeRegisteredPlanning": 981450.0994035784, "cumulativeRegisteredSaleable": 1374030.1391650098, "cumulativeValue": 15269457306.163017, "cumulativeRegistrationValue": 12954485984.095432, "cumulativeMarketing": 118950000, "cumulativeAcquisition": 302277021.8687873, "cumulativeCollections": 9579070728.131214, "remaining": 706 }, { "month": 20, "phase": "Continuation", "released": 27, "cumulativeReleased": 1333, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 103, "pendingRegistrationUnits": 99, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 668769493.0417495, "uncollectedRegisteredValue": 2975556573.061634, "cumulativeNet": 1333, "cumulativeAgreements": 1230, "cumulativeRegistrations": 1131, "cumulativeBookedRera": 1180751.7892644135, "cumulativeBookedPlanning": 1180751.7892644135, "cumulativeBookedSaleable": 1653052.504970179, "cumulativeRegisteredRera": 1001823.1610337972, "cumulativeRegisteredPlanning": 1001823.1610337972, "cumulativeRegisteredSaleable": 1402552.4254473161, "cumulativeValue": 15585135213.71769, "cumulativeRegistrationValue": 13223396794.234598, "cumulativeMarketing": 124800000, "cumulativeAcquisition": 311868389.66202784, "cumulativeCollections": 10247840221.172964, "remaining": 679 }, { "month": 21, "phase": "Continuation", "released": 27, "cumulativeReleased": 1360, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 105, "pendingRegistrationUnits": 101, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 553020926.9383698, "uncollectedRegisteredValue": 2691446456.26243, "cumulativeNet": 1360, "cumulativeAgreements": 1255, "cumulativeRegistrations": 1154, "cumulativeBookedRera": 1204667.9920477136, "cumulativeBookedPlanning": 1204667.9920477136, "cumulativeBookedSaleable": 1686535.1888667992, "cumulativeRegisteredRera": 1022196.2226640158, "cumulativeRegisteredPlanning": 1022196.2226640158, "cumulativeRegisteredSaleable": 1431074.7117296222, "cumulativeValue": 15900813121.272362, "cumulativeRegistrationValue": 13492307604.373764, "cumulativeMarketing": 130650000, "cumulativeAcquisition": 321459757.4552684, "cumulativeCollections": 10800861148.111334, "remaining": 652 }, { "month": 22, "phase": "Continuation", "released": 27, "cumulativeReleased": 1387, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 107, "pendingRegistrationUnits": 103, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 549513394.6322068, "uncollectedRegisteredValue": 2410843871.76939, "cumulativeNet": 1387, "cumulativeAgreements": 1280, "cumulativeRegistrations": 1177, "cumulativeBookedRera": 1228584.194831014, "cumulativeBookedPlanning": 1228584.194831014, "cumulativeBookedSaleable": 1720017.8727634195, "cumulativeRegisteredRera": 1042569.2842942346, "cumulativeRegisteredPlanning": 1042569.2842942346, "cumulativeRegisteredSaleable": 1459596.9980119285, "cumulativeValue": 16216491028.827034, "cumulativeRegistrationValue": 13761218414.51293, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 331051125.24850893, "cumulativeCollections": 11350374542.74354, "remaining": 625 }, { "month": 23, "phase": "Continuation", "released": 27, "cumulativeReleased": 1414, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 109, "pendingRegistrationUnits": 105, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 493977466.4512922, "uncollectedRegisteredValue": 2185777215.457264, "cumulativeNet": 1414, "cumulativeAgreements": 1305, "cumulativeRegistrations": 1200, "cumulativeBookedRera": 1252500.397614314, "cumulativeBookedPlanning": 1252500.397614314, "cumulativeBookedSaleable": 1753500.5566600398, "cumulativeRegisteredRera": 1062942.3459244533, "cumulativeRegisteredPlanning": 1062942.3459244533, "cumulativeRegisteredSaleable": 1488119.2842942346, "cumulativeValue": 16532168936.381706, "cumulativeRegistrationValue": 14030129224.652096, "cumulativeMarketing": 142350000, "cumulativeAcquisition": 340642493.0417495, "cumulativeCollections": 11844352009.194832, "remaining": 598 }, { "month": 24, "phase": "Continuation", "released": 27, "cumulativeReleased": 1441, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 107, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 397520328.03180915, "uncollectedRegisteredValue": 2057167697.564621, "cumulativeNet": 1441, "cumulativeAgreements": 1330, "cumulativeRegistrations": 1223, "cumulativeBookedRera": 1276416.6003976143, "cumulativeBookedPlanning": 1276416.6003976143, "cumulativeBookedSaleable": 1786983.24055666, "cumulativeRegisteredRera": 1083315.4075546719, "cumulativeRegisteredPlanning": 1083315.4075546719, "cumulativeRegisteredSaleable": 1516641.5705765407, "cumulativeValue": 16847846843.936378, "cumulativeRegistrationValue": 14299040034.791262, "cumulativeMarketing": 148200000, "cumulativeAcquisition": 350233860.83499, "cumulativeCollections": 12241872337.22664, "remaining": 571 }, { "month": 25, "phase": "Continuation", "released": 27, "cumulativeReleased": 1468, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 113, "pendingRegistrationUnits": 109, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1931481123.2604465, "cumulativeNet": 1468, "cumulativeAgreements": 1355, "cumulativeRegistrations": 1246, "cumulativeBookedRera": 1300332.8031809144, "cumulativeBookedPlanning": 1300332.8031809144, "cumulativeBookedSaleable": 1820465.9244532804, "cumulativeRegisteredRera": 1103688.4691848906, "cumulativeRegisteredPlanning": 1103688.4691848906, "cumulativeRegisteredSaleable": 1545163.856858847, "cumulativeValue": 17163524751.49105, "cumulativeRegistrationValue": 14567950844.930428, "cumulativeMarketing": 154050000, "cumulativeAcquisition": 359825228.6282306, "cumulativeCollections": 12636469721.669981, "remaining": 544 }, { "month": 26, "phase": "Continuation", "released": 27, "cumulativeReleased": 1495, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 115, "pendingRegistrationUnits": 111, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1805794548.9562721, "cumulativeNet": 1495, "cumulativeAgreements": 1380, "cumulativeRegistrations": 1269, "cumulativeBookedRera": 1324249.0059642147, "cumulativeBookedPlanning": 1324249.0059642147, "cumulativeBookedSaleable": 1853948.6083499007, "cumulativeRegisteredRera": 1124061.5308151094, "cumulativeRegisteredPlanning": 1124061.5308151094, "cumulativeRegisteredSaleable": 1573686.143141153, "cumulativeValue": 17479202659.045723, "cumulativeRegistrationValue": 14836861655.069593, "cumulativeMarketing": 159900000, "cumulativeAcquisition": 369416596.4214711, "cumulativeCollections": 13031067106.113321, "remaining": 517 }, { "month": 27, "phase": "Continuation", "released": 27, "cumulativeReleased": 1522, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 117, "pendingRegistrationUnits": 113, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1680107974.6520977, "cumulativeNet": 1522, "cumulativeAgreements": 1405, "cumulativeRegistrations": 1292, "cumulativeBookedRera": 1348165.2087475148, "cumulativeBookedPlanning": 1348165.2087475148, "cumulativeBookedSaleable": 1887431.292246521, "cumulativeRegisteredRera": 1144434.592445328, "cumulativeRegisteredPlanning": 1144434.592445328, "cumulativeRegisteredSaleable": 1602208.4294234593, "cumulativeValue": 17794880566.600395, "cumulativeRegistrationValue": 15105772465.20876, "cumulativeMarketing": 165750000, "cumulativeAcquisition": 379007964.21471167, "cumulativeCollections": 13425664490.556662, "remaining": 490 }, { "month": 28, "phase": "Continuation", "released": 27, "cumulativeReleased": 1549, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 119, "pendingRegistrationUnits": 115, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1554421400.3479233, "cumulativeNet": 1549, "cumulativeAgreements": 1430, "cumulativeRegistrations": 1315, "cumulativeBookedRera": 1372081.411530815, "cumulativeBookedPlanning": 1372081.411530815, "cumulativeBookedSaleable": 1920913.9761431413, "cumulativeRegisteredRera": 1164807.6540755467, "cumulativeRegisteredPlanning": 1164807.6540755467, "cumulativeRegisteredSaleable": 1630730.7157057654, "cumulativeValue": 18110558474.155067, "cumulativeRegistrationValue": 15374683275.347925, "cumulativeMarketing": 171600000, "cumulativeAcquisition": 388599332.0079522, "cumulativeCollections": 13820261875.000002, "remaining": 463 }, { "month": 29, "phase": "Continuation", "released": 27, "cumulativeReleased": 1576, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 121, "pendingRegistrationUnits": 117, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 368290892.1471173, "uncollectedRegisteredValue": 1455041318.3399715, "cumulativeNet": 1576, "cumulativeAgreements": 1455, "cumulativeRegistrations": 1338, "cumulativeBookedRera": 1395997.6143141151, "cumulativeBookedPlanning": 1395997.6143141151, "cumulativeBookedSaleable": 1954396.6600397613, "cumulativeRegisteredRera": 1185180.7157057654, "cumulativeRegisteredPlanning": 1185180.7157057654, "cumulativeRegisteredSaleable": 1659253.0019880715, "cumulativeValue": 18426236381.70974, "cumulativeRegistrationValue": 15643594085.487091, "cumulativeMarketing": 177450000, "cumulativeAcquisition": 398190699.80119276, "cumulativeCollections": 14188552767.14712, "remaining": 436 }, { "month": 30, "phase": "Continuation", "released": 27, "cumulativeReleased": 1603, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 123, "pendingRegistrationUnits": 119, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 271833753.7276342, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1603, "cumulativeAgreements": 1480, "cumulativeRegistrations": 1361, "cumulativeBookedRera": 1419913.8170974154, "cumulativeBookedPlanning": 1419913.8170974154, "cumulativeBookedSaleable": 1987879.3439363816, "cumulativeRegisteredRera": 1205553.777335984, "cumulativeRegisteredPlanning": 1205553.777335984, "cumulativeRegisteredSaleable": 1687775.2882703778, "cumulativeValue": 18741914289.264412, "cumulativeRegistrationValue": 15912504895.626257, "cumulativeMarketing": 183300000, "cumulativeAcquisition": 407782067.5944333, "cumulativeCollections": 14460386520.874754, "remaining": 409 }, { "month": 31, "phase": "Continuation", "released": 27, "cumulativeReleased": 1630, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 125, "pendingRegistrationUnits": 121, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1630, "cumulativeAgreements": 1505, "cumulativeRegistrations": 1384, "cumulativeBookedRera": 1443830.0198807155, "cumulativeBookedPlanning": 1443830.0198807155, "cumulativeBookedSaleable": 2021362.027833002, "cumulativeRegisteredRera": 1225926.8389662027, "cumulativeRegisteredPlanning": 1225926.8389662027, "cumulativeRegisteredSaleable": 1716297.5745526839, "cumulativeValue": 19057592196.819084, "cumulativeRegistrationValue": 16181415705.765423, "cumulativeMarketing": 189150000, "cumulativeAcquisition": 417373435.38767385, "cumulativeCollections": 14729297331.01392, "remaining": 382 }, { "month": 32, "phase": "Continuation", "released": 27, "cumulativeReleased": 1657, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 127, "pendingRegistrationUnits": 123, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1657, "cumulativeAgreements": 1530, "cumulativeRegistrations": 1407, "cumulativeBookedRera": 1467746.2226640158, "cumulativeBookedPlanning": 1467746.2226640158, "cumulativeBookedSaleable": 2054844.7117296222, "cumulativeRegisteredRera": 1246299.9005964214, "cumulativeRegisteredPlanning": 1246299.9005964214, "cumulativeRegisteredSaleable": 1744819.8608349902, "cumulativeValue": 19373270104.373756, "cumulativeRegistrationValue": 16450326515.904589, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 426964803.1809144, "cumulativeCollections": 14998208141.153086, "remaining": 355 }, { "month": 33, "phase": "Continuation", "released": 27, "cumulativeReleased": 1684, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 129, "pendingRegistrationUnits": 125, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1684, "cumulativeAgreements": 1555, "cumulativeRegistrations": 1430, "cumulativeBookedRera": 1491662.4254473161, "cumulativeBookedPlanning": 1491662.4254473161, "cumulativeBookedSaleable": 2088327.3956262425, "cumulativeRegisteredRera": 1266672.9622266402, "cumulativeRegisteredPlanning": 1266672.9622266402, "cumulativeRegisteredSaleable": 1773342.1471172962, "cumulativeValue": 19688948011.92843, "cumulativeRegistrationValue": 16719237326.043755, "cumulativeMarketing": 200850000, "cumulativeAcquisition": 436556170.97415495, "cumulativeCollections": 15267118951.292252, "remaining": 328 }, { "month": 34, "phase": "Continuation", "released": 27, "cumulativeReleased": 1711, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 131, "pendingRegistrationUnits": 127, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1711, "cumulativeAgreements": 1580, "cumulativeRegistrations": 1453, "cumulativeBookedRera": 1515578.6282306162, "cumulativeBookedPlanning": 1515578.6282306162, "cumulativeBookedSaleable": 2121810.079522863, "cumulativeRegisteredRera": 1287046.0238568587, "cumulativeRegisteredPlanning": 1287046.0238568587, "cumulativeRegisteredSaleable": 1801864.4333996023, "cumulativeValue": 20004625919.4831, "cumulativeRegistrationValue": 16988148136.18292, "cumulativeMarketing": 206700000, "cumulativeAcquisition": 446147538.7673955, "cumulativeCollections": 15536029761.431417, "remaining": 301 }, { "month": 35, "phase": "Continuation", "released": 27, "cumulativeReleased": 1738, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 133, "pendingRegistrationUnits": 129, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1738, "cumulativeAgreements": 1605, "cumulativeRegistrations": 1476, "cumulativeBookedRera": 1539494.8310139165, "cumulativeBookedPlanning": 1539494.8310139165, "cumulativeBookedSaleable": 2155292.7634194833, "cumulativeRegisteredRera": 1307419.0854870775, "cumulativeRegisteredPlanning": 1307419.0854870775, "cumulativeRegisteredSaleable": 1830386.7196819086, "cumulativeValue": 20320303827.037773, "cumulativeRegistrationValue": 17257058946.322086, "cumulativeMarketing": 212550000, "cumulativeAcquisition": 455738906.56063604, "cumulativeCollections": 15804940571.570583, "remaining": 274 }, { "month": 36, "phase": "Continuation", "released": 27, "cumulativeReleased": 1765, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 135, "pendingRegistrationUnits": 131, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751501, "cumulativeNet": 1765, "cumulativeAgreements": 1630, "cumulativeRegistrations": 1499, "cumulativeBookedRera": 1563411.0337972166, "cumulativeBookedPlanning": 1563411.0337972166, "cumulativeBookedSaleable": 2188775.4473161036, "cumulativeRegisteredRera": 1327792.1471172962, "cumulativeRegisteredPlanning": 1327792.1471172962, "cumulativeRegisteredSaleable": 1858909.0059642147, "cumulativeValue": 20635981734.592445, "cumulativeRegistrationValue": 17525969756.46125, "cumulativeMarketing": 218400000, "cumulativeAcquisition": 465330274.3538766, "cumulativeCollections": 16073851381.70975, "remaining": 247 }, { "month": 37, "phase": "Continuation", "released": 27, "cumulativeReleased": 1792, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 137, "pendingRegistrationUnits": 133, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514992, "cumulativeNet": 1792, "cumulativeAgreements": 1655, "cumulativeRegistrations": 1522, "cumulativeBookedRera": 1587327.236580517, "cumulativeBookedPlanning": 1587327.236580517, "cumulativeBookedSaleable": 2222258.1312127234, "cumulativeRegisteredRera": 1348165.2087475148, "cumulativeRegisteredPlanning": 1348165.2087475148, "cumulativeRegisteredSaleable": 1887431.292246521, "cumulativeValue": 20951659642.147118, "cumulativeRegistrationValue": 17794880566.600414, "cumulativeMarketing": 224250000, "cumulativeAcquisition": 474921642.14711714, "cumulativeCollections": 16342762191.848915, "remaining": 220 }, { "month": 38, "phase": "Continuation", "released": 27, "cumulativeReleased": 1819, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 139, "pendingRegistrationUnits": 135, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514973, "cumulativeNet": 1819, "cumulativeAgreements": 1680, "cumulativeRegistrations": 1545, "cumulativeBookedRera": 1611243.439363817, "cumulativeBookedPlanning": 1611243.439363817, "cumulativeBookedSaleable": 2255740.8151093437, "cumulativeRegisteredRera": 1368538.2703777335, "cumulativeRegisteredPlanning": 1368538.2703777335, "cumulativeRegisteredSaleable": 1915953.578528827, "cumulativeValue": 21267337549.70179, "cumulativeRegistrationValue": 18063791376.73958, "cumulativeMarketing": 230100000, "cumulativeAcquisition": 484513009.9403577, "cumulativeCollections": 16611673001.988081, "remaining": 193 }, { "month": 39, "phase": "Continuation", "released": 27, "cumulativeReleased": 1846, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 141, "pendingRegistrationUnits": 137, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514954, "cumulativeNet": 1846, "cumulativeAgreements": 1705, "cumulativeRegistrations": 1568, "cumulativeBookedRera": 1635159.6421471173, "cumulativeBookedPlanning": 1635159.6421471173, "cumulativeBookedSaleable": 2289223.499005964, "cumulativeRegisteredRera": 1388911.3320079523, "cumulativeRegisteredPlanning": 1388911.3320079523, "cumulativeRegisteredSaleable": 1944475.8648111331, "cumulativeValue": 21583015457.256462, "cumulativeRegistrationValue": 18332702186.878742, "cumulativeMarketing": 235950000, "cumulativeAcquisition": 494104377.73359823, "cumulativeCollections": 16880583812.127247, "remaining": 166 }, { "month": 40, "phase": "Continuation", "released": 27, "cumulativeReleased": 1873, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 143, "pendingRegistrationUnits": 139, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514935, "cumulativeNet": 1873, "cumulativeAgreements": 1730, "cumulativeRegistrations": 1591, "cumulativeBookedRera": 1659075.8449304174, "cumulativeBookedPlanning": 1659075.8449304174, "cumulativeBookedSaleable": 2322706.1829025843, "cumulativeRegisteredRera": 1409284.393638171, "cumulativeRegisteredPlanning": 1409284.393638171, "cumulativeRegisteredSaleable": 1972998.1510934394, "cumulativeValue": 21898693364.811134, "cumulativeRegistrationValue": 18601612997.017906, "cumulativeMarketing": 241800000, "cumulativeAcquisition": 503695745.5268388, "cumulativeCollections": 17149494622.266413, "remaining": 139 }, { "month": 41, "phase": "Continuation", "released": 27, "cumulativeReleased": 1900, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 145, "pendingRegistrationUnits": 141, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 1900, "cumulativeAgreements": 1755, "cumulativeRegistrations": 1614, "cumulativeBookedRera": 1682992.0477137177, "cumulativeBookedPlanning": 1682992.0477137177, "cumulativeBookedSaleable": 2356188.8667992046, "cumulativeRegisteredRera": 1429657.4552683895, "cumulativeRegisteredPlanning": 1429657.4552683895, "cumulativeRegisteredSaleable": 2001520.4373757455, "cumulativeValue": 22214371272.365807, "cumulativeRegistrationValue": 18870523807.15707, "cumulativeMarketing": 247650000, "cumulativeAcquisition": 513287113.3200793, "cumulativeCollections": 17418405432.40558, "remaining": 112 }, { "month": 42, "phase": "Continuation", "released": 27, "cumulativeReleased": 1927, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 147, "pendingRegistrationUnits": 143, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 1927, "cumulativeAgreements": 1780, "cumulativeRegistrations": 1637, "cumulativeBookedRera": 1706908.2504970178, "cumulativeBookedPlanning": 1706908.2504970178, "cumulativeBookedSaleable": 2389671.550695825, "cumulativeRegisteredRera": 1450030.5168986083, "cumulativeRegisteredPlanning": 1450030.5168986083, "cumulativeRegisteredSaleable": 2030042.7236580518, "cumulativeValue": 22530049179.92048, "cumulativeRegistrationValue": 19139434617.296234, "cumulativeMarketing": 253500000, "cumulativeAcquisition": 522878481.1133199, "cumulativeCollections": 17687316242.544743, "remaining": 85 }, { "month": 43, "phase": "Continuation", "released": 27, "cumulativeReleased": 1954, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 149, "pendingRegistrationUnits": 145, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 1954, "cumulativeAgreements": 1805, "cumulativeRegistrations": 1660, "cumulativeBookedRera": 1730824.453280318, "cumulativeBookedPlanning": 1730824.453280318, "cumulativeBookedSaleable": 2423154.234592445, "cumulativeRegisteredRera": 1470403.578528827, "cumulativeRegisteredPlanning": 1470403.578528827, "cumulativeRegisteredSaleable": 2058565.0099403579, "cumulativeValue": 22845727087.47515, "cumulativeRegistrationValue": 19408345427.4354, "cumulativeMarketing": 259350000, "cumulativeAcquisition": 532469848.9065604, "cumulativeCollections": 17956227052.683907, "remaining": 58 }, { "month": 44, "phase": "Continuation", "released": 58, "cumulativeReleased": 2012, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 63, "cancelled": 5, "net": 58, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 182, "pendingRegistrationUnits": 147, "carpetBooked": 51375.54671968191, "reraBooked": 51375.54671968191, "planningBooked": 51375.54671968191, "saleableBooked": 71925.76540755467, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 678122912.5248508, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 35, "directUnits": 23, "marketing": 5850000, "cpCommission": 8184242.047713718, "totalAcquisition": 14034242.04771372, "cac": 241969.69047782273, "mediaCAC": 100862.06896551725, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 2012, "cumulativeAgreements": 1830, "cumulativeRegistrations": 1683, "cumulativeBookedRera": 1782200, "cumulativeBookedPlanning": 1782200, "cumulativeBookedSaleable": 2495080, "cumulativeRegisteredRera": 1490776.6401590456, "cumulativeRegisteredPlanning": 1490776.6401590456, "cumulativeRegisteredSaleable": 2087087.296222664, "cumulativeValue": 23523850000, "cumulativeRegistrationValue": 19677256237.574562, "cumulativeMarketing": 265200000, "cumulativeAcquisition": 546504090.9542742, "cumulativeCollections": 18225137862.82307, "remaining": 0 } ], "targetUnits": 807, "targetCarpet": 714285.7142857142, "targetRera": 714285.7142857142, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1.3, "conversion": 1.1 }, "firstReleaseUnits": 1009, "collectionScheduleValid": true, "collectionScheduleTotal": 100 } }, "strategies": { "velocity": { "planningModel": { "basis": "saleable", "area": 2500000, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "areaBasisVersion": 3, "factor": 1.4, "target": 1000000, "targetBasis": "saleable", "months": 8, "scenario": "velocity", "confirmed": true, "monthlyLeads": 3500, "awarenessLead": 0.5, "releaseBuffer": 1.25, "cpCommission": 2, "installment1Lag": 3, "installment1Percent": 30, "installment2Lag": 6, "installment2Percent": 25, "installment3Lag": 12, "installment3Percent": 25, "leadQual": 35, "qualVisit": 40, "visitNegotiation": 45, "negBooking": 30, "cancellation": 8, "bookAgreement": 95, "agreementRegistration": 95, "lag": 1, "collection": 20, "cpShare": 60, "costPerLead": 1500, "escalation": 0, "postLeads": 3000, "release": [ 20, 18, 16, 14, 10, 8, 8, 6 ], "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 40, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 0, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." } ], "areaAssumptionNotice": "The original preliminary design did not specify exclusive terraces. Those absent fields were migrated once to an explicit 0 sq ft design assumption. Blank or unknown terrace inputs now gate inventory. Saleable loading applies to RERA carpet plus exclusive terrace; balcony is excluded." }, "cases": { "conservative": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 375000, "ticket": 7475000, "units": 412, "allocatedCarpet": 267857.1428571429, "carpet": 267800, "reraArea": 267800, "planning": 267800, "saleable": 374919.99999999994, "extended": null, "assignedArea": 374919.99999999994, "revenue": 3079700000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 40, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 1000000, "ticket": 9750000, "units": 952, "allocatedCarpet": 714285.7142857143, "carpet": 714000, "reraArea": 714000, "planning": 714000, "saleable": 999600, "extended": null, "assignedArea": 999600, "revenue": 9282000000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 625000, "ticket": 11925000, "units": 496, "allocatedCarpet": 446428.5714285714, "carpet": 446400, "reraArea": 446400, "planning": 446400, "saleable": 624960, "extended": null, "assignedArea": 624960, "revenue": 5914800000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 375000, "ticket": 14175000, "units": 255, "allocatedCarpet": 267857.14285714284, "carpet": 267750, "reraArea": 267750, "planning": 267750, "saleable": 374850, "extended": null, "assignedArea": 374850, "revenue": 3614625000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 125000, "ticket": 17500000, "units": 71, "allocatedCarpet": 89285.71428571429, "carpet": 88750, "reraArea": 88750, "planning": 88750, "saleable": 124250, "extended": null, "assignedArea": 124250, "revenue": 1242500000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 0, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 0, "ticket": 21025000, "units": 0, "allocatedCarpet": 0, "carpet": 0, "reraArea": 0, "planning": 0, "saleable": 0, "extended": null, "assignedArea": 0, "revenue": 0 } ], "units": 2186, "carpetArea": 1784700, "reraArea": 1784700, "planningArea": 1784700, "saleableArea": 2498580, "revenue": 23133625000, "assigned": 2498580, "assignedByBasis": 2498580, "assignedByAreaBasis": { "reraCarpet": 1784700, "developerPlanningCarpet": 1784700, "saleable": 2498580 }, "residual": 1420, "residualBasis": "saleable", "averageSize": 816.4226898444648, "averagePlanningSize": 816.4226898444648, "averageSaleableSize": 1142.9917657822507, "averageTicket": 10582628.087831656, "rate": 12962.192525354401, "planningRate": 12962.192525354401, "saleableRate": 9258.708946681716 }, "rows": [ { "month": 1, "phase": "Launch", "released": 218, "cumulativeReleased": 218, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 39, "pendingRegistrationUnits": 0, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 39, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 31840.484903934128, "cumulativeBookedPlanning": 31840.484903934128, "cumulativeBookedSaleable": 44576.678865507776, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 412722495.4254346, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 3937500, "cumulativeAcquisition": 8805508.92040256, "cumulativeCollections": 0, "remaining": 2147 }, { "month": 2, "phase": "Launch", "released": 196, "cumulativeReleased": 414, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 0, "pendingAgreementUnits": 41, "pendingRegistrationUnits": 37, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 78, "cumulativeAgreements": 37, "cumulativeRegistrations": 0, "cumulativeBookedRera": 63680.969807868256, "cumulativeBookedPlanning": 63680.969807868256, "cumulativeBookedSaleable": 89153.35773101555, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 825444990.8508692, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 7875000, "cumulativeAcquisition": 17611017.84080512, "cumulativeCollections": 0, "remaining": 2108 }, { "month": 3, "phase": "Launch", "released": 175, "cumulativeReleased": 589, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 43, "pendingRegistrationUnits": 39, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 74078396.61482158, "uncollectedRegisteredValue": 296313586.45928633, "cumulativeNet": 117, "cumulativeAgreements": 74, "cumulativeRegistrations": 35, "cumulativeBookedRera": 95521.45471180238, "cumulativeBookedPlanning": 95521.45471180238, "cumulativeBookedSaleable": 133730.03659652334, "cumulativeRegisteredRera": 28574.79414455627, "cumulativeRegisteredPlanning": 28574.79414455627, "cumulativeRegisteredSaleable": 40004.71180237878, "cumulativeValue": 1238167486.2763038, "cumulativeRegistrationValue": 370391983.07410794, "cumulativeMarketing": 11812500, "cumulativeAcquisition": 26416526.76120768, "cumulativeCollections": 74078396.61482158, "remaining": 2069 }, { "month": 4, "phase": "Launch", "released": 153, "cumulativeReleased": 742, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 45, "pendingRegistrationUnits": 41, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 74078396.61482158, "uncollectedRegisteredValue": 592627172.9185727, "cumulativeNet": 156, "cumulativeAgreements": 111, "cumulativeRegistrations": 70, "cumulativeBookedRera": 127361.93961573651, "cumulativeBookedPlanning": 127361.93961573651, "cumulativeBookedSaleable": 178306.7154620311, "cumulativeRegisteredRera": 57149.58828911254, "cumulativeRegisteredPlanning": 57149.58828911254, "cumulativeRegisteredSaleable": 80009.42360475755, "cumulativeValue": 1650889981.7017384, "cumulativeRegistrationValue": 740783966.1482159, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 35222035.68161024, "cumulativeCollections": 148156793.22964317, "remaining": 2030 }, { "month": 5, "phase": "Launch", "released": 109, "cumulativeReleased": 851, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 47, "pendingRegistrationUnits": 43, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 74078396.61482158, "uncollectedRegisteredValue": 888940759.3778591, "cumulativeNet": 195, "cumulativeAgreements": 148, "cumulativeRegistrations": 105, "cumulativeBookedRera": 159202.42451967063, "cumulativeBookedPlanning": 159202.42451967063, "cumulativeBookedSaleable": 222883.39432753887, "cumulativeRegisteredRera": 85724.3824336688, "cumulativeRegisteredPlanning": 85724.3824336688, "cumulativeRegisteredSaleable": 120014.13540713632, "cumulativeValue": 2063612477.127173, "cumulativeRegistrationValue": 1111175949.222324, "cumulativeMarketing": 19687500, "cumulativeAcquisition": 44027544.6020128, "cumulativeCollections": 222235189.84446475, "remaining": 1991 }, { "month": 6, "phase": "Launch", "released": 87, "cumulativeReleased": 938, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 49, "pendingRegistrationUnits": 45, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 185195991.53705394, "uncollectedRegisteredValue": 1074136750.9149132, "cumulativeNet": 234, "cumulativeAgreements": 185, "cumulativeRegistrations": 140, "cumulativeBookedRera": 191042.90942360475, "cumulativeBookedPlanning": 191042.90942360475, "cumulativeBookedSaleable": 267460.0731930467, "cumulativeRegisteredRera": 114299.17657822507, "cumulativeRegisteredPlanning": 114299.17657822507, "cumulativeRegisteredSaleable": 160018.8472095151, "cumulativeValue": 2476334972.5526075, "cumulativeRegistrationValue": 1481567932.2964318, "cumulativeMarketing": 23625000, "cumulativeAcquisition": 52833053.522415355, "cumulativeCollections": 407431181.3815187, "remaining": 1952 }, { "month": 7, "phase": "Launch", "released": 87, "cumulativeReleased": 1025, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 51, "pendingRegistrationUnits": 47, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 185195991.53705394, "uncollectedRegisteredValue": 1259332742.451967, "cumulativeNet": 273, "cumulativeAgreements": 222, "cumulativeRegistrations": 175, "cumulativeBookedRera": 222883.3943275389, "cumulativeBookedPlanning": 222883.3943275389, "cumulativeBookedSaleable": 312036.75205855444, "cumulativeRegisteredRera": 142873.97072278135, "cumulativeRegisteredPlanning": 142873.97072278135, "cumulativeRegisteredSaleable": 200023.55901189387, "cumulativeValue": 2889057467.978042, "cumulativeRegistrationValue": 1851959915.3705397, "cumulativeMarketing": 27562500, "cumulativeAcquisition": 61638562.44281791, "cumulativeCollections": 592627172.9185727, "remaining": 1913 }, { "month": 8, "phase": "Launch", "released": 69, "cumulativeReleased": 1094, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 53, "pendingRegistrationUnits": 49, "carpetBooked": 31840.484903934128, "reraBooked": 31840.484903934128, "planningBooked": 31840.484903934128, "saleableBooked": 44576.678865507776, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 412722495.4254346, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 4868008.920402561, "totalAcquisition": 8805508.92040256, "cac": 225782.28001032205, "mediaCAC": 100961.53846153847, "collections": 185195991.53705394, "uncollectedRegisteredValue": 1444528733.9890213, "cumulativeNet": 312, "cumulativeAgreements": 259, "cumulativeRegistrations": 210, "cumulativeBookedRera": 254723.87923147302, "cumulativeBookedPlanning": 254723.87923147302, "cumulativeBookedSaleable": 356613.4309240622, "cumulativeRegisteredRera": 171448.7648673376, "cumulativeRegisteredPlanning": 171448.7648673376, "cumulativeRegisteredSaleable": 240028.27081427263, "cumulativeValue": 3301779963.4034767, "cumulativeRegistrationValue": 2222351898.444648, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 70444071.36322047, "cumulativeCollections": 777823164.4556266, "remaining": 1874 }, { "month": 9, "phase": "Continuation", "released": 30, "cumulativeReleased": 1124, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 48, "pendingRegistrationUnits": 51, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 391557239.24977124, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 277793987.3055809, "uncollectedRegisteredValue": 1537126729.7575483, "cumulativeNet": 344, "cumulativeAgreements": 296, "cumulativeRegistrations": 245, "cumulativeBookedRera": 280849.4053064959, "cumulativeBookedPlanning": 280849.4053064959, "cumulativeBookedSaleable": 393189.16742909426, "cumulativeRegisteredRera": 200023.55901189387, "cumulativeRegisteredPlanning": 200023.55901189387, "cumulativeRegisteredSaleable": 280032.9826166514, "cumulativeValue": 3640424062.21409, "cumulativeRegistrationValue": 2592743881.518756, "cumulativeMarketing": 34875000, "cumulativeAcquisition": 77840470.03659649, "cumulativeCollections": 1055617151.7612076, "remaining": 1842 }, { "month": 10, "phase": "Continuation", "released": 30, "cumulativeReleased": 1154, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 35, "pendingAgreementUnits": 50, "pendingRegistrationUnits": 46, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 28574.79414455627, "reraRegistered": 28574.79414455627, "planningRegistered": 28574.79414455627, "saleableRegistered": 40004.71180237878, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 370391983.07410794, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 277793987.3055809, "uncollectedRegisteredValue": 1629724725.5260756, "cumulativeNet": 376, "cumulativeAgreements": 326, "cumulativeRegistrations": 280, "cumulativeBookedRera": 306974.9313815188, "cumulativeBookedPlanning": 306974.9313815188, "cumulativeBookedSaleable": 429764.90393412625, "cumulativeRegisteredRera": 228598.35315645015, "cumulativeRegisteredPlanning": 228598.35315645015, "cumulativeRegisteredSaleable": 320037.6944190302, "cumulativeValue": 3979068161.024703, "cumulativeRegistrationValue": 2963135864.592864, "cumulativeMarketing": 38250000, "cumulativeAcquisition": 85236868.70997252, "cumulativeCollections": 1333411139.0667884, "remaining": 1810 }, { "month": 11, "phase": "Continuation", "released": 30, "cumulativeReleased": 1184, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 52, "pendingRegistrationUnits": 48, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 262978307.9826166, "uncollectedRegisteredValue": 1663060004.0027452, "cumulativeNet": 408, "cumulativeAgreements": 356, "cumulativeRegistrations": 308, "cumulativeBookedRera": 333100.45745654166, "cumulativeBookedPlanning": 333100.45745654166, "cumulativeBookedSaleable": 466340.6404391583, "cumulativeRegisteredRera": 251458.18847209515, "cumulativeRegisteredPlanning": 251458.18847209515, "cumulativeRegisteredSaleable": 352041.4638609332, "cumulativeValue": 4317712259.835316, "cumulativeRegistrationValue": 3259449451.0521502, "cumulativeMarketing": 41625000, "cumulativeAcquisition": 92633267.38334854, "cumulativeCollections": 1596389447.049405, "remaining": 1778 }, { "month": 12, "phase": "Continuation", "released": 30, "cumulativeReleased": 1214, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 54, "pendingRegistrationUnits": 50, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 262978307.9826166, "uncollectedRegisteredValue": 1696395282.4794147, "cumulativeNet": 440, "cumulativeAgreements": 386, "cumulativeRegistrations": 336, "cumulativeBookedRera": 359225.98353156453, "cumulativeBookedPlanning": 359225.98353156453, "cumulativeBookedSaleable": 502916.3769441903, "cumulativeRegisteredRera": 274318.02378774015, "cumulativeRegisteredPlanning": 274318.02378774015, "cumulativeRegisteredSaleable": 384045.23330283625, "cumulativeValue": 4656356358.645928, "cumulativeRegistrationValue": 3555763037.5114365, "cumulativeMarketing": 45000000, "cumulativeAcquisition": 100029666.05672456, "cumulativeCollections": 1859367755.0320218, "remaining": 1746 }, { "month": 13, "phase": "Continuation", "released": 30, "cumulativeReleased": 1244, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 56, "pendingRegistrationUnits": 52, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 262978307.9826166, "uncollectedRegisteredValue": 1729730560.9560843, "cumulativeNet": 472, "cumulativeAgreements": 416, "cumulativeRegistrations": 364, "cumulativeBookedRera": 385351.5096065874, "cumulativeBookedPlanning": 385351.5096065874, "cumulativeBookedSaleable": 539492.1134492223, "cumulativeRegisteredRera": 297177.8591033852, "cumulativeRegisteredPlanning": 297177.8591033852, "cumulativeRegisteredSaleable": 416049.00274473923, "cumulativeValue": 4995000457.456541, "cumulativeRegistrationValue": 3852076623.9707227, "cumulativeMarketing": 48375000, "cumulativeAcquisition": 107426064.73010059, "cumulativeCollections": 2122346063.0146384, "remaining": 1714 }, { "month": 14, "phase": "Continuation", "released": 30, "cumulativeReleased": 1274, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 58, "pendingRegistrationUnits": 54, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 240754788.99817014, "uncollectedRegisteredValue": 1785289358.4172, "cumulativeNet": 504, "cumulativeAgreements": 446, "cumulativeRegistrations": 392, "cumulativeBookedRera": 411477.0356816103, "cumulativeBookedPlanning": 411477.0356816103, "cumulativeBookedSaleable": 576067.8499542543, "cumulativeRegisteredRera": 320037.6944190302, "cumulativeRegisteredPlanning": 320037.6944190302, "cumulativeRegisteredSaleable": 448052.7721866423, "cumulativeValue": 5333644556.267154, "cumulativeRegistrationValue": 4148390210.430009, "cumulativeMarketing": 51750000, "cumulativeAcquisition": 114822463.40347661, "cumulativeCollections": 2363100852.012809, "remaining": 1682 }, { "month": 15, "phase": "Continuation", "released": 30, "cumulativeReleased": 1304, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 60, "pendingRegistrationUnits": 56, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 333352784.7666971, "uncollectedRegisteredValue": 1748250160.1097898, "cumulativeNet": 536, "cumulativeAgreements": 476, "cumulativeRegistrations": 420, "cumulativeBookedRera": 437602.5617566331, "cumulativeBookedPlanning": 437602.5617566331, "cumulativeBookedSaleable": 612643.5864592864, "cumulativeRegisteredRera": 342897.5297346752, "cumulativeRegisteredPlanning": 342897.5297346752, "cumulativeRegisteredSaleable": 480056.54162854527, "cumulativeValue": 5672288655.077766, "cumulativeRegistrationValue": 4444703796.889296, "cumulativeMarketing": 55125000, "cumulativeAcquisition": 122218862.07685263, "cumulativeCollections": 2696453636.7795057, "remaining": 1650 }, { "month": 16, "phase": "Continuation", "released": 30, "cumulativeReleased": 1334, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 62, "pendingRegistrationUnits": 58, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 333352784.7666971, "uncollectedRegisteredValue": 1711210961.8023796, "cumulativeNet": 568, "cumulativeAgreements": 506, "cumulativeRegistrations": 448, "cumulativeBookedRera": 463728.087831656, "cumulativeBookedPlanning": 463728.087831656, "cumulativeBookedSaleable": 649219.3229643184, "cumulativeRegisteredRera": 365757.3650503202, "cumulativeRegisteredPlanning": 365757.3650503202, "cumulativeRegisteredSaleable": 512060.3110704483, "cumulativeValue": 6010932753.888379, "cumulativeRegistrationValue": 4741017383.348582, "cumulativeMarketing": 58500000, "cumulativeAcquisition": 129615260.75022866, "cumulativeCollections": 3029806421.5462027, "remaining": 1618 }, { "month": 17, "phase": "Continuation", "released": 30, "cumulativeReleased": 1364, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 64, "pendingRegistrationUnits": 60, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 314833185.61299175, "uncollectedRegisteredValue": 1692691362.6486745, "cumulativeNet": 600, "cumulativeAgreements": 536, "cumulativeRegistrations": 476, "cumulativeBookedRera": 489853.61390667886, "cumulativeBookedPlanning": 489853.61390667886, "cumulativeBookedSaleable": 685795.0594693504, "cumulativeRegisteredRera": 388617.20036596525, "cumulativeRegisteredPlanning": 388617.20036596525, "cumulativeRegisteredSaleable": 544064.0805123514, "cumulativeValue": 6349576852.698992, "cumulativeRegistrationValue": 5037330969.807869, "cumulativeMarketing": 61875000, "cumulativeAcquisition": 137011659.4236047, "cumulativeCollections": 3344639607.1591945, "remaining": 1586 }, { "month": 18, "phase": "Continuation", "released": 30, "cumulativeReleased": 1394, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 66, "pendingRegistrationUnits": 62, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 314833185.61299175, "uncollectedRegisteredValue": 1674171763.4949694, "cumulativeNet": 632, "cumulativeAgreements": 566, "cumulativeRegistrations": 504, "cumulativeBookedRera": 515979.13998170174, "cumulativeBookedPlanning": 515979.13998170174, "cumulativeBookedSaleable": 722370.7959743824, "cumulativeRegisteredRera": 411477.0356816103, "cumulativeRegisteredPlanning": 411477.0356816103, "cumulativeRegisteredSaleable": 576067.8499542543, "cumulativeValue": 6688220951.509604, "cumulativeRegistrationValue": 5333644556.267156, "cumulativeMarketing": 65250000, "cumulativeAcquisition": 144408058.09698072, "cumulativeCollections": 3659472792.7721863, "remaining": 1554 }, { "month": 19, "phase": "Continuation", "released": 30, "cumulativeReleased": 1424, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 68, "pendingRegistrationUnits": 64, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 314833185.61299175, "uncollectedRegisteredValue": 1655652164.3412642, "cumulativeNet": 664, "cumulativeAgreements": 596, "cumulativeRegistrations": 532, "cumulativeBookedRera": 542104.6660567246, "cumulativeBookedPlanning": 542104.6660567246, "cumulativeBookedSaleable": 758946.5324794145, "cumulativeRegisteredRera": 434336.87099725526, "cumulativeRegisteredPlanning": 434336.87099725526, "cumulativeRegisteredSaleable": 608071.6193961573, "cumulativeValue": 7026865050.320217, "cumulativeRegistrationValue": 5629958142.726442, "cumulativeMarketing": 68625000, "cumulativeAcquisition": 151804456.77035674, "cumulativeCollections": 3974305978.385178, "remaining": 1522 }, { "month": 20, "phase": "Continuation", "released": 30, "cumulativeReleased": 1454, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 70, "pendingRegistrationUnits": 66, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 314833185.61299175, "uncollectedRegisteredValue": 1637132565.1875591, "cumulativeNet": 696, "cumulativeAgreements": 626, "cumulativeRegistrations": 560, "cumulativeBookedRera": 568230.1921317475, "cumulativeBookedPlanning": 568230.1921317475, "cumulativeBookedSaleable": 795522.2689844465, "cumulativeRegisteredRera": 457196.7063129003, "cumulativeRegisteredPlanning": 457196.7063129003, "cumulativeRegisteredSaleable": 640075.3888380604, "cumulativeValue": 7365509149.13083, "cumulativeRegistrationValue": 5926271729.185729, "cumulativeMarketing": 72000000, "cumulativeAcquisition": 159200855.44373277, "cumulativeCollections": 4289139163.99817, "remaining": 1490 }, { "month": 21, "phase": "Continuation", "released": 30, "cumulativeReleased": 1484, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 72, "pendingRegistrationUnits": 68, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 314833185.61299175, "uncollectedRegisteredValue": 1618612966.0338545, "cumulativeNet": 728, "cumulativeAgreements": 656, "cumulativeRegistrations": 588, "cumulativeBookedRera": 594355.7182067704, "cumulativeBookedPlanning": 594355.7182067704, "cumulativeBookedSaleable": 832098.0054894785, "cumulativeRegisteredRera": 480056.5416285453, "cumulativeRegisteredPlanning": 480056.5416285453, "cumulativeRegisteredSaleable": 672079.1582799634, "cumulativeValue": 7704153247.9414425, "cumulativeRegistrationValue": 6222585315.645016, "cumulativeMarketing": 75375000, "cumulativeAcquisition": 166597254.1171088, "cumulativeCollections": 4603972349.611161, "remaining": 1458 }, { "month": 22, "phase": "Continuation", "released": 30, "cumulativeReleased": 1514, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 74, "pendingRegistrationUnits": 70, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 314833185.61299175, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 760, "cumulativeAgreements": 686, "cumulativeRegistrations": 616, "cumulativeBookedRera": 620481.2442817932, "cumulativeBookedPlanning": 620481.2442817932, "cumulativeBookedSaleable": 868673.7419945105, "cumulativeRegisteredRera": 502916.3769441903, "cumulativeRegisteredPlanning": 502916.3769441903, "cumulativeRegisteredSaleable": 704082.9277218664, "cumulativeValue": 8042797346.752055, "cumulativeRegistrationValue": 6518898902.104302, "cumulativeMarketing": 78750000, "cumulativeAcquisition": 173993652.79048482, "cumulativeCollections": 4918805535.224153, "remaining": 1426 }, { "month": 23, "phase": "Continuation", "released": 30, "cumulativeReleased": 1544, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 76, "pendingRegistrationUnits": 72, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 792, "cumulativeAgreements": 716, "cumulativeRegistrations": 644, "cumulativeBookedRera": 646606.7703568161, "cumulativeBookedPlanning": 646606.7703568161, "cumulativeBookedSaleable": 905249.4784995426, "cumulativeRegisteredRera": 525776.2122598353, "cumulativeRegisteredPlanning": 525776.2122598353, "cumulativeRegisteredSaleable": 736086.6971637694, "cumulativeValue": 8381441445.562668, "cumulativeRegistrationValue": 6815212488.563589, "cumulativeMarketing": 82125000, "cumulativeAcquisition": 181390051.46386084, "cumulativeCollections": 5215119121.683439, "remaining": 1394 }, { "month": 24, "phase": "Continuation", "released": 30, "cumulativeReleased": 1574, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 78, "pendingRegistrationUnits": 74, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 824, "cumulativeAgreements": 746, "cumulativeRegistrations": 672, "cumulativeBookedRera": 672732.296431839, "cumulativeBookedPlanning": 672732.296431839, "cumulativeBookedSaleable": 941825.2150045746, "cumulativeRegisteredRera": 548636.0475754803, "cumulativeRegisteredPlanning": 548636.0475754803, "cumulativeRegisteredSaleable": 768090.4666056725, "cumulativeValue": 8720085544.373281, "cumulativeRegistrationValue": 7111526075.022876, "cumulativeMarketing": 85500000, "cumulativeAcquisition": 188786450.13723686, "cumulativeCollections": 5511432708.142726, "remaining": 1362 }, { "month": 25, "phase": "Continuation", "released": 30, "cumulativeReleased": 1604, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 80, "pendingRegistrationUnits": 76, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 856, "cumulativeAgreements": 776, "cumulativeRegistrations": 700, "cumulativeBookedRera": 698857.8225068619, "cumulativeBookedPlanning": 698857.8225068619, "cumulativeBookedSaleable": 978400.9515096066, "cumulativeRegisteredRera": 571495.8828911254, "cumulativeRegisteredPlanning": 571495.8828911254, "cumulativeRegisteredSaleable": 800094.2360475755, "cumulativeValue": 9058729643.183895, "cumulativeRegistrationValue": 7407839661.482162, "cumulativeMarketing": 88875000, "cumulativeAcquisition": 196182848.8106129, "cumulativeCollections": 5807746294.602013, "remaining": 1330 }, { "month": 26, "phase": "Continuation", "released": 30, "cumulativeReleased": 1634, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 82, "pendingRegistrationUnits": 78, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 888, "cumulativeAgreements": 806, "cumulativeRegistrations": 728, "cumulativeBookedRera": 724983.3485818848, "cumulativeBookedPlanning": 724983.3485818848, "cumulativeBookedSaleable": 1014976.6880146386, "cumulativeRegisteredRera": 594355.7182067704, "cumulativeRegisteredPlanning": 594355.7182067704, "cumulativeRegisteredSaleable": 832098.0054894785, "cumulativeValue": 9397373741.994509, "cumulativeRegistrationValue": 7704153247.941449, "cumulativeMarketing": 92250000, "cumulativeAcquisition": 203579247.4839889, "cumulativeCollections": 6104059881.061299, "remaining": 1298 }, { "month": 27, "phase": "Continuation", "released": 30, "cumulativeReleased": 1664, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 80, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 920, "cumulativeAgreements": 836, "cumulativeRegistrations": 756, "cumulativeBookedRera": 751108.8746569076, "cumulativeBookedPlanning": 751108.8746569076, "cumulativeBookedSaleable": 1051552.4245196707, "cumulativeRegisteredRera": 617215.5535224153, "cumulativeRegisteredPlanning": 617215.5535224153, "cumulativeRegisteredSaleable": 864101.7749313816, "cumulativeValue": 9736017840.805122, "cumulativeRegistrationValue": 8000466834.400736, "cumulativeMarketing": 95625000, "cumulativeAcquisition": 210975646.15736493, "cumulativeCollections": 6400373467.520586, "remaining": 1266 }, { "month": 28, "phase": "Continuation", "released": 30, "cumulativeReleased": 1694, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 82, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 952, "cumulativeAgreements": 866, "cumulativeRegistrations": 784, "cumulativeBookedRera": 777234.4007319305, "cumulativeBookedPlanning": 777234.4007319305, "cumulativeBookedSaleable": 1088128.1610247027, "cumulativeRegisteredRera": 640075.3888380604, "cumulativeRegisteredPlanning": 640075.3888380604, "cumulativeRegisteredSaleable": 896105.5443732846, "cumulativeValue": 10074661939.615736, "cumulativeRegistrationValue": 8296780420.860023, "cumulativeMarketing": 99000000, "cumulativeAcquisition": 218372044.83074096, "cumulativeCollections": 6696687053.979873, "remaining": 1234 }, { "month": 29, "phase": "Continuation", "released": 30, "cumulativeReleased": 1724, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 88, "pendingRegistrationUnits": 84, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801498, "cumulativeNet": 984, "cumulativeAgreements": 896, "cumulativeRegistrations": 812, "cumulativeBookedRera": 803359.9268069534, "cumulativeBookedPlanning": 803359.9268069534, "cumulativeBookedSaleable": 1124703.8975297348, "cumulativeRegisteredRera": 662935.2241537054, "cumulativeRegisteredPlanning": 662935.2241537054, "cumulativeRegisteredSaleable": 928109.3138151875, "cumulativeValue": 10413306038.42635, "cumulativeRegistrationValue": 8593094007.31931, "cumulativeMarketing": 102375000, "cumulativeAcquisition": 225768443.50411698, "cumulativeCollections": 6993000640.439159, "remaining": 1202 }, { "month": 30, "phase": "Continuation", "released": 30, "cumulativeReleased": 1754, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 86, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.880149, "cumulativeNet": 1016, "cumulativeAgreements": 926, "cumulativeRegistrations": 840, "cumulativeBookedRera": 829485.4528819763, "cumulativeBookedPlanning": 829485.4528819763, "cumulativeBookedSaleable": 1161279.6340347668, "cumulativeRegisteredRera": 685795.0594693504, "cumulativeRegisteredPlanning": 685795.0594693504, "cumulativeRegisteredSaleable": 960113.0832570905, "cumulativeValue": 10751950137.236963, "cumulativeRegistrationValue": 8889407593.778595, "cumulativeMarketing": 105750000, "cumulativeAcquisition": 233164842.177493, "cumulativeCollections": 7289314226.898446, "remaining": 1170 }, { "month": 31, "phase": "Continuation", "released": 30, "cumulativeReleased": 1784, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 92, "pendingRegistrationUnits": 88, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.880148, "cumulativeNet": 1048, "cumulativeAgreements": 956, "cumulativeRegistrations": 868, "cumulativeBookedRera": 855610.9789569991, "cumulativeBookedPlanning": 855610.9789569991, "cumulativeBookedSaleable": 1197855.3705397986, "cumulativeRegisteredRera": 708654.8947849955, "cumulativeRegisteredPlanning": 708654.8947849955, "cumulativeRegisteredSaleable": 992116.8526989936, "cumulativeValue": 11090594236.047577, "cumulativeRegistrationValue": 9185721180.23788, "cumulativeMarketing": 109125000, "cumulativeAcquisition": 240561240.85086903, "cumulativeCollections": 7585627813.357733, "remaining": 1138 }, { "month": 32, "phase": "Continuation", "released": 30, "cumulativeReleased": 1814, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 94, "pendingRegistrationUnits": 90, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.880147, "cumulativeNet": 1080, "cumulativeAgreements": 986, "cumulativeRegistrations": 896, "cumulativeBookedRera": 881736.505032022, "cumulativeBookedPlanning": 881736.505032022, "cumulativeBookedSaleable": 1234431.1070448307, "cumulativeRegisteredRera": 731514.7301006404, "cumulativeRegisteredPlanning": 731514.7301006404, "cumulativeRegisteredSaleable": 1024120.6221408966, "cumulativeValue": 11429238334.85819, "cumulativeRegistrationValue": 9482034766.697166, "cumulativeMarketing": 112500000, "cumulativeAcquisition": 247957639.52424505, "cumulativeCollections": 7881941399.817019, "remaining": 1106 }, { "month": 33, "phase": "Continuation", "released": 30, "cumulativeReleased": 1844, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 92, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.880146, "cumulativeNet": 1112, "cumulativeAgreements": 1016, "cumulativeRegistrations": 924, "cumulativeBookedRera": 907862.0311070449, "cumulativeBookedPlanning": 907862.0311070449, "cumulativeBookedSaleable": 1271006.8435498627, "cumulativeRegisteredRera": 754374.5654162854, "cumulativeRegisteredPlanning": 754374.5654162854, "cumulativeRegisteredSaleable": 1056124.3915827996, "cumulativeValue": 11767882433.668804, "cumulativeRegistrationValue": 9778348353.156452, "cumulativeMarketing": 115875000, "cumulativeAcquisition": 255354038.19762108, "cumulativeCollections": 8178254986.276306, "remaining": 1074 }, { "month": 34, "phase": "Continuation", "released": 30, "cumulativeReleased": 1874, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 98, "pendingRegistrationUnits": 94, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.880145, "cumulativeNet": 1144, "cumulativeAgreements": 1046, "cumulativeRegistrations": 952, "cumulativeBookedRera": 933987.5571820678, "cumulativeBookedPlanning": 933987.5571820678, "cumulativeBookedSaleable": 1307582.5800548948, "cumulativeRegisteredRera": 777234.4007319305, "cumulativeRegisteredPlanning": 777234.4007319305, "cumulativeRegisteredSaleable": 1088128.1610247027, "cumulativeValue": 12106526532.479418, "cumulativeRegistrationValue": 10074661939.615738, "cumulativeMarketing": 119250000, "cumulativeAcquisition": 262750436.8709971, "cumulativeCollections": 8474568572.735593, "remaining": 1042 }, { "month": 35, "phase": "Continuation", "released": 30, "cumulativeReleased": 1904, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 100, "pendingRegistrationUnits": 96, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1176, "cumulativeAgreements": 1076, "cumulativeRegistrations": 980, "cumulativeBookedRera": 960113.0832570906, "cumulativeBookedPlanning": 960113.0832570906, "cumulativeBookedSaleable": 1344158.3165599268, "cumulativeRegisteredRera": 800094.2360475755, "cumulativeRegisteredPlanning": 800094.2360475755, "cumulativeRegisteredSaleable": 1120131.9304666056, "cumulativeValue": 12445170631.290031, "cumulativeRegistrationValue": 10370975526.075024, "cumulativeMarketing": 122625000, "cumulativeAcquisition": 270146835.54437315, "cumulativeCollections": 8770882159.19488, "remaining": 1010 }, { "month": 36, "phase": "Continuation", "released": 30, "cumulativeReleased": 1934, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 98, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1208, "cumulativeAgreements": 1106, "cumulativeRegistrations": 1008, "cumulativeBookedRera": 986238.6093321135, "cumulativeBookedPlanning": 986238.6093321135, "cumulativeBookedSaleable": 1380734.053064959, "cumulativeRegisteredRera": 822954.0713632206, "cumulativeRegisteredPlanning": 822954.0713632206, "cumulativeRegisteredSaleable": 1152135.6999085087, "cumulativeValue": 12783814730.100645, "cumulativeRegistrationValue": 10667289112.53431, "cumulativeMarketing": 126000000, "cumulativeAcquisition": 277543234.2177492, "cumulativeCollections": 9067195745.654165, "remaining": 978 }, { "month": 37, "phase": "Continuation", "released": 30, "cumulativeReleased": 1964, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 104, "pendingRegistrationUnits": 100, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1240, "cumulativeAgreements": 1136, "cumulativeRegistrations": 1036, "cumulativeBookedRera": 1012364.1354071364, "cumulativeBookedPlanning": 1012364.1354071364, "cumulativeBookedSaleable": 1417309.789569991, "cumulativeRegisteredRera": 845813.9066788655, "cumulativeRegisteredPlanning": 845813.9066788655, "cumulativeRegisteredSaleable": 1184139.4693504118, "cumulativeValue": 13122458828.911259, "cumulativeRegistrationValue": 10963602698.993595, "cumulativeMarketing": 129375000, "cumulativeAcquisition": 284939632.8911252, "cumulativeCollections": 9363509332.113451, "remaining": 946 }, { "month": 38, "phase": "Continuation", "released": 30, "cumulativeReleased": 1994, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 102, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1272, "cumulativeAgreements": 1166, "cumulativeRegistrations": 1064, "cumulativeBookedRera": 1038489.6614821593, "cumulativeBookedPlanning": 1038489.6614821593, "cumulativeBookedSaleable": 1453885.526075023, "cumulativeRegisteredRera": 868673.7419945105, "cumulativeRegisteredPlanning": 868673.7419945105, "cumulativeRegisteredSaleable": 1216143.2387923147, "cumulativeValue": 13461102927.721872, "cumulativeRegistrationValue": 11259916285.45288, "cumulativeMarketing": 132750000, "cumulativeAcquisition": 292336031.5645012, "cumulativeCollections": 9659822918.572737, "remaining": 914 }, { "month": 39, "phase": "Continuation", "released": 30, "cumulativeReleased": 2024, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 104, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1304, "cumulativeAgreements": 1196, "cumulativeRegistrations": 1092, "cumulativeBookedRera": 1064615.187557182, "cumulativeBookedPlanning": 1064615.187557182, "cumulativeBookedSaleable": 1490461.2625800548, "cumulativeRegisteredRera": 891533.5773101556, "cumulativeRegisteredPlanning": 891533.5773101556, "cumulativeRegisteredSaleable": 1248147.0082342178, "cumulativeValue": 13799747026.532486, "cumulativeRegistrationValue": 11556229871.912167, "cumulativeMarketing": 136125000, "cumulativeAcquisition": 299732430.23787725, "cumulativeCollections": 9956136505.032022, "remaining": 882 }, { "month": 40, "phase": "Continuation", "released": 30, "cumulativeReleased": 2054, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 110, "pendingRegistrationUnits": 106, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1336, "cumulativeAgreements": 1226, "cumulativeRegistrations": 1120, "cumulativeBookedRera": 1090740.713632205, "cumulativeBookedPlanning": 1090740.713632205, "cumulativeBookedSaleable": 1527036.9990850869, "cumulativeRegisteredRera": 914393.4126258006, "cumulativeRegisteredPlanning": 914393.4126258006, "cumulativeRegisteredSaleable": 1280150.7776761209, "cumulativeValue": 14138391125.3431, "cumulativeRegistrationValue": 11852543458.371452, "cumulativeMarketing": 139500000, "cumulativeAcquisition": 307128828.9112533, "cumulativeCollections": 10252450091.491308, "remaining": 850 }, { "month": 41, "phase": "Continuation", "released": 30, "cumulativeReleased": 2084, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 112, "pendingRegistrationUnits": 108, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1368, "cumulativeAgreements": 1256, "cumulativeRegistrations": 1148, "cumulativeBookedRera": 1116866.2397072278, "cumulativeBookedPlanning": 1116866.2397072278, "cumulativeBookedSaleable": 1563612.735590119, "cumulativeRegisteredRera": 937253.2479414456, "cumulativeRegisteredPlanning": 937253.2479414456, "cumulativeRegisteredSaleable": 1312154.5471180237, "cumulativeValue": 14477035224.153713, "cumulativeRegistrationValue": 12148857044.830738, "cumulativeMarketing": 142875000, "cumulativeAcquisition": 314525227.5846293, "cumulativeCollections": 10548763677.950594, "remaining": 818 }, { "month": 42, "phase": "Continuation", "released": 30, "cumulativeReleased": 2114, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 110, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1400, "cumulativeAgreements": 1286, "cumulativeRegistrations": 1176, "cumulativeBookedRera": 1142991.7657822508, "cumulativeBookedPlanning": 1142991.7657822508, "cumulativeBookedSaleable": 1600188.472095151, "cumulativeRegisteredRera": 960113.0832570906, "cumulativeRegisteredPlanning": 960113.0832570906, "cumulativeRegisteredSaleable": 1344158.3165599268, "cumulativeValue": 14815679322.964327, "cumulativeRegistrationValue": 12445170631.290024, "cumulativeMarketing": 146250000, "cumulativeAcquisition": 321921626.2580053, "cumulativeCollections": 10845077264.40988, "remaining": 786 }, { "month": 43, "phase": "Continuation", "released": 30, "cumulativeReleased": 2144, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 112, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1432, "cumulativeAgreements": 1316, "cumulativeRegistrations": 1204, "cumulativeBookedRera": 1169117.2918572736, "cumulativeBookedPlanning": 1169117.2918572736, "cumulativeBookedSaleable": 1636764.208600183, "cumulativeRegisteredRera": 982972.9185727356, "cumulativeRegisteredPlanning": 982972.9185727356, "cumulativeRegisteredSaleable": 1376162.08600183, "cumulativeValue": 15154323421.77494, "cumulativeRegistrationValue": 12741484217.74931, "cumulativeMarketing": 149625000, "cumulativeAcquisition": 329318024.93138134, "cumulativeCollections": 11141390850.869165, "remaining": 754 }, { "month": 44, "phase": "Continuation", "released": 42, "cumulativeReleased": 2186, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 114, "carpetBooked": 26125.526075022874, "reraBooked": 26125.526075022874, "planningBooked": 26125.526075022874, "saleableBooked": 36575.73650503202, "carpetRegistered": 22859.835315645014, "reraRegistered": 22859.835315645014, "planningRegistered": 22859.835315645014, "saleableRegistered": 32003.76944190302, "value": 338644098.810613, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 317478842.6349497, "registrationUnitPrice": 10582628.087831656, "registrationValue": 296313586.45928633, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4021398.6733760294, "totalAcquisition": 7396398.673376029, "cac": 231137.45854300092, "mediaCAC": 105468.75, "collections": 296313586.45928633, "uncollectedRegisteredValue": 1600093366.8801441, "cumulativeNet": 1464, "cumulativeAgreements": 1346, "cumulativeRegistrations": 1232, "cumulativeBookedRera": 1195242.8179322965, "cumulativeBookedPlanning": 1195242.8179322965, "cumulativeBookedSaleable": 1673339.945105215, "cumulativeRegisteredRera": 1005832.7538883806, "cumulativeRegisteredPlanning": 1005832.7538883806, "cumulativeRegisteredSaleable": 1408165.8554437328, "cumulativeValue": 15492967520.585554, "cumulativeRegistrationValue": 13037797804.208595, "cumulativeMarketing": 153000000, "cumulativeAcquisition": 336714423.60475737, "cumulativeCollections": 11437704437.328451, "remaining": 722 } ], "targetUnits": 875, "targetCarpet": 714285.7142857143, "targetRera": 714285.7142857143, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 0.75, "conversion": 0.85 }, "firstReleaseUnits": 1094, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "base": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 375000, "ticket": 7475000, "units": 412, "allocatedCarpet": 267857.1428571429, "carpet": 267800, "reraArea": 267800, "planning": 267800, "saleable": 374919.99999999994, "extended": null, "assignedArea": 374919.99999999994, "revenue": 3079700000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 40, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 1000000, "ticket": 9750000, "units": 952, "allocatedCarpet": 714285.7142857143, "carpet": 714000, "reraArea": 714000, "planning": 714000, "saleable": 999600, "extended": null, "assignedArea": 999600, "revenue": 9282000000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 625000, "ticket": 11925000, "units": 496, "allocatedCarpet": 446428.5714285714, "carpet": 446400, "reraArea": 446400, "planning": 446400, "saleable": 624960, "extended": null, "assignedArea": 624960, "revenue": 5914800000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 375000, "ticket": 14175000, "units": 255, "allocatedCarpet": 267857.14285714284, "carpet": 267750, "reraArea": 267750, "planning": 267750, "saleable": 374850, "extended": null, "assignedArea": 374850, "revenue": 3614625000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 125000, "ticket": 17500000, "units": 71, "allocatedCarpet": 89285.71428571429, "carpet": 88750, "reraArea": 88750, "planning": 88750, "saleable": 124250, "extended": null, "assignedArea": 124250, "revenue": 1242500000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 0, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 0, "ticket": 21025000, "units": 0, "allocatedCarpet": 0, "carpet": 0, "reraArea": 0, "planning": 0, "saleable": 0, "extended": null, "assignedArea": 0, "revenue": 0 } ], "units": 2186, "carpetArea": 1784700, "reraArea": 1784700, "planningArea": 1784700, "saleableArea": 2498580, "revenue": 23133625000, "assigned": 2498580, "assignedByBasis": 2498580, "assignedByAreaBasis": { "reraCarpet": 1784700, "developerPlanningCarpet": 1784700, "saleable": 2498580 }, "residual": 1420, "residualBasis": "saleable", "averageSize": 816.4226898444648, "averagePlanningSize": 816.4226898444648, "averageSaleableSize": 1142.9917657822507, "averageTicket": 10582628.087831656, "rate": 12962.192525354401, "planningRate": 12962.192525354401, "saleableRate": 9258.708946681716 }, "rows": [ { "month": 1, "phase": "Launch", "released": 218, "cumulativeReleased": 218, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 61, "pendingRegistrationUnits": 0, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 61, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 49801.784080512356, "cumulativeBookedPlanning": 49801.784080512356, "cumulativeBookedSaleable": 69722.49771271729, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 645540313.357731, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 5250000, "cumulativeAcquisition": 13081144.784995425, "cumulativeCollections": 0, "remaining": 2125 }, { "month": 2, "phase": "Launch", "released": 196, "cumulativeReleased": 414, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 0, "pendingAgreementUnits": 65, "pendingRegistrationUnits": 57, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 122, "cumulativeAgreements": 57, "cumulativeRegistrations": 0, "cumulativeBookedRera": 99603.56816102471, "cumulativeBookedPlanning": 99603.56816102471, "cumulativeBookedSaleable": 139444.99542543458, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1291080626.715462, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 10500000, "cumulativeAcquisition": 26162289.56999085, "cumulativeCollections": 0, "remaining": 2064 }, { "month": 3, "phase": "Launch", "released": 175, "cumulativeReleased": 589, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 69, "pendingRegistrationUnits": 60, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 114292383.34858188, "uncollectedRegisteredValue": 457169533.3943275, "cumulativeNet": 183, "cumulativeAgreements": 114, "cumulativeRegistrations": 54, "cumulativeBookedRera": 149405.35224153707, "cumulativeBookedPlanning": 149405.35224153707, "cumulativeBookedSaleable": 209167.49313815188, "cumulativeRegisteredRera": 44086.8252516011, "cumulativeRegisteredPlanning": 44086.8252516011, "cumulativeRegisteredSaleable": 61721.555352241536, "cumulativeValue": 1936620940.073193, "cumulativeRegistrationValue": 571461916.7429094, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 39243434.35498628, "cumulativeCollections": 114292383.34858188, "remaining": 2003 }, { "month": 4, "phase": "Launch", "released": 153, "cumulativeReleased": 742, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 73, "pendingRegistrationUnits": 63, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 114292383.34858188, "uncollectedRegisteredValue": 914339066.788655, "cumulativeNet": 244, "cumulativeAgreements": 171, "cumulativeRegistrations": 108, "cumulativeBookedRera": 199207.13632204942, "cumulativeBookedPlanning": 199207.13632204942, "cumulativeBookedSaleable": 278889.99085086916, "cumulativeRegisteredRera": 88173.6505032022, "cumulativeRegisteredPlanning": 88173.6505032022, "cumulativeRegisteredSaleable": 123443.11070448307, "cumulativeValue": 2582161253.430924, "cumulativeRegistrationValue": 1142923833.4858189, "cumulativeMarketing": 21000000, "cumulativeAcquisition": 52324579.1399817, "cumulativeCollections": 228584766.69716376, "remaining": 1942 }, { "month": 5, "phase": "Launch", "released": 109, "cumulativeReleased": 851, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 77, "pendingRegistrationUnits": 66, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 114292383.34858188, "uncollectedRegisteredValue": 1371508600.1829827, "cumulativeNet": 305, "cumulativeAgreements": 228, "cumulativeRegistrations": 162, "cumulativeBookedRera": 249008.92040256175, "cumulativeBookedPlanning": 249008.92040256175, "cumulativeBookedSaleable": 348612.48856358643, "cumulativeRegisteredRera": 132260.4757548033, "cumulativeRegisteredPlanning": 132260.4757548033, "cumulativeRegisteredSaleable": 185164.6660567246, "cumulativeValue": 3227701566.788655, "cumulativeRegistrationValue": 1714385750.2287283, "cumulativeMarketing": 26250000, "cumulativeAcquisition": 65405723.924977124, "cumulativeCollections": 342877150.0457456, "remaining": 1881 }, { "month": 6, "phase": "Launch", "released": 87, "cumulativeReleased": 938, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 81, "pendingRegistrationUnits": 69, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 285730958.3714547, "uncollectedRegisteredValue": 1657239558.5544374, "cumulativeNet": 366, "cumulativeAgreements": 285, "cumulativeRegistrations": 216, "cumulativeBookedRera": 298810.70448307414, "cumulativeBookedPlanning": 298810.70448307414, "cumulativeBookedSaleable": 418334.98627630377, "cumulativeRegisteredRera": 176347.3010064044, "cumulativeRegisteredPlanning": 176347.3010064044, "cumulativeRegisteredSaleable": 246886.22140896614, "cumulativeValue": 3873241880.1463857, "cumulativeRegistrationValue": 2285847666.9716377, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 78486868.70997255, "cumulativeCollections": 628608108.4172003, "remaining": 1820 }, { "month": 7, "phase": "Launch", "released": 87, "cumulativeReleased": 1025, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 85, "pendingRegistrationUnits": 72, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 285730958.3714547, "uncollectedRegisteredValue": 1942970516.925892, "cumulativeNet": 427, "cumulativeAgreements": 342, "cumulativeRegistrations": 270, "cumulativeBookedRera": 348612.4885635865, "cumulativeBookedPlanning": 348612.4885635865, "cumulativeBookedSaleable": 488057.48398902104, "cumulativeRegisteredRera": 220434.1262580055, "cumulativeRegisteredPlanning": 220434.1262580055, "cumulativeRegisteredSaleable": 308607.7767612077, "cumulativeValue": 4518782193.504117, "cumulativeRegistrationValue": 2857309583.714547, "cumulativeMarketing": 36750000, "cumulativeAcquisition": 91568013.49496797, "cumulativeCollections": 914339066.788655, "remaining": 1759 }, { "month": 8, "phase": "Launch", "released": 69, "cumulativeReleased": 1094, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 89, "pendingRegistrationUnits": 75, "carpetBooked": 49801.784080512356, "reraBooked": 49801.784080512356, "planningBooked": 49801.784080512356, "saleableBooked": 69722.49771271729, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 645540313.357731, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 7831144.784995425, "totalAcquisition": 13081144.784995425, "cac": 214444.99647533483, "mediaCAC": 86065.5737704918, "collections": 285730958.3714547, "uncollectedRegisteredValue": 2228701475.297347, "cumulativeNet": 488, "cumulativeAgreements": 399, "cumulativeRegistrations": 324, "cumulativeBookedRera": 398414.27264409885, "cumulativeBookedPlanning": 398414.27264409885, "cumulativeBookedSaleable": 557779.9817017383, "cumulativeRegisteredRera": 264520.9515096066, "cumulativeRegisteredPlanning": 264520.9515096066, "cumulativeRegisteredSaleable": 370329.3321134492, "cumulativeValue": 5164322506.861848, "cumulativeRegistrationValue": 3428771500.4574566, "cumulativeMarketing": 42000000, "cumulativeAcquisition": 104649158.27996339, "cumulativeCollections": 1200070025.1601098, "remaining": 1698 }, { "month": 9, "phase": "Continuation", "released": 30, "cumulativeReleased": 1124, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 78, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 603209801.0064044, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 428596437.5571821, "uncollectedRegisteredValue": 2371566954.483074, "cumulativeNet": 540, "cumulativeAgreements": 456, "cumulativeRegistrations": 378, "cumulativeBookedRera": 440868.252516011, "cumulativeBookedPlanning": 440868.252516011, "cumulativeBookedSaleable": 617215.5535224153, "cumulativeRegisteredRera": 308607.7767612077, "cumulativeRegisteredPlanning": 308607.7767612077, "cumulativeRegisteredSaleable": 432050.8874656908, "cumulativeValue": 5714619167.429094, "cumulativeRegistrationValue": 4000233417.200366, "cumulativeMarketing": 46500000, "cumulativeAcquisition": 115710387.69441901, "cumulativeCollections": 1628666462.7172918, "remaining": 1646 }, { "month": 10, "phase": "Continuation", "released": 30, "cumulativeReleased": 1154, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 54, "pendingAgreementUnits": 87, "pendingRegistrationUnits": 73, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 44086.8252516011, "reraRegistered": 44086.8252516011, "planningRegistered": 44086.8252516011, "saleableRegistered": 61721.555352241536, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 571461916.7429094, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 428596437.5571821, "uncollectedRegisteredValue": 2514432433.6688013, "cumulativeNet": 592, "cumulativeAgreements": 505, "cumulativeRegistrations": 432, "cumulativeBookedRera": 483322.23238792317, "cumulativeBookedPlanning": 483322.23238792317, "cumulativeBookedSaleable": 676651.1253430924, "cumulativeRegisteredRera": 352694.6020128088, "cumulativeRegisteredPlanning": 352694.6020128088, "cumulativeRegisteredSaleable": 493772.4428179323, "cumulativeValue": 6264915827.996341, "cumulativeRegistrationValue": 4571695333.943275, "cumulativeMarketing": 51000000, "cumulativeAcquisition": 126771617.10887463, "cumulativeCollections": 2057262900.274474, "remaining": 1594 }, { "month": 11, "phase": "Continuation", "released": 30, "cumulativeReleased": 1184, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 76, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 411664232.6166514, "uncollectedRegisteredValue": 2589569093.0924067, "cumulativeNet": 644, "cumulativeAgreements": 554, "cumulativeRegistrations": 478, "cumulativeBookedRera": 525776.2122598353, "cumulativeBookedPlanning": 525776.2122598353, "cumulativeBookedSaleable": 736086.6971637694, "cumulativeRegisteredRera": 390250.04574565415, "cumulativeRegisteredPlanning": 390250.04574565415, "cumulativeRegisteredSaleable": 546350.0640439158, "cumulativeValue": 6815212488.563587, "cumulativeRegistrationValue": 5058496225.983532, "cumulativeMarketing": 55500000, "cumulativeAcquisition": 137832846.52333027, "cumulativeCollections": 2468927132.891125, "remaining": 1542 }, { "month": 12, "phase": "Continuation", "released": 30, "cumulativeReleased": 1214, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 93, "pendingRegistrationUnits": 79, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 411664232.6166514, "uncollectedRegisteredValue": 2664705752.5160117, "cumulativeNet": 696, "cumulativeAgreements": 603, "cumulativeRegistrations": 524, "cumulativeBookedRera": 568230.1921317475, "cumulativeBookedPlanning": 568230.1921317475, "cumulativeBookedSaleable": 795522.2689844465, "cumulativeRegisteredRera": 427805.48947849957, "cumulativeRegisteredPlanning": 427805.48947849957, "cumulativeRegisteredSaleable": 598927.6852698993, "cumulativeValue": 7365509149.130834, "cumulativeRegistrationValue": 5545297118.023788, "cumulativeMarketing": 60000000, "cumulativeAcquisition": 148894075.9377859, "cumulativeCollections": 2880591365.5077767, "remaining": 1490 }, { "month": 13, "phase": "Continuation", "released": 30, "cumulativeReleased": 1244, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 82, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 411664232.6166514, "uncollectedRegisteredValue": 2739842411.9396167, "cumulativeNet": 748, "cumulativeAgreements": 652, "cumulativeRegistrations": 570, "cumulativeBookedRera": 610684.1720036597, "cumulativeBookedPlanning": 610684.1720036597, "cumulativeBookedSaleable": 854957.8408051236, "cumulativeRegisteredRera": 465360.93321134493, "cumulativeRegisteredPlanning": 465360.93321134493, "cumulativeRegisteredSaleable": 651505.3064958829, "cumulativeValue": 7915805809.69808, "cumulativeRegistrationValue": 6032098010.064045, "cumulativeMarketing": 64500000, "cumulativeAcquisition": 159955305.35224152, "cumulativeCollections": 3292255598.1244283, "remaining": 1438 }, { "month": 14, "phase": "Continuation", "released": 30, "cumulativeReleased": 1274, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 99, "pendingRegistrationUnits": 85, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 386265925.2058554, "uncollectedRegisteredValue": 2840377378.774018, "cumulativeNet": 800, "cumulativeAgreements": 701, "cumulativeRegistrations": 616, "cumulativeBookedRera": 653138.1518755718, "cumulativeBookedPlanning": 653138.1518755718, "cumulativeBookedSaleable": 914393.4126258006, "cumulativeRegisteredRera": 502916.3769441903, "cumulativeRegisteredPlanning": 502916.3769441903, "cumulativeRegisteredSaleable": 704082.9277218664, "cumulativeValue": 8466102470.2653265, "cumulativeRegistrationValue": 6518898902.104301, "cumulativeMarketing": 69000000, "cumulativeAcquisition": 171016534.76669714, "cumulativeCollections": 3678521523.3302836, "remaining": 1386 }, { "month": 15, "phase": "Continuation", "released": 30, "cumulativeReleased": 1304, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 88, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 529131404.3915828, "uncollectedRegisteredValue": 2798046866.4226913, "cumulativeNet": 852, "cumulativeAgreements": 750, "cumulativeRegistrations": 662, "cumulativeBookedRera": 695592.131747484, "cumulativeBookedPlanning": 695592.131747484, "cumulativeBookedSaleable": 973828.9844464776, "cumulativeRegisteredRera": 540471.8206770357, "cumulativeRegisteredPlanning": 540471.8206770357, "cumulativeRegisteredSaleable": 756660.54894785, "cumulativeValue": 9016399130.832573, "cumulativeRegistrationValue": 7005699794.144558, "cumulativeMarketing": 73500000, "cumulativeAcquisition": 182077764.18115276, "cumulativeCollections": 4207652927.7218666, "remaining": 1334 }, { "month": 16, "phase": "Continuation", "released": 30, "cumulativeReleased": 1334, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 105, "pendingRegistrationUnits": 91, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 529131404.3915828, "uncollectedRegisteredValue": 2755716354.0713654, "cumulativeNet": 904, "cumulativeAgreements": 799, "cumulativeRegistrations": 708, "cumulativeBookedRera": 738046.1116193961, "cumulativeBookedPlanning": 738046.1116193961, "cumulativeBookedSaleable": 1033264.5562671546, "cumulativeRegisteredRera": 578027.2644098811, "cumulativeRegisteredPlanning": 578027.2644098811, "cumulativeRegisteredSaleable": 809238.1701738335, "cumulativeValue": 9566695791.399818, "cumulativeRegistrationValue": 7492500686.184814, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 193138993.59560838, "cumulativeCollections": 4736784332.113449, "remaining": 1282 }, { "month": 17, "phase": "Continuation", "released": 30, "cumulativeReleased": 1364, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 94, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 507966148.2159195, "uncollectedRegisteredValue": 2734551097.8957024, "cumulativeNet": 956, "cumulativeAgreements": 848, "cumulativeRegistrations": 754, "cumulativeBookedRera": 780500.0914913083, "cumulativeBookedPlanning": 780500.0914913083, "cumulativeBookedSaleable": 1092700.1280878317, "cumulativeRegisteredRera": 615582.7081427264, "cumulativeRegisteredPlanning": 615582.7081427264, "cumulativeRegisteredSaleable": 861815.791399817, "cumulativeValue": 10116992451.967064, "cumulativeRegistrationValue": 7979301578.225071, "cumulativeMarketing": 82500000, "cumulativeAcquisition": 204200223.010064, "cumulativeCollections": 5244750480.329369, "remaining": 1230 }, { "month": 18, "phase": "Continuation", "released": 30, "cumulativeReleased": 1394, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 97, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 507966148.2159195, "uncollectedRegisteredValue": 2713385841.7200394, "cumulativeNet": 1008, "cumulativeAgreements": 897, "cumulativeRegistrations": 800, "cumulativeBookedRera": 822954.0713632206, "cumulativeBookedPlanning": 822954.0713632206, "cumulativeBookedSaleable": 1152135.6999085087, "cumulativeRegisteredRera": 653138.1518755718, "cumulativeRegisteredPlanning": 653138.1518755718, "cumulativeRegisteredSaleable": 914393.4126258006, "cumulativeValue": 10667289112.53431, "cumulativeRegistrationValue": 8466102470.265327, "cumulativeMarketing": 87000000, "cumulativeAcquisition": 215261452.42451963, "cumulativeCollections": 5752716628.545288, "remaining": 1178 }, { "month": 19, "phase": "Continuation", "released": 30, "cumulativeReleased": 1424, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 100, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 507966148.2159195, "uncollectedRegisteredValue": 2692220585.5443764, "cumulativeNet": 1060, "cumulativeAgreements": 946, "cumulativeRegistrations": 846, "cumulativeBookedRera": 865408.0512351327, "cumulativeBookedPlanning": 865408.0512351327, "cumulativeBookedSaleable": 1211571.2717291857, "cumulativeRegisteredRera": 690693.5956084172, "cumulativeRegisteredPlanning": 690693.5956084172, "cumulativeRegisteredSaleable": 966971.0338517841, "cumulativeValue": 11217585773.101555, "cumulativeRegistrationValue": 8952903362.305584, "cumulativeMarketing": 91500000, "cumulativeAcquisition": 226322681.83897525, "cumulativeCollections": 6260682776.761208, "remaining": 1126 }, { "month": 20, "phase": "Continuation", "released": 30, "cumulativeReleased": 1454, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 117, "pendingRegistrationUnits": 103, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 507966148.2159195, "uncollectedRegisteredValue": 2671055329.3687134, "cumulativeNet": 1112, "cumulativeAgreements": 995, "cumulativeRegistrations": 892, "cumulativeBookedRera": 907862.0311070449, "cumulativeBookedPlanning": 907862.0311070449, "cumulativeBookedSaleable": 1271006.8435498627, "cumulativeRegisteredRera": 728249.0393412627, "cumulativeRegisteredPlanning": 728249.0393412627, "cumulativeRegisteredSaleable": 1019548.6550777677, "cumulativeValue": 11767882433.6688, "cumulativeRegistrationValue": 9439704254.34584, "cumulativeMarketing": 96000000, "cumulativeAcquisition": 237383911.25343087, "cumulativeCollections": 6768648924.977127, "remaining": 1074 }, { "month": 21, "phase": "Continuation", "released": 30, "cumulativeReleased": 1484, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 120, "pendingRegistrationUnits": 106, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 507966148.2159195, "uncollectedRegisteredValue": 2649890073.1930504, "cumulativeNet": 1164, "cumulativeAgreements": 1044, "cumulativeRegistrations": 938, "cumulativeBookedRera": 950316.010978957, "cumulativeBookedPlanning": 950316.010978957, "cumulativeBookedSaleable": 1330442.4153705398, "cumulativeRegisteredRera": 765804.483074108, "cumulativeRegisteredPlanning": 765804.483074108, "cumulativeRegisteredSaleable": 1072126.2763037512, "cumulativeValue": 12318179094.236046, "cumulativeRegistrationValue": 9926505146.386097, "cumulativeMarketing": 100500000, "cumulativeAcquisition": 248445140.6678865, "cumulativeCollections": 7276615073.193047, "remaining": 1022 }, { "month": 22, "phase": "Continuation", "released": 30, "cumulativeReleased": 1514, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 123, "pendingRegistrationUnits": 109, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 507966148.2159195, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1216, "cumulativeAgreements": 1093, "cumulativeRegistrations": 984, "cumulativeBookedRera": 992769.9908508692, "cumulativeBookedPlanning": 992769.9908508692, "cumulativeBookedSaleable": 1389877.9871912168, "cumulativeRegisteredRera": 803359.9268069534, "cumulativeRegisteredPlanning": 803359.9268069534, "cumulativeRegisteredSaleable": 1124703.8975297348, "cumulativeValue": 12868475754.803291, "cumulativeRegistrationValue": 10413306038.426353, "cumulativeMarketing": 105000000, "cumulativeAcquisition": 259506370.08234212, "cumulativeCollections": 7784581221.408966, "remaining": 970 }, { "month": 23, "phase": "Continuation", "released": 30, "cumulativeReleased": 1544, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 112, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1268, "cumulativeAgreements": 1142, "cumulativeRegistrations": 1030, "cumulativeBookedRera": 1035223.9707227814, "cumulativeBookedPlanning": 1035223.9707227814, "cumulativeBookedSaleable": 1449313.5590118938, "cumulativeRegisteredRera": 840915.3705397988, "cumulativeRegisteredPlanning": 840915.3705397988, "cumulativeRegisteredSaleable": 1177281.5187557181, "cumulativeValue": 13418772415.370537, "cumulativeRegistrationValue": 10900106930.46661, "cumulativeMarketing": 109500000, "cumulativeAcquisition": 270567599.49679774, "cumulativeCollections": 8271382113.449223, "remaining": 918 }, { "month": 24, "phase": "Continuation", "released": 30, "cumulativeReleased": 1574, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 129, "pendingRegistrationUnits": 115, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1320, "cumulativeAgreements": 1191, "cumulativeRegistrations": 1076, "cumulativeBookedRera": 1077677.9505946934, "cumulativeBookedPlanning": 1077677.9505946934, "cumulativeBookedSaleable": 1508749.1308325708, "cumulativeRegisteredRera": 878470.8142726441, "cumulativeRegisteredPlanning": 878470.8142726441, "cumulativeRegisteredSaleable": 1229859.1399817017, "cumulativeValue": 13969069075.937782, "cumulativeRegistrationValue": 11386907822.506866, "cumulativeMarketing": 114000000, "cumulativeAcquisition": 281628828.9112534, "cumulativeCollections": 8758183005.48948, "remaining": 866 }, { "month": 25, "phase": "Continuation", "released": 30, "cumulativeReleased": 1604, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 118, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1372, "cumulativeAgreements": 1240, "cumulativeRegistrations": 1122, "cumulativeBookedRera": 1120131.9304666058, "cumulativeBookedPlanning": 1120131.9304666058, "cumulativeBookedSaleable": 1568184.7026532479, "cumulativeRegisteredRera": 916026.2580054895, "cumulativeRegisteredPlanning": 916026.2580054895, "cumulativeRegisteredSaleable": 1282436.7612076853, "cumulativeValue": 14519365736.505028, "cumulativeRegistrationValue": 11873708714.547123, "cumulativeMarketing": 118500000, "cumulativeAcquisition": 292690058.32570904, "cumulativeCollections": 9244983897.529736, "remaining": 814 }, { "month": 26, "phase": "Continuation", "released": 30, "cumulativeReleased": 1634, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 135, "pendingRegistrationUnits": 121, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1424, "cumulativeAgreements": 1289, "cumulativeRegistrations": 1168, "cumulativeBookedRera": 1162585.910338518, "cumulativeBookedPlanning": 1162585.910338518, "cumulativeBookedSaleable": 1627620.274473925, "cumulativeRegisteredRera": 953581.7017383348, "cumulativeRegisteredPlanning": 953581.7017383348, "cumulativeRegisteredSaleable": 1335014.3824336687, "cumulativeValue": 15069662397.072273, "cumulativeRegistrationValue": 12360509606.58738, "cumulativeMarketing": 123000000, "cumulativeAcquisition": 303751287.7401647, "cumulativeCollections": 9731784789.569992, "remaining": 762 }, { "month": 27, "phase": "Continuation", "released": 30, "cumulativeReleased": 1664, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 124, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1476, "cumulativeAgreements": 1338, "cumulativeRegistrations": 1214, "cumulativeBookedRera": 1205039.8902104301, "cumulativeBookedPlanning": 1205039.8902104301, "cumulativeBookedSaleable": 1687055.846294602, "cumulativeRegisteredRera": 991137.1454711803, "cumulativeRegisteredPlanning": 991137.1454711803, "cumulativeRegisteredSaleable": 1387592.0036596523, "cumulativeValue": 15619959057.639519, "cumulativeRegistrationValue": 12847310498.627636, "cumulativeMarketing": 127500000, "cumulativeAcquisition": 314812517.15462035, "cumulativeCollections": 10218585681.610249, "remaining": 710 }, { "month": 28, "phase": "Continuation", "released": 30, "cumulativeReleased": 1694, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 141, "pendingRegistrationUnits": 127, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1528, "cumulativeAgreements": 1387, "cumulativeRegistrations": 1260, "cumulativeBookedRera": 1247493.8700823423, "cumulativeBookedPlanning": 1247493.8700823423, "cumulativeBookedSaleable": 1746491.4181152792, "cumulativeRegisteredRera": 1028692.5892040257, "cumulativeRegisteredPlanning": 1028692.5892040257, "cumulativeRegisteredSaleable": 1440169.624885636, "cumulativeValue": 16170255718.206764, "cumulativeRegistrationValue": 13334111390.667892, "cumulativeMarketing": 132000000, "cumulativeAcquisition": 325873746.569076, "cumulativeCollections": 10705386573.650505, "remaining": 658 }, { "month": 29, "phase": "Continuation", "released": 30, "cumulativeReleased": 1724, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 144, "pendingRegistrationUnits": 130, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1580, "cumulativeAgreements": 1436, "cumulativeRegistrations": 1306, "cumulativeBookedRera": 1289947.8499542545, "cumulativeBookedPlanning": 1289947.8499542545, "cumulativeBookedSaleable": 1805926.9899359562, "cumulativeRegisteredRera": 1066248.032936871, "cumulativeRegisteredPlanning": 1066248.032936871, "cumulativeRegisteredSaleable": 1492747.2461116195, "cumulativeValue": 16720552378.77401, "cumulativeRegistrationValue": 13820912282.708149, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 336934975.98353165, "cumulativeCollections": 11192187465.690762, "remaining": 606 }, { "month": 30, "phase": "Continuation", "released": 30, "cumulativeReleased": 1754, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 147, "pendingRegistrationUnits": 133, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1632, "cumulativeAgreements": 1485, "cumulativeRegistrations": 1352, "cumulativeBookedRera": 1332401.8298261666, "cumulativeBookedPlanning": 1332401.8298261666, "cumulativeBookedSaleable": 1865362.5617566332, "cumulativeRegisteredRera": 1103803.4766697164, "cumulativeRegisteredPlanning": 1103803.4766697164, "cumulativeRegisteredSaleable": 1545324.867337603, "cumulativeValue": 17270849039.341255, "cumulativeRegistrationValue": 14307713174.748405, "cumulativeMarketing": 141000000, "cumulativeAcquisition": 347996205.3979873, "cumulativeCollections": 11678988357.731018, "remaining": 554 }, { "month": 31, "phase": "Continuation", "released": 30, "cumulativeReleased": 1784, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 150, "pendingRegistrationUnits": 136, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1684, "cumulativeAgreements": 1534, "cumulativeRegistrations": 1398, "cumulativeBookedRera": 1374855.8096980788, "cumulativeBookedPlanning": 1374855.8096980788, "cumulativeBookedSaleable": 1924798.1335773102, "cumulativeRegisteredRera": 1141358.9204025618, "cumulativeRegisteredPlanning": 1141358.9204025618, "cumulativeRegisteredSaleable": 1597902.4885635865, "cumulativeValue": 17821145699.9085, "cumulativeRegistrationValue": 14794514066.788662, "cumulativeMarketing": 145500000, "cumulativeAcquisition": 359057434.81244296, "cumulativeCollections": 12165789249.771275, "remaining": 502 }, { "month": 32, "phase": "Continuation", "released": 30, "cumulativeReleased": 1814, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 153, "pendingRegistrationUnits": 139, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1736, "cumulativeAgreements": 1583, "cumulativeRegistrations": 1444, "cumulativeBookedRera": 1417309.789569991, "cumulativeBookedPlanning": 1417309.789569991, "cumulativeBookedSaleable": 1984233.7053979873, "cumulativeRegisteredRera": 1178914.3641354071, "cumulativeRegisteredPlanning": 1178914.3641354071, "cumulativeRegisteredSaleable": 1650480.10978957, "cumulativeValue": 18371442360.475746, "cumulativeRegistrationValue": 15281314958.828918, "cumulativeMarketing": 150000000, "cumulativeAcquisition": 370118664.2268986, "cumulativeCollections": 12652590141.811531, "remaining": 450 }, { "month": 33, "phase": "Continuation", "released": 30, "cumulativeReleased": 1844, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 156, "pendingRegistrationUnits": 142, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1788, "cumulativeAgreements": 1632, "cumulativeRegistrations": 1490, "cumulativeBookedRera": 1459763.769441903, "cumulativeBookedPlanning": 1459763.769441903, "cumulativeBookedSaleable": 2043669.2772186643, "cumulativeRegisteredRera": 1216469.8078682525, "cumulativeRegisteredPlanning": 1216469.8078682525, "cumulativeRegisteredSaleable": 1703057.7310155535, "cumulativeValue": 18921739021.04299, "cumulativeRegistrationValue": 15768115850.869175, "cumulativeMarketing": 154500000, "cumulativeAcquisition": 381179893.64135426, "cumulativeCollections": 13139391033.851788, "remaining": 398 }, { "month": 34, "phase": "Continuation", "released": 30, "cumulativeReleased": 1874, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 159, "pendingRegistrationUnits": 145, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1840, "cumulativeAgreements": 1681, "cumulativeRegistrations": 1536, "cumulativeBookedRera": 1502217.7493138153, "cumulativeBookedPlanning": 1502217.7493138153, "cumulativeBookedSaleable": 2103104.8490393413, "cumulativeRegisteredRera": 1254025.2516010979, "cumulativeRegisteredPlanning": 1254025.2516010979, "cumulativeRegisteredSaleable": 1755635.352241537, "cumulativeValue": 19472035681.610237, "cumulativeRegistrationValue": 16254916742.909431, "cumulativeMarketing": 159000000, "cumulativeAcquisition": 392241123.0558099, "cumulativeCollections": 13626191925.892044, "remaining": 346 }, { "month": 35, "phase": "Continuation", "released": 30, "cumulativeReleased": 1904, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 162, "pendingRegistrationUnits": 148, "carpetBooked": 42453.97987191217, "reraBooked": 42453.97987191217, "planningBooked": 42453.97987191217, "saleableBooked": 59435.57182067704, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 550296660.5672461, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 6561229.414455626, "totalAcquisition": 11061229.414455626, "cac": 212715.95027799282, "mediaCAC": 86538.46153846153, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1892, "cumulativeAgreements": 1730, "cumulativeRegistrations": 1582, "cumulativeBookedRera": 1544671.7291857274, "cumulativeBookedPlanning": 1544671.7291857274, "cumulativeBookedSaleable": 2162540.420860018, "cumulativeRegisteredRera": 1291580.6953339432, "cumulativeRegisteredPlanning": 1291580.6953339432, "cumulativeRegisteredSaleable": 1808212.9734675207, "cumulativeValue": 20022332342.177483, "cumulativeRegistrationValue": 16741717634.949688, "cumulativeMarketing": 163500000, "cumulativeAcquisition": 403302352.47026557, "cumulativeCollections": 14112992817.9323, "remaining": 294 }, { "month": 36, "phase": "Continuation", "released": 30, "cumulativeReleased": 1934, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 45, "cancelled": 4, "net": 41, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 154, "pendingRegistrationUnits": 151, "carpetBooked": 33473.33028362306, "reraBooked": 33473.33028362306, "planningBooked": 33473.33028362306, "saleableBooked": 46862.66239707228, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 433887751.6010979, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 518548776.3037511, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 25, "directUnits": 16, "marketing": 4500000, "cpCommission": 5291314.043915828, "totalAcquisition": 9791314.043915827, "cac": 238812.5376564836, "mediaCAC": 109756.09756097561, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1933, "cumulativeAgreements": 1779, "cumulativeRegistrations": 1628, "cumulativeBookedRera": 1578145.0594693504, "cumulativeBookedPlanning": 1578145.0594693504, "cumulativeBookedSaleable": 2209403.0832570908, "cumulativeRegisteredRera": 1329136.1390667886, "cumulativeRegisteredPlanning": 1329136.1390667886, "cumulativeRegisteredSaleable": 1860790.594693504, "cumulativeValue": 20456220093.77858, "cumulativeRegistrationValue": 17228518526.989944, "cumulativeMarketing": 168000000, "cumulativeAcquisition": 413093666.5141814, "cumulativeCollections": 14599793709.972557, "remaining": 253 }, { "month": 37, "phase": "Continuation", "released": 30, "cumulativeReleased": 1964, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 38, "registrations": 46, "pendingAgreementUnits": 146, "pendingRegistrationUnits": 143, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 37555.44373284538, "reraRegistered": 37555.44373284538, "planningRegistered": 37555.44373284538, "saleableRegistered": 52577.62122598353, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 402139867.3376029, "registrationUnitPrice": 10582628.087831656, "registrationValue": 486800892.04025614, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 4500000, "cpCommission": 3809746.111619396, "totalAcquisition": 8309746.111619396, "cac": 276991.5370539799, "mediaCAC": 150000, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2628724817.0173874, "cumulativeNet": 1963, "cumulativeAgreements": 1817, "cumulativeRegistrations": 1674, "cumulativeBookedRera": 1602637.7401646844, "cumulativeBookedPlanning": 1602637.7401646844, "cumulativeBookedSaleable": 2243692.8362305583, "cumulativeRegisteredRera": 1366691.582799634, "cumulativeRegisteredPlanning": 1366691.582799634, "cumulativeRegisteredSaleable": 1913368.2159194876, "cumulativeValue": 20773698936.41353, "cumulativeRegistrationValue": 17715319419.0302, "cumulativeMarketing": 172500000, "cumulativeAcquisition": 421403412.6258008, "cumulativeCollections": 15086594602.012814, "remaining": 223 }, { "month": 38, "phase": "Continuation", "released": 30, "cumulativeReleased": 1994, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 36, "pendingAgreementUnits": 148, "pendingRegistrationUnits": 135, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 29391.216834400733, "reraRegistered": 29391.216834400733, "planningRegistered": 29391.216834400733, "saleableRegistered": 41147.70356816103, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 380974611.1619396, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 4500000, "cpCommission": 3809746.111619396, "totalAcquisition": 8309746.111619396, "cac": 276991.5370539799, "mediaCAC": 150000, "collections": 465635635.8645928, "uncollectedRegisteredValue": 2544063792.3147316, "cumulativeNet": 1993, "cumulativeAgreements": 1845, "cumulativeRegistrations": 1710, "cumulativeBookedRera": 1627130.4208600183, "cumulativeBookedPlanning": 1627130.4208600183, "cumulativeBookedSaleable": 2277982.5892040255, "cumulativeRegisteredRera": 1396082.7996340347, "cumulativeRegisteredPlanning": 1396082.7996340347, "cumulativeRegisteredSaleable": 1954515.9194876486, "cumulativeValue": 21091177779.048477, "cumulativeRegistrationValue": 18096294030.19214, "cumulativeMarketing": 177000000, "cumulativeAcquisition": 429713158.7374202, "cumulativeCollections": 15552230237.877407, "remaining": 193 }, { "month": 39, "phase": "Continuation", "released": 30, "cumulativeReleased": 2024, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 150, "pendingRegistrationUnits": 137, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 4500000, "cpCommission": 3809746.111619396, "totalAcquisition": 8309746.111619396, "cac": 276991.5370539799, "mediaCAC": 150000, "collections": 444470379.68892956, "uncollectedRegisteredValue": 2374741742.909424, "cumulativeNet": 2023, "cumulativeAgreements": 1873, "cumulativeRegistrations": 1736, "cumulativeBookedRera": 1651623.1015553523, "cumulativeBookedPlanning": 1651623.1015553523, "cumulativeBookedSaleable": 2312272.342177493, "cumulativeRegisteredRera": 1417309.789569991, "cumulativeRegisteredPlanning": 1417309.789569991, "cumulativeRegisteredSaleable": 1984233.7053979873, "cumulativeValue": 21408656621.683426, "cumulativeRegistrationValue": 18371442360.47576, "cumulativeMarketing": 181500000, "cumulativeAcquisition": 438022904.8490396, "cumulativeCollections": 15996700617.566338, "remaining": 163 }, { "month": 40, "phase": "Continuation", "released": 30, "cumulativeReleased": 2054, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 152, "pendingRegistrationUnits": 139, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 4500000, "cpCommission": 3809746.111619396, "totalAcquisition": 8309746.111619396, "cac": 276991.5370539799, "mediaCAC": 150000, "collections": 444470379.68892956, "uncollectedRegisteredValue": 2205419693.504116, "cumulativeNet": 2053, "cumulativeAgreements": 1901, "cumulativeRegistrations": 1762, "cumulativeBookedRera": 1676115.7822506863, "cumulativeBookedPlanning": 1676115.7822506863, "cumulativeBookedSaleable": 2346562.0951509606, "cumulativeRegisteredRera": 1438536.779505947, "cumulativeRegisteredPlanning": 1438536.779505947, "cumulativeRegisteredSaleable": 2013951.4913083257, "cumulativeValue": 21726135464.318375, "cumulativeRegistrationValue": 18646590690.759384, "cumulativeMarketing": 186000000, "cumulativeAcquisition": 446332650.960659, "cumulativeCollections": 16441170997.255268, "remaining": 133 }, { "month": 41, "phase": "Continuation", "released": 30, "cumulativeReleased": 2084, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 154, "pendingRegistrationUnits": 141, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 4500000, "cpCommission": 3809746.111619396, "totalAcquisition": 8309746.111619396, "cac": 276991.5370539799, "mediaCAC": 150000, "collections": 412722495.4254346, "uncollectedRegisteredValue": 2067845528.3623047, "cumulativeNet": 2083, "cumulativeAgreements": 1929, "cumulativeRegistrations": 1788, "cumulativeBookedRera": 1700608.46294602, "cumulativeBookedPlanning": 1700608.46294602, "cumulativeBookedSaleable": 2380851.848124428, "cumulativeRegisteredRera": 1459763.769441903, "cumulativeRegisteredPlanning": 1459763.769441903, "cumulativeRegisteredSaleable": 2043669.2772186643, "cumulativeValue": 22043614306.953323, "cumulativeRegistrationValue": 18921739021.043007, "cumulativeMarketing": 190500000, "cumulativeAcquisition": 454642397.07227844, "cumulativeCollections": 16853893492.680702, "remaining": 103 }, { "month": 42, "phase": "Continuation", "released": 30, "cumulativeReleased": 2114, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 156, "pendingRegistrationUnits": 143, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 4500000, "cpCommission": 3809746.111619396, "totalAcquisition": 8309746.111619396, "cac": 276991.5370539799, "mediaCAC": 150000, "collections": 380974611.1619396, "uncollectedRegisteredValue": 1962019247.483986, "cumulativeNet": 2113, "cumulativeAgreements": 1957, "cumulativeRegistrations": 1814, "cumulativeBookedRera": 1725101.143641354, "cumulativeBookedPlanning": 1725101.143641354, "cumulativeBookedSaleable": 2415141.6010978958, "cumulativeRegisteredRera": 1480990.759377859, "cumulativeRegisteredPlanning": 1480990.759377859, "cumulativeRegisteredSaleable": 2073387.0631290027, "cumulativeValue": 22361093149.588272, "cumulativeRegistrationValue": 19196887351.32663, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 462952143.18389785, "cumulativeCollections": 17234868103.842644, "remaining": 73 }, { "month": 43, "phase": "Continuation", "released": 30, "cumulativeReleased": 2144, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 158, "pendingRegistrationUnits": 145, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 4500000, "cpCommission": 3809746.111619396, "totalAcquisition": 8309746.111619396, "cac": 276991.5370539799, "mediaCAC": 150000, "collections": 380974611.1619396, "uncollectedRegisteredValue": 1856192966.605667, "cumulativeNet": 2143, "cumulativeAgreements": 1985, "cumulativeRegistrations": 1840, "cumulativeBookedRera": 1749593.824336688, "cumulativeBookedPlanning": 1749593.824336688, "cumulativeBookedSaleable": 2449431.3540713633, "cumulativeRegisteredRera": 1502217.7493138153, "cumulativeRegisteredPlanning": 1502217.7493138153, "cumulativeRegisteredSaleable": 2103104.8490393413, "cumulativeValue": 22678571992.22322, "cumulativeRegistrationValue": 19472035681.610252, "cumulativeMarketing": 199500000, "cumulativeAcquisition": 471261889.29551727, "cumulativeCollections": 17615842715.004585, "remaining": 43 }, { "month": 44, "phase": "Continuation", "released": 42, "cumulativeReleased": 2186, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 46, "cancelled": 4, "net": 42, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 172, "pendingRegistrationUnits": 147, "carpetBooked": 34289.75297346752, "reraBooked": 34289.75297346752, "planningBooked": 34289.75297346752, "saleableBooked": 48005.65416285453, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 444470379.68892956, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 25, "directUnits": 17, "marketing": 4500000, "cpCommission": 5291314.043915828, "totalAcquisition": 9791314.043915827, "cac": 233126.52485513873, "mediaCAC": 107142.85714285714, "collections": 354518040.94236046, "uncollectedRegisteredValue": 1776823255.94693, "cumulativeNet": 2185, "cumulativeAgreements": 2013, "cumulativeRegistrations": 1866, "cumulativeBookedRera": 1783883.5773101556, "cumulativeBookedPlanning": 1783883.5773101556, "cumulativeBookedSaleable": 2497437.0082342178, "cumulativeRegisteredRera": 1523444.7392497712, "cumulativeRegisteredPlanning": 1523444.7392497712, "cumulativeRegisteredSaleable": 2132822.63494968, "cumulativeValue": 23123042371.91215, "cumulativeRegistrationValue": 19747184011.893875, "cumulativeMarketing": 204000000, "cumulativeAcquisition": 481053203.3394331, "cumulativeCollections": 17970360755.946945, "remaining": 1 } ], "targetUnits": 875, "targetCarpet": 714285.7142857143, "targetRera": 714285.7142857143, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1, "conversion": 1 }, "firstReleaseUnits": 1094, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "aggressive": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 375000, "ticket": 7475000, "units": 412, "allocatedCarpet": 267857.1428571429, "carpet": 267800, "reraArea": 267800, "planning": 267800, "saleable": 374919.99999999994, "extended": null, "assignedArea": 374919.99999999994, "revenue": 3079700000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 40, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 1000000, "ticket": 9750000, "units": 952, "allocatedCarpet": 714285.7142857143, "carpet": 714000, "reraArea": 714000, "planning": 714000, "saleable": 999600, "extended": null, "assignedArea": 999600, "revenue": 9282000000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 625000, "ticket": 11925000, "units": 496, "allocatedCarpet": 446428.5714285714, "carpet": 446400, "reraArea": 446400, "planning": 446400, "saleable": 624960, "extended": null, "assignedArea": 624960, "revenue": 5914800000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 375000, "ticket": 14175000, "units": 255, "allocatedCarpet": 267857.14285714284, "carpet": 267750, "reraArea": 267750, "planning": 267750, "saleable": 374850, "extended": null, "assignedArea": 374850, "revenue": 3614625000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 125000, "ticket": 17500000, "units": 71, "allocatedCarpet": 89285.71428571429, "carpet": 88750, "reraArea": 88750, "planning": 88750, "saleable": 124250, "extended": null, "assignedArea": 124250, "revenue": 1242500000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 0, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 0, "ticket": 21025000, "units": 0, "allocatedCarpet": 0, "carpet": 0, "reraArea": 0, "planning": 0, "saleable": 0, "extended": null, "assignedArea": 0, "revenue": 0 } ], "units": 2186, "carpetArea": 1784700, "reraArea": 1784700, "planningArea": 1784700, "saleableArea": 2498580, "revenue": 23133625000, "assigned": 2498580, "assignedByBasis": 2498580, "assignedByAreaBasis": { "reraCarpet": 1784700, "developerPlanningCarpet": 1784700, "saleable": 2498580 }, "residual": 1420, "residualBasis": "saleable", "averageSize": 816.4226898444648, "averagePlanningSize": 816.4226898444648, "averageSaleableSize": 1142.9917657822507, "averageTicket": 10582628.087831656, "rate": 12962.192525354401, "planningRate": 12962.192525354401, "saleableRate": 9258.708946681716 }, "rows": [ { "month": 1, "phase": "Launch", "released": 218, "cumulativeReleased": 218, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 0, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 86, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 70212.35132662398, "cumulativeBookedPlanning": 70212.35132662398, "cumulativeBookedSaleable": 98297.29185727357, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 910106015.5535223, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 6825000, "cumulativeAcquisition": 17830933.21134492, "cumulativeCollections": 0, "remaining": 2100 }, { "month": 2, "phase": "Launch", "released": 196, "cumulativeReleased": 414, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 0, "pendingAgreementUnits": 91, "pendingRegistrationUnits": 81, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 172, "cumulativeAgreements": 81, "cumulativeRegistrations": 0, "cumulativeBookedRera": 140424.70265324795, "cumulativeBookedPlanning": 140424.70265324795, "cumulativeBookedSaleable": 196594.58371454713, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1820212031.1070447, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 13650000, "cumulativeAcquisition": 35661866.42268984, "cumulativeCollections": 0, "remaining": 2014 }, { "month": 3, "phase": "Launch", "released": 175, "cumulativeReleased": 589, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 86, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 160855946.93504116, "uncollectedRegisteredValue": 643423787.7401646, "cumulativeNet": 258, "cumulativeAgreements": 162, "cumulativeRegistrations": 76, "cumulativeBookedRera": 210637.0539798719, "cumulativeBookedPlanning": 210637.0539798719, "cumulativeBookedSaleable": 294891.87557182065, "cumulativeRegisteredRera": 62048.124428179326, "cumulativeRegisteredPlanning": 62048.124428179326, "cumulativeRegisteredSaleable": 86867.37419945105, "cumulativeValue": 2730318046.6605673, "cumulativeRegistrationValue": 804279734.6752058, "cumulativeMarketing": 20475000, "cumulativeAcquisition": 53492799.63403476, "cumulativeCollections": 160855946.93504116, "remaining": 1928 }, { "month": 4, "phase": "Launch", "released": 153, "cumulativeReleased": 742, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 101, "pendingRegistrationUnits": 91, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 160855946.93504116, "uncollectedRegisteredValue": 1286847575.4803293, "cumulativeNet": 344, "cumulativeAgreements": 243, "cumulativeRegistrations": 152, "cumulativeBookedRera": 280849.4053064959, "cumulativeBookedPlanning": 280849.4053064959, "cumulativeBookedSaleable": 393189.16742909426, "cumulativeRegisteredRera": 124096.24885635865, "cumulativeRegisteredPlanning": 124096.24885635865, "cumulativeRegisteredSaleable": 173734.7483989021, "cumulativeValue": 3640424062.2140894, "cumulativeRegistrationValue": 1608559469.3504117, "cumulativeMarketing": 27300000, "cumulativeAcquisition": 71323732.84537968, "cumulativeCollections": 321711893.8700823, "remaining": 1842 }, { "month": 5, "phase": "Launch", "released": 109, "cumulativeReleased": 851, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 96, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 160855946.93504116, "uncollectedRegisteredValue": 1930271363.2204943, "cumulativeNet": 430, "cumulativeAgreements": 324, "cumulativeRegistrations": 228, "cumulativeBookedRera": 351061.7566331199, "cumulativeBookedPlanning": 351061.7566331199, "cumulativeBookedSaleable": 491486.4592863678, "cumulativeRegisteredRera": 186144.373284538, "cumulativeRegisteredPlanning": 186144.373284538, "cumulativeRegisteredSaleable": 260602.12259835316, "cumulativeValue": 4550530077.7676115, "cumulativeRegistrationValue": 2412839204.0256176, "cumulativeMarketing": 34125000, "cumulativeAcquisition": 89154666.05672461, "cumulativeCollections": 482567840.80512345, "remaining": 1756 }, { "month": 6, "phase": "Launch", "released": 87, "cumulativeReleased": 938, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 101, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 402139867.3376029, "uncollectedRegisteredValue": 2332411230.558097, "cumulativeNet": 516, "cumulativeAgreements": 405, "cumulativeRegistrations": 304, "cumulativeBookedRera": 421274.1079597438, "cumulativeBookedPlanning": 421274.1079597438, "cumulativeBookedSaleable": 589783.7511436413, "cumulativeRegisteredRera": 248192.4977127173, "cumulativeRegisteredPlanning": 248192.4977127173, "cumulativeRegisteredSaleable": 347469.4967978042, "cumulativeValue": 5460636093.321134, "cumulativeRegistrationValue": 3217118938.7008233, "cumulativeMarketing": 40950000, "cumulativeAcquisition": 106985599.26806954, "cumulativeCollections": 884707708.1427264, "remaining": 1670 }, { "month": 7, "phase": "Launch", "released": 87, "cumulativeReleased": 1025, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 106, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 402139867.3376029, "uncollectedRegisteredValue": 2734551097.8956995, "cumulativeNet": 602, "cumulativeAgreements": 486, "cumulativeRegistrations": 380, "cumulativeBookedRera": 491486.4592863678, "cumulativeBookedPlanning": 491486.4592863678, "cumulativeBookedSaleable": 688081.043000915, "cumulativeRegisteredRera": 310240.6221408966, "cumulativeRegisteredPlanning": 310240.6221408966, "cumulativeRegisteredSaleable": 434336.87099725526, "cumulativeValue": 6370742108.874656, "cumulativeRegistrationValue": 4021398673.376029, "cumulativeMarketing": 47775000, "cumulativeAcquisition": 124816532.47941446, "cumulativeCollections": 1286847575.4803293, "remaining": 1584 }, { "month": 8, "phase": "Launch", "released": 69, "cumulativeReleased": 1094, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 121, "pendingRegistrationUnits": 111, "carpetBooked": 70212.35132662398, "reraBooked": 70212.35132662398, "planningBooked": 70212.35132662398, "saleableBooked": 98297.29185727357, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 910106015.5535223, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 11005933.211344922, "totalAcquisition": 17830933.21134492, "cac": 207336.4326900572, "mediaCAC": 79360.46511627907, "collections": 402139867.3376029, "uncollectedRegisteredValue": 3136690965.233303, "cumulativeNet": 688, "cumulativeAgreements": 567, "cumulativeRegistrations": 456, "cumulativeBookedRera": 561698.8106129918, "cumulativeBookedPlanning": 561698.8106129918, "cumulativeBookedSaleable": 786378.3348581885, "cumulativeRegisteredRera": 372288.746569076, "cumulativeRegisteredPlanning": 372288.746569076, "cumulativeRegisteredSaleable": 521204.2451967063, "cumulativeValue": 7280848124.428178, "cumulativeRegistrationValue": 4825678408.051235, "cumulativeMarketing": 54600000, "cumulativeAcquisition": 142647465.6907594, "cumulativeCollections": 1688987442.8179321, "remaining": 1498 }, { "month": 9, "phase": "Continuation", "released": 30, "cumulativeReleased": 1124, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 116, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 857192875.1143641, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 603209801.0064044, "uncollectedRegisteredValue": 3337760898.902105, "cumulativeNet": 762, "cumulativeAgreements": 648, "cumulativeRegistrations": 532, "cumulativeBookedRera": 622114.0896614821, "cumulativeBookedPlanning": 622114.0896614821, "cumulativeBookedSaleable": 870959.725526075, "cumulativeRegisteredRera": 434336.87099725526, "cumulativeRegisteredPlanning": 434336.87099725526, "cumulativeRegisteredSaleable": 608071.6193961573, "cumulativeValue": 8063962602.92772, "cumulativeRegistrationValue": 5629958142.726441, "cumulativeMarketing": 60450000, "cumulativeAcquisition": 157810178.40805125, "cumulativeCollections": 2292197243.8243365, "remaining": 1424 }, { "month": 10, "phase": "Continuation", "released": 30, "cumulativeReleased": 1154, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 76, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 110, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 62048.124428179326, "reraRegistered": 62048.124428179326, "planningRegistered": 62048.124428179326, "saleableRegistered": 86867.37419945105, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 804279734.6752058, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 603209801.0064044, "uncollectedRegisteredValue": 3538830832.5709066, "cumulativeNet": 836, "cumulativeAgreements": 718, "cumulativeRegistrations": 608, "cumulativeBookedRera": 682529.3687099726, "cumulativeBookedPlanning": 682529.3687099726, "cumulativeBookedSaleable": 955541.1161939616, "cumulativeRegisteredRera": 496384.9954254346, "cumulativeRegisteredPlanning": 496384.9954254346, "cumulativeRegisteredSaleable": 694938.9935956084, "cumulativeValue": 8847077081.427263, "cumulativeRegistrationValue": 6434237877.401648, "cumulativeMarketing": 66300000, "cumulativeAcquisition": 172972891.1253431, "cumulativeCollections": 2895407044.830741, "remaining": 1350 }, { "month": 11, "phase": "Continuation", "released": 30, "cumulativeReleased": 1184, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 114, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 582044544.830741, "uncollectedRegisteredValue": 3655239741.537055, "cumulativeNet": 910, "cumulativeAgreements": 788, "cumulativeRegistrations": 674, "cumulativeBookedRera": 742944.6477584629, "cumulativeBookedPlanning": 742944.6477584629, "cumulativeBookedSaleable": 1040122.5068618482, "cumulativeRegisteredRera": 550268.8929551693, "cumulativeRegisteredPlanning": 550268.8929551693, "cumulativeRegisteredSaleable": 770376.450137237, "cumulativeValue": 9630191559.926805, "cumulativeRegistrationValue": 7132691331.198537, "cumulativeMarketing": 72150000, "cumulativeAcquisition": 188135603.84263498, "cumulativeCollections": 3477451589.661482, "remaining": 1276 }, { "month": 12, "phase": "Continuation", "released": 30, "cumulativeReleased": 1214, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 118, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 582044544.830741, "uncollectedRegisteredValue": 3771648650.5032034, "cumulativeNet": 984, "cumulativeAgreements": 858, "cumulativeRegistrations": 740, "cumulativeBookedRera": 803359.9268069534, "cumulativeBookedPlanning": 803359.9268069534, "cumulativeBookedSaleable": 1124703.8975297348, "cumulativeRegisteredRera": 604152.790484904, "cumulativeRegisteredPlanning": 604152.790484904, "cumulativeRegisteredSaleable": 845813.9066788655, "cumulativeValue": 10413306038.426348, "cumulativeRegistrationValue": 7831144784.995426, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 203298316.55992684, "cumulativeCollections": 4059496134.492223, "remaining": 1202 }, { "month": 13, "phase": "Continuation", "released": 30, "cumulativeReleased": 1244, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 122, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 582044544.830741, "uncollectedRegisteredValue": 3888057559.469352, "cumulativeNet": 1058, "cumulativeAgreements": 928, "cumulativeRegistrations": 806, "cumulativeBookedRera": 863775.2058554437, "cumulativeBookedPlanning": 863775.2058554437, "cumulativeBookedSaleable": 1209285.2881976212, "cumulativeRegisteredRera": 658036.6880146386, "cumulativeRegisteredPlanning": 658036.6880146386, "cumulativeRegisteredSaleable": 921251.363220494, "cumulativeValue": 11196420516.92589, "cumulativeRegistrationValue": 8529598238.7923155, "cumulativeMarketing": 83850000, "cumulativeAcquisition": 218461029.2772187, "cumulativeCollections": 4641540679.322964, "remaining": 1128 }, { "month": 14, "phase": "Continuation", "released": 30, "cumulativeReleased": 1274, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 126, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 550296660.5672461, "uncollectedRegisteredValue": 4036214352.6989946, "cumulativeNet": 1132, "cumulativeAgreements": 998, "cumulativeRegistrations": 872, "cumulativeBookedRera": 924190.4849039342, "cumulativeBookedPlanning": 924190.4849039342, "cumulativeBookedSaleable": 1293866.6788655077, "cumulativeRegisteredRera": 711920.5855443733, "cumulativeRegisteredPlanning": 711920.5855443733, "cumulativeRegisteredSaleable": 996688.8197621226, "cumulativeValue": 11979534995.425432, "cumulativeRegistrationValue": 9228051692.589205, "cumulativeMarketing": 89700000, "cumulativeAcquisition": 233623741.99451056, "cumulativeCollections": 5191837339.89021, "remaining": 1054 }, { "month": 15, "phase": "Continuation", "released": 30, "cumulativeReleased": 1304, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 130, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 751366594.2360475, "uncollectedRegisteredValue": 3983301212.2598352, "cumulativeNet": 1206, "cumulativeAgreements": 1068, "cumulativeRegistrations": 938, "cumulativeBookedRera": 984605.7639524245, "cumulativeBookedPlanning": 984605.7639524245, "cumulativeBookedSaleable": 1378448.0695333944, "cumulativeRegisteredRera": 765804.483074108, "cumulativeRegisteredPlanning": 765804.483074108, "cumulativeRegisteredSaleable": 1072126.2763037512, "cumulativeValue": 12762649473.924974, "cumulativeRegistrationValue": 9926505146.386093, "cumulativeMarketing": 95550000, "cumulativeAcquisition": 248786454.71180242, "cumulativeCollections": 5943203934.126258, "remaining": 980 }, { "month": 16, "phase": "Continuation", "released": 30, "cumulativeReleased": 1334, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 142, "pendingRegistrationUnits": 134, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 751366594.2360475, "uncollectedRegisteredValue": 3930388071.8206778, "cumulativeNet": 1280, "cumulativeAgreements": 1138, "cumulativeRegistrations": 1004, "cumulativeBookedRera": 1045021.043000915, "cumulativeBookedPlanning": 1045021.043000915, "cumulativeBookedSaleable": 1463029.460201281, "cumulativeRegisteredRera": 819688.3806038427, "cumulativeRegisteredPlanning": 819688.3806038427, "cumulativeRegisteredSaleable": 1147563.7328453797, "cumulativeValue": 13545763952.424517, "cumulativeRegistrationValue": 10624958600.182983, "cumulativeMarketing": 101400000, "cumulativeAcquisition": 263949167.42909428, "cumulativeCollections": 6694570528.362306, "remaining": 906 }, { "month": 17, "phase": "Continuation", "released": 30, "cumulativeReleased": 1364, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 146, "pendingRegistrationUnits": 138, "carpetBooked": 60415.279048490396, "reraBooked": 60415.279048490396, "planningBooked": 60415.279048490396, "saleableBooked": 84581.39066788655, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 783114478.4995425, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 9312712.717291856, "totalAcquisition": 15162712.717291856, "cac": 204901.5232066467, "mediaCAC": 79054.05405405405, "collections": 724910024.0164684, "uncollectedRegisteredValue": 3903931501.6011, "cumulativeNet": 1354, "cumulativeAgreements": 1208, "cumulativeRegistrations": 1070, "cumulativeBookedRera": 1105436.3220494054, "cumulativeBookedPlanning": 1105436.3220494054, "cumulativeBookedSaleable": 1547610.8508691674, "cumulativeRegisteredRera": 873572.2781335773, "cumulativeRegisteredPlanning": 873572.2781335773, "cumulativeRegisteredSaleable": 1223001.1893870083, "cumulativeValue": 14328878430.924059, "cumulativeRegistrationValue": 11323412053.979874, "cumulativeMarketing": 107250000, "cumulativeAcquisition": 279111880.14638615, "cumulativeCollections": 7419480552.378774, "remaining": 832 }, { "month": 18, "phase": "Continuation", "released": 30, "cumulativeReleased": 1394, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 43, "cancelled": 3, "net": 40, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 142, "carpetBooked": 32656.907593778593, "reraBooked": 32656.907593778593, "planningBooked": 32656.907593778593, "saleableBooked": 45719.67063129003, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 423305123.5132662, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 740783966.1482159, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 24, "directUnits": 16, "marketing": 5850000, "cpCommission": 5079661.482159195, "totalAcquisition": 10929661.482159194, "cac": 273241.5370539798, "mediaCAC": 146250, "collections": 724910024.0164684, "uncollectedRegisteredValue": 3877474931.381522, "cumulativeNet": 1394, "cumulativeAgreements": 1278, "cumulativeRegistrations": 1136, "cumulativeBookedRera": 1138093.229643184, "cumulativeBookedPlanning": 1138093.229643184, "cumulativeBookedSaleable": 1593330.5215004575, "cumulativeRegisteredRera": 927456.175663312, "cumulativeRegisteredPlanning": 927456.175663312, "cumulativeRegisteredSaleable": 1298438.645928637, "cumulativeValue": 14752183554.437325, "cumulativeRegistrationValue": 12021865507.776764, "cumulativeMarketing": 113100000, "cumulativeAcquisition": 290041541.62854534, "cumulativeCollections": 8144390576.395242, "remaining": 792 }, { "month": 19, "phase": "Continuation", "released": 30, "cumulativeReleased": 1424, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 32, "cancelled": 3, "net": 29, "agreements": 38, "registrations": 66, "pendingAgreementUnits": 107, "pendingRegistrationUnits": 114, "carpetBooked": 23676.25800548948, "reraBooked": 23676.25800548948, "planningBooked": 23676.25800548948, "saleableBooked": 33146.76120768527, "carpetRegistered": 53883.89752973468, "reraRegistered": 53883.89752973468, "planningRegistered": 53883.89752973468, "saleableRegistered": 75437.45654162855, "value": 306896214.547118, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 402139867.3376029, "registrationUnitPrice": 10582628.087831656, "registrationValue": 698453453.7968893, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 17, "directUnits": 12, "marketing": 5850000, "cpCommission": 3598093.549862763, "totalAcquisition": 9448093.549862763, "cac": 325796.32930561254, "mediaCAC": 201724.1379310345, "collections": 724910024.0164684, "uncollectedRegisteredValue": 3851018361.1619434, "cumulativeNet": 1423, "cumulativeAgreements": 1316, "cumulativeRegistrations": 1202, "cumulativeBookedRera": 1161769.4876486734, "cumulativeBookedPlanning": 1161769.4876486734, "cumulativeBookedSaleable": 1626477.2827081427, "cumulativeRegisteredRera": 981340.0731930467, "cumulativeRegisteredPlanning": 981340.0731930467, "cumulativeRegisteredSaleable": 1373876.1024702652, "cumulativeValue": 15059079768.984442, "cumulativeRegistrationValue": 12720318961.573654, "cumulativeMarketing": 118950000, "cumulativeAcquisition": 299489635.1784081, "cumulativeCollections": 8869300600.41171, "remaining": 763 }, { "month": 20, "phase": "Continuation", "released": 30, "cumulativeReleased": 1454, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 27, "registrations": 36, "pendingAgreementUnits": 110, "pendingRegistrationUnits": 105, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 29391.216834400733, "reraRegistered": 29391.216834400733, "planningRegistered": 29391.216834400733, "saleableRegistered": 41147.70356816103, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 285730958.3714547, "registrationUnitPrice": 10582628.087831656, "registrationValue": 380974611.1619396, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 661414255.4894785, "uncollectedRegisteredValue": 3570578716.834404, "cumulativeNet": 1453, "cumulativeAgreements": 1343, "cumulativeRegistrations": 1238, "cumulativeBookedRera": 1186262.1683440073, "cumulativeBookedPlanning": 1186262.1683440073, "cumulativeBookedSaleable": 1660767.0356816102, "cumulativeRegisteredRera": 1010731.2900274474, "cumulativeRegisteredPlanning": 1010731.2900274474, "cumulativeRegisteredSaleable": 1415023.8060384265, "cumulativeValue": 15376558611.619392, "cumulativeRegistrationValue": 13101293572.735594, "cumulativeMarketing": 124800000, "cumulativeAcquisition": 309149381.2900275, "cumulativeCollections": 9530714855.90119, "remaining": 733 }, { "month": 21, "phase": "Continuation", "released": 30, "cumulativeReleased": 1484, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 25, "pendingAgreementUnits": 112, "pendingRegistrationUnits": 108, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 20410.56724611162, "reraRegistered": 20410.56724611162, "planningRegistered": 20410.56724611162, "saleableRegistered": 28574.79414455627, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 264565702.1957914, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 638132473.6962489, "uncollectedRegisteredValue": 3197011945.333946, "cumulativeNet": 1483, "cumulativeAgreements": 1371, "cumulativeRegistrations": 1263, "cumulativeBookedRera": 1210754.8490393413, "cumulativeBookedPlanning": 1210754.8490393413, "cumulativeBookedSaleable": 1695056.7886550778, "cumulativeRegisteredRera": 1031141.8572735591, "cumulativeRegisteredPlanning": 1031141.8572735591, "cumulativeRegisteredSaleable": 1443598.6001829826, "cumulativeValue": 15694037454.254341, "cumulativeRegistrationValue": 13365859274.931385, "cumulativeMarketing": 130650000, "cumulativeAcquisition": 318809127.4016469, "cumulativeCollections": 10168847329.597439, "remaining": 703 }, { "month": 22, "phase": "Continuation", "released": 30, "cumulativeReleased": 1514, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 110, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 640248999.3138151, "uncollectedRegisteredValue": 2831911276.303753, "cumulativeNet": 1513, "cumulativeAgreements": 1399, "cumulativeRegistrations": 1289, "cumulativeBookedRera": 1235247.5297346753, "cumulativeBookedPlanning": 1235247.5297346753, "cumulativeBookedSaleable": 1729346.5416285454, "cumulativeRegisteredRera": 1052368.847209515, "cumulativeRegisteredPlanning": 1052368.847209515, "cumulativeRegisteredSaleable": 1473316.3860933213, "cumulativeValue": 16011516296.88929, "cumulativeRegistrationValue": 13641007605.215008, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 328468873.5132663, "cumulativeCollections": 10809096328.911255, "remaining": 673 }, { "month": 23, "phase": "Continuation", "released": 30, "cumulativeReleased": 1544, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 112, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 518548776.3037511, "uncollectedRegisteredValue": 2588510830.2836246, "cumulativeNet": 1543, "cumulativeAgreements": 1427, "cumulativeRegistrations": 1315, "cumulativeBookedRera": 1259740.2104300093, "cumulativeBookedPlanning": 1259740.2104300093, "cumulativeBookedSaleable": 1763636.2946020127, "cumulativeRegisteredRera": 1073595.8371454712, "cumulativeRegisteredPlanning": 1073595.8371454712, "cumulativeRegisteredSaleable": 1503034.1720036597, "cumulativeValue": 16328995139.524239, "cumulativeRegistrationValue": 13916155935.49863, "cumulativeMarketing": 142350000, "cumulativeAcquisition": 338128619.62488574, "cumulativeCollections": 11327645105.215006, "remaining": 643 }, { "month": 24, "phase": "Continuation", "released": 30, "cumulativeReleased": 1574, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 114, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 483626103.6139067, "uncollectedRegisteredValue": 2380033056.9533405, "cumulativeNet": 1573, "cumulativeAgreements": 1455, "cumulativeRegistrations": 1341, "cumulativeBookedRera": 1284232.891125343, "cumulativeBookedPlanning": 1284232.891125343, "cumulativeBookedSaleable": 1797926.0475754803, "cumulativeRegisteredRera": 1094822.8270814272, "cumulativeRegisteredPlanning": 1094822.8270814272, "cumulativeRegisteredSaleable": 1532751.9579139983, "cumulativeValue": 16646473982.159187, "cumulativeRegistrationValue": 14191304265.782253, "cumulativeMarketing": 148200000, "cumulativeAcquisition": 347788365.73650515, "cumulativeCollections": 11811271208.828913, "remaining": 613 }, { "month": 25, "phase": "Continuation", "released": 30, "cumulativeReleased": 1604, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 120, "pendingRegistrationUnits": 116, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 486800892.04025614, "uncollectedRegisteredValue": 2168380495.196707, "cumulativeNet": 1603, "cumulativeAgreements": 1483, "cumulativeRegistrations": 1367, "cumulativeBookedRera": 1308725.571820677, "cumulativeBookedPlanning": 1308725.571820677, "cumulativeBookedSaleable": 1832215.8005489479, "cumulativeRegisteredRera": 1116049.8170173834, "cumulativeRegisteredPlanning": 1116049.8170173834, "cumulativeRegisteredSaleable": 1562469.7438243367, "cumulativeValue": 16963952824.794136, "cumulativeRegistrationValue": 14466452596.065876, "cumulativeMarketing": 154050000, "cumulativeAcquisition": 357448111.84812456, "cumulativeCollections": 12298072100.86917, "remaining": 583 }, { "month": 26, "phase": "Continuation", "released": 30, "cumulativeReleased": 1634, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 118, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 407431181.3815187, "uncollectedRegisteredValue": 2036097644.0988102, "cumulativeNet": 1633, "cumulativeAgreements": 1511, "cumulativeRegistrations": 1393, "cumulativeBookedRera": 1333218.252516011, "cumulativeBookedPlanning": 1333218.252516011, "cumulativeBookedSaleable": 1866505.5535224155, "cumulativeRegisteredRera": 1137276.8069533394, "cumulativeRegisteredPlanning": 1137276.8069533394, "cumulativeRegisteredSaleable": 1592187.5297346753, "cumulativeValue": 17281431667.429085, "cumulativeRegistrationValue": 14741600926.349499, "cumulativeMarketing": 159900000, "cumulativeAcquisition": 367107857.959744, "cumulativeCollections": 12705503282.250689, "remaining": 553 }, { "month": 27, "phase": "Continuation", "released": 30, "cumulativeReleased": 1664, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 124, "pendingRegistrationUnits": 120, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 378328954.1399817, "uncollectedRegisteredValue": 1932917020.2424507, "cumulativeNet": 1663, "cumulativeAgreements": 1539, "cumulativeRegistrations": 1419, "cumulativeBookedRera": 1357710.933211345, "cumulativeBookedPlanning": 1357710.933211345, "cumulativeBookedSaleable": 1900795.3064958828, "cumulativeRegisteredRera": 1158503.7968892956, "cumulativeRegisteredPlanning": 1158503.7968892956, "cumulativeRegisteredSaleable": 1621905.3156450137, "cumulativeValue": 17598910510.064034, "cumulativeRegistrationValue": 15016749256.633121, "cumulativeMarketing": 165750000, "cumulativeAcquisition": 376767604.0713634, "cumulativeCollections": 13083832236.39067, "remaining": 523 }, { "month": 28, "phase": "Continuation", "released": 30, "cumulativeReleased": 1694, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 122, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 380974611.1619396, "uncollectedRegisteredValue": 1827090739.3641338, "cumulativeNet": 1693, "cumulativeAgreements": 1567, "cumulativeRegistrations": 1445, "cumulativeBookedRera": 1382203.613906679, "cumulativeBookedPlanning": 1382203.613906679, "cumulativeBookedSaleable": 1935085.0594693504, "cumulativeRegisteredRera": 1179730.7868252515, "cumulativeRegisteredPlanning": 1179730.7868252515, "cumulativeRegisteredSaleable": 1651623.1015553523, "cumulativeValue": 17916389352.698982, "cumulativeRegistrationValue": 15291897586.916744, "cumulativeMarketing": 171600000, "cumulativeAcquisition": 386427350.1829828, "cumulativeCollections": 13464806847.55261, "remaining": 493 }, { "month": 29, "phase": "Continuation", "released": 30, "cumulativeReleased": 1724, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 128, "pendingRegistrationUnits": 124, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 380974611.1619396, "uncollectedRegisteredValue": 1721264458.485817, "cumulativeNet": 1723, "cumulativeAgreements": 1595, "cumulativeRegistrations": 1471, "cumulativeBookedRera": 1406696.294602013, "cumulativeBookedPlanning": 1406696.294602013, "cumulativeBookedSaleable": 1969374.812442818, "cumulativeRegisteredRera": 1200957.7767612077, "cumulativeRegisteredPlanning": 1200957.7767612077, "cumulativeRegisteredSaleable": 1681340.8874656907, "cumulativeValue": 18233868195.33393, "cumulativeRegistrationValue": 15567045917.200367, "cumulativeMarketing": 177450000, "cumulativeAcquisition": 396087096.2946022, "cumulativeCollections": 13845781458.71455, "remaining": 463 }, { "month": 30, "phase": "Continuation", "released": 30, "cumulativeReleased": 1754, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 126, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 380974611.1619396, "uncollectedRegisteredValue": 1615438177.6075, "cumulativeNet": 1753, "cumulativeAgreements": 1623, "cumulativeRegistrations": 1497, "cumulativeBookedRera": 1431188.9752973467, "cumulativeBookedPlanning": 1431188.9752973467, "cumulativeBookedSaleable": 2003664.5654162855, "cumulativeRegisteredRera": 1222184.7666971637, "cumulativeRegisteredPlanning": 1222184.7666971637, "cumulativeRegisteredSaleable": 1711058.6733760294, "cumulativeValue": 18551347037.96888, "cumulativeRegistrationValue": 15842194247.48399, "cumulativeMarketing": 183300000, "cumulativeAcquisition": 405746842.4062216, "cumulativeCollections": 14226756069.87649, "remaining": 433 }, { "month": 31, "phase": "Continuation", "released": 30, "cumulativeReleased": 1784, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 128, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 380974611.1619396, "uncollectedRegisteredValue": 1509611896.7291832, "cumulativeNet": 1783, "cumulativeAgreements": 1651, "cumulativeRegistrations": 1523, "cumulativeBookedRera": 1455681.6559926807, "cumulativeBookedPlanning": 1455681.6559926807, "cumulativeBookedSaleable": 2037954.3183897529, "cumulativeRegisteredRera": 1243411.75663312, "cumulativeRegisteredPlanning": 1243411.75663312, "cumulativeRegisteredSaleable": 1740776.4592863678, "cumulativeValue": 18868825880.60383, "cumulativeRegistrationValue": 16117342577.767612, "cumulativeMarketing": 189150000, "cumulativeAcquisition": 415406588.51784104, "cumulativeCollections": 14607730681.03843, "remaining": 403 }, { "month": 32, "phase": "Continuation", "released": 30, "cumulativeReleased": 1814, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 130, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 301604900.5032022, "uncollectedRegisteredValue": 1483155326.5096035, "cumulativeNet": 1813, "cumulativeAgreements": 1679, "cumulativeRegistrations": 1549, "cumulativeBookedRera": 1480174.3366880147, "cumulativeBookedPlanning": 1480174.3366880147, "cumulativeBookedSaleable": 2072244.0713632205, "cumulativeRegisteredRera": 1264638.746569076, "cumulativeRegisteredPlanning": 1264638.746569076, "cumulativeRegisteredSaleable": 1770494.2451967064, "cumulativeValue": 19186304723.238777, "cumulativeRegistrationValue": 16392490908.051235, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 425066334.62946045, "cumulativeCollections": 14909335581.541632, "remaining": 373 }, { "month": 33, "phase": "Continuation", "released": 30, "cumulativeReleased": 1844, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 136, "pendingRegistrationUnits": 132, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 272502673.26166517, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 1843, "cumulativeAgreements": 1707, "cumulativeRegistrations": 1575, "cumulativeBookedRera": 1504667.0173833487, "cumulativeBookedPlanning": 1504667.0173833487, "cumulativeBookedSaleable": 2106533.824336688, "cumulativeRegisteredRera": 1285865.736505032, "cumulativeRegisteredPlanning": 1285865.736505032, "cumulativeRegisteredSaleable": 1800212.0311070448, "cumulativeValue": 19503783565.873726, "cumulativeRegistrationValue": 16667639238.334858, "cumulativeMarketing": 200850000, "cumulativeAcquisition": 434726080.74107987, "cumulativeCollections": 15181838254.803297, "remaining": 343 }, { "month": 34, "phase": "Continuation", "released": 30, "cumulativeReleased": 1874, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 134, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 1873, "cumulativeAgreements": 1735, "cumulativeRegistrations": 1601, "cumulativeBookedRera": 1529159.6980786826, "cumulativeBookedPlanning": 1529159.6980786826, "cumulativeBookedSaleable": 2140823.5773101556, "cumulativeRegisteredRera": 1307092.7264409882, "cumulativeRegisteredPlanning": 1307092.7264409882, "cumulativeRegisteredSaleable": 1829929.8170173834, "cumulativeValue": 19821262408.508675, "cumulativeRegistrationValue": 16942787568.61848, "cumulativeMarketing": 206700000, "cumulativeAcquisition": 444385826.8526993, "cumulativeCollections": 15456986585.08692, "remaining": 313 }, { "month": 35, "phase": "Continuation", "released": 30, "cumulativeReleased": 1904, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 140, "pendingRegistrationUnits": 136, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 1903, "cumulativeAgreements": 1763, "cumulativeRegistrations": 1627, "cumulativeBookedRera": 1553652.3787740164, "cumulativeBookedPlanning": 1553652.3787740164, "cumulativeBookedSaleable": 2175113.330283623, "cumulativeRegisteredRera": 1328319.7163769442, "cumulativeRegisteredPlanning": 1328319.7163769442, "cumulativeRegisteredSaleable": 1859647.6029277218, "cumulativeValue": 20138741251.143623, "cumulativeRegistrationValue": 17217935898.902103, "cumulativeMarketing": 212550000, "cumulativeAcquisition": 454045572.9643187, "cumulativeCollections": 15732134915.370543, "remaining": 283 }, { "month": 36, "phase": "Continuation", "released": 30, "cumulativeReleased": 1934, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 142, "pendingRegistrationUnits": 138, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 1933, "cumulativeAgreements": 1791, "cumulativeRegistrations": 1653, "cumulativeBookedRera": 1578145.0594693504, "cumulativeBookedPlanning": 1578145.0594693504, "cumulativeBookedSaleable": 2209403.0832570908, "cumulativeRegisteredRera": 1349546.7063129004, "cumulativeRegisteredPlanning": 1349546.7063129004, "cumulativeRegisteredSaleable": 1889365.3888380604, "cumulativeValue": 20456220093.778572, "cumulativeRegistrationValue": 17493084229.185726, "cumulativeMarketing": 218400000, "cumulativeAcquisition": 463705319.0759381, "cumulativeCollections": 16007283245.654165, "remaining": 253 }, { "month": 37, "phase": "Continuation", "released": 30, "cumulativeReleased": 1964, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 144, "pendingRegistrationUnits": 140, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 1963, "cumulativeAgreements": 1819, "cumulativeRegistrations": 1679, "cumulativeBookedRera": 1602637.7401646844, "cumulativeBookedPlanning": 1602637.7401646844, "cumulativeBookedSaleable": 2243692.8362305583, "cumulativeRegisteredRera": 1370773.6962488564, "cumulativeRegisteredPlanning": 1370773.6962488564, "cumulativeRegisteredSaleable": 1919083.1747483988, "cumulativeValue": 20773698936.41352, "cumulativeRegistrationValue": 17768232559.46935, "cumulativeMarketing": 224250000, "cumulativeAcquisition": 473365065.1875575, "cumulativeCollections": 16282431575.937788, "remaining": 223 }, { "month": 38, "phase": "Continuation", "released": 30, "cumulativeReleased": 1994, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 146, "pendingRegistrationUnits": 142, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 1993, "cumulativeAgreements": 1847, "cumulativeRegistrations": 1705, "cumulativeBookedRera": 1627130.4208600183, "cumulativeBookedPlanning": 1627130.4208600183, "cumulativeBookedSaleable": 2277982.5892040255, "cumulativeRegisteredRera": 1392000.6861848126, "cumulativeRegisteredPlanning": 1392000.6861848126, "cumulativeRegisteredSaleable": 1948800.9606587375, "cumulativeValue": 21091177779.04847, "cumulativeRegistrationValue": 18043380889.75297, "cumulativeMarketing": 230100000, "cumulativeAcquisition": 483024811.29917693, "cumulativeCollections": 16557579906.22141, "remaining": 193 }, { "month": 39, "phase": "Continuation", "released": 30, "cumulativeReleased": 2024, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 148, "pendingRegistrationUnits": 144, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 2023, "cumulativeAgreements": 1875, "cumulativeRegistrations": 1731, "cumulativeBookedRera": 1651623.1015553523, "cumulativeBookedPlanning": 1651623.1015553523, "cumulativeBookedSaleable": 2312272.342177493, "cumulativeRegisteredRera": 1413227.6761207685, "cumulativeRegisteredPlanning": 1413227.6761207685, "cumulativeRegisteredSaleable": 1978518.7465690759, "cumulativeValue": 21408656621.68342, "cumulativeRegistrationValue": 18318529220.036594, "cumulativeMarketing": 235950000, "cumulativeAcquisition": 492684557.41079634, "cumulativeCollections": 16832728236.505033, "remaining": 163 }, { "month": 40, "phase": "Continuation", "released": 30, "cumulativeReleased": 2054, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 150, "pendingRegistrationUnits": 146, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531561, "cumulativeNet": 2053, "cumulativeAgreements": 1903, "cumulativeRegistrations": 1757, "cumulativeBookedRera": 1676115.7822506863, "cumulativeBookedPlanning": 1676115.7822506863, "cumulativeBookedSaleable": 2346562.0951509606, "cumulativeRegisteredRera": 1434454.6660567247, "cumulativeRegisteredPlanning": 1434454.6660567247, "cumulativeRegisteredSaleable": 2008236.5324794145, "cumulativeValue": 21726135464.318367, "cumulativeRegistrationValue": 18593677550.320217, "cumulativeMarketing": 241800000, "cumulativeAcquisition": 502344303.52241576, "cumulativeCollections": 17107876566.788656, "remaining": 133 }, { "month": 41, "phase": "Continuation", "released": 30, "cumulativeReleased": 2084, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 152, "pendingRegistrationUnits": 148, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531559, "cumulativeNet": 2083, "cumulativeAgreements": 1931, "cumulativeRegistrations": 1783, "cumulativeBookedRera": 1700608.46294602, "cumulativeBookedPlanning": 1700608.46294602, "cumulativeBookedSaleable": 2380851.848124428, "cumulativeRegisteredRera": 1455681.6559926807, "cumulativeRegisteredPlanning": 1455681.6559926807, "cumulativeRegisteredSaleable": 2037954.3183897529, "cumulativeValue": 22043614306.953316, "cumulativeRegistrationValue": 18868825880.60384, "cumulativeMarketing": 247650000, "cumulativeAcquisition": 512004049.63403517, "cumulativeCollections": 17383024897.07228, "remaining": 103 }, { "month": 42, "phase": "Continuation", "released": 30, "cumulativeReleased": 2114, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 154, "pendingRegistrationUnits": 150, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531559, "cumulativeNet": 2113, "cumulativeAgreements": 1959, "cumulativeRegistrations": 1809, "cumulativeBookedRera": 1725101.143641354, "cumulativeBookedPlanning": 1725101.143641354, "cumulativeBookedSaleable": 2415141.6010978958, "cumulativeRegisteredRera": 1476908.645928637, "cumulativeRegisteredPlanning": 1476908.645928637, "cumulativeRegisteredSaleable": 2067672.1043000915, "cumulativeValue": 22361093149.588264, "cumulativeRegistrationValue": 19143974210.887463, "cumulativeMarketing": 253500000, "cumulativeAcquisition": 521663795.7456546, "cumulativeCollections": 17658173227.355904, "remaining": 73 }, { "month": 43, "phase": "Continuation", "released": 30, "cumulativeReleased": 2144, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 33, "cancelled": 3, "net": 30, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 156, "pendingRegistrationUnits": 152, "carpetBooked": 24492.680695333944, "reraBooked": 24492.680695333944, "planningBooked": 24492.680695333944, "saleableBooked": 34289.75297346752, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 317478842.6349497, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 18, "directUnits": 12, "marketing": 5850000, "cpCommission": 3809746.111619396, "totalAcquisition": 9659746.111619396, "cac": 321991.5370539799, "mediaCAC": 195000, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531559, "cumulativeNet": 2143, "cumulativeAgreements": 1987, "cumulativeRegistrations": 1835, "cumulativeBookedRera": 1749593.824336688, "cumulativeBookedPlanning": 1749593.824336688, "cumulativeBookedSaleable": 2449431.3540713633, "cumulativeRegisteredRera": 1498135.6358645929, "cumulativeRegisteredPlanning": 1498135.6358645929, "cumulativeRegisteredSaleable": 2097389.89021043, "cumulativeValue": 22678571992.223213, "cumulativeRegistrationValue": 19419122541.171085, "cumulativeMarketing": 259350000, "cumulativeAcquisition": 531323541.857274, "cumulativeCollections": 17933321557.639526, "remaining": 43 }, { "month": 44, "phase": "Continuation", "released": 42, "cumulativeReleased": 2186, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 46, "cancelled": 4, "net": 42, "agreements": 28, "registrations": 26, "pendingAgreementUnits": 170, "pendingRegistrationUnits": 154, "carpetBooked": 34289.75297346752, "reraBooked": 34289.75297346752, "planningBooked": 34289.75297346752, "saleableBooked": 48005.65416285453, "carpetRegistered": 21226.989935956084, "reraRegistered": 21226.989935956084, "planningRegistered": 21226.989935956084, "saleableRegistered": 29717.78591033852, "value": 444470379.68892956, "unitTicket": 10582628.087831656, "agreementUnitPrice": 10582628.087831656, "agreementValue": 296313586.45928633, "registrationUnitPrice": 10582628.087831656, "registrationValue": 275148330.28362304, "rate": 12962.192525354401, "reraRate": 12962.192525354401, "planningRate": 12962.192525354401, "estimatedSaleableRate": 9258.708946681716, "cpUnits": 25, "directUnits": 17, "marketing": 5850000, "cpCommission": 5291314.043915828, "totalAcquisition": 11141314.043915827, "cac": 265269.3819979959, "mediaCAC": 139285.7142857143, "collections": 275148330.28362304, "uncollectedRegisteredValue": 1485800983.531559, "cumulativeNet": 2185, "cumulativeAgreements": 2015, "cumulativeRegistrations": 1861, "cumulativeBookedRera": 1783883.5773101556, "cumulativeBookedPlanning": 1783883.5773101556, "cumulativeBookedSaleable": 2497437.0082342178, "cumulativeRegisteredRera": 1519362.625800549, "cumulativeRegisteredPlanning": 1519362.625800549, "cumulativeRegisteredSaleable": 2127107.6761207688, "cumulativeValue": 23123042371.912144, "cumulativeRegistrationValue": 19694270871.45471, "cumulativeMarketing": 265200000, "cumulativeAcquisition": 542464855.9011898, "cumulativeCollections": 18208469887.92315, "remaining": 1 } ], "targetUnits": 875, "targetCarpet": 714285.7142857143, "targetRera": 714285.7142857143, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1.3, "conversion": 1.1 }, "firstReleaseUnits": 1094, "collectionScheduleValid": true, "collectionScheduleTotal": 100 } } }, "balanced": { "planningModel": { "basis": "saleable", "area": 2500000, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "areaBasisVersion": 3, "factor": 1.4, "target": 1000000, "targetBasis": "saleable", "months": 8, "scenario": "balanced", "confirmed": true, "monthlyLeads": 3500, "awarenessLead": 0.5, "releaseBuffer": 1.25, "cpCommission": 2, "installment1Lag": 3, "installment1Percent": 30, "installment2Lag": 6, "installment2Percent": 25, "installment3Lag": 12, "installment3Percent": 25, "leadQual": 35, "qualVisit": 40, "visitNegotiation": 45, "negBooking": 30, "cancellation": 8, "bookAgreement": 95, "agreementRegistration": 95, "lag": 1, "collection": 20, "cpShare": 60, "costPerLead": 1500, "escalation": 0, "postLeads": 3000, "release": [ 20, 18, 16, 14, 10, 8, 8, 6 ], "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." } ], "areaAssumptionNotice": "The original preliminary design did not specify exclusive terraces. Those absent fields were migrated once to an explicit 0 sq ft design assumption. Blank or unknown terrace inputs now gate inventory. Saleable loading applies to RERA carpet plus exclusive terrace; balcony is excluded." }, "cases": { "conservative": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 250000, "ticket": 7475000, "units": 274, "allocatedCarpet": 178571.42857142858, "carpet": 178100, "reraArea": 178100, "planning": 178100, "saleable": 249339.99999999997, "extended": null, "assignedArea": 249339.99999999997, "revenue": 2048150000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 750000, "ticket": 9750000, "units": 714, "allocatedCarpet": 535714.2857142858, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 6961500000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 500000, "ticket": 11925000, "units": 396, "allocatedCarpet": 357142.8571428571, "carpet": 356400, "reraArea": 356400, "planning": 356400, "saleable": 498960, "extended": null, "assignedArea": 498960, "revenue": 4722300000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 625000, "ticket": 14175000, "units": 425, "allocatedCarpet": 446428.5714285714, "carpet": 446250, "reraArea": 446250, "planning": 446250, "saleable": 624750, "extended": null, "assignedArea": 624750, "revenue": 6024375000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 250000, "ticket": 17500000, "units": 142, "allocatedCarpet": 178571.42857142858, "carpet": 177500, "reraArea": 177500, "planning": 177500, "saleable": 248500, "extended": null, "assignedArea": 248500, "revenue": 2485000000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 125000, "ticket": 21025000, "units": 61, "allocatedCarpet": 89285.71428571429, "carpet": 88450, "reraArea": 88450, "planning": 88450, "saleable": 123829.99999999999, "extended": null, "assignedArea": 123829.99999999999, "revenue": 1282525000 } ], "units": 2012, "carpetArea": 1782200, "reraArea": 1782200, "planningArea": 1782200, "saleableArea": 2495080, "revenue": 23523850000, "assigned": 2495080, "assignedByBasis": 2495080, "assignedByAreaBasis": { "reraCarpet": 1782200, "developerPlanningCarpet": 1782200, "saleable": 2495080 }, "residual": 4920, "residualBasis": "saleable", "averageSize": 885.7852882703777, "averagePlanningSize": 885.7852882703777, "averageSaleableSize": 1240.0994035785288, "averageTicket": 11691774.35387674, "rate": 13199.332285938728, "planningRate": 13199.332285938728, "saleableRate": 9428.094489956235 }, "rows": [ { "month": 1, "phase": "Launch", "released": 201, "cumulativeReleased": 201, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 39, "pendingRegistrationUnits": 0, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 39, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 34545.62624254473, "cumulativeBookedPlanning": 34545.62624254473, "cumulativeBookedSaleable": 48363.87673956263, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 455979199.8011929, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 3937500, "cumulativeAcquisition": 9315716.202783301, "cumulativeCollections": 0, "remaining": 1973 }, { "month": 2, "phase": "Launch", "released": 181, "cumulativeReleased": 382, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 0, "pendingAgreementUnits": 41, "pendingRegistrationUnits": 37, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 78, "cumulativeAgreements": 37, "cumulativeRegistrations": 0, "cumulativeBookedRera": 69091.25248508946, "cumulativeBookedPlanning": 69091.25248508946, "cumulativeBookedSaleable": 96727.75347912525, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 911958399.6023858, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 7875000, "cumulativeAcquisition": 18631432.405566603, "cumulativeCollections": 0, "remaining": 1934 }, { "month": 3, "phase": "Launch", "released": 161, "cumulativeReleased": 543, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 43, "pendingRegistrationUnits": 39, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 81842420.47713718, "uncollectedRegisteredValue": 327369681.9085487, "cumulativeNet": 117, "cumulativeAgreements": 74, "cumulativeRegistrations": 35, "cumulativeBookedRera": 103636.87872763419, "cumulativeBookedPlanning": 103636.87872763419, "cumulativeBookedSaleable": 145091.63021868787, "cumulativeRegisteredRera": 31002.485089463218, "cumulativeRegisteredPlanning": 31002.485089463218, "cumulativeRegisteredSaleable": 43403.47912524851, "cumulativeValue": 1367937599.4035788, "cumulativeRegistrationValue": 409212102.3856859, "cumulativeMarketing": 11812500, "cumulativeAcquisition": 27947148.608349904, "cumulativeCollections": 81842420.47713718, "remaining": 1895 }, { "month": 4, "phase": "Launch", "released": 141, "cumulativeReleased": 684, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 45, "pendingRegistrationUnits": 41, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 81842420.47713718, "uncollectedRegisteredValue": 654739363.8170974, "cumulativeNet": 156, "cumulativeAgreements": 111, "cumulativeRegistrations": 70, "cumulativeBookedRera": 138182.5049701789, "cumulativeBookedPlanning": 138182.5049701789, "cumulativeBookedSaleable": 193455.5069582505, "cumulativeRegisteredRera": 62004.970178926436, "cumulativeRegisteredPlanning": 62004.970178926436, "cumulativeRegisteredSaleable": 86806.95825049702, "cumulativeValue": 1823916799.2047715, "cumulativeRegistrationValue": 818424204.7713718, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 37262864.811133206, "cumulativeCollections": 163684840.95427436, "remaining": 1856 }, { "month": 5, "phase": "Launch", "released": 100, "cumulativeReleased": 784, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 47, "pendingRegistrationUnits": 43, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 81842420.47713718, "uncollectedRegisteredValue": 982109045.7256463, "cumulativeNet": 195, "cumulativeAgreements": 148, "cumulativeRegistrations": 105, "cumulativeBookedRera": 172728.13121272365, "cumulativeBookedPlanning": 172728.13121272365, "cumulativeBookedSaleable": 241819.38369781311, "cumulativeRegisteredRera": 93007.45526838966, "cumulativeRegisteredPlanning": 93007.45526838966, "cumulativeRegisteredSaleable": 130210.43737574553, "cumulativeValue": 2279895999.0059643, "cumulativeRegistrationValue": 1227636307.1570578, "cumulativeMarketing": 19687500, "cumulativeAcquisition": 46578581.01391651, "cumulativeCollections": 245527261.43141153, "remaining": 1817 }, { "month": 6, "phase": "Launch", "released": 80, "cumulativeReleased": 864, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 49, "pendingRegistrationUnits": 45, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 204606051.19284296, "uncollectedRegisteredValue": 1186715096.9184892, "cumulativeNet": 234, "cumulativeAgreements": 185, "cumulativeRegistrations": 140, "cumulativeBookedRera": 207273.75745526838, "cumulativeBookedPlanning": 207273.75745526838, "cumulativeBookedSaleable": 290183.26043737575, "cumulativeRegisteredRera": 124009.94035785287, "cumulativeRegisteredPlanning": 124009.94035785287, "cumulativeRegisteredSaleable": 173613.91650099403, "cumulativeValue": 2735875198.807157, "cumulativeRegistrationValue": 1636848409.5427437, "cumulativeMarketing": 23625000, "cumulativeAcquisition": 55894297.21669981, "cumulativeCollections": 450133312.62425447, "remaining": 1778 }, { "month": 7, "phase": "Launch", "released": 80, "cumulativeReleased": 944, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 51, "pendingRegistrationUnits": 47, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 204606051.19284296, "uncollectedRegisteredValue": 1391321148.1113322, "cumulativeNet": 273, "cumulativeAgreements": 222, "cumulativeRegistrations": 175, "cumulativeBookedRera": 241819.38369781311, "cumulativeBookedPlanning": 241819.38369781311, "cumulativeBookedSaleable": 338547.13717693835, "cumulativeRegisteredRera": 155012.42544731608, "cumulativeRegisteredPlanning": 155012.42544731608, "cumulativeRegisteredSaleable": 217017.39562624253, "cumulativeValue": 3191854398.60835, "cumulativeRegistrationValue": 2046060511.9284296, "cumulativeMarketing": 27562500, "cumulativeAcquisition": 65210013.41948311, "cumulativeCollections": 654739363.8170974, "remaining": 1739 }, { "month": 8, "phase": "Launch", "released": 65, "cumulativeReleased": 1009, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 53, "pendingRegistrationUnits": 49, "carpetBooked": 34545.62624254473, "reraBooked": 34545.62624254473, "planningBooked": 34545.62624254473, "saleableBooked": 48363.87673956263, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 455979199.8011929, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 5378216.202783301, "totalAcquisition": 9315716.202783301, "cac": 238864.51802008465, "mediaCAC": 100961.53846153847, "collections": 204606051.19284296, "uncollectedRegisteredValue": 1595927199.3041751, "cumulativeNet": 312, "cumulativeAgreements": 259, "cumulativeRegistrations": 210, "cumulativeBookedRera": 276365.0099403578, "cumulativeBookedPlanning": 276365.0099403578, "cumulativeBookedSaleable": 386911.013916501, "cumulativeRegisteredRera": 186014.91053677932, "cumulativeRegisteredPlanning": 186014.91053677932, "cumulativeRegisteredSaleable": 260420.87475149106, "cumulativeValue": 3647833598.4095426, "cumulativeRegistrationValue": 2455272614.3141155, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 74525729.62226641, "cumulativeCollections": 859345415.0099404, "remaining": 1700 }, { "month": 9, "phase": "Continuation", "released": 27, "cumulativeReleased": 1036, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 48, "pendingRegistrationUnits": 51, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 432595651.09343934, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 306909076.78926444, "uncollectedRegisteredValue": 1698230224.9005966, "cumulativeNet": 344, "cumulativeAgreements": 296, "cumulativeRegistrations": 245, "cumulativeBookedRera": 304710.13916500995, "cumulativeBookedPlanning": 304710.13916500995, "cumulativeBookedSaleable": 426594.1948310139, "cumulativeRegisteredRera": 217017.39562624253, "cumulativeRegisteredPlanning": 217017.39562624253, "cumulativeRegisteredSaleable": 303824.35387673957, "cumulativeValue": 4021970377.733598, "cumulativeRegistrationValue": 2864484716.6998014, "cumulativeMarketing": 34875000, "cumulativeAcquisition": 82343603.87673958, "cumulativeCollections": 1166254491.7992048, "remaining": 1668 }, { "month": 10, "phase": "Continuation", "released": 27, "cumulativeReleased": 1063, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 35, "pendingAgreementUnits": 50, "pendingRegistrationUnits": 46, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 31002.485089463218, "reraRegistered": 31002.485089463218, "planningRegistered": 31002.485089463218, "saleableRegistered": 43403.47912524851, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 409212102.3856859, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 306909076.78926444, "uncollectedRegisteredValue": 1800533250.497018, "cumulativeNet": 376, "cumulativeAgreements": 326, "cumulativeRegistrations": 280, "cumulativeBookedRera": 333055.26838966203, "cumulativeBookedPlanning": 333055.26838966203, "cumulativeBookedSaleable": 466277.37574552686, "cumulativeRegisteredRera": 248019.88071570575, "cumulativeRegisteredPlanning": 248019.88071570575, "cumulativeRegisteredSaleable": 347227.83300198807, "cumulativeValue": 4396107157.057653, "cumulativeRegistrationValue": 3273696819.0854874, "cumulativeMarketing": 38250000, "cumulativeAcquisition": 90161478.13121274, "cumulativeCollections": 1473163568.5884693, "remaining": 1636 }, { "month": 11, "phase": "Continuation", "released": 27, "cumulativeReleased": 1090, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 52, "pendingRegistrationUnits": 48, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 290540592.693837, "uncollectedRegisteredValue": 1837362339.71173, "cumulativeNet": 408, "cumulativeAgreements": 356, "cumulativeRegistrations": 308, "cumulativeBookedRera": 361400.3976143141, "cumulativeBookedPlanning": 361400.3976143141, "cumulativeBookedSaleable": 505960.55666003976, "cumulativeRegisteredRera": 272821.8687872763, "cumulativeRegisteredPlanning": 272821.8687872763, "cumulativeRegisteredSaleable": 381950.61630218686, "cumulativeValue": 4770243936.381709, "cumulativeRegistrationValue": 3601066500.994036, "cumulativeMarketing": 41625000, "cumulativeAcquisition": 97979352.3856859, "cumulativeCollections": 1763704161.2823062, "remaining": 1604 }, { "month": 12, "phase": "Continuation", "released": 27, "cumulativeReleased": 1117, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 54, "pendingRegistrationUnits": 50, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 290540592.693837, "uncollectedRegisteredValue": 1874191428.926442, "cumulativeNet": 440, "cumulativeAgreements": 386, "cumulativeRegistrations": 336, "cumulativeBookedRera": 389745.5268389662, "cumulativeBookedPlanning": 389745.5268389662, "cumulativeBookedSaleable": 545643.7375745527, "cumulativeRegisteredRera": 297623.8568588469, "cumulativeRegisteredPlanning": 297623.8568588469, "cumulativeRegisteredSaleable": 416673.3996023857, "cumulativeValue": 5144380715.705765, "cumulativeRegistrationValue": 3928436182.902585, "cumulativeMarketing": 45000000, "cumulativeAcquisition": 105797226.64015907, "cumulativeCollections": 2054244753.9761431, "remaining": 1572 }, { "month": 13, "phase": "Continuation", "released": 27, "cumulativeReleased": 1144, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 56, "pendingRegistrationUnits": 52, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 290540592.693837, "uncollectedRegisteredValue": 1911020518.1411538, "cumulativeNet": 472, "cumulativeAgreements": 416, "cumulativeRegistrations": 364, "cumulativeBookedRera": 418090.65606361825, "cumulativeBookedPlanning": 418090.65606361825, "cumulativeBookedSaleable": 585326.9184890656, "cumulativeRegisteredRera": 322425.8449304175, "cumulativeRegisteredPlanning": 322425.8449304175, "cumulativeRegisteredSaleable": 451396.1829025845, "cumulativeValue": 5518517495.02982, "cumulativeRegistrationValue": 4255805864.811134, "cumulativeMarketing": 48375000, "cumulativeAcquisition": 113615100.89463224, "cumulativeCollections": 2344785346.66998, "remaining": 1540 }, { "month": 14, "phase": "Continuation", "released": 27, "cumulativeReleased": 1171, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 58, "pendingRegistrationUnits": 54, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 265987866.55069584, "uncollectedRegisteredValue": 1972402333.4990067, "cumulativeNet": 504, "cumulativeAgreements": 446, "cumulativeRegistrations": 392, "cumulativeBookedRera": 446435.78528827033, "cumulativeBookedPlanning": 446435.78528827033, "cumulativeBookedSaleable": 625010.0994035786, "cumulativeRegisteredRera": 347227.83300198807, "cumulativeRegisteredPlanning": 347227.83300198807, "cumulativeRegisteredSaleable": 486118.9662027833, "cumulativeValue": 5892654274.353876, "cumulativeRegistrationValue": 4583175546.719683, "cumulativeMarketing": 51750000, "cumulativeAcquisition": 121432975.1491054, "cumulativeCollections": 2610773213.220676, "remaining": 1508 }, { "month": 15, "phase": "Continuation", "released": 27, "cumulativeReleased": 1198, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 60, "pendingRegistrationUnits": 56, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 368290892.1471173, "uncollectedRegisteredValue": 1931481123.260438, "cumulativeNet": 536, "cumulativeAgreements": 476, "cumulativeRegistrations": 420, "cumulativeBookedRera": 474780.91451292246, "cumulativeBookedPlanning": 474780.91451292246, "cumulativeBookedSaleable": 664693.2803180915, "cumulativeRegisteredRera": 372029.82107355865, "cumulativeRegisteredPlanning": 372029.82107355865, "cumulativeRegisteredSaleable": 520841.74950298213, "cumulativeValue": 6266791053.677932, "cumulativeRegistrationValue": 4910545228.628231, "cumulativeMarketing": 55125000, "cumulativeAcquisition": 129250849.40357856, "cumulativeCollections": 2979064105.367793, "remaining": 1476 }, { "month": 16, "phase": "Continuation", "released": 27, "cumulativeReleased": 1225, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 62, "pendingRegistrationUnits": 58, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 368290892.1471173, "uncollectedRegisteredValue": 1890559913.0218692, "cumulativeNet": 568, "cumulativeAgreements": 506, "cumulativeRegistrations": 448, "cumulativeBookedRera": 503126.04373757454, "cumulativeBookedPlanning": 503126.04373757454, "cumulativeBookedSaleable": 704376.4612326043, "cumulativeRegisteredRera": 396831.8091451292, "cumulativeRegisteredPlanning": 396831.8091451292, "cumulativeRegisteredSaleable": 555564.5328031809, "cumulativeValue": 6640927833.001987, "cumulativeRegistrationValue": 5237914910.536779, "cumulativeMarketing": 58500000, "cumulativeAcquisition": 137068723.65805173, "cumulativeCollections": 3347354997.51491, "remaining": 1444 }, { "month": 17, "phase": "Continuation", "released": 27, "cumulativeReleased": 1252, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 64, "pendingRegistrationUnits": 60, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1870099307.9025846, "cumulativeNet": 600, "cumulativeAgreements": 536, "cumulativeRegistrations": 476, "cumulativeBookedRera": 531471.1729622267, "cumulativeBookedPlanning": 531471.1729622267, "cumulativeBookedSaleable": 744059.6421471173, "cumulativeRegisteredRera": 421633.7972166998, "cumulativeRegisteredPlanning": 421633.7972166998, "cumulativeRegisteredSaleable": 590287.3161033797, "cumulativeValue": 7015064612.326043, "cumulativeRegistrationValue": 5565284592.445328, "cumulativeMarketing": 61875000, "cumulativeAcquisition": 144886597.91252488, "cumulativeCollections": 3695185284.542743, "remaining": 1412 }, { "month": 18, "phase": "Continuation", "released": 27, "cumulativeReleased": 1279, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 66, "pendingRegistrationUnits": 62, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1849638702.7833, "cumulativeNet": 632, "cumulativeAgreements": 566, "cumulativeRegistrations": 504, "cumulativeBookedRera": 559816.3021868787, "cumulativeBookedPlanning": 559816.3021868787, "cumulativeBookedSaleable": 783742.8230616302, "cumulativeRegisteredRera": 446435.78528827033, "cumulativeRegisteredPlanning": 446435.78528827033, "cumulativeRegisteredSaleable": 625010.0994035786, "cumulativeValue": 7389201391.650099, "cumulativeRegistrationValue": 5892654274.353876, "cumulativeMarketing": 65250000, "cumulativeAcquisition": 152704472.16699803, "cumulativeCollections": 4043015571.570576, "remaining": 1380 }, { "month": 19, "phase": "Continuation", "released": 27, "cumulativeReleased": 1306, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 68, "pendingRegistrationUnits": 64, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1829178097.6640148, "cumulativeNet": 664, "cumulativeAgreements": 596, "cumulativeRegistrations": 532, "cumulativeBookedRera": 588161.4314115308, "cumulativeBookedPlanning": 588161.4314115308, "cumulativeBookedSaleable": 823426.0039761432, "cumulativeRegisteredRera": 471237.7733598409, "cumulativeRegisteredPlanning": 471237.7733598409, "cumulativeRegisteredSaleable": 659732.8827037773, "cumulativeValue": 7763338170.974154, "cumulativeRegistrationValue": 6220023956.262424, "cumulativeMarketing": 68625000, "cumulativeAcquisition": 160522346.42147118, "cumulativeCollections": 4390845858.59841, "remaining": 1348 }, { "month": 20, "phase": "Continuation", "released": 27, "cumulativeReleased": 1333, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 70, "pendingRegistrationUnits": 66, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1808717492.5447302, "cumulativeNet": 696, "cumulativeAgreements": 626, "cumulativeRegistrations": 560, "cumulativeBookedRera": 616506.5606361829, "cumulativeBookedPlanning": 616506.5606361829, "cumulativeBookedSaleable": 863109.184890656, "cumulativeRegisteredRera": 496039.7614314115, "cumulativeRegisteredPlanning": 496039.7614314115, "cumulativeRegisteredSaleable": 694455.6660039761, "cumulativeValue": 8137474950.29821, "cumulativeRegistrationValue": 6547393638.170973, "cumulativeMarketing": 72000000, "cumulativeAcquisition": 168340220.67594433, "cumulativeCollections": 4738676145.626243, "remaining": 1316 }, { "month": 21, "phase": "Continuation", "released": 27, "cumulativeReleased": 1360, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 72, "pendingRegistrationUnits": 68, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1788256887.4254456, "cumulativeNet": 728, "cumulativeAgreements": 656, "cumulativeRegistrations": 588, "cumulativeBookedRera": 644851.689860835, "cumulativeBookedPlanning": 644851.689860835, "cumulativeBookedSaleable": 902792.365805169, "cumulativeRegisteredRera": 520841.7495029821, "cumulativeRegisteredPlanning": 520841.7495029821, "cumulativeRegisteredSaleable": 729178.449304175, "cumulativeValue": 8511611729.622266, "cumulativeRegistrationValue": 6874763320.079521, "cumulativeMarketing": 75375000, "cumulativeAcquisition": 176158094.93041748, "cumulativeCollections": 5086506432.654076, "remaining": 1284 }, { "month": 22, "phase": "Continuation", "released": 27, "cumulativeReleased": 1387, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 74, "pendingRegistrationUnits": 70, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 347830287.027833, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 760, "cumulativeAgreements": 686, "cumulativeRegistrations": 616, "cumulativeBookedRera": 673196.819085487, "cumulativeBookedPlanning": 673196.819085487, "cumulativeBookedSaleable": 942475.5467196819, "cumulativeRegisteredRera": 545643.7375745527, "cumulativeRegisteredPlanning": 545643.7375745527, "cumulativeRegisteredSaleable": 763901.2326043737, "cumulativeValue": 8885748508.946321, "cumulativeRegistrationValue": 7202133001.98807, "cumulativeMarketing": 78750000, "cumulativeAcquisition": 183975969.18489063, "cumulativeCollections": 5434336719.681909, "remaining": 1252 }, { "month": 23, "phase": "Continuation", "released": 27, "cumulativeReleased": 1414, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 76, "pendingRegistrationUnits": 72, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 792, "cumulativeAgreements": 716, "cumulativeRegistrations": 644, "cumulativeBookedRera": 701541.9483101391, "cumulativeBookedPlanning": 701541.9483101391, "cumulativeBookedSaleable": 982158.7276341949, "cumulativeRegisteredRera": 570445.7256461233, "cumulativeRegisteredPlanning": 570445.7256461233, "cumulativeRegisteredSaleable": 798624.0159045726, "cumulativeValue": 9259885288.270378, "cumulativeRegistrationValue": 7529502683.896618, "cumulativeMarketing": 82125000, "cumulativeAcquisition": 191793843.43936378, "cumulativeCollections": 5761706401.590457, "remaining": 1220 }, { "month": 24, "phase": "Continuation", "released": 27, "cumulativeReleased": 1441, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 78, "pendingRegistrationUnits": 74, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 824, "cumulativeAgreements": 746, "cumulativeRegistrations": 672, "cumulativeBookedRera": 729887.0775347912, "cumulativeBookedPlanning": 729887.0775347912, "cumulativeBookedSaleable": 1021841.9085487077, "cumulativeRegisteredRera": 595247.7137176938, "cumulativeRegisteredPlanning": 595247.7137176938, "cumulativeRegisteredSaleable": 833346.7992047714, "cumulativeValue": 9634022067.594433, "cumulativeRegistrationValue": 7856872365.805166, "cumulativeMarketing": 85500000, "cumulativeAcquisition": 199611717.69383693, "cumulativeCollections": 6089076083.499005, "remaining": 1188 }, { "month": 25, "phase": "Continuation", "released": 27, "cumulativeReleased": 1468, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 80, "pendingRegistrationUnits": 76, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 856, "cumulativeAgreements": 776, "cumulativeRegistrations": 700, "cumulativeBookedRera": 758232.2067594433, "cumulativeBookedPlanning": 758232.2067594433, "cumulativeBookedSaleable": 1061525.0894632207, "cumulativeRegisteredRera": 620049.7017892643, "cumulativeRegisteredPlanning": 620049.7017892643, "cumulativeRegisteredSaleable": 868069.5825049701, "cumulativeValue": 10008158846.918488, "cumulativeRegistrationValue": 8184242047.713715, "cumulativeMarketing": 88875000, "cumulativeAcquisition": 207429591.94831008, "cumulativeCollections": 6416445765.407554, "remaining": 1156 }, { "month": 26, "phase": "Continuation", "released": 27, "cumulativeReleased": 1495, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 82, "pendingRegistrationUnits": 78, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 888, "cumulativeAgreements": 806, "cumulativeRegistrations": 728, "cumulativeBookedRera": 786577.3359840953, "cumulativeBookedPlanning": 786577.3359840953, "cumulativeBookedSaleable": 1101208.2703777335, "cumulativeRegisteredRera": 644851.689860835, "cumulativeRegisteredPlanning": 644851.689860835, "cumulativeRegisteredSaleable": 902792.365805169, "cumulativeValue": 10382295626.242542, "cumulativeRegistrationValue": 8511611729.622263, "cumulativeMarketing": 92250000, "cumulativeAcquisition": 215247466.20278323, "cumulativeCollections": 6743815447.316102, "remaining": 1124 }, { "month": 27, "phase": "Continuation", "released": 27, "cumulativeReleased": 1522, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 80, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 920, "cumulativeAgreements": 836, "cumulativeRegistrations": 756, "cumulativeBookedRera": 814922.4652087474, "cumulativeBookedPlanning": 814922.4652087474, "cumulativeBookedSaleable": 1140891.4512922466, "cumulativeRegisteredRera": 669653.6779324055, "cumulativeRegisteredPlanning": 669653.6779324055, "cumulativeRegisteredSaleable": 937515.1491053678, "cumulativeValue": 10756432405.566597, "cumulativeRegistrationValue": 8838981411.530811, "cumulativeMarketing": 95625000, "cumulativeAcquisition": 223065340.45725638, "cumulativeCollections": 7071185129.22465, "remaining": 1092 }, { "month": 28, "phase": "Continuation", "released": 27, "cumulativeReleased": 1549, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 82, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 952, "cumulativeAgreements": 866, "cumulativeRegistrations": 784, "cumulativeBookedRera": 843267.5944333996, "cumulativeBookedPlanning": 843267.5944333996, "cumulativeBookedSaleable": 1180574.6322067594, "cumulativeRegisteredRera": 694455.6660039761, "cumulativeRegisteredPlanning": 694455.6660039761, "cumulativeRegisteredSaleable": 972237.9324055666, "cumulativeValue": 11130569184.890652, "cumulativeRegistrationValue": 9166351093.43936, "cumulativeMarketing": 99000000, "cumulativeAcquisition": 230883214.71172953, "cumulativeCollections": 7398554811.133199, "remaining": 1060 }, { "month": 29, "phase": "Continuation", "released": 27, "cumulativeReleased": 1576, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 88, "pendingRegistrationUnits": 84, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 984, "cumulativeAgreements": 896, "cumulativeRegistrations": 812, "cumulativeBookedRera": 871612.7236580517, "cumulativeBookedPlanning": 871612.7236580517, "cumulativeBookedSaleable": 1220257.8131212725, "cumulativeRegisteredRera": 719257.6540755467, "cumulativeRegisteredPlanning": 719257.6540755467, "cumulativeRegisteredSaleable": 1006960.7157057654, "cumulativeValue": 11504705964.214706, "cumulativeRegistrationValue": 9493720775.347908, "cumulativeMarketing": 102375000, "cumulativeAcquisition": 238701088.96620268, "cumulativeCollections": 7725924493.041747, "remaining": 1028 }, { "month": 30, "phase": "Continuation", "released": 27, "cumulativeReleased": 1603, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 86, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 1016, "cumulativeAgreements": 926, "cumulativeRegistrations": 840, "cumulativeBookedRera": 899957.8528827038, "cumulativeBookedPlanning": 899957.8528827038, "cumulativeBookedSaleable": 1259940.9940357853, "cumulativeRegisteredRera": 744059.6421471173, "cumulativeRegisteredPlanning": 744059.6421471173, "cumulativeRegisteredSaleable": 1041683.4990059643, "cumulativeValue": 11878842743.538761, "cumulativeRegistrationValue": 9821090457.256456, "cumulativeMarketing": 105750000, "cumulativeAcquisition": 246518963.22067583, "cumulativeCollections": 8053294174.950295, "remaining": 996 }, { "month": 31, "phase": "Continuation", "released": 27, "cumulativeReleased": 1630, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 92, "pendingRegistrationUnits": 88, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.306161, "cumulativeNet": 1048, "cumulativeAgreements": 956, "cumulativeRegistrations": 868, "cumulativeBookedRera": 928302.9821073558, "cumulativeBookedPlanning": 928302.9821073558, "cumulativeBookedSaleable": 1299624.1749502982, "cumulativeRegisteredRera": 768861.6302186878, "cumulativeRegisteredPlanning": 768861.6302186878, "cumulativeRegisteredSaleable": 1076406.282306163, "cumulativeValue": 12252979522.862816, "cumulativeRegistrationValue": 10148460139.165005, "cumulativeMarketing": 109125000, "cumulativeAcquisition": 254336837.47514898, "cumulativeCollections": 8380663856.858844, "remaining": 964 }, { "month": 32, "phase": "Continuation", "released": 27, "cumulativeReleased": 1657, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 94, "pendingRegistrationUnits": 90, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1080, "cumulativeAgreements": 986, "cumulativeRegistrations": 896, "cumulativeBookedRera": 956648.1113320079, "cumulativeBookedPlanning": 956648.1113320079, "cumulativeBookedSaleable": 1339307.3558648112, "cumulativeRegisteredRera": 793663.6182902585, "cumulativeRegisteredPlanning": 793663.6182902585, "cumulativeRegisteredSaleable": 1111129.0656063617, "cumulativeValue": 12627116302.18687, "cumulativeRegistrationValue": 10475829821.073553, "cumulativeMarketing": 112500000, "cumulativeAcquisition": 262154711.72962213, "cumulativeCollections": 8708033538.767393, "remaining": 932 }, { "month": 33, "phase": "Continuation", "released": 27, "cumulativeReleased": 1684, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 92, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1112, "cumulativeAgreements": 1016, "cumulativeRegistrations": 924, "cumulativeBookedRera": 984993.24055666, "cumulativeBookedPlanning": 984993.24055666, "cumulativeBookedSaleable": 1378990.536779324, "cumulativeRegisteredRera": 818465.606361829, "cumulativeRegisteredPlanning": 818465.606361829, "cumulativeRegisteredSaleable": 1145851.8489065606, "cumulativeValue": 13001253081.510925, "cumulativeRegistrationValue": 10803199502.982101, "cumulativeMarketing": 115875000, "cumulativeAcquisition": 269972585.9840953, "cumulativeCollections": 9035403220.675941, "remaining": 900 }, { "month": 34, "phase": "Continuation", "released": 27, "cumulativeReleased": 1711, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 98, "pendingRegistrationUnits": 94, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1144, "cumulativeAgreements": 1046, "cumulativeRegistrations": 952, "cumulativeBookedRera": 1013338.3697813121, "cumulativeBookedPlanning": 1013338.3697813121, "cumulativeBookedSaleable": 1418673.717693837, "cumulativeRegisteredRera": 843267.5944333996, "cumulativeRegisteredPlanning": 843267.5944333996, "cumulativeRegisteredSaleable": 1180574.6322067594, "cumulativeValue": 13375389860.83498, "cumulativeRegistrationValue": 11130569184.89065, "cumulativeMarketing": 119250000, "cumulativeAcquisition": 277790460.2385684, "cumulativeCollections": 9362772902.58449, "remaining": 868 }, { "month": 35, "phase": "Continuation", "released": 27, "cumulativeReleased": 1738, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 100, "pendingRegistrationUnits": 96, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1176, "cumulativeAgreements": 1076, "cumulativeRegistrations": 980, "cumulativeBookedRera": 1041683.4990059641, "cumulativeBookedPlanning": 1041683.4990059641, "cumulativeBookedSaleable": 1458356.89860835, "cumulativeRegisteredRera": 868069.5825049701, "cumulativeRegisteredPlanning": 868069.5825049701, "cumulativeRegisteredSaleable": 1215297.4155069583, "cumulativeValue": 13749526640.159035, "cumulativeRegistrationValue": 11457938866.799198, "cumulativeMarketing": 122625000, "cumulativeAcquisition": 285608334.4930416, "cumulativeCollections": 9690142584.493038, "remaining": 836 }, { "month": 36, "phase": "Continuation", "released": 27, "cumulativeReleased": 1765, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 98, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1208, "cumulativeAgreements": 1106, "cumulativeRegistrations": 1008, "cumulativeBookedRera": 1070028.6282306162, "cumulativeBookedPlanning": 1070028.6282306162, "cumulativeBookedSaleable": 1498040.0795228628, "cumulativeRegisteredRera": 892871.5705765407, "cumulativeRegisteredPlanning": 892871.5705765407, "cumulativeRegisteredSaleable": 1250020.198807157, "cumulativeValue": 14123663419.48309, "cumulativeRegistrationValue": 11785308548.707747, "cumulativeMarketing": 126000000, "cumulativeAcquisition": 293426208.7475147, "cumulativeCollections": 10017512266.401587, "remaining": 804 }, { "month": 37, "phase": "Continuation", "released": 27, "cumulativeReleased": 1792, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 104, "pendingRegistrationUnits": 100, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1240, "cumulativeAgreements": 1136, "cumulativeRegistrations": 1036, "cumulativeBookedRera": 1098373.7574552684, "cumulativeBookedPlanning": 1098373.7574552684, "cumulativeBookedSaleable": 1537723.2604373759, "cumulativeRegisteredRera": 917673.5586481113, "cumulativeRegisteredPlanning": 917673.5586481113, "cumulativeRegisteredSaleable": 1284742.982107356, "cumulativeValue": 14497800198.807144, "cumulativeRegistrationValue": 12112678230.616295, "cumulativeMarketing": 129375000, "cumulativeAcquisition": 301244083.0019879, "cumulativeCollections": 10344881948.310135, "remaining": 772 }, { "month": 38, "phase": "Continuation", "released": 27, "cumulativeReleased": 1819, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 102, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1272, "cumulativeAgreements": 1166, "cumulativeRegistrations": 1064, "cumulativeBookedRera": 1126718.8866799204, "cumulativeBookedPlanning": 1126718.8866799204, "cumulativeBookedSaleable": 1577406.4413518887, "cumulativeRegisteredRera": 942475.5467196818, "cumulativeRegisteredPlanning": 942475.5467196818, "cumulativeRegisteredSaleable": 1319465.7654075546, "cumulativeValue": 14871936978.131199, "cumulativeRegistrationValue": 12440047912.524843, "cumulativeMarketing": 132750000, "cumulativeAcquisition": 309061957.256461, "cumulativeCollections": 10672251630.218683, "remaining": 740 }, { "month": 39, "phase": "Continuation", "released": 27, "cumulativeReleased": 1846, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 104, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1304, "cumulativeAgreements": 1196, "cumulativeRegistrations": 1092, "cumulativeBookedRera": 1155064.0159045726, "cumulativeBookedPlanning": 1155064.0159045726, "cumulativeBookedSaleable": 1617089.6222664015, "cumulativeRegisteredRera": 967277.5347912525, "cumulativeRegisteredPlanning": 967277.5347912525, "cumulativeRegisteredSaleable": 1354188.5487077534, "cumulativeValue": 15246073757.455254, "cumulativeRegistrationValue": 12767417594.433392, "cumulativeMarketing": 136125000, "cumulativeAcquisition": 316879831.5109342, "cumulativeCollections": 10999621312.127232, "remaining": 708 }, { "month": 40, "phase": "Continuation", "released": 27, "cumulativeReleased": 1873, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 110, "pendingRegistrationUnits": 106, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1336, "cumulativeAgreements": 1226, "cumulativeRegistrations": 1120, "cumulativeBookedRera": 1183409.1451292245, "cumulativeBookedPlanning": 1183409.1451292245, "cumulativeBookedSaleable": 1656772.8031809146, "cumulativeRegisteredRera": 992079.522862823, "cumulativeRegisteredPlanning": 992079.522862823, "cumulativeRegisteredSaleable": 1388911.3320079523, "cumulativeValue": 15620210536.779308, "cumulativeRegistrationValue": 13094787276.34194, "cumulativeMarketing": 139500000, "cumulativeAcquisition": 324697705.7654073, "cumulativeCollections": 11326990994.03578, "remaining": 676 }, { "month": 41, "phase": "Continuation", "released": 27, "cumulativeReleased": 1900, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 112, "pendingRegistrationUnits": 108, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1368, "cumulativeAgreements": 1256, "cumulativeRegistrations": 1148, "cumulativeBookedRera": 1211754.2743538767, "cumulativeBookedPlanning": 1211754.2743538767, "cumulativeBookedSaleable": 1696455.9840954274, "cumulativeRegisteredRera": 1016881.5109343936, "cumulativeRegisteredPlanning": 1016881.5109343936, "cumulativeRegisteredSaleable": 1423634.115308151, "cumulativeValue": 15994347316.103363, "cumulativeRegistrationValue": 13422156958.250488, "cumulativeMarketing": 142875000, "cumulativeAcquisition": 332515580.0198805, "cumulativeCollections": 11654360675.944328, "remaining": 644 }, { "month": 42, "phase": "Continuation", "released": 27, "cumulativeReleased": 1927, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 110, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1400, "cumulativeAgreements": 1286, "cumulativeRegistrations": 1176, "cumulativeBookedRera": 1240099.4035785287, "cumulativeBookedPlanning": 1240099.4035785287, "cumulativeBookedSaleable": 1736139.1650099403, "cumulativeRegisteredRera": 1041683.4990059641, "cumulativeRegisteredPlanning": 1041683.4990059641, "cumulativeRegisteredSaleable": 1458356.89860835, "cumulativeValue": 16368484095.427418, "cumulativeRegistrationValue": 13749526640.159037, "cumulativeMarketing": 146250000, "cumulativeAcquisition": 340333454.2743536, "cumulativeCollections": 11981730357.852877, "remaining": 612 }, { "month": 43, "phase": "Continuation", "released": 27, "cumulativeReleased": 1954, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 112, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1432, "cumulativeAgreements": 1316, "cumulativeRegistrations": 1204, "cumulativeBookedRera": 1268444.5328031809, "cumulativeBookedPlanning": 1268444.5328031809, "cumulativeBookedSaleable": 1775822.3459244533, "cumulativeRegisteredRera": 1066485.4870775347, "cumulativeRegisteredPlanning": 1066485.4870775347, "cumulativeRegisteredSaleable": 1493079.6819085488, "cumulativeValue": 16742620874.751472, "cumulativeRegistrationValue": 14076896322.067585, "cumulativeMarketing": 149625000, "cumulativeAcquisition": 348151328.5288268, "cumulativeCollections": 12309100039.761425, "remaining": 580 }, { "month": 44, "phase": "Continuation", "released": 58, "cumulativeReleased": 2012, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 114, "carpetBooked": 28345.129224652086, "reraBooked": 28345.129224652086, "planningBooked": 28345.129224652086, "saleableBooked": 39683.18091451292, "carpetRegistered": 24801.988071570577, "reraRegistered": 24801.988071570577, "planningRegistered": 24801.988071570577, "saleableRegistered": 34722.783300198804, "value": 374136779.3240557, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 350753230.6163022, "registrationUnitPrice": 11691774.35387674, "registrationValue": 327369681.9085487, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 4442874.254473161, "totalAcquisition": 7817874.254473161, "cac": 244308.57045228628, "mediaCAC": 105468.75, "collections": 327369681.9085487, "uncollectedRegisteredValue": 1767796282.30616, "cumulativeNet": 1464, "cumulativeAgreements": 1346, "cumulativeRegistrations": 1232, "cumulativeBookedRera": 1296789.662027833, "cumulativeBookedPlanning": 1296789.662027833, "cumulativeBookedSaleable": 1815505.5268389662, "cumulativeRegisteredRera": 1091287.4751491053, "cumulativeRegisteredPlanning": 1091287.4751491053, "cumulativeRegisteredSaleable": 1527802.4652087474, "cumulativeValue": 17116757654.075527, "cumulativeRegistrationValue": 14404266003.976133, "cumulativeMarketing": 153000000, "cumulativeAcquisition": 355969202.7832999, "cumulativeCollections": 12636469721.669973, "remaining": 548 } ], "targetUnits": 807, "targetCarpet": 714285.7142857142, "targetRera": 714285.7142857142, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 0.75, "conversion": 0.85 }, "firstReleaseUnits": 1009, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "base": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 250000, "ticket": 7475000, "units": 274, "allocatedCarpet": 178571.42857142858, "carpet": 178100, "reraArea": 178100, "planning": 178100, "saleable": 249339.99999999997, "extended": null, "assignedArea": 249339.99999999997, "revenue": 2048150000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 750000, "ticket": 9750000, "units": 714, "allocatedCarpet": 535714.2857142858, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 6961500000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 500000, "ticket": 11925000, "units": 396, "allocatedCarpet": 357142.8571428571, "carpet": 356400, "reraArea": 356400, "planning": 356400, "saleable": 498960, "extended": null, "assignedArea": 498960, "revenue": 4722300000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 625000, "ticket": 14175000, "units": 425, "allocatedCarpet": 446428.5714285714, "carpet": 446250, "reraArea": 446250, "planning": 446250, "saleable": 624750, "extended": null, "assignedArea": 624750, "revenue": 6024375000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 250000, "ticket": 17500000, "units": 142, "allocatedCarpet": 178571.42857142858, "carpet": 177500, "reraArea": 177500, "planning": 177500, "saleable": 248500, "extended": null, "assignedArea": 248500, "revenue": 2485000000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 125000, "ticket": 21025000, "units": 61, "allocatedCarpet": 89285.71428571429, "carpet": 88450, "reraArea": 88450, "planning": 88450, "saleable": 123829.99999999999, "extended": null, "assignedArea": 123829.99999999999, "revenue": 1282525000 } ], "units": 2012, "carpetArea": 1782200, "reraArea": 1782200, "planningArea": 1782200, "saleableArea": 2495080, "revenue": 23523850000, "assigned": 2495080, "assignedByBasis": 2495080, "assignedByAreaBasis": { "reraCarpet": 1782200, "developerPlanningCarpet": 1782200, "saleable": 2495080 }, "residual": 4920, "residualBasis": "saleable", "averageSize": 885.7852882703777, "averagePlanningSize": 885.7852882703777, "averageSaleableSize": 1240.0994035785288, "averageTicket": 11691774.35387674, "rate": 13199.332285938728, "planningRate": 13199.332285938728, "saleableRate": 9428.094489956235 }, "rows": [ { "month": 1, "phase": "Launch", "released": 201, "cumulativeReleased": 201, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 61, "pendingRegistrationUnits": 0, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 61, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 54032.90258449304, "cumulativeBookedPlanning": 54032.90258449304, "cumulativeBookedSaleable": 75646.06361829025, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 713198235.5864811, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 5250000, "cumulativeAcquisition": 13901913.021868788, "cumulativeCollections": 0, "remaining": 1951 }, { "month": 2, "phase": "Launch", "released": 181, "cumulativeReleased": 382, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 0, "pendingAgreementUnits": 65, "pendingRegistrationUnits": 57, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 122, "cumulativeAgreements": 57, "cumulativeRegistrations": 0, "cumulativeBookedRera": 108065.80516898607, "cumulativeBookedPlanning": 108065.80516898607, "cumulativeBookedSaleable": 151292.1272365805, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1426396471.1729622, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 10500000, "cumulativeAcquisition": 27803826.043737575, "cumulativeCollections": 0, "remaining": 1890 }, { "month": 3, "phase": "Launch", "released": 161, "cumulativeReleased": 543, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 69, "pendingRegistrationUnits": 60, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 126271163.0218688, "uncollectedRegisteredValue": 505084652.0874752, "cumulativeNet": 183, "cumulativeAgreements": 114, "cumulativeRegistrations": 54, "cumulativeBookedRera": 162098.70775347913, "cumulativeBookedPlanning": 162098.70775347913, "cumulativeBookedSaleable": 226938.19085487077, "cumulativeRegisteredRera": 47832.4055666004, "cumulativeRegisteredPlanning": 47832.4055666004, "cumulativeRegisteredSaleable": 66965.36779324056, "cumulativeValue": 2139594706.7594433, "cumulativeRegistrationValue": 631355815.109344, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 41705739.06560636, "cumulativeCollections": 126271163.0218688, "remaining": 1829 }, { "month": 4, "phase": "Launch", "released": 141, "cumulativeReleased": 684, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 73, "pendingRegistrationUnits": 63, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 126271163.0218688, "uncollectedRegisteredValue": 1010169304.1749504, "cumulativeNet": 244, "cumulativeAgreements": 171, "cumulativeRegistrations": 108, "cumulativeBookedRera": 216131.61033797215, "cumulativeBookedPlanning": 216131.61033797215, "cumulativeBookedSaleable": 302584.254473161, "cumulativeRegisteredRera": 95664.8111332008, "cumulativeRegisteredPlanning": 95664.8111332008, "cumulativeRegisteredSaleable": 133930.7355864811, "cumulativeValue": 2852792942.3459244, "cumulativeRegistrationValue": 1262711630.218688, "cumulativeMarketing": 21000000, "cumulativeAcquisition": 55607652.08747515, "cumulativeCollections": 252542326.0437376, "remaining": 1768 }, { "month": 5, "phase": "Launch", "released": 100, "cumulativeReleased": 784, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 77, "pendingRegistrationUnits": 66, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 126271163.0218688, "uncollectedRegisteredValue": 1515253956.2624257, "cumulativeNet": 305, "cumulativeAgreements": 228, "cumulativeRegistrations": 162, "cumulativeBookedRera": 270164.5129224652, "cumulativeBookedPlanning": 270164.5129224652, "cumulativeBookedSaleable": 378230.3180914513, "cumulativeRegisteredRera": 143497.21669980118, "cumulativeRegisteredPlanning": 143497.21669980118, "cumulativeRegisteredSaleable": 200896.10337972167, "cumulativeValue": 3565991177.9324055, "cumulativeRegistrationValue": 1894067445.328032, "cumulativeMarketing": 26250000, "cumulativeAcquisition": 69509565.10934395, "cumulativeCollections": 378813489.06560636, "remaining": 1707 }, { "month": 6, "phase": "Launch", "released": 80, "cumulativeReleased": 864, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 81, "pendingRegistrationUnits": 69, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 315677907.554672, "uncollectedRegisteredValue": 1830931863.8170977, "cumulativeNet": 366, "cumulativeAgreements": 285, "cumulativeRegistrations": 216, "cumulativeBookedRera": 324197.41550695826, "cumulativeBookedPlanning": 324197.41550695826, "cumulativeBookedSaleable": 453876.38170974154, "cumulativeRegisteredRera": 191329.6222664016, "cumulativeRegisteredPlanning": 191329.6222664016, "cumulativeRegisteredSaleable": 267861.4711729622, "cumulativeValue": 4279189413.5188866, "cumulativeRegistrationValue": 2525423260.437376, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 83411478.13121274, "cumulativeCollections": 694491396.6202784, "remaining": 1646 }, { "month": 7, "phase": "Launch", "released": 80, "cumulativeReleased": 944, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 85, "pendingRegistrationUnits": 72, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 315677907.554672, "uncollectedRegisteredValue": 2146609771.3717697, "cumulativeNet": 427, "cumulativeAgreements": 342, "cumulativeRegistrations": 270, "cumulativeBookedRera": 378230.31809145125, "cumulativeBookedPlanning": 378230.31809145125, "cumulativeBookedSaleable": 529522.4453280318, "cumulativeRegisteredRera": 239162.02783300198, "cumulativeRegisteredPlanning": 239162.02783300198, "cumulativeRegisteredSaleable": 334826.8389662028, "cumulativeValue": 4992387649.105368, "cumulativeRegistrationValue": 3156779075.54672, "cumulativeMarketing": 36750000, "cumulativeAcquisition": 97313391.15308154, "cumulativeCollections": 1010169304.1749504, "remaining": 1585 }, { "month": 8, "phase": "Launch", "released": 65, "cumulativeReleased": 1009, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 89, "pendingRegistrationUnits": 75, "carpetBooked": 54032.90258449304, "reraBooked": 54032.90258449304, "planningBooked": 54032.90258449304, "saleableBooked": 75646.06361829025, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 713198235.5864811, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 8651913.021868788, "totalAcquisition": 13901913.021868788, "cac": 227900.2134732588, "mediaCAC": 86065.5737704918, "collections": 315677907.554672, "uncollectedRegisteredValue": 2462287678.9264417, "cumulativeNet": 488, "cumulativeAgreements": 399, "cumulativeRegistrations": 324, "cumulativeBookedRera": 432263.2206759443, "cumulativeBookedPlanning": 432263.2206759443, "cumulativeBookedSaleable": 605168.508946322, "cumulativeRegisteredRera": 286994.43339960236, "cumulativeRegisteredPlanning": 286994.43339960236, "cumulativeRegisteredSaleable": 401792.20675944333, "cumulativeValue": 5705585884.691849, "cumulativeRegistrationValue": 3788134890.656064, "cumulativeMarketing": 42000000, "cumulativeAcquisition": 111215304.17495033, "cumulativeCollections": 1325847211.7296224, "remaining": 1524 }, { "month": 9, "phase": "Continuation", "released": 27, "cumulativeReleased": 1036, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 78, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 666431138.1709741, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 473516861.332008, "uncollectedRegisteredValue": 2620126632.7037773, "cumulativeNet": 540, "cumulativeAgreements": 456, "cumulativeRegistrations": 378, "cumulativeBookedRera": 478324.05566600396, "cumulativeBookedPlanning": 478324.05566600396, "cumulativeBookedSaleable": 669653.6779324056, "cumulativeRegisteredRera": 334826.83896620275, "cumulativeRegisteredPlanning": 334826.83896620275, "cumulativeRegisteredSaleable": 468757.5745526839, "cumulativeValue": 6313558151.093439, "cumulativeRegistrationValue": 4419490705.765408, "cumulativeMarketing": 46500000, "cumulativeAcquisition": 122964204.2743539, "cumulativeCollections": 1799364073.0616302, "remaining": 1472 }, { "month": 10, "phase": "Continuation", "released": 27, "cumulativeReleased": 1063, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 54, "pendingAgreementUnits": 87, "pendingRegistrationUnits": 73, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 47832.4055666004, "reraRegistered": 47832.4055666004, "planningRegistered": 47832.4055666004, "saleableRegistered": 66965.36779324056, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 631355815.109344, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 473516861.332008, "uncollectedRegisteredValue": 2777965586.481114, "cumulativeNet": 592, "cumulativeAgreements": 505, "cumulativeRegistrations": 432, "cumulativeBookedRera": 524384.8906560636, "cumulativeBookedPlanning": 524384.8906560636, "cumulativeBookedSaleable": 734138.8469184891, "cumulativeRegisteredRera": 382659.2445328032, "cumulativeRegisteredPlanning": 382659.2445328032, "cumulativeRegisteredSaleable": 535722.9423459244, "cumulativeValue": 6921530417.495029, "cumulativeRegistrationValue": 5050846520.874752, "cumulativeMarketing": 51000000, "cumulativeAcquisition": 134713104.37375748, "cumulativeCollections": 2272880934.393638, "remaining": 1420 }, { "month": 11, "phase": "Continuation", "released": 27, "cumulativeReleased": 1090, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 76, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 454810022.3658052, "uncollectedRegisteredValue": 2860977184.3936386, "cumulativeNet": 644, "cumulativeAgreements": 554, "cumulativeRegistrations": 478, "cumulativeBookedRera": 570445.7256461233, "cumulativeBookedPlanning": 570445.7256461233, "cumulativeBookedSaleable": 798624.0159045726, "cumulativeRegisteredRera": 423405.3677932405, "cumulativeRegisteredPlanning": 423405.3677932405, "cumulativeRegisteredSaleable": 592767.5149105368, "cumulativeValue": 7529502683.89662, "cumulativeRegistrationValue": 5588668141.153082, "cumulativeMarketing": 55500000, "cumulativeAcquisition": 146462004.47316107, "cumulativeCollections": 2727690956.7594433, "remaining": 1368 }, { "month": 12, "phase": "Continuation", "released": 27, "cumulativeReleased": 1117, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 93, "pendingRegistrationUnits": 79, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 454810022.3658052, "uncollectedRegisteredValue": 2943988782.3061633, "cumulativeNet": 696, "cumulativeAgreements": 603, "cumulativeRegistrations": 524, "cumulativeBookedRera": 616506.5606361829, "cumulativeBookedPlanning": 616506.5606361829, "cumulativeBookedSaleable": 863109.184890656, "cumulativeRegisteredRera": 464151.4910536779, "cumulativeRegisteredPlanning": 464151.4910536779, "cumulativeRegisteredSaleable": 649812.0874751491, "cumulativeValue": 8137474950.29821, "cumulativeRegistrationValue": 6126489761.431412, "cumulativeMarketing": 60000000, "cumulativeAcquisition": 158210904.57256466, "cumulativeCollections": 3182500979.1252484, "remaining": 1316 }, { "month": 13, "phase": "Continuation", "released": 27, "cumulativeReleased": 1144, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 82, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 454810022.3658052, "uncollectedRegisteredValue": 3027000380.218688, "cumulativeNet": 748, "cumulativeAgreements": 652, "cumulativeRegistrations": 570, "cumulativeBookedRera": 662567.3956262425, "cumulativeBookedPlanning": 662567.3956262425, "cumulativeBookedSaleable": 927594.3538767396, "cumulativeRegisteredRera": 504897.61431411526, "cumulativeRegisteredPlanning": 504897.61431411526, "cumulativeRegisteredSaleable": 706856.6600397615, "cumulativeValue": 8745447216.6998, "cumulativeRegistrationValue": 6664311381.709742, "cumulativeMarketing": 64500000, "cumulativeAcquisition": 169959804.67196825, "cumulativeCollections": 3637311001.4910536, "remaining": 1264 }, { "month": 14, "phase": "Continuation", "released": 27, "cumulativeReleased": 1171, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 99, "pendingRegistrationUnits": 85, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 426749763.91650105, "uncollectedRegisteredValue": 3138072236.580517, "cumulativeNet": 800, "cumulativeAgreements": 701, "cumulativeRegistrations": 616, "cumulativeBookedRera": 708628.2306163021, "cumulativeBookedPlanning": 708628.2306163021, "cumulativeBookedSaleable": 992079.5228628231, "cumulativeRegisteredRera": 545643.7375745527, "cumulativeRegisteredPlanning": 545643.7375745527, "cumulativeRegisteredSaleable": 763901.2326043737, "cumulativeValue": 9353419483.10139, "cumulativeRegistrationValue": 7202133001.988071, "cumulativeMarketing": 69000000, "cumulativeAcquisition": 181708704.77137184, "cumulativeCollections": 4064060765.4075546, "remaining": 1212 }, { "month": 15, "phase": "Continuation", "released": 27, "cumulativeReleased": 1198, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 88, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 584588717.693837, "uncollectedRegisteredValue": 3091305139.1650095, "cumulativeNet": 852, "cumulativeAgreements": 750, "cumulativeRegistrations": 662, "cumulativeBookedRera": 754689.0656063618, "cumulativeBookedPlanning": 754689.0656063618, "cumulativeBookedSaleable": 1056564.6918489065, "cumulativeRegisteredRera": 586389.86083499, "cumulativeRegisteredPlanning": 586389.86083499, "cumulativeRegisteredSaleable": 820945.8051689861, "cumulativeValue": 9961391749.502981, "cumulativeRegistrationValue": 7739954622.266401, "cumulativeMarketing": 73500000, "cumulativeAcquisition": 193457604.87077543, "cumulativeCollections": 4648649483.101392, "remaining": 1160 }, { "month": 16, "phase": "Continuation", "released": 27, "cumulativeReleased": 1225, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 105, "pendingRegistrationUnits": 91, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 584588717.693837, "uncollectedRegisteredValue": 3044538041.749502, "cumulativeNet": 904, "cumulativeAgreements": 799, "cumulativeRegistrations": 708, "cumulativeBookedRera": 800749.9005964214, "cumulativeBookedPlanning": 800749.9005964214, "cumulativeBookedSaleable": 1121049.8608349902, "cumulativeRegisteredRera": 627135.9840954274, "cumulativeRegisteredPlanning": 627135.9840954274, "cumulativeRegisteredSaleable": 877990.3777335985, "cumulativeValue": 10569364015.904572, "cumulativeRegistrationValue": 8277776242.544731, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 205206504.97017902, "cumulativeCollections": 5233238200.795229, "remaining": 1108 }, { "month": 17, "phase": "Continuation", "released": 27, "cumulativeReleased": 1252, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 94, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 3021154493.041748, "cumulativeNet": 956, "cumulativeAgreements": 848, "cumulativeRegistrations": 754, "cumulativeBookedRera": 846810.735586481, "cumulativeBookedPlanning": 846810.735586481, "cumulativeBookedSaleable": 1185535.0298210736, "cumulativeRegisteredRera": 667882.1073558648, "cumulativeRegisteredPlanning": 667882.1073558648, "cumulativeRegisteredSaleable": 935034.9502982107, "cumulativeValue": 11177336282.306162, "cumulativeRegistrationValue": 8815597862.823061, "cumulativeMarketing": 82500000, "cumulativeAcquisition": 216955405.0695826, "cumulativeCollections": 5794443369.781313, "remaining": 1056 }, { "month": 18, "phase": "Continuation", "released": 27, "cumulativeReleased": 1279, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 97, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2997770944.333994, "cumulativeNet": 1008, "cumulativeAgreements": 897, "cumulativeRegistrations": 800, "cumulativeBookedRera": 892871.5705765407, "cumulativeBookedPlanning": 892871.5705765407, "cumulativeBookedSaleable": 1250020.198807157, "cumulativeRegisteredRera": 708628.2306163021, "cumulativeRegisteredPlanning": 708628.2306163021, "cumulativeRegisteredSaleable": 992079.5228628231, "cumulativeValue": 11785308548.707752, "cumulativeRegistrationValue": 9353419483.10139, "cumulativeMarketing": 87000000, "cumulativeAcquisition": 228704305.1689862, "cumulativeCollections": 6355648538.767397, "remaining": 1004 }, { "month": 19, "phase": "Continuation", "released": 27, "cumulativeReleased": 1306, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 100, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2974387395.62624, "cumulativeNet": 1060, "cumulativeAgreements": 946, "cumulativeRegistrations": 846, "cumulativeBookedRera": 938932.4055666004, "cumulativeBookedPlanning": 938932.4055666004, "cumulativeBookedSaleable": 1314505.3677932406, "cumulativeRegisteredRera": 749374.3538767395, "cumulativeRegisteredPlanning": 749374.3538767395, "cumulativeRegisteredSaleable": 1049124.0954274354, "cumulativeValue": 12393280815.109343, "cumulativeRegistrationValue": 9891241103.37972, "cumulativeMarketing": 91500000, "cumulativeAcquisition": 240453205.2683898, "cumulativeCollections": 6916853707.753481, "remaining": 952 }, { "month": 20, "phase": "Continuation", "released": 27, "cumulativeReleased": 1333, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 117, "pendingRegistrationUnits": 103, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2951003846.9184856, "cumulativeNet": 1112, "cumulativeAgreements": 995, "cumulativeRegistrations": 892, "cumulativeBookedRera": 984993.24055666, "cumulativeBookedPlanning": 984993.24055666, "cumulativeBookedSaleable": 1378990.536779324, "cumulativeRegisteredRera": 790120.4771371769, "cumulativeRegisteredPlanning": 790120.4771371769, "cumulativeRegisteredSaleable": 1106168.6679920477, "cumulativeValue": 13001253081.510933, "cumulativeRegistrationValue": 10429062723.65805, "cumulativeMarketing": 96000000, "cumulativeAcquisition": 252202105.36779338, "cumulativeCollections": 7478058876.739565, "remaining": 900 }, { "month": 21, "phase": "Continuation", "released": 27, "cumulativeReleased": 1360, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 120, "pendingRegistrationUnits": 106, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2927620298.2107315, "cumulativeNet": 1164, "cumulativeAgreements": 1044, "cumulativeRegistrations": 938, "cumulativeBookedRera": 1031054.0755467196, "cumulativeBookedPlanning": 1031054.0755467196, "cumulativeBookedSaleable": 1443475.7057654075, "cumulativeRegisteredRera": 830866.6003976143, "cumulativeRegisteredPlanning": 830866.6003976143, "cumulativeRegisteredSaleable": 1163213.24055666, "cumulativeValue": 13609225347.912523, "cumulativeRegistrationValue": 10966884343.93638, "cumulativeMarketing": 100500000, "cumulativeAcquisition": 263951005.46719697, "cumulativeCollections": 8039264045.725649, "remaining": 848 }, { "month": 22, "phase": "Continuation", "released": 27, "cumulativeReleased": 1387, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 123, "pendingRegistrationUnits": 109, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 561205168.9860835, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1216, "cumulativeAgreements": 1093, "cumulativeRegistrations": 984, "cumulativeBookedRera": 1077114.9105367793, "cumulativeBookedPlanning": 1077114.9105367793, "cumulativeBookedSaleable": 1507960.874751491, "cumulativeRegisteredRera": 871612.7236580517, "cumulativeRegisteredPlanning": 871612.7236580517, "cumulativeRegisteredSaleable": 1220257.8131212725, "cumulativeValue": 14217197614.314114, "cumulativeRegistrationValue": 11504705964.21471, "cumulativeMarketing": 105000000, "cumulativeAcquisition": 275699905.56660056, "cumulativeCollections": 8600469214.711733, "remaining": 796 }, { "month": 23, "phase": "Continuation", "released": 27, "cumulativeReleased": 1414, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 112, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1268, "cumulativeAgreements": 1142, "cumulativeRegistrations": 1030, "cumulativeBookedRera": 1123175.7455268388, "cumulativeBookedPlanning": 1123175.7455268388, "cumulativeBookedSaleable": 1572446.0437375745, "cumulativeRegisteredRera": 912358.846918489, "cumulativeRegisteredPlanning": 912358.846918489, "cumulativeRegisteredSaleable": 1277302.3856858846, "cumulativeValue": 14825169880.715704, "cumulativeRegistrationValue": 12042527584.49304, "cumulativeMarketing": 109500000, "cumulativeAcquisition": 287448805.6660041, "cumulativeCollections": 9138290834.990063, "remaining": 744 }, { "month": 24, "phase": "Continuation", "released": 27, "cumulativeReleased": 1441, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 129, "pendingRegistrationUnits": 115, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1320, "cumulativeAgreements": 1191, "cumulativeRegistrations": 1076, "cumulativeBookedRera": 1169236.5805168985, "cumulativeBookedPlanning": 1169236.5805168985, "cumulativeBookedSaleable": 1636931.212723658, "cumulativeRegisteredRera": 953104.9701789264, "cumulativeRegisteredPlanning": 953104.9701789264, "cumulativeRegisteredSaleable": 1334346.958250497, "cumulativeValue": 15433142147.117294, "cumulativeRegistrationValue": 12580349204.77137, "cumulativeMarketing": 114000000, "cumulativeAcquisition": 299197705.7654077, "cumulativeCollections": 9676112455.268393, "remaining": 692 }, { "month": 25, "phase": "Continuation", "released": 27, "cumulativeReleased": 1468, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 118, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1372, "cumulativeAgreements": 1240, "cumulativeRegistrations": 1122, "cumulativeBookedRera": 1215297.4155069583, "cumulativeBookedPlanning": 1215297.4155069583, "cumulativeBookedSaleable": 1701416.3817097417, "cumulativeRegisteredRera": 993851.0934393638, "cumulativeRegisteredPlanning": 993851.0934393638, "cumulativeRegisteredSaleable": 1391391.5308151094, "cumulativeValue": 16041114413.518885, "cumulativeRegistrationValue": 13118170825.0497, "cumulativeMarketing": 118500000, "cumulativeAcquisition": 310946605.86481124, "cumulativeCollections": 10213934075.546722, "remaining": 640 }, { "month": 26, "phase": "Continuation", "released": 27, "cumulativeReleased": 1495, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 135, "pendingRegistrationUnits": 121, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1424, "cumulativeAgreements": 1289, "cumulativeRegistrations": 1168, "cumulativeBookedRera": 1261358.2504970178, "cumulativeBookedPlanning": 1261358.2504970178, "cumulativeBookedSaleable": 1765901.5506958251, "cumulativeRegisteredRera": 1034597.2166998012, "cumulativeRegisteredPlanning": 1034597.2166998012, "cumulativeRegisteredSaleable": 1448436.1033797218, "cumulativeValue": 16649086679.920475, "cumulativeRegistrationValue": 13655992445.32803, "cumulativeMarketing": 123000000, "cumulativeAcquisition": 322695505.9642148, "cumulativeCollections": 10751755695.825052, "remaining": 588 }, { "month": 27, "phase": "Continuation", "released": 27, "cumulativeReleased": 1522, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 124, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1476, "cumulativeAgreements": 1338, "cumulativeRegistrations": 1214, "cumulativeBookedRera": 1307419.0854870775, "cumulativeBookedPlanning": 1307419.0854870775, "cumulativeBookedSaleable": 1830386.7196819086, "cumulativeRegisteredRera": 1075343.3399602384, "cumulativeRegisteredPlanning": 1075343.3399602384, "cumulativeRegisteredSaleable": 1505480.675944334, "cumulativeValue": 17257058946.322067, "cumulativeRegistrationValue": 14193814065.60636, "cumulativeMarketing": 127500000, "cumulativeAcquisition": 334444406.06361836, "cumulativeCollections": 11289577316.103382, "remaining": 536 }, { "month": 28, "phase": "Continuation", "released": 27, "cumulativeReleased": 1549, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 141, "pendingRegistrationUnits": 127, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1528, "cumulativeAgreements": 1387, "cumulativeRegistrations": 1260, "cumulativeBookedRera": 1353479.9204771372, "cumulativeBookedPlanning": 1353479.9204771372, "cumulativeBookedSaleable": 1894871.888667992, "cumulativeRegisteredRera": 1116089.463220676, "cumulativeRegisteredPlanning": 1116089.463220676, "cumulativeRegisteredSaleable": 1562525.2485089463, "cumulativeValue": 17865031212.72366, "cumulativeRegistrationValue": 14731635685.88469, "cumulativeMarketing": 132000000, "cumulativeAcquisition": 346193306.1630219, "cumulativeCollections": 11827398936.381712, "remaining": 484 }, { "month": 29, "phase": "Continuation", "released": 27, "cumulativeReleased": 1576, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 52, "cancelled": 4, "net": 48, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 140, "pendingRegistrationUnits": 130, "carpetBooked": 42517.69383697813, "reraBooked": 42517.69383697813, "planningBooked": 42517.69383697813, "saleableBooked": 59524.771371769384, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 561205168.9860835, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 572896943.3399602, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 29, "directUnits": 19, "marketing": 4500000, "cpCommission": 6781229.1252485085, "totalAcquisition": 11281229.125248509, "cac": 235025.6067760106, "mediaCAC": 93750, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1576, "cumulativeAgreements": 1436, "cumulativeRegistrations": 1306, "cumulativeBookedRera": 1395997.6143141151, "cumulativeBookedPlanning": 1395997.6143141151, "cumulativeBookedSaleable": 1954396.6600397613, "cumulativeRegisteredRera": 1156835.5864811132, "cumulativeRegisteredPlanning": 1156835.5864811132, "cumulativeRegisteredSaleable": 1619569.8210735586, "cumulativeValue": 18426236381.709743, "cumulativeRegistrationValue": 15269457306.16302, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 357474535.2882704, "cumulativeCollections": 12365220556.660042, "remaining": 436 }, { "month": 30, "phase": "Continuation", "released": 27, "cumulativeReleased": 1603, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 45, "registrations": 46, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 129, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 40746.12326043737, "reraRegistered": 40746.12326043737, "planningRegistered": 40746.12326043737, "saleableRegistered": 57044.572564612325, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 526129845.92445326, "registrationUnitPrice": 11691774.35387674, "registrationValue": 537821620.2783301, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 537821620.2783301, "uncollectedRegisteredValue": 2904236749.5029774, "cumulativeNet": 1603, "cumulativeAgreements": 1481, "cumulativeRegistrations": 1352, "cumulativeBookedRera": 1419913.8170974154, "cumulativeBookedPlanning": 1419913.8170974154, "cumulativeBookedSaleable": 1987879.3439363816, "cumulativeRegisteredRera": 1197581.7097415507, "cumulativeRegisteredPlanning": 1197581.7097415507, "cumulativeRegisteredSaleable": 1676614.393638171, "cumulativeValue": 18741914289.264416, "cumulativeRegistrationValue": 15807278926.441349, "cumulativeMarketing": 141000000, "cumulativeAcquisition": 365715903.08151096, "cumulativeCollections": 12903042176.938372, "remaining": 409 }, { "month": 31, "phase": "Continuation", "released": 27, "cumulativeReleased": 1630, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 42, "pendingAgreementUnits": 124, "pendingRegistrationUnits": 112, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 37202.98210735586, "reraRegistered": 37202.98210735586, "planningRegistered": 37202.98210735586, "saleableRegistered": 52084.17495029821, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 491054522.86282307, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 528468200.7952287, "uncollectedRegisteredValue": 2866823071.570572, "cumulativeNet": 1630, "cumulativeAgreements": 1506, "cumulativeRegistrations": 1394, "cumulativeBookedRera": 1443830.0198807155, "cumulativeBookedPlanning": 1443830.0198807155, "cumulativeBookedSaleable": 2021362.027833002, "cumulativeRegisteredRera": 1234784.6918489065, "cumulativeRegisteredPlanning": 1234784.6918489065, "cumulativeRegisteredSaleable": 1728698.5685884692, "cumulativeValue": 19057592196.819088, "cumulativeRegistrationValue": 16298333449.304173, "cumulativeMarketing": 145500000, "cumulativeAcquisition": 373957270.8747515, "cumulativeCollections": 13431510377.7336, "remaining": 382 }, { "month": 32, "phase": "Continuation", "released": 27, "cumulativeReleased": 1657, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 114, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 484039458.2504971, "uncollectedRegisteredValue": 2651694423.45924, "cumulativeNet": 1657, "cumulativeAgreements": 1531, "cumulativeRegistrations": 1417, "cumulativeBookedRera": 1467746.2226640158, "cumulativeBookedPlanning": 1467746.2226640158, "cumulativeBookedSaleable": 2054844.7117296222, "cumulativeRegisteredRera": 1255157.7534791252, "cumulativeRegisteredPlanning": 1255157.7534791252, "cumulativeRegisteredSaleable": 1757220.8548707752, "cumulativeValue": 19373270104.37376, "cumulativeRegistrationValue": 16567244259.443338, "cumulativeMarketing": 150000000, "cumulativeAcquisition": 382198638.66799206, "cumulativeCollections": 13915549835.984098, "remaining": 355 }, { "month": 33, "phase": "Continuation", "released": 27, "cumulativeReleased": 1684, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 128, "pendingRegistrationUnits": 116, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 484039458.2504971, "uncollectedRegisteredValue": 2436565775.347908, "cumulativeNet": 1684, "cumulativeAgreements": 1556, "cumulativeRegistrations": 1440, "cumulativeBookedRera": 1491662.4254473161, "cumulativeBookedPlanning": 1491662.4254473161, "cumulativeBookedSaleable": 2088327.3956262425, "cumulativeRegisteredRera": 1275530.815109344, "cumulativeRegisteredPlanning": 1275530.815109344, "cumulativeRegisteredSaleable": 1785743.1411530816, "cumulativeValue": 19688948011.928432, "cumulativeRegistrationValue": 16836155069.582504, "cumulativeMarketing": 154500000, "cumulativeAcquisition": 390440006.4612326, "cumulativeCollections": 14399589294.234596, "remaining": 328 }, { "month": 34, "phase": "Continuation", "released": 27, "cumulativeReleased": 1711, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 118, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 470009329.025845, "uncollectedRegisteredValue": 2235467256.4612293, "cumulativeNet": 1711, "cumulativeAgreements": 1581, "cumulativeRegistrations": 1463, "cumulativeBookedRera": 1515578.6282306162, "cumulativeBookedPlanning": 1515578.6282306162, "cumulativeBookedSaleable": 2121810.079522863, "cumulativeRegisteredRera": 1295903.8767395625, "cumulativeRegisteredPlanning": 1295903.8767395625, "cumulativeRegisteredSaleable": 1814265.4274353876, "cumulativeValue": 20004625919.483105, "cumulativeRegistrationValue": 17105065879.72167, "cumulativeMarketing": 159000000, "cumulativeAcquisition": 398681374.25447315, "cumulativeCollections": 14869598623.26044, "remaining": 301 }, { "month": 35, "phase": "Continuation", "released": 27, "cumulativeReleased": 1738, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 120, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 403366215.20874757, "uncollectedRegisteredValue": 2101011851.3916473, "cumulativeNet": 1738, "cumulativeAgreements": 1606, "cumulativeRegistrations": 1486, "cumulativeBookedRera": 1539494.8310139165, "cumulativeBookedPlanning": 1539494.8310139165, "cumulativeBookedSaleable": 2155292.7634194833, "cumulativeRegisteredRera": 1316276.9383697812, "cumulativeRegisteredPlanning": 1316276.9383697812, "cumulativeRegisteredSaleable": 1842787.713717694, "cumulativeValue": 20320303827.037777, "cumulativeRegistrationValue": 17373976689.860836, "cumulativeMarketing": 163500000, "cumulativeAcquisition": 406922742.0477137, "cumulativeCollections": 15272964838.469189, "remaining": 274 }, { "month": 36, "phase": "Continuation", "released": 27, "cumulativeReleased": 1765, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 122, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 403366215.20874757, "uncollectedRegisteredValue": 1966556446.3220634, "cumulativeNet": 1765, "cumulativeAgreements": 1631, "cumulativeRegistrations": 1509, "cumulativeBookedRera": 1563411.0337972166, "cumulativeBookedPlanning": 1563411.0337972166, "cumulativeBookedSaleable": 2188775.4473161036, "cumulativeRegisteredRera": 1336650, "cumulativeRegisteredPlanning": 1336650, "cumulativeRegisteredSaleable": 1871310, "cumulativeValue": 20635981734.59245, "cumulativeRegistrationValue": 17642887500, "cumulativeMarketing": 168000000, "cumulativeAcquisition": 415164109.84095424, "cumulativeCollections": 15676331053.677937, "remaining": 247 }, { "month": 37, "phase": "Continuation", "released": 27, "cumulativeReleased": 1792, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 136, "pendingRegistrationUnits": 124, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 391674440.8548708, "uncollectedRegisteredValue": 1843792815.6063576, "cumulativeNet": 1792, "cumulativeAgreements": 1656, "cumulativeRegistrations": 1532, "cumulativeBookedRera": 1587327.236580517, "cumulativeBookedPlanning": 1587327.236580517, "cumulativeBookedSaleable": 2222258.1312127234, "cumulativeRegisteredRera": 1357023.0616302185, "cumulativeRegisteredPlanning": 1357023.0616302185, "cumulativeRegisteredSaleable": 1899832.286282306, "cumulativeValue": 20951659642.14712, "cumulativeRegistrationValue": 17911798310.139164, "cumulativeMarketing": 172500000, "cumulativeAcquisition": 423405477.6341948, "cumulativeCollections": 16068005494.532806, "remaining": 220 }, { "month": 38, "phase": "Continuation", "released": 27, "cumulativeReleased": 1819, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 126, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1776565113.0715656, "cumulativeNet": 1819, "cumulativeAgreements": 1681, "cumulativeRegistrations": 1555, "cumulativeBookedRera": 1611243.439363817, "cumulativeBookedPlanning": 1611243.439363817, "cumulativeBookedSaleable": 2255740.8151093437, "cumulativeRegisteredRera": 1377396.1232604373, "cumulativeRegisteredPlanning": 1377396.1232604373, "cumulativeRegisteredSaleable": 1928354.5725646124, "cumulativeValue": 21267337549.701794, "cumulativeRegistrationValue": 18180709120.278328, "cumulativeMarketing": 177000000, "cumulativeAcquisition": 431646845.42743534, "cumulativeCollections": 16404144007.206762, "remaining": 193 }, { "month": 39, "phase": "Continuation", "released": 27, "cumulativeReleased": 1846, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 140, "pendingRegistrationUnits": 128, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1709337410.5367737, "cumulativeNet": 1846, "cumulativeAgreements": 1706, "cumulativeRegistrations": 1578, "cumulativeBookedRera": 1635159.6421471173, "cumulativeBookedPlanning": 1635159.6421471173, "cumulativeBookedSaleable": 2289223.499005964, "cumulativeRegisteredRera": 1397769.184890656, "cumulativeRegisteredPlanning": 1397769.184890656, "cumulativeRegisteredSaleable": 1956876.8588469184, "cumulativeValue": 21583015457.256466, "cumulativeRegistrationValue": 18449619930.417492, "cumulativeMarketing": 181500000, "cumulativeAcquisition": 439888213.2206759, "cumulativeCollections": 16740282519.880718, "remaining": 166 }, { "month": 40, "phase": "Continuation", "released": 27, "cumulativeReleased": 1873, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 142, "pendingRegistrationUnits": 130, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1642109708.0019817, "cumulativeNet": 1873, "cumulativeAgreements": 1731, "cumulativeRegistrations": 1601, "cumulativeBookedRera": 1659075.8449304174, "cumulativeBookedPlanning": 1659075.8449304174, "cumulativeBookedSaleable": 2322706.1829025843, "cumulativeRegisteredRera": 1418142.2465208748, "cumulativeRegisteredPlanning": 1418142.2465208748, "cumulativeRegisteredSaleable": 1985399.1451292248, "cumulativeValue": 21898693364.81114, "cumulativeRegistrationValue": 18718530740.556656, "cumulativeMarketing": 186000000, "cumulativeAcquisition": 448129581.01391643, "cumulativeCollections": 17076421032.554674, "remaining": 139 }, { "month": 41, "phase": "Continuation", "released": 27, "cumulativeReleased": 1900, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 144, "pendingRegistrationUnits": 132, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1574882005.4671898, "cumulativeNet": 1900, "cumulativeAgreements": 1756, "cumulativeRegistrations": 1624, "cumulativeBookedRera": 1682992.0477137177, "cumulativeBookedPlanning": 1682992.0477137177, "cumulativeBookedSaleable": 2356188.8667992046, "cumulativeRegisteredRera": 1438515.3081510933, "cumulativeRegisteredPlanning": 1438515.3081510933, "cumulativeRegisteredSaleable": 2013921.4314115308, "cumulativeValue": 22214371272.36581, "cumulativeRegistrationValue": 18987441550.69582, "cumulativeMarketing": 190500000, "cumulativeAcquisition": 456370948.807157, "cumulativeCollections": 17412559545.22863, "remaining": 112 }, { "month": 42, "phase": "Continuation", "released": 27, "cumulativeReleased": 1927, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 146, "pendingRegistrationUnits": 134, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 336138512.6739563, "uncollectedRegisteredValue": 1507654302.932396, "cumulativeNet": 1927, "cumulativeAgreements": 1781, "cumulativeRegistrations": 1647, "cumulativeBookedRera": 1706908.2504970178, "cumulativeBookedPlanning": 1706908.2504970178, "cumulativeBookedSaleable": 2389671.550695825, "cumulativeRegisteredRera": 1458888.369781312, "cumulativeRegisteredPlanning": 1458888.369781312, "cumulativeRegisteredSaleable": 2042443.717693837, "cumulativeValue": 22530049179.920483, "cumulativeRegistrationValue": 19256352360.834984, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 464612316.6003975, "cumulativeCollections": 17748698057.902588, "remaining": 85 }, { "month": 43, "phase": "Continuation", "released": 27, "cumulativeReleased": 1954, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 148, "pendingRegistrationUnits": 136, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 4500000, "cpCommission": 3741367.7932405565, "totalAcquisition": 8241367.7932405565, "cac": 305235.8441940947, "mediaCAC": 166666.66666666666, "collections": 324446738.32007957, "uncollectedRegisteredValue": 1452118374.75148, "cumulativeNet": 1954, "cumulativeAgreements": 1806, "cumulativeRegistrations": 1670, "cumulativeBookedRera": 1730824.453280318, "cumulativeBookedPlanning": 1730824.453280318, "cumulativeBookedSaleable": 2423154.234592445, "cumulativeRegisteredRera": 1479261.4314115308, "cumulativeRegisteredPlanning": 1479261.4314115308, "cumulativeRegisteredSaleable": 2070966.0039761432, "cumulativeValue": 22845727087.475155, "cumulativeRegistrationValue": 19525263170.974148, "cumulativeMarketing": 199500000, "cumulativeAcquisition": 472853684.3936381, "cumulativeCollections": 18073144796.222668, "remaining": 58 }, { "month": 44, "phase": "Continuation", "released": 58, "cumulativeReleased": 2012, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 175, "pendingRegistrationUnits": 138, "carpetBooked": 46060.83499005964, "reraBooked": 46060.83499005964, "planningBooked": 46060.83499005964, "saleableBooked": 64485.1689860835, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 607972266.4015905, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 7248900.099403579, "totalAcquisition": 11748900.099403579, "cac": 225940.3865269919, "mediaCAC": 86538.46153846153, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.75148, "cumulativeNet": 2006, "cumulativeAgreements": 1831, "cumulativeRegistrations": 1693, "cumulativeBookedRera": 1776885.2882703776, "cumulativeBookedPlanning": 1776885.2882703776, "cumulativeBookedSaleable": 2487639.4035785287, "cumulativeRegisteredRera": 1499634.4930417493, "cumulativeRegisteredPlanning": 1499634.4930417493, "cumulativeRegisteredSaleable": 2099488.2902584495, "cumulativeValue": 23453699353.876747, "cumulativeRegistrationValue": 19794173981.11331, "cumulativeMarketing": 204000000, "cumulativeAcquisition": 484602584.49304163, "cumulativeCollections": 18342055606.36183, "remaining": 6 } ], "targetUnits": 807, "targetCarpet": 714285.7142857142, "targetRera": 714285.7142857142, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1, "conversion": 1 }, "firstReleaseUnits": 1009, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "aggressive": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 250000, "ticket": 7475000, "units": 274, "allocatedCarpet": 178571.42857142858, "carpet": 178100, "reraArea": 178100, "planning": 178100, "saleable": 249339.99999999997, "extended": null, "assignedArea": 249339.99999999997, "revenue": 2048150000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 750000, "ticket": 9750000, "units": 714, "allocatedCarpet": 535714.2857142858, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 6961500000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 500000, "ticket": 11925000, "units": 396, "allocatedCarpet": 357142.8571428571, "carpet": 356400, "reraArea": 356400, "planning": 356400, "saleable": 498960, "extended": null, "assignedArea": 498960, "revenue": 4722300000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 25, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 625000, "ticket": 14175000, "units": 425, "allocatedCarpet": 446428.5714285714, "carpet": 446250, "reraArea": 446250, "planning": 446250, "saleable": 624750, "extended": null, "assignedArea": 624750, "revenue": 6024375000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 10, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 250000, "ticket": 17500000, "units": 142, "allocatedCarpet": 178571.42857142858, "carpet": 177500, "reraArea": 177500, "planning": 177500, "saleable": 248500, "extended": null, "assignedArea": 248500, "revenue": 2485000000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 125000, "ticket": 21025000, "units": 61, "allocatedCarpet": 89285.71428571429, "carpet": 88450, "reraArea": 88450, "planning": 88450, "saleable": 123829.99999999999, "extended": null, "assignedArea": 123829.99999999999, "revenue": 1282525000 } ], "units": 2012, "carpetArea": 1782200, "reraArea": 1782200, "planningArea": 1782200, "saleableArea": 2495080, "revenue": 23523850000, "assigned": 2495080, "assignedByBasis": 2495080, "assignedByAreaBasis": { "reraCarpet": 1782200, "developerPlanningCarpet": 1782200, "saleable": 2495080 }, "residual": 4920, "residualBasis": "saleable", "averageSize": 885.7852882703777, "averagePlanningSize": 885.7852882703777, "averageSaleableSize": 1240.0994035785288, "averageTicket": 11691774.35387674, "rate": 13199.332285938728, "planningRate": 13199.332285938728, "saleableRate": 9428.094489956235 }, "rows": [ { "month": 1, "phase": "Launch", "released": 201, "cumulativeReleased": 201, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 0, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 86, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 76177.53479125249, "cumulativeBookedPlanning": 76177.53479125249, "cumulativeBookedSaleable": 106648.54870775348, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1005492594.4333997, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 6825000, "cumulativeAcquisition": 18984445.32803181, "cumulativeCollections": 0, "remaining": 1926 }, { "month": 2, "phase": "Launch", "released": 181, "cumulativeReleased": 382, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 0, "pendingAgreementUnits": 91, "pendingRegistrationUnits": 81, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 172, "cumulativeAgreements": 81, "cumulativeRegistrations": 0, "cumulativeBookedRera": 152355.06958250498, "cumulativeBookedPlanning": 152355.06958250498, "cumulativeBookedSaleable": 213297.09741550696, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 2010985188.8667994, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 13650000, "cumulativeAcquisition": 37968890.65606362, "cumulativeCollections": 0, "remaining": 1840 }, { "month": 3, "phase": "Launch", "released": 161, "cumulativeReleased": 543, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 86, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 177714970.17892644, "uncollectedRegisteredValue": 710859880.7157058, "cumulativeNet": 258, "cumulativeAgreements": 162, "cumulativeRegistrations": 76, "cumulativeBookedRera": 228532.60437375744, "cumulativeBookedPlanning": 228532.60437375744, "cumulativeBookedSaleable": 319945.64612326043, "cumulativeRegisteredRera": 67319.68190854871, "cumulativeRegisteredPlanning": 67319.68190854871, "cumulativeRegisteredSaleable": 94247.55467196819, "cumulativeValue": 3016477783.300199, "cumulativeRegistrationValue": 888574850.8946322, "cumulativeMarketing": 20475000, "cumulativeAcquisition": 56953335.984095424, "cumulativeCollections": 177714970.17892644, "remaining": 1754 }, { "month": 4, "phase": "Launch", "released": 141, "cumulativeReleased": 684, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 101, "pendingRegistrationUnits": 91, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 177714970.17892644, "uncollectedRegisteredValue": 1421719761.4314115, "cumulativeNet": 344, "cumulativeAgreements": 243, "cumulativeRegistrations": 152, "cumulativeBookedRera": 304710.13916500995, "cumulativeBookedPlanning": 304710.13916500995, "cumulativeBookedSaleable": 426594.1948310139, "cumulativeRegisteredRera": 134639.36381709742, "cumulativeRegisteredPlanning": 134639.36381709742, "cumulativeRegisteredSaleable": 188495.10934393638, "cumulativeValue": 4021970377.7335987, "cumulativeRegistrationValue": 1777149701.7892644, "cumulativeMarketing": 27300000, "cumulativeAcquisition": 75937781.31212723, "cumulativeCollections": 355429940.3578529, "remaining": 1668 }, { "month": 5, "phase": "Launch", "released": 100, "cumulativeReleased": 784, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 96, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 177714970.17892644, "uncollectedRegisteredValue": 2132579642.1471171, "cumulativeNet": 430, "cumulativeAgreements": 324, "cumulativeRegistrations": 228, "cumulativeBookedRera": 380887.6739562624, "cumulativeBookedPlanning": 380887.6739562624, "cumulativeBookedSaleable": 533242.7435387674, "cumulativeRegisteredRera": 201959.0457256461, "cumulativeRegisteredPlanning": 201959.0457256461, "cumulativeRegisteredSaleable": 282742.6640159046, "cumulativeValue": 5027462972.166998, "cumulativeRegistrationValue": 2665724552.6838965, "cumulativeMarketing": 34125000, "cumulativeAcquisition": 94922226.64015904, "cumulativeCollections": 533144910.5367793, "remaining": 1582 }, { "month": 6, "phase": "Launch", "released": 80, "cumulativeReleased": 864, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 101, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 444287425.4473161, "uncollectedRegisteredValue": 2576867067.594434, "cumulativeNet": 516, "cumulativeAgreements": 405, "cumulativeRegistrations": 304, "cumulativeBookedRera": 457065.2087475149, "cumulativeBookedPlanning": 457065.2087475149, "cumulativeBookedSaleable": 639891.2922465209, "cumulativeRegisteredRera": 269278.72763419483, "cumulativeRegisteredPlanning": 269278.72763419483, "cumulativeRegisteredSaleable": 376990.21868787275, "cumulativeValue": 6032955566.600397, "cumulativeRegistrationValue": 3554299403.578529, "cumulativeMarketing": 40950000, "cumulativeAcquisition": 113906671.96819085, "cumulativeCollections": 977432335.9840953, "remaining": 1496 }, { "month": 7, "phase": "Launch", "released": 80, "cumulativeReleased": 944, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 106, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 444287425.4473161, "uncollectedRegisteredValue": 3021154493.041749, "cumulativeNet": 602, "cumulativeAgreements": 486, "cumulativeRegistrations": 380, "cumulativeBookedRera": 533242.7435387673, "cumulativeBookedPlanning": 533242.7435387673, "cumulativeBookedSaleable": 746539.8409542744, "cumulativeRegisteredRera": 336598.4095427435, "cumulativeRegisteredPlanning": 336598.4095427435, "cumulativeRegisteredSaleable": 471237.77335984097, "cumulativeValue": 7038448161.033796, "cumulativeRegistrationValue": 4442874254.473161, "cumulativeMarketing": 47775000, "cumulativeAcquisition": 132891117.29622266, "cumulativeCollections": 1421719761.4314115, "remaining": 1410 }, { "month": 8, "phase": "Launch", "released": 65, "cumulativeReleased": 1009, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 121, "pendingRegistrationUnits": 111, "carpetBooked": 76177.53479125249, "reraBooked": 76177.53479125249, "planningBooked": 76177.53479125249, "saleableBooked": 106648.54870775348, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 1005492594.4333997, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 12159445.32803181, "totalAcquisition": 18984445.32803181, "cac": 220749.36427943964, "mediaCAC": 79360.46511627907, "collections": 444287425.4473161, "uncollectedRegisteredValue": 3465441918.489065, "cumulativeNet": 688, "cumulativeAgreements": 567, "cumulativeRegistrations": 456, "cumulativeBookedRera": 609420.2783300199, "cumulativeBookedPlanning": 609420.2783300199, "cumulativeBookedSaleable": 853188.3896620278, "cumulativeRegisteredRera": 403918.0914512922, "cumulativeRegisteredPlanning": 403918.0914512922, "cumulativeRegisteredSaleable": 565485.3280318092, "cumulativeValue": 8043940755.4671955, "cumulativeRegistrationValue": 5331449105.367793, "cumulativeMarketing": 54600000, "cumulativeAcquisition": 151875562.62425447, "cumulativeCollections": 1866007186.8787277, "remaining": 1324 }, { "month": 9, "phase": "Continuation", "released": 27, "cumulativeReleased": 1036, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 116, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 947033722.6640159, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 666431138.1709741, "uncollectedRegisteredValue": 3687585631.2127237, "cumulativeNet": 762, "cumulativeAgreements": 648, "cumulativeRegistrations": 532, "cumulativeBookedRera": 674968.3896620278, "cumulativeBookedPlanning": 674968.3896620278, "cumulativeBookedSaleable": 944955.7455268389, "cumulativeRegisteredRera": 471237.7733598409, "cumulativeRegisteredPlanning": 471237.7733598409, "cumulativeRegisteredSaleable": 659732.8827037773, "cumulativeValue": 8909132057.654074, "cumulativeRegistrationValue": 6220023956.262425, "cumulativeMarketing": 60450000, "cumulativeAcquisition": 168014324.055666, "cumulativeCollections": 2532438325.0497017, "remaining": 1250 }, { "month": 10, "phase": "Continuation", "released": 27, "cumulativeReleased": 1063, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 76, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 110, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 67319.68190854871, "reraRegistered": 67319.68190854871, "planningRegistered": 67319.68190854871, "saleableRegistered": 94247.55467196819, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 888574850.8946322, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 666431138.1709741, "uncollectedRegisteredValue": 3909729343.936382, "cumulativeNet": 836, "cumulativeAgreements": 718, "cumulativeRegistrations": 608, "cumulativeBookedRera": 740516.5009940357, "cumulativeBookedPlanning": 740516.5009940357, "cumulativeBookedSaleable": 1036723.1013916502, "cumulativeRegisteredRera": 538557.4552683897, "cumulativeRegisteredPlanning": 538557.4552683897, "cumulativeRegisteredSaleable": 753980.4373757455, "cumulativeValue": 9774323359.840952, "cumulativeRegistrationValue": 7108598807.157058, "cumulativeMarketing": 66300000, "cumulativeAcquisition": 184153085.48707753, "cumulativeCollections": 3198869463.220676, "remaining": 1176 }, { "month": 11, "phase": "Continuation", "released": 27, "cumulativeReleased": 1090, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 114, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 643047589.4632207, "uncollectedRegisteredValue": 4038338861.8290257, "cumulativeNet": 910, "cumulativeAgreements": 788, "cumulativeRegistrations": 674, "cumulativeBookedRera": 806064.6123260437, "cumulativeBookedPlanning": 806064.6123260437, "cumulativeBookedSaleable": 1128490.4572564613, "cumulativeRegisteredRera": 597019.2842942346, "cumulativeRegisteredPlanning": 597019.2842942346, "cumulativeRegisteredSaleable": 835826.9980119284, "cumulativeValue": 10639514662.02783, "cumulativeRegistrationValue": 7880255914.512922, "cumulativeMarketing": 72150000, "cumulativeAcquisition": 200291846.91848907, "cumulativeCollections": 3841917052.6838965, "remaining": 1102 }, { "month": 12, "phase": "Continuation", "released": 27, "cumulativeReleased": 1117, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 118, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 643047589.4632207, "uncollectedRegisteredValue": 4166948379.72167, "cumulativeNet": 984, "cumulativeAgreements": 858, "cumulativeRegistrations": 740, "cumulativeBookedRera": 871612.7236580517, "cumulativeBookedPlanning": 871612.7236580517, "cumulativeBookedSaleable": 1220257.8131212725, "cumulativeRegisteredRera": 655481.1133200795, "cumulativeRegisteredPlanning": 655481.1133200795, "cumulativeRegisteredSaleable": 917673.5586481113, "cumulativeValue": 11504705964.214708, "cumulativeRegistrationValue": 8651913021.868788, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 216430608.3499006, "cumulativeCollections": 4484964642.147118, "remaining": 1028 }, { "month": 13, "phase": "Continuation", "released": 27, "cumulativeReleased": 1144, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 122, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 643047589.4632207, "uncollectedRegisteredValue": 4295557897.614315, "cumulativeNet": 1058, "cumulativeAgreements": 928, "cumulativeRegistrations": 806, "cumulativeBookedRera": 937160.8349900596, "cumulativeBookedPlanning": 937160.8349900596, "cumulativeBookedSaleable": 1312025.1689860835, "cumulativeRegisteredRera": 713942.9423459244, "cumulativeRegisteredPlanning": 713942.9423459244, "cumulativeRegisteredSaleable": 999520.1192842942, "cumulativeValue": 12369897266.401587, "cumulativeRegistrationValue": 9423570129.224653, "cumulativeMarketing": 83850000, "cumulativeAcquisition": 232569369.78131214, "cumulativeCollections": 5128012231.610338, "remaining": 954 }, { "month": 14, "phase": "Continuation", "released": 27, "cumulativeReleased": 1171, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 126, "carpetBooked": 65548.11133200795, "reraBooked": 65548.11133200795, "planningBooked": 65548.11133200795, "saleableBooked": 91767.35586481114, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 865191302.1868787, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 10288761.43141153, "totalAcquisition": 16138761.43141153, "cac": 218091.37069475043, "mediaCAC": 79054.05405405405, "collections": 607972266.4015905, "uncollectedRegisteredValue": 4459242738.56859, "cumulativeNet": 1132, "cumulativeAgreements": 998, "cumulativeRegistrations": 872, "cumulativeBookedRera": 1002708.9463220675, "cumulativeBookedPlanning": 1002708.9463220675, "cumulativeBookedSaleable": 1403792.5248508947, "cumulativeRegisteredRera": 772404.7713717694, "cumulativeRegisteredPlanning": 772404.7713717694, "cumulativeRegisteredSaleable": 1081366.679920477, "cumulativeValue": 13235088568.588465, "cumulativeRegistrationValue": 10195227236.580519, "cumulativeMarketing": 89700000, "cumulativeAcquisition": 248708131.21272367, "cumulativeCollections": 5735984498.011929, "remaining": 880 }, { "month": 15, "phase": "Continuation", "released": 27, "cumulativeReleased": 1198, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 71, "cancelled": 6, "net": 65, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 129, "pendingRegistrationUnits": 130, "carpetBooked": 57576.04373757455, "reraBooked": 57576.04373757455, "planningBooked": 57576.04373757455, "saleableBooked": 80606.46123260437, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 759965333.001988, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 818424204.7713718, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 39, "directUnits": 26, "marketing": 5850000, "cpCommission": 9119583.996023858, "totalAcquisition": 14969583.996023858, "cac": 230301.2922465209, "mediaCAC": 90000, "collections": 830115979.1252486, "uncollectedRegisteredValue": 4400783866.799207, "cumulativeNet": 1197, "cumulativeAgreements": 1068, "cumulativeRegistrations": 938, "cumulativeBookedRera": 1060284.9900596421, "cumulativeBookedPlanning": 1060284.9900596421, "cumulativeBookedSaleable": 1484398.986083499, "cumulativeRegisteredRera": 830866.6003976143, "cumulativeRegisteredPlanning": 830866.6003976143, "cumulativeRegisteredSaleable": 1163213.24055666, "cumulativeValue": 13995053901.590452, "cumulativeRegistrationValue": 10966884343.936384, "cumulativeMarketing": 95550000, "cumulativeAcquisition": 263677715.20874754, "cumulativeCollections": 6566100477.137177, "remaining": 815 }, { "month": 16, "phase": "Continuation", "released": 27, "cumulativeReleased": 1225, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 30, "cancelled": 2, "net": 28, "agreements": 61, "registrations": 66, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 125, "carpetBooked": 24801.988071570577, "reraBooked": 24801.988071570577, "planningBooked": 24801.988071570577, "saleableBooked": 34722.783300198804, "carpetRegistered": 58461.82902584493, "reraRegistered": 58461.82902584493, "planningRegistered": 58461.82902584493, "saleableRegistered": 81846.5606361829, "value": 327369681.9085487, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 713198235.5864811, "registrationUnitPrice": 11691774.35387674, "registrationValue": 771657107.3558648, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 17, "directUnits": 11, "marketing": 5850000, "cpCommission": 3975203.2803180916, "totalAcquisition": 9825203.280318093, "cac": 350900.1171542176, "mediaCAC": 208928.57142857142, "collections": 830115979.1252486, "uncollectedRegisteredValue": 4342324995.029823, "cumulativeNet": 1225, "cumulativeAgreements": 1129, "cumulativeRegistrations": 1004, "cumulativeBookedRera": 1085086.9781312128, "cumulativeBookedPlanning": 1085086.9781312128, "cumulativeBookedSaleable": 1519121.7693836978, "cumulativeRegisteredRera": 889328.4294234592, "cumulativeRegisteredPlanning": 889328.4294234592, "cumulativeRegisteredSaleable": 1245059.801192843, "cumulativeValue": 14322423583.499, "cumulativeRegistrationValue": 11738541451.29225, "cumulativeMarketing": 101400000, "cumulativeAcquisition": 273502918.48906565, "cumulativeCollections": 7396216456.262426, "remaining": 787 }, { "month": 17, "phase": "Continuation", "released": 27, "cumulativeReleased": 1252, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 26, "registrations": 57, "pendingAgreementUnits": 97, "pendingRegistrationUnits": 94, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 50489.76143141153, "reraRegistered": 50489.76143141153, "planningRegistered": 50489.76143141153, "saleableRegistered": 70685.66600397615, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 303986133.20079523, "registrationUnitPrice": 11691774.35387674, "registrationValue": 666431138.1709741, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 779841349.4035785, "uncollectedRegisteredValue": 4228914783.7972193, "cumulativeNet": 1252, "cumulativeAgreements": 1155, "cumulativeRegistrations": 1061, "cumulativeBookedRera": 1109003.1809145128, "cumulativeBookedPlanning": 1109003.1809145128, "cumulativeBookedSaleable": 1552604.453280318, "cumulativeRegisteredRera": 939818.1908548707, "cumulativeRegisteredPlanning": 939818.1908548707, "cumulativeRegisteredSaleable": 1315745.4671968191, "cumulativeValue": 14638101491.053673, "cumulativeRegistrationValue": 12404972589.463224, "cumulativeMarketing": 107250000, "cumulativeAcquisition": 283094286.2823062, "cumulativeCollections": 8176057805.666005, "remaining": 760 }, { "month": 18, "phase": "Continuation", "released": 27, "cumulativeReleased": 1279, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 24, "pendingAgreementUnits": 99, "pendingRegistrationUnits": 95, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 21258.846918489064, "reraRegistered": 21258.846918489064, "planningRegistered": 21258.846918489064, "saleableRegistered": 29762.385685884692, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 280602584.49304175, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 702675638.667992, "uncollectedRegisteredValue": 3806841729.6222687, "cumulativeNet": 1279, "cumulativeAgreements": 1180, "cumulativeRegistrations": 1085, "cumulativeBookedRera": 1132919.3836978131, "cumulativeBookedPlanning": 1132919.3836978131, "cumulativeBookedSaleable": 1586087.1371769384, "cumulativeRegisteredRera": 961077.0377733598, "cumulativeRegisteredPlanning": 961077.0377733598, "cumulativeRegisteredSaleable": 1345507.8528827038, "cumulativeValue": 14953779398.608345, "cumulativeRegistrationValue": 12685575173.956266, "cumulativeMarketing": 113100000, "cumulativeAcquisition": 292685654.07554674, "cumulativeCollections": 8878733444.333998, "remaining": 733 }, { "month": 19, "phase": "Continuation", "released": 27, "cumulativeReleased": 1306, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 101, "pendingRegistrationUnits": 97, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 700337283.7972167, "uncollectedRegisteredValue": 3375415255.964218, "cumulativeNet": 1306, "cumulativeAgreements": 1205, "cumulativeRegistrations": 1108, "cumulativeBookedRera": 1156835.5864811132, "cumulativeBookedPlanning": 1156835.5864811132, "cumulativeBookedSaleable": 1619569.8210735586, "cumulativeRegisteredRera": 981450.0994035784, "cumulativeRegisteredPlanning": 981450.0994035784, "cumulativeRegisteredSaleable": 1374030.1391650098, "cumulativeValue": 15269457306.163017, "cumulativeRegistrationValue": 12954485984.095432, "cumulativeMarketing": 118950000, "cumulativeAcquisition": 302277021.8687873, "cumulativeCollections": 9579070728.131214, "remaining": 706 }, { "month": 20, "phase": "Continuation", "released": 27, "cumulativeReleased": 1333, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 103, "pendingRegistrationUnits": 99, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 668769493.0417495, "uncollectedRegisteredValue": 2975556573.061634, "cumulativeNet": 1333, "cumulativeAgreements": 1230, "cumulativeRegistrations": 1131, "cumulativeBookedRera": 1180751.7892644135, "cumulativeBookedPlanning": 1180751.7892644135, "cumulativeBookedSaleable": 1653052.504970179, "cumulativeRegisteredRera": 1001823.1610337972, "cumulativeRegisteredPlanning": 1001823.1610337972, "cumulativeRegisteredSaleable": 1402552.4254473161, "cumulativeValue": 15585135213.71769, "cumulativeRegistrationValue": 13223396794.234598, "cumulativeMarketing": 124800000, "cumulativeAcquisition": 311868389.66202784, "cumulativeCollections": 10247840221.172964, "remaining": 679 }, { "month": 21, "phase": "Continuation", "released": 27, "cumulativeReleased": 1360, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 105, "pendingRegistrationUnits": 101, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 553020926.9383698, "uncollectedRegisteredValue": 2691446456.26243, "cumulativeNet": 1360, "cumulativeAgreements": 1255, "cumulativeRegistrations": 1154, "cumulativeBookedRera": 1204667.9920477136, "cumulativeBookedPlanning": 1204667.9920477136, "cumulativeBookedSaleable": 1686535.1888667992, "cumulativeRegisteredRera": 1022196.2226640158, "cumulativeRegisteredPlanning": 1022196.2226640158, "cumulativeRegisteredSaleable": 1431074.7117296222, "cumulativeValue": 15900813121.272362, "cumulativeRegistrationValue": 13492307604.373764, "cumulativeMarketing": 130650000, "cumulativeAcquisition": 321459757.4552684, "cumulativeCollections": 10800861148.111334, "remaining": 652 }, { "month": 22, "phase": "Continuation", "released": 27, "cumulativeReleased": 1387, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 107, "pendingRegistrationUnits": 103, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 549513394.6322068, "uncollectedRegisteredValue": 2410843871.76939, "cumulativeNet": 1387, "cumulativeAgreements": 1280, "cumulativeRegistrations": 1177, "cumulativeBookedRera": 1228584.194831014, "cumulativeBookedPlanning": 1228584.194831014, "cumulativeBookedSaleable": 1720017.8727634195, "cumulativeRegisteredRera": 1042569.2842942346, "cumulativeRegisteredPlanning": 1042569.2842942346, "cumulativeRegisteredSaleable": 1459596.9980119285, "cumulativeValue": 16216491028.827034, "cumulativeRegistrationValue": 13761218414.51293, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 331051125.24850893, "cumulativeCollections": 11350374542.74354, "remaining": 625 }, { "month": 23, "phase": "Continuation", "released": 27, "cumulativeReleased": 1414, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 109, "pendingRegistrationUnits": 105, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 493977466.4512922, "uncollectedRegisteredValue": 2185777215.457264, "cumulativeNet": 1414, "cumulativeAgreements": 1305, "cumulativeRegistrations": 1200, "cumulativeBookedRera": 1252500.397614314, "cumulativeBookedPlanning": 1252500.397614314, "cumulativeBookedSaleable": 1753500.5566600398, "cumulativeRegisteredRera": 1062942.3459244533, "cumulativeRegisteredPlanning": 1062942.3459244533, "cumulativeRegisteredSaleable": 1488119.2842942346, "cumulativeValue": 16532168936.381706, "cumulativeRegistrationValue": 14030129224.652096, "cumulativeMarketing": 142350000, "cumulativeAcquisition": 340642493.0417495, "cumulativeCollections": 11844352009.194832, "remaining": 598 }, { "month": 24, "phase": "Continuation", "released": 27, "cumulativeReleased": 1441, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 107, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 397520328.03180915, "uncollectedRegisteredValue": 2057167697.564621, "cumulativeNet": 1441, "cumulativeAgreements": 1330, "cumulativeRegistrations": 1223, "cumulativeBookedRera": 1276416.6003976143, "cumulativeBookedPlanning": 1276416.6003976143, "cumulativeBookedSaleable": 1786983.24055666, "cumulativeRegisteredRera": 1083315.4075546719, "cumulativeRegisteredPlanning": 1083315.4075546719, "cumulativeRegisteredSaleable": 1516641.5705765407, "cumulativeValue": 16847846843.936378, "cumulativeRegistrationValue": 14299040034.791262, "cumulativeMarketing": 148200000, "cumulativeAcquisition": 350233860.83499, "cumulativeCollections": 12241872337.22664, "remaining": 571 }, { "month": 25, "phase": "Continuation", "released": 27, "cumulativeReleased": 1468, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 113, "pendingRegistrationUnits": 109, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1931481123.2604465, "cumulativeNet": 1468, "cumulativeAgreements": 1355, "cumulativeRegistrations": 1246, "cumulativeBookedRera": 1300332.8031809144, "cumulativeBookedPlanning": 1300332.8031809144, "cumulativeBookedSaleable": 1820465.9244532804, "cumulativeRegisteredRera": 1103688.4691848906, "cumulativeRegisteredPlanning": 1103688.4691848906, "cumulativeRegisteredSaleable": 1545163.856858847, "cumulativeValue": 17163524751.49105, "cumulativeRegistrationValue": 14567950844.930428, "cumulativeMarketing": 154050000, "cumulativeAcquisition": 359825228.6282306, "cumulativeCollections": 12636469721.669981, "remaining": 544 }, { "month": 26, "phase": "Continuation", "released": 27, "cumulativeReleased": 1495, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 115, "pendingRegistrationUnits": 111, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1805794548.9562721, "cumulativeNet": 1495, "cumulativeAgreements": 1380, "cumulativeRegistrations": 1269, "cumulativeBookedRera": 1324249.0059642147, "cumulativeBookedPlanning": 1324249.0059642147, "cumulativeBookedSaleable": 1853948.6083499007, "cumulativeRegisteredRera": 1124061.5308151094, "cumulativeRegisteredPlanning": 1124061.5308151094, "cumulativeRegisteredSaleable": 1573686.143141153, "cumulativeValue": 17479202659.045723, "cumulativeRegistrationValue": 14836861655.069593, "cumulativeMarketing": 159900000, "cumulativeAcquisition": 369416596.4214711, "cumulativeCollections": 13031067106.113321, "remaining": 517 }, { "month": 27, "phase": "Continuation", "released": 27, "cumulativeReleased": 1522, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 117, "pendingRegistrationUnits": 113, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1680107974.6520977, "cumulativeNet": 1522, "cumulativeAgreements": 1405, "cumulativeRegistrations": 1292, "cumulativeBookedRera": 1348165.2087475148, "cumulativeBookedPlanning": 1348165.2087475148, "cumulativeBookedSaleable": 1887431.292246521, "cumulativeRegisteredRera": 1144434.592445328, "cumulativeRegisteredPlanning": 1144434.592445328, "cumulativeRegisteredSaleable": 1602208.4294234593, "cumulativeValue": 17794880566.600395, "cumulativeRegistrationValue": 15105772465.20876, "cumulativeMarketing": 165750000, "cumulativeAcquisition": 379007964.21471167, "cumulativeCollections": 13425664490.556662, "remaining": 490 }, { "month": 28, "phase": "Continuation", "released": 27, "cumulativeReleased": 1549, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 119, "pendingRegistrationUnits": 115, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 394597384.44333994, "uncollectedRegisteredValue": 1554421400.3479233, "cumulativeNet": 1549, "cumulativeAgreements": 1430, "cumulativeRegistrations": 1315, "cumulativeBookedRera": 1372081.411530815, "cumulativeBookedPlanning": 1372081.411530815, "cumulativeBookedSaleable": 1920913.9761431413, "cumulativeRegisteredRera": 1164807.6540755467, "cumulativeRegisteredPlanning": 1164807.6540755467, "cumulativeRegisteredSaleable": 1630730.7157057654, "cumulativeValue": 18110558474.155067, "cumulativeRegistrationValue": 15374683275.347925, "cumulativeMarketing": 171600000, "cumulativeAcquisition": 388599332.0079522, "cumulativeCollections": 13820261875.000002, "remaining": 463 }, { "month": 29, "phase": "Continuation", "released": 27, "cumulativeReleased": 1576, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 121, "pendingRegistrationUnits": 117, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 368290892.1471173, "uncollectedRegisteredValue": 1455041318.3399715, "cumulativeNet": 1576, "cumulativeAgreements": 1455, "cumulativeRegistrations": 1338, "cumulativeBookedRera": 1395997.6143141151, "cumulativeBookedPlanning": 1395997.6143141151, "cumulativeBookedSaleable": 1954396.6600397613, "cumulativeRegisteredRera": 1185180.7157057654, "cumulativeRegisteredPlanning": 1185180.7157057654, "cumulativeRegisteredSaleable": 1659253.0019880715, "cumulativeValue": 18426236381.70974, "cumulativeRegistrationValue": 15643594085.487091, "cumulativeMarketing": 177450000, "cumulativeAcquisition": 398190699.80119276, "cumulativeCollections": 14188552767.14712, "remaining": 436 }, { "month": 30, "phase": "Continuation", "released": 27, "cumulativeReleased": 1603, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 123, "pendingRegistrationUnits": 119, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 271833753.7276342, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1603, "cumulativeAgreements": 1480, "cumulativeRegistrations": 1361, "cumulativeBookedRera": 1419913.8170974154, "cumulativeBookedPlanning": 1419913.8170974154, "cumulativeBookedSaleable": 1987879.3439363816, "cumulativeRegisteredRera": 1205553.777335984, "cumulativeRegisteredPlanning": 1205553.777335984, "cumulativeRegisteredSaleable": 1687775.2882703778, "cumulativeValue": 18741914289.264412, "cumulativeRegistrationValue": 15912504895.626257, "cumulativeMarketing": 183300000, "cumulativeAcquisition": 407782067.5944333, "cumulativeCollections": 14460386520.874754, "remaining": 409 }, { "month": 31, "phase": "Continuation", "released": 27, "cumulativeReleased": 1630, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 125, "pendingRegistrationUnits": 121, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1630, "cumulativeAgreements": 1505, "cumulativeRegistrations": 1384, "cumulativeBookedRera": 1443830.0198807155, "cumulativeBookedPlanning": 1443830.0198807155, "cumulativeBookedSaleable": 2021362.027833002, "cumulativeRegisteredRera": 1225926.8389662027, "cumulativeRegisteredPlanning": 1225926.8389662027, "cumulativeRegisteredSaleable": 1716297.5745526839, "cumulativeValue": 19057592196.819084, "cumulativeRegistrationValue": 16181415705.765423, "cumulativeMarketing": 189150000, "cumulativeAcquisition": 417373435.38767385, "cumulativeCollections": 14729297331.01392, "remaining": 382 }, { "month": 32, "phase": "Continuation", "released": 27, "cumulativeReleased": 1657, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 127, "pendingRegistrationUnits": 123, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1657, "cumulativeAgreements": 1530, "cumulativeRegistrations": 1407, "cumulativeBookedRera": 1467746.2226640158, "cumulativeBookedPlanning": 1467746.2226640158, "cumulativeBookedSaleable": 2054844.7117296222, "cumulativeRegisteredRera": 1246299.9005964214, "cumulativeRegisteredPlanning": 1246299.9005964214, "cumulativeRegisteredSaleable": 1744819.8608349902, "cumulativeValue": 19373270104.373756, "cumulativeRegistrationValue": 16450326515.904589, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 426964803.1809144, "cumulativeCollections": 14998208141.153086, "remaining": 355 }, { "month": 33, "phase": "Continuation", "released": 27, "cumulativeReleased": 1684, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 129, "pendingRegistrationUnits": 125, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1684, "cumulativeAgreements": 1555, "cumulativeRegistrations": 1430, "cumulativeBookedRera": 1491662.4254473161, "cumulativeBookedPlanning": 1491662.4254473161, "cumulativeBookedSaleable": 2088327.3956262425, "cumulativeRegisteredRera": 1266672.9622266402, "cumulativeRegisteredPlanning": 1266672.9622266402, "cumulativeRegisteredSaleable": 1773342.1471172962, "cumulativeValue": 19688948011.92843, "cumulativeRegistrationValue": 16719237326.043755, "cumulativeMarketing": 200850000, "cumulativeAcquisition": 436556170.97415495, "cumulativeCollections": 15267118951.292252, "remaining": 328 }, { "month": 34, "phase": "Continuation", "released": 27, "cumulativeReleased": 1711, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 131, "pendingRegistrationUnits": 127, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1711, "cumulativeAgreements": 1580, "cumulativeRegistrations": 1453, "cumulativeBookedRera": 1515578.6282306162, "cumulativeBookedPlanning": 1515578.6282306162, "cumulativeBookedSaleable": 2121810.079522863, "cumulativeRegisteredRera": 1287046.0238568587, "cumulativeRegisteredPlanning": 1287046.0238568587, "cumulativeRegisteredSaleable": 1801864.4333996023, "cumulativeValue": 20004625919.4831, "cumulativeRegistrationValue": 16988148136.18292, "cumulativeMarketing": 206700000, "cumulativeAcquisition": 446147538.7673955, "cumulativeCollections": 15536029761.431417, "remaining": 301 }, { "month": 35, "phase": "Continuation", "released": 27, "cumulativeReleased": 1738, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 133, "pendingRegistrationUnits": 129, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751503, "cumulativeNet": 1738, "cumulativeAgreements": 1605, "cumulativeRegistrations": 1476, "cumulativeBookedRera": 1539494.8310139165, "cumulativeBookedPlanning": 1539494.8310139165, "cumulativeBookedSaleable": 2155292.7634194833, "cumulativeRegisteredRera": 1307419.0854870775, "cumulativeRegisteredPlanning": 1307419.0854870775, "cumulativeRegisteredSaleable": 1830386.7196819086, "cumulativeValue": 20320303827.037773, "cumulativeRegistrationValue": 17257058946.322086, "cumulativeMarketing": 212550000, "cumulativeAcquisition": 455738906.56063604, "cumulativeCollections": 15804940571.570583, "remaining": 274 }, { "month": 36, "phase": "Continuation", "released": 27, "cumulativeReleased": 1765, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 135, "pendingRegistrationUnits": 131, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.751501, "cumulativeNet": 1765, "cumulativeAgreements": 1630, "cumulativeRegistrations": 1499, "cumulativeBookedRera": 1563411.0337972166, "cumulativeBookedPlanning": 1563411.0337972166, "cumulativeBookedSaleable": 2188775.4473161036, "cumulativeRegisteredRera": 1327792.1471172962, "cumulativeRegisteredPlanning": 1327792.1471172962, "cumulativeRegisteredSaleable": 1858909.0059642147, "cumulativeValue": 20635981734.592445, "cumulativeRegistrationValue": 17525969756.46125, "cumulativeMarketing": 218400000, "cumulativeAcquisition": 465330274.3538766, "cumulativeCollections": 16073851381.70975, "remaining": 247 }, { "month": 37, "phase": "Continuation", "released": 27, "cumulativeReleased": 1792, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 137, "pendingRegistrationUnits": 133, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514992, "cumulativeNet": 1792, "cumulativeAgreements": 1655, "cumulativeRegistrations": 1522, "cumulativeBookedRera": 1587327.236580517, "cumulativeBookedPlanning": 1587327.236580517, "cumulativeBookedSaleable": 2222258.1312127234, "cumulativeRegisteredRera": 1348165.2087475148, "cumulativeRegisteredPlanning": 1348165.2087475148, "cumulativeRegisteredSaleable": 1887431.292246521, "cumulativeValue": 20951659642.147118, "cumulativeRegistrationValue": 17794880566.600414, "cumulativeMarketing": 224250000, "cumulativeAcquisition": 474921642.14711714, "cumulativeCollections": 16342762191.848915, "remaining": 220 }, { "month": 38, "phase": "Continuation", "released": 27, "cumulativeReleased": 1819, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 139, "pendingRegistrationUnits": 135, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514973, "cumulativeNet": 1819, "cumulativeAgreements": 1680, "cumulativeRegistrations": 1545, "cumulativeBookedRera": 1611243.439363817, "cumulativeBookedPlanning": 1611243.439363817, "cumulativeBookedSaleable": 2255740.8151093437, "cumulativeRegisteredRera": 1368538.2703777335, "cumulativeRegisteredPlanning": 1368538.2703777335, "cumulativeRegisteredSaleable": 1915953.578528827, "cumulativeValue": 21267337549.70179, "cumulativeRegistrationValue": 18063791376.73958, "cumulativeMarketing": 230100000, "cumulativeAcquisition": 484513009.9403577, "cumulativeCollections": 16611673001.988081, "remaining": 193 }, { "month": 39, "phase": "Continuation", "released": 27, "cumulativeReleased": 1846, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 141, "pendingRegistrationUnits": 137, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514954, "cumulativeNet": 1846, "cumulativeAgreements": 1705, "cumulativeRegistrations": 1568, "cumulativeBookedRera": 1635159.6421471173, "cumulativeBookedPlanning": 1635159.6421471173, "cumulativeBookedSaleable": 2289223.499005964, "cumulativeRegisteredRera": 1388911.3320079523, "cumulativeRegisteredPlanning": 1388911.3320079523, "cumulativeRegisteredSaleable": 1944475.8648111331, "cumulativeValue": 21583015457.256462, "cumulativeRegistrationValue": 18332702186.878742, "cumulativeMarketing": 235950000, "cumulativeAcquisition": 494104377.73359823, "cumulativeCollections": 16880583812.127247, "remaining": 166 }, { "month": 40, "phase": "Continuation", "released": 27, "cumulativeReleased": 1873, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 143, "pendingRegistrationUnits": 139, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514935, "cumulativeNet": 1873, "cumulativeAgreements": 1730, "cumulativeRegistrations": 1591, "cumulativeBookedRera": 1659075.8449304174, "cumulativeBookedPlanning": 1659075.8449304174, "cumulativeBookedSaleable": 2322706.1829025843, "cumulativeRegisteredRera": 1409284.393638171, "cumulativeRegisteredPlanning": 1409284.393638171, "cumulativeRegisteredSaleable": 1972998.1510934394, "cumulativeValue": 21898693364.811134, "cumulativeRegistrationValue": 18601612997.017906, "cumulativeMarketing": 241800000, "cumulativeAcquisition": 503695745.5268388, "cumulativeCollections": 17149494622.266413, "remaining": 139 }, { "month": 41, "phase": "Continuation", "released": 27, "cumulativeReleased": 1900, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 145, "pendingRegistrationUnits": 141, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 1900, "cumulativeAgreements": 1755, "cumulativeRegistrations": 1614, "cumulativeBookedRera": 1682992.0477137177, "cumulativeBookedPlanning": 1682992.0477137177, "cumulativeBookedSaleable": 2356188.8667992046, "cumulativeRegisteredRera": 1429657.4552683895, "cumulativeRegisteredPlanning": 1429657.4552683895, "cumulativeRegisteredSaleable": 2001520.4373757455, "cumulativeValue": 22214371272.365807, "cumulativeRegistrationValue": 18870523807.15707, "cumulativeMarketing": 247650000, "cumulativeAcquisition": 513287113.3200793, "cumulativeCollections": 17418405432.40558, "remaining": 112 }, { "month": 42, "phase": "Continuation", "released": 27, "cumulativeReleased": 1927, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 147, "pendingRegistrationUnits": 143, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 1927, "cumulativeAgreements": 1780, "cumulativeRegistrations": 1637, "cumulativeBookedRera": 1706908.2504970178, "cumulativeBookedPlanning": 1706908.2504970178, "cumulativeBookedSaleable": 2389671.550695825, "cumulativeRegisteredRera": 1450030.5168986083, "cumulativeRegisteredPlanning": 1450030.5168986083, "cumulativeRegisteredSaleable": 2030042.7236580518, "cumulativeValue": 22530049179.92048, "cumulativeRegistrationValue": 19139434617.296234, "cumulativeMarketing": 253500000, "cumulativeAcquisition": 522878481.1133199, "cumulativeCollections": 17687316242.544743, "remaining": 85 }, { "month": 43, "phase": "Continuation", "released": 27, "cumulativeReleased": 1954, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 29, "cancelled": 2, "net": 27, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 149, "pendingRegistrationUnits": 145, "carpetBooked": 23916.2027833002, "reraBooked": 23916.2027833002, "planningBooked": 23916.2027833002, "saleableBooked": 33482.68389662028, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 315677907.554672, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 16, "directUnits": 11, "marketing": 5850000, "cpCommission": 3741367.7932405565, "totalAcquisition": 9591367.793240556, "cac": 355235.8441940947, "mediaCAC": 216666.66666666666, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 1954, "cumulativeAgreements": 1805, "cumulativeRegistrations": 1660, "cumulativeBookedRera": 1730824.453280318, "cumulativeBookedPlanning": 1730824.453280318, "cumulativeBookedSaleable": 2423154.234592445, "cumulativeRegisteredRera": 1470403.578528827, "cumulativeRegisteredPlanning": 1470403.578528827, "cumulativeRegisteredSaleable": 2058565.0099403579, "cumulativeValue": 22845727087.47515, "cumulativeRegistrationValue": 19408345427.4354, "cumulativeMarketing": 259350000, "cumulativeAcquisition": 532469848.9065604, "cumulativeCollections": 17956227052.683907, "remaining": 58 }, { "month": 44, "phase": "Continuation", "released": 58, "cumulativeReleased": 2012, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 63, "cancelled": 5, "net": 58, "agreements": 25, "registrations": 23, "pendingAgreementUnits": 182, "pendingRegistrationUnits": 147, "carpetBooked": 51375.54671968191, "reraBooked": 51375.54671968191, "planningBooked": 51375.54671968191, "saleableBooked": 71925.76540755467, "carpetRegistered": 20373.061630218686, "reraRegistered": 20373.061630218686, "planningRegistered": 20373.061630218686, "saleableRegistered": 28522.286282306162, "value": 678122912.5248508, "unitTicket": 11691774.35387674, "agreementUnitPrice": 11691774.35387674, "agreementValue": 292294358.84691846, "registrationUnitPrice": 11691774.35387674, "registrationValue": 268910810.13916504, "rate": 13199.332285938728, "reraRate": 13199.332285938728, "planningRate": 13199.332285938728, "estimatedSaleableRate": 9428.094489956235, "cpUnits": 35, "directUnits": 23, "marketing": 5850000, "cpCommission": 8184242.047713718, "totalAcquisition": 14034242.04771372, "cac": 241969.69047782273, "mediaCAC": 100862.06896551725, "collections": 268910810.13916504, "uncollectedRegisteredValue": 1452118374.7514915, "cumulativeNet": 2012, "cumulativeAgreements": 1830, "cumulativeRegistrations": 1683, "cumulativeBookedRera": 1782200, "cumulativeBookedPlanning": 1782200, "cumulativeBookedSaleable": 2495080, "cumulativeRegisteredRera": 1490776.6401590456, "cumulativeRegisteredPlanning": 1490776.6401590456, "cumulativeRegisteredSaleable": 2087087.296222664, "cumulativeValue": 23523850000, "cumulativeRegistrationValue": 19677256237.574562, "cumulativeMarketing": 265200000, "cumulativeAcquisition": 546504090.9542742, "cumulativeCollections": 18225137862.82307, "remaining": 0 } ], "targetUnits": 807, "targetCarpet": 714285.7142857142, "targetRera": 714285.7142857142, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1.3, "conversion": 1.1 }, "firstReleaseUnits": 1009, "collectionScheduleValid": true, "collectionScheduleTotal": 100 } } }, "premium": { "planningModel": { "basis": "saleable", "area": 2500000, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "areaBasisVersion": 3, "factor": 1.4, "target": 1000000, "targetBasis": "saleable", "months": 8, "scenario": "premium", "confirmed": true, "monthlyLeads": 3500, "awarenessLead": 0.5, "releaseBuffer": 1.25, "cpCommission": 2, "installment1Lag": 3, "installment1Percent": 30, "installment2Lag": 6, "installment2Percent": 25, "installment3Lag": 12, "installment3Percent": 25, "leadQual": 35, "qualVisit": 40, "visitNegotiation": 45, "negBooking": 30, "cancellation": 8, "bookAgreement": 95, "agreementRegistration": 95, "lag": 1, "collection": 20, "cpShare": 60, "costPerLead": 1500, "escalation": 0, "postLeads": 3000, "release": [ 20, 18, 16, 14, 10, 8, 8, 6 ], "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area." } ], "areaAssumptionNotice": "The original preliminary design did not specify exclusive terraces. Those absent fields were migrated once to an explicit 0 sq ft design assumption. Blank or unknown terrace inputs now gate inventory. Saleable loading applies to RERA carpet plus exclusive terrace; balcony is excluded." }, "cases": { "conservative": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 125000, "ticket": 7475000, "units": 137, "allocatedCarpet": 89285.71428571429, "carpet": 89050, "reraArea": 89050, "planning": 89050, "saleable": 124669.99999999999, "extended": null, "assignedArea": 124669.99999999999, "revenue": 1024075000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 375000, "ticket": 9750000, "units": 357, "allocatedCarpet": 267857.1428571429, "carpet": 267750, "reraArea": 267750, "planning": 267750, "saleable": 374850, "extended": null, "assignedArea": 374850, "revenue": 3480750000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 375000, "ticket": 11925000, "units": 297, "allocatedCarpet": 267857.14285714284, "carpet": 267300, "reraArea": 267300, "planning": 267300, "saleable": 374220, "extended": null, "assignedArea": 374220, "revenue": 3541725000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 750000, "ticket": 14175000, "units": 510, "allocatedCarpet": 535714.2857142857, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 7229250000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 500000, "ticket": 17500000, "units": 285, "allocatedCarpet": 357142.85714285716, "carpet": 356250, "reraArea": 356250, "planning": 356250, "saleable": 498750, "extended": null, "assignedArea": 498750, "revenue": 4987500000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 375000, "ticket": 21025000, "units": 184, "allocatedCarpet": 267857.1428571429, "carpet": 266800, "reraArea": 266800, "planning": 266800, "saleable": 373519.99999999994, "extended": null, "assignedArea": 373519.99999999994, "revenue": 3868600000 } ], "units": 1770, "carpetArea": 1782650, "reraArea": 1782650, "planningArea": 1782650, "saleableArea": 2495710, "revenue": 24131900000, "assigned": 2495710, "assignedByBasis": 2495710, "assignedByAreaBasis": { "reraCarpet": 1782650, "developerPlanningCarpet": 1782650, "saleable": 2495710 }, "residual": 4290, "residualBasis": "saleable", "averageSize": 1007.1468926553672, "averagePlanningSize": 1007.1468926553672, "averageSaleableSize": 1410.0056497175142, "averageTicket": 13633841.807909604, "rate": 13537.093652708047, "planningRate": 13537.093652708047, "saleableRate": 9669.352609077176 }, "rows": [ { "month": 1, "phase": "Launch", "released": 177, "cumulativeReleased": 177, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 39, "pendingRegistrationUnits": 0, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 39, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 39278.72881355932, "cumulativeBookedPlanning": 39278.72881355932, "cumulativeBookedSaleable": 54990.220338983054, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 531719830.5084746, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 3937500, "cumulativeAcquisition": 10209067.231638419, "cumulativeCollections": 0, "remaining": 1731 }, { "month": 2, "phase": "Launch", "released": 159, "cumulativeReleased": 336, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 0, "pendingAgreementUnits": 41, "pendingRegistrationUnits": 37, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 78, "cumulativeAgreements": 37, "cumulativeRegistrations": 0, "cumulativeBookedRera": 78557.45762711864, "cumulativeBookedPlanning": 78557.45762711864, "cumulativeBookedSaleable": 109980.44067796611, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1063439661.0169492, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 7875000, "cumulativeAcquisition": 20418134.463276837, "cumulativeCollections": 0, "remaining": 1692 }, { "month": 3, "phase": "Launch", "released": 142, "cumulativeReleased": 478, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 43, "pendingRegistrationUnits": 39, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 95436892.65536724, "uncollectedRegisteredValue": 381747570.6214689, "cumulativeNet": 117, "cumulativeAgreements": 74, "cumulativeRegistrations": 35, "cumulativeBookedRera": 117836.18644067796, "cumulativeBookedPlanning": 117836.18644067796, "cumulativeBookedSaleable": 164970.66101694916, "cumulativeRegisteredRera": 35250.141242937854, "cumulativeRegisteredPlanning": 35250.141242937854, "cumulativeRegisteredSaleable": 49350.197740113, "cumulativeValue": 1595159491.5254238, "cumulativeRegistrationValue": 477184463.27683616, "cumulativeMarketing": 11812500, "cumulativeAcquisition": 30627201.694915257, "cumulativeCollections": 95436892.65536724, "remaining": 1653 }, { "month": 4, "phase": "Launch", "released": 124, "cumulativeReleased": 602, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 45, "pendingRegistrationUnits": 41, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 95436892.65536724, "uncollectedRegisteredValue": 763495141.2429378, "cumulativeNet": 156, "cumulativeAgreements": 111, "cumulativeRegistrations": 70, "cumulativeBookedRera": 157114.91525423728, "cumulativeBookedPlanning": 157114.91525423728, "cumulativeBookedSaleable": 219960.88135593222, "cumulativeRegisteredRera": 70500.28248587571, "cumulativeRegisteredPlanning": 70500.28248587571, "cumulativeRegisteredSaleable": 98700.395480226, "cumulativeValue": 2126879322.0338984, "cumulativeRegistrationValue": 954368926.5536723, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 40836268.926553674, "cumulativeCollections": 190873785.31073448, "remaining": 1614 }, { "month": 5, "phase": "Launch", "released": 88, "cumulativeReleased": 690, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 47, "pendingRegistrationUnits": 43, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 95436892.65536724, "uncollectedRegisteredValue": 1145242711.8644068, "cumulativeNet": 195, "cumulativeAgreements": 148, "cumulativeRegistrations": 105, "cumulativeBookedRera": 196393.64406779662, "cumulativeBookedPlanning": 196393.64406779662, "cumulativeBookedSaleable": 274951.10169491527, "cumulativeRegisteredRera": 105750.42372881356, "cumulativeRegisteredPlanning": 105750.42372881356, "cumulativeRegisteredSaleable": 148050.59322033898, "cumulativeValue": 2658599152.5423727, "cumulativeRegistrationValue": 1431553389.8305085, "cumulativeMarketing": 19687500, "cumulativeAcquisition": 51045336.15819209, "cumulativeCollections": 286310677.9661017, "remaining": 1575 }, { "month": 6, "phase": "Launch", "released": 71, "cumulativeReleased": 761, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 49, "pendingRegistrationUnits": 45, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 238592231.63841808, "uncollectedRegisteredValue": 1383834943.5028248, "cumulativeNet": 234, "cumulativeAgreements": 185, "cumulativeRegistrations": 140, "cumulativeBookedRera": 235672.37288135593, "cumulativeBookedPlanning": 235672.37288135593, "cumulativeBookedSaleable": 329941.3220338983, "cumulativeRegisteredRera": 141000.56497175142, "cumulativeRegisteredPlanning": 141000.56497175142, "cumulativeRegisteredSaleable": 197400.790960452, "cumulativeValue": 3190318983.050847, "cumulativeRegistrationValue": 1908737853.1073446, "cumulativeMarketing": 23625000, "cumulativeAcquisition": 61254403.38983051, "cumulativeCollections": 524902909.6045198, "remaining": 1536 }, { "month": 7, "phase": "Launch", "released": 71, "cumulativeReleased": 832, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 51, "pendingRegistrationUnits": 47, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 238592231.63841808, "uncollectedRegisteredValue": 1622427175.1412432, "cumulativeNet": 273, "cumulativeAgreements": 222, "cumulativeRegistrations": 175, "cumulativeBookedRera": 274951.10169491527, "cumulativeBookedPlanning": 274951.10169491527, "cumulativeBookedSaleable": 384931.5423728814, "cumulativeRegisteredRera": 176250.70621468927, "cumulativeRegisteredPlanning": 176250.70621468927, "cumulativeRegisteredSaleable": 246750.98870056498, "cumulativeValue": 3722038813.5593214, "cumulativeRegistrationValue": 2385922316.384181, "cumulativeMarketing": 27562500, "cumulativeAcquisition": 71463470.62146893, "cumulativeCollections": 763495141.2429378, "remaining": 1497 }, { "month": 8, "phase": "Launch", "released": 56, "cumulativeReleased": 888, "awareness": 525000, "leads": 2625, "qualified": 918, "visits": 367, "negotiations": 165, "bookings": 42, "cancelled": 3, "net": 39, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 53, "pendingRegistrationUnits": 49, "carpetBooked": 39278.72881355932, "reraBooked": 39278.72881355932, "planningBooked": 39278.72881355932, "saleableBooked": 54990.220338983054, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 531719830.5084746, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 23, "directUnits": 16, "marketing": 3937500, "cpCommission": 6271567.2316384185, "totalAcquisition": 10209067.231638419, "cac": 261770.95465739534, "mediaCAC": 100961.53846153847, "collections": 238592231.63841808, "uncollectedRegisteredValue": 1861019406.7796617, "cumulativeNet": 312, "cumulativeAgreements": 259, "cumulativeRegistrations": 210, "cumulativeBookedRera": 314229.83050847455, "cumulativeBookedPlanning": 314229.83050847455, "cumulativeBookedSaleable": 439921.76271186443, "cumulativeRegisteredRera": 211500.84745762713, "cumulativeRegisteredPlanning": 211500.84745762713, "cumulativeRegisteredSaleable": 296101.18644067796, "cumulativeValue": 4253758644.0677958, "cumulativeRegistrationValue": 2863106779.6610174, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 81672537.85310735, "cumulativeCollections": 1002087372.8813559, "remaining": 1458 }, { "month": 9, "phase": "Continuation", "released": 24, "cumulativeReleased": 912, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 37, "registrations": 35, "pendingAgreementUnits": 48, "pendingRegistrationUnits": 51, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 504452146.8926554, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 357888347.4576271, "uncollectedRegisteredValue": 1980315522.5988708, "cumulativeNet": 344, "cumulativeAgreements": 296, "cumulativeRegistrations": 245, "cumulativeBookedRera": 346458.5310734463, "cumulativeBookedPlanning": 346458.5310734463, "cumulativeBookedSaleable": 485041.94350282487, "cumulativeRegisteredRera": 246750.98870056495, "cumulativeRegisteredPlanning": 246750.98870056495, "cumulativeRegisteredSaleable": 345451.384180791, "cumulativeValue": 4690041581.920903, "cumulativeRegistrationValue": 3340291242.937854, "cumulativeMarketing": 34875000, "cumulativeAcquisition": 90228397.74011299, "cumulativeCollections": 1359975720.338983, "remaining": 1426 }, { "month": 10, "phase": "Continuation", "released": 24, "cumulativeReleased": 936, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 35, "pendingAgreementUnits": 50, "pendingRegistrationUnits": 46, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 35250.141242937854, "reraRegistered": 35250.141242937854, "planningRegistered": 35250.141242937854, "saleableRegistered": 49350.197740113, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 477184463.27683616, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 357888347.4576271, "uncollectedRegisteredValue": 2099611638.41808, "cumulativeNet": 376, "cumulativeAgreements": 326, "cumulativeRegistrations": 280, "cumulativeBookedRera": 378687.23163841804, "cumulativeBookedPlanning": 378687.23163841804, "cumulativeBookedSaleable": 530162.1242937853, "cumulativeRegisteredRera": 282001.12994350283, "cumulativeRegisteredPlanning": 282001.12994350283, "cumulativeRegisteredSaleable": 394801.581920904, "cumulativeValue": 5126324519.774011, "cumulativeRegistrationValue": 3817475706.21469, "cumulativeMarketing": 38250000, "cumulativeAcquisition": 98784257.62711865, "cumulativeCollections": 1717864067.79661, "remaining": 1394 }, { "month": 11, "phase": "Continuation", "released": 24, "cumulativeReleased": 960, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 52, "pendingRegistrationUnits": 48, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 338800968.92655367, "uncollectedRegisteredValue": 2142558240.1129954, "cumulativeNet": 408, "cumulativeAgreements": 356, "cumulativeRegistrations": 308, "cumulativeBookedRera": 410915.9322033898, "cumulativeBookedPlanning": 410915.9322033898, "cumulativeBookedSaleable": 575282.3050847457, "cumulativeRegisteredRera": 310201.2429378531, "cumulativeRegisteredPlanning": 310201.2429378531, "cumulativeRegisteredSaleable": 434281.7401129944, "cumulativeValue": 5562607457.627118, "cumulativeRegistrationValue": 4199223276.836159, "cumulativeMarketing": 41625000, "cumulativeAcquisition": 107340117.5141243, "cumulativeCollections": 2056665036.7231638, "remaining": 1362 }, { "month": 12, "phase": "Continuation", "released": 24, "cumulativeReleased": 984, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 54, "pendingRegistrationUnits": 50, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 338800968.92655367, "uncollectedRegisteredValue": 2185504841.807911, "cumulativeNet": 440, "cumulativeAgreements": 386, "cumulativeRegistrations": 336, "cumulativeBookedRera": 443144.63276836154, "cumulativeBookedPlanning": 443144.63276836154, "cumulativeBookedSaleable": 620402.4858757062, "cumulativeRegisteredRera": 338401.35593220335, "cumulativeRegisteredPlanning": 338401.35593220335, "cumulativeRegisteredSaleable": 473761.8983050848, "cumulativeValue": 5998890395.480226, "cumulativeRegistrationValue": 4580970847.457628, "cumulativeMarketing": 45000000, "cumulativeAcquisition": 115895977.40112996, "cumulativeCollections": 2395466005.6497173, "remaining": 1330 }, { "month": 13, "phase": "Continuation", "released": 24, "cumulativeReleased": 1008, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 56, "pendingRegistrationUnits": 52, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 338800968.92655367, "uncollectedRegisteredValue": 2228451443.5028257, "cumulativeNet": 472, "cumulativeAgreements": 416, "cumulativeRegistrations": 364, "cumulativeBookedRera": 475373.3333333333, "cumulativeBookedPlanning": 475373.3333333333, "cumulativeBookedSaleable": 665522.6666666667, "cumulativeRegisteredRera": 366601.4689265537, "cumulativeRegisteredPlanning": 366601.4689265537, "cumulativeRegisteredSaleable": 513242.0564971752, "cumulativeValue": 6435173333.333333, "cumulativeRegistrationValue": 4962718418.079097, "cumulativeMarketing": 48375000, "cumulativeAcquisition": 124451837.28813562, "cumulativeCollections": 2734266974.576271, "remaining": 1298 }, { "month": 14, "phase": "Continuation", "released": 24, "cumulativeReleased": 1032, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 58, "pendingRegistrationUnits": 54, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 310169901.1299435, "uncollectedRegisteredValue": 2300029112.994351, "cumulativeNet": 504, "cumulativeAgreements": 446, "cumulativeRegistrations": 392, "cumulativeBookedRera": 507602.0338983051, "cumulativeBookedPlanning": 507602.0338983051, "cumulativeBookedSaleable": 710642.8474576272, "cumulativeRegisteredRera": 394801.58192090393, "cumulativeRegisteredPlanning": 394801.58192090393, "cumulativeRegisteredSaleable": 552722.2146892656, "cumulativeValue": 6871456271.18644, "cumulativeRegistrationValue": 5344465988.700565, "cumulativeMarketing": 51750000, "cumulativeAcquisition": 133007697.17514127, "cumulativeCollections": 3044436875.7062144, "remaining": 1266 }, { "month": 15, "phase": "Continuation", "released": 24, "cumulativeReleased": 1056, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 60, "pendingRegistrationUnits": 56, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 429466016.9491525, "uncollectedRegisteredValue": 2252310666.666667, "cumulativeNet": 536, "cumulativeAgreements": 476, "cumulativeRegistrations": 420, "cumulativeBookedRera": 539830.7344632768, "cumulativeBookedPlanning": 539830.7344632768, "cumulativeBookedSaleable": 755763.0282485876, "cumulativeRegisteredRera": 423001.69491525425, "cumulativeRegisteredPlanning": 423001.69491525425, "cumulativeRegisteredSaleable": 592202.3728813559, "cumulativeValue": 7307739209.039548, "cumulativeRegistrationValue": 5726213559.322034, "cumulativeMarketing": 55125000, "cumulativeAcquisition": 141563557.06214693, "cumulativeCollections": 3473902892.655367, "remaining": 1234 }, { "month": 16, "phase": "Continuation", "released": 24, "cumulativeReleased": 1080, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 62, "pendingRegistrationUnits": 58, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 429466016.9491525, "uncollectedRegisteredValue": 2204592220.338983, "cumulativeNet": 568, "cumulativeAgreements": 506, "cumulativeRegistrations": 448, "cumulativeBookedRera": 572059.4350282486, "cumulativeBookedPlanning": 572059.4350282486, "cumulativeBookedSaleable": 800883.2090395481, "cumulativeRegisteredRera": 451201.8079096045, "cumulativeRegisteredPlanning": 451201.8079096045, "cumulativeRegisteredSaleable": 631682.5310734464, "cumulativeValue": 7744022146.892655, "cumulativeRegistrationValue": 6107961129.943502, "cumulativeMarketing": 58500000, "cumulativeAcquisition": 150119416.9491526, "cumulativeCollections": 3903368909.6045194, "remaining": 1202 }, { "month": 17, "phase": "Continuation", "released": 24, "cumulativeReleased": 1104, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 64, "pendingRegistrationUnits": 60, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 405606793.7853107, "uncollectedRegisteredValue": 2180732997.1751413, "cumulativeNet": 600, "cumulativeAgreements": 536, "cumulativeRegistrations": 476, "cumulativeBookedRera": 604288.1355932204, "cumulativeBookedPlanning": 604288.1355932204, "cumulativeBookedSaleable": 846003.3898305085, "cumulativeRegisteredRera": 479401.9209039548, "cumulativeRegisteredPlanning": 479401.9209039548, "cumulativeRegisteredSaleable": 671162.6892655367, "cumulativeValue": 8180305084.745763, "cumulativeRegistrationValue": 6489708700.564971, "cumulativeMarketing": 61875000, "cumulativeAcquisition": 158675276.83615825, "cumulativeCollections": 4308975703.38983, "remaining": 1170 }, { "month": 18, "phase": "Continuation", "released": 24, "cumulativeReleased": 1128, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 66, "pendingRegistrationUnits": 62, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 405606793.7853107, "uncollectedRegisteredValue": 2156873774.011299, "cumulativeNet": 632, "cumulativeAgreements": 566, "cumulativeRegistrations": 504, "cumulativeBookedRera": 636516.836158192, "cumulativeBookedPlanning": 636516.836158192, "cumulativeBookedSaleable": 891123.5706214689, "cumulativeRegisteredRera": 507602.0338983051, "cumulativeRegisteredPlanning": 507602.0338983051, "cumulativeRegisteredSaleable": 710642.8474576272, "cumulativeValue": 8616588022.59887, "cumulativeRegistrationValue": 6871456271.1864395, "cumulativeMarketing": 65250000, "cumulativeAcquisition": 167231136.7231639, "cumulativeCollections": 4714582497.17514, "remaining": 1138 }, { "month": 19, "phase": "Continuation", "released": 24, "cumulativeReleased": 1152, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 68, "pendingRegistrationUnits": 64, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 405606793.7853107, "uncollectedRegisteredValue": 2133014550.847457, "cumulativeNet": 664, "cumulativeAgreements": 596, "cumulativeRegistrations": 532, "cumulativeBookedRera": 668745.5367231638, "cumulativeBookedPlanning": 668745.5367231638, "cumulativeBookedSaleable": 936243.7514124294, "cumulativeRegisteredRera": 535802.1468926553, "cumulativeRegisteredPlanning": 535802.1468926553, "cumulativeRegisteredSaleable": 750123.0056497175, "cumulativeValue": 9052870960.451977, "cumulativeRegistrationValue": 7253203841.807908, "cumulativeMarketing": 68625000, "cumulativeAcquisition": 175786996.61016956, "cumulativeCollections": 5120189290.960451, "remaining": 1106 }, { "month": 20, "phase": "Continuation", "released": 24, "cumulativeReleased": 1176, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 70, "pendingRegistrationUnits": 66, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 405606793.7853107, "uncollectedRegisteredValue": 2109155327.6836147, "cumulativeNet": 696, "cumulativeAgreements": 626, "cumulativeRegistrations": 560, "cumulativeBookedRera": 700974.2372881356, "cumulativeBookedPlanning": 700974.2372881356, "cumulativeBookedSaleable": 981363.9322033898, "cumulativeRegisteredRera": 564002.2598870057, "cumulativeRegisteredPlanning": 564002.2598870057, "cumulativeRegisteredSaleable": 789603.163841808, "cumulativeValue": 9489153898.305084, "cumulativeRegistrationValue": 7634951412.429377, "cumulativeMarketing": 72000000, "cumulativeAcquisition": 184342856.49717522, "cumulativeCollections": 5525796084.745762, "remaining": 1074 }, { "month": 21, "phase": "Continuation", "released": 24, "cumulativeReleased": 1200, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 72, "pendingRegistrationUnits": 68, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 405606793.7853107, "uncollectedRegisteredValue": 2085296104.5197725, "cumulativeNet": 728, "cumulativeAgreements": 656, "cumulativeRegistrations": 588, "cumulativeBookedRera": 733202.9378531073, "cumulativeBookedPlanning": 733202.9378531073, "cumulativeBookedSaleable": 1026484.1129943504, "cumulativeRegisteredRera": 592202.3728813559, "cumulativeRegisteredPlanning": 592202.3728813559, "cumulativeRegisteredSaleable": 829083.3220338983, "cumulativeValue": 9925436836.158192, "cumulativeRegistrationValue": 8016698983.050845, "cumulativeMarketing": 75375000, "cumulativeAcquisition": 192898716.38418087, "cumulativeCollections": 5931402878.531073, "remaining": 1042 }, { "month": 22, "phase": "Continuation", "released": 24, "cumulativeReleased": 1224, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 74, "pendingRegistrationUnits": 70, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 405606793.7853107, "uncollectedRegisteredValue": 2061436881.3559303, "cumulativeNet": 760, "cumulativeAgreements": 686, "cumulativeRegistrations": 616, "cumulativeBookedRera": 765431.6384180791, "cumulativeBookedPlanning": 765431.6384180791, "cumulativeBookedSaleable": 1071604.2937853108, "cumulativeRegisteredRera": 620402.4858757062, "cumulativeRegisteredPlanning": 620402.4858757062, "cumulativeRegisteredSaleable": 868563.4802259888, "cumulativeValue": 10361719774.0113, "cumulativeRegistrationValue": 8398446553.672314, "cumulativeMarketing": 78750000, "cumulativeAcquisition": 201454576.27118653, "cumulativeCollections": 6337009672.316383, "remaining": 1010 }, { "month": 23, "phase": "Continuation", "released": 24, "cumulativeReleased": 1248, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 76, "pendingRegistrationUnits": 72, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.3559313, "cumulativeNet": 792, "cumulativeAgreements": 716, "cumulativeRegistrations": 644, "cumulativeBookedRera": 797660.3389830508, "cumulativeBookedPlanning": 797660.3389830508, "cumulativeBookedSaleable": 1116724.4745762711, "cumulativeRegisteredRera": 648602.5988700564, "cumulativeRegisteredPlanning": 648602.5988700564, "cumulativeRegisteredSaleable": 908043.6384180791, "cumulativeValue": 10798002711.864407, "cumulativeRegistrationValue": 8780194124.293783, "cumulativeMarketing": 82125000, "cumulativeAcquisition": 210010436.1581922, "cumulativeCollections": 6718757242.937852, "remaining": 978 }, { "month": 24, "phase": "Continuation", "released": 24, "cumulativeReleased": 1272, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 78, "pendingRegistrationUnits": 74, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.3559322, "cumulativeNet": 824, "cumulativeAgreements": 746, "cumulativeRegistrations": 672, "cumulativeBookedRera": 829889.0395480226, "cumulativeBookedPlanning": 829889.0395480226, "cumulativeBookedSaleable": 1161844.6553672317, "cumulativeRegisteredRera": 676802.7118644067, "cumulativeRegisteredPlanning": 676802.7118644067, "cumulativeRegisteredSaleable": 947523.7966101696, "cumulativeValue": 11234285649.717514, "cumulativeRegistrationValue": 9161941694.915253, "cumulativeMarketing": 85500000, "cumulativeAcquisition": 218566296.04519784, "cumulativeCollections": 7100504813.55932, "remaining": 946 }, { "month": 25, "phase": "Continuation", "released": 24, "cumulativeReleased": 1296, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 80, "pendingRegistrationUnits": 76, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.3559332, "cumulativeNet": 856, "cumulativeAgreements": 776, "cumulativeRegistrations": 700, "cumulativeBookedRera": 862117.7401129943, "cumulativeBookedPlanning": 862117.7401129943, "cumulativeBookedSaleable": 1206964.8361581923, "cumulativeRegisteredRera": 705002.8248587571, "cumulativeRegisteredPlanning": 705002.8248587571, "cumulativeRegisteredSaleable": 987003.9548022599, "cumulativeValue": 11670568587.570621, "cumulativeRegistrationValue": 9543689265.536722, "cumulativeMarketing": 88875000, "cumulativeAcquisition": 227122155.9322035, "cumulativeCollections": 7482252384.180789, "remaining": 914 }, { "month": 26, "phase": "Continuation", "released": 24, "cumulativeReleased": 1320, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 82, "pendingRegistrationUnits": 78, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.3559341, "cumulativeNet": 888, "cumulativeAgreements": 806, "cumulativeRegistrations": 728, "cumulativeBookedRera": 894346.4406779661, "cumulativeBookedPlanning": 894346.4406779661, "cumulativeBookedSaleable": 1252085.0169491526, "cumulativeRegisteredRera": 733202.9378531073, "cumulativeRegisteredPlanning": 733202.9378531073, "cumulativeRegisteredSaleable": 1026484.1129943504, "cumulativeValue": 12106851525.423729, "cumulativeRegistrationValue": 9925436836.158192, "cumulativeMarketing": 92250000, "cumulativeAcquisition": 235678015.81920916, "cumulativeCollections": 7863999954.802258, "remaining": 882 }, { "month": 27, "phase": "Continuation", "released": 24, "cumulativeReleased": 1344, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 80, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355935, "cumulativeNet": 920, "cumulativeAgreements": 836, "cumulativeRegistrations": 756, "cumulativeBookedRera": 926575.1412429378, "cumulativeBookedPlanning": 926575.1412429378, "cumulativeBookedSaleable": 1297205.1977401131, "cumulativeRegisteredRera": 761403.0508474576, "cumulativeRegisteredPlanning": 761403.0508474576, "cumulativeRegisteredSaleable": 1065964.2711864407, "cumulativeValue": 12543134463.276836, "cumulativeRegistrationValue": 10307184406.779661, "cumulativeMarketing": 95625000, "cumulativeAcquisition": 244233875.70621482, "cumulativeCollections": 8245747525.423726, "remaining": 850 }, { "month": 28, "phase": "Continuation", "released": 24, "cumulativeReleased": 1368, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 82, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 952, "cumulativeAgreements": 866, "cumulativeRegistrations": 784, "cumulativeBookedRera": 958803.8418079095, "cumulativeBookedPlanning": 958803.8418079095, "cumulativeBookedSaleable": 1342325.3785310735, "cumulativeRegisteredRera": 789603.1638418079, "cumulativeRegisteredPlanning": 789603.1638418079, "cumulativeRegisteredSaleable": 1105444.4293785312, "cumulativeValue": 12979417401.129944, "cumulativeRegistrationValue": 10688931977.40113, "cumulativeMarketing": 99000000, "cumulativeAcquisition": 252789735.59322047, "cumulativeCollections": 8627495096.045195, "remaining": 818 }, { "month": 29, "phase": "Continuation", "released": 24, "cumulativeReleased": 1392, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 88, "pendingRegistrationUnits": 84, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 984, "cumulativeAgreements": 896, "cumulativeRegistrations": 812, "cumulativeBookedRera": 991032.5423728813, "cumulativeBookedPlanning": 991032.5423728813, "cumulativeBookedSaleable": 1387445.559322034, "cumulativeRegisteredRera": 817803.2768361581, "cumulativeRegisteredPlanning": 817803.2768361581, "cumulativeRegisteredSaleable": 1144924.5875706216, "cumulativeValue": 13415700338.983051, "cumulativeRegistrationValue": 11070679548.0226, "cumulativeMarketing": 102375000, "cumulativeAcquisition": 261345595.48022613, "cumulativeCollections": 9009242666.666664, "remaining": 786 }, { "month": 30, "phase": "Continuation", "released": 24, "cumulativeReleased": 1416, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 86, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1016, "cumulativeAgreements": 926, "cumulativeRegistrations": 840, "cumulativeBookedRera": 1023261.2429378531, "cumulativeBookedPlanning": 1023261.2429378531, "cumulativeBookedSaleable": 1432565.7401129943, "cumulativeRegisteredRera": 846003.3898305085, "cumulativeRegisteredPlanning": 846003.3898305085, "cumulativeRegisteredSaleable": 1184404.7457627119, "cumulativeValue": 13851983276.836159, "cumulativeRegistrationValue": 11452427118.64407, "cumulativeMarketing": 105750000, "cumulativeAcquisition": 269901455.3672318, "cumulativeCollections": 9390990237.288134, "remaining": 754 }, { "month": 31, "phase": "Continuation", "released": 24, "cumulativeReleased": 1440, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 92, "pendingRegistrationUnits": 88, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1048, "cumulativeAgreements": 956, "cumulativeRegistrations": 868, "cumulativeBookedRera": 1055489.9435028248, "cumulativeBookedPlanning": 1055489.9435028248, "cumulativeBookedSaleable": 1477685.920903955, "cumulativeRegisteredRera": 874203.5028248588, "cumulativeRegisteredPlanning": 874203.5028248588, "cumulativeRegisteredSaleable": 1223884.9039548023, "cumulativeValue": 14288266214.689266, "cumulativeRegistrationValue": 11834174689.26554, "cumulativeMarketing": 109125000, "cumulativeAcquisition": 278457315.2542374, "cumulativeCollections": 9772737807.909603, "remaining": 722 }, { "month": 32, "phase": "Continuation", "released": 24, "cumulativeReleased": 1464, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 94, "pendingRegistrationUnits": 90, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1080, "cumulativeAgreements": 986, "cumulativeRegistrations": 896, "cumulativeBookedRera": 1087718.6440677966, "cumulativeBookedPlanning": 1087718.6440677966, "cumulativeBookedSaleable": 1522806.1016949152, "cumulativeRegisteredRera": 902403.615819209, "cumulativeRegisteredPlanning": 902403.615819209, "cumulativeRegisteredSaleable": 1263365.0621468928, "cumulativeValue": 14724549152.542374, "cumulativeRegistrationValue": 12215922259.887009, "cumulativeMarketing": 112500000, "cumulativeAcquisition": 287013175.14124304, "cumulativeCollections": 10154485378.531073, "remaining": 690 }, { "month": 33, "phase": "Continuation", "released": 24, "cumulativeReleased": 1488, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 92, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1112, "cumulativeAgreements": 1016, "cumulativeRegistrations": 924, "cumulativeBookedRera": 1119947.3446327683, "cumulativeBookedPlanning": 1119947.3446327683, "cumulativeBookedSaleable": 1567926.2824858758, "cumulativeRegisteredRera": 930603.7288135593, "cumulativeRegisteredPlanning": 930603.7288135593, "cumulativeRegisteredSaleable": 1302845.220338983, "cumulativeValue": 15160832090.395481, "cumulativeRegistrationValue": 12597669830.508478, "cumulativeMarketing": 115875000, "cumulativeAcquisition": 295569035.02824867, "cumulativeCollections": 10536232949.152542, "remaining": 658 }, { "month": 34, "phase": "Continuation", "released": 24, "cumulativeReleased": 1512, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 98, "pendingRegistrationUnits": 94, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1144, "cumulativeAgreements": 1046, "cumulativeRegistrations": 952, "cumulativeBookedRera": 1152176.04519774, "cumulativeBookedPlanning": 1152176.04519774, "cumulativeBookedSaleable": 1613046.4632768363, "cumulativeRegisteredRera": 958803.8418079095, "cumulativeRegisteredPlanning": 958803.8418079095, "cumulativeRegisteredSaleable": 1342325.3785310735, "cumulativeValue": 15597115028.248589, "cumulativeRegistrationValue": 12979417401.129948, "cumulativeMarketing": 119250000, "cumulativeAcquisition": 304124894.9152543, "cumulativeCollections": 10917980519.774012, "remaining": 626 }, { "month": 35, "phase": "Continuation", "released": 24, "cumulativeReleased": 1536, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 100, "pendingRegistrationUnits": 96, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1176, "cumulativeAgreements": 1076, "cumulativeRegistrations": 980, "cumulativeBookedRera": 1184404.7457627119, "cumulativeBookedPlanning": 1184404.7457627119, "cumulativeBookedSaleable": 1658166.6440677966, "cumulativeRegisteredRera": 987003.9548022598, "cumulativeRegisteredPlanning": 987003.9548022598, "cumulativeRegisteredSaleable": 1381805.536723164, "cumulativeValue": 16033397966.101696, "cumulativeRegistrationValue": 13361164971.751417, "cumulativeMarketing": 122625000, "cumulativeAcquisition": 312680754.8022599, "cumulativeCollections": 11299728090.395481, "remaining": 594 }, { "month": 36, "phase": "Continuation", "released": 24, "cumulativeReleased": 1560, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 98, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1208, "cumulativeAgreements": 1106, "cumulativeRegistrations": 1008, "cumulativeBookedRera": 1216633.4463276835, "cumulativeBookedPlanning": 1216633.4463276835, "cumulativeBookedSaleable": 1703286.8248587572, "cumulativeRegisteredRera": 1015204.0677966102, "cumulativeRegisteredPlanning": 1015204.0677966102, "cumulativeRegisteredSaleable": 1421285.6949152544, "cumulativeValue": 16469680903.954803, "cumulativeRegistrationValue": 13742912542.372887, "cumulativeMarketing": 126000000, "cumulativeAcquisition": 321236614.68926555, "cumulativeCollections": 11681475661.01695, "remaining": 562 }, { "month": 37, "phase": "Continuation", "released": 24, "cumulativeReleased": 1584, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 104, "pendingRegistrationUnits": 100, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1240, "cumulativeAgreements": 1136, "cumulativeRegistrations": 1036, "cumulativeBookedRera": 1248862.1468926554, "cumulativeBookedPlanning": 1248862.1468926554, "cumulativeBookedSaleable": 1748407.0056497175, "cumulativeRegisteredRera": 1043404.1807909604, "cumulativeRegisteredPlanning": 1043404.1807909604, "cumulativeRegisteredSaleable": 1460765.8531073446, "cumulativeValue": 16905963841.80791, "cumulativeRegistrationValue": 14124660112.994356, "cumulativeMarketing": 129375000, "cumulativeAcquisition": 329792474.5762712, "cumulativeCollections": 12063223231.63842, "remaining": 530 }, { "month": 38, "phase": "Continuation", "released": 24, "cumulativeReleased": 1608, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 102, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1272, "cumulativeAgreements": 1166, "cumulativeRegistrations": 1064, "cumulativeBookedRera": 1281090.847457627, "cumulativeBookedPlanning": 1281090.847457627, "cumulativeBookedSaleable": 1793527.186440678, "cumulativeRegisteredRera": 1071604.2937853106, "cumulativeRegisteredPlanning": 1071604.2937853106, "cumulativeRegisteredSaleable": 1500246.011299435, "cumulativeValue": 17342246779.66102, "cumulativeRegistrationValue": 14506407683.615826, "cumulativeMarketing": 132750000, "cumulativeAcquisition": 338348334.4632768, "cumulativeCollections": 12444970802.25989, "remaining": 498 }, { "month": 39, "phase": "Continuation", "released": 24, "cumulativeReleased": 1632, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 104, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1304, "cumulativeAgreements": 1196, "cumulativeRegistrations": 1092, "cumulativeBookedRera": 1313319.5480225987, "cumulativeBookedPlanning": 1313319.5480225987, "cumulativeBookedSaleable": 1838647.3672316384, "cumulativeRegisteredRera": 1099804.406779661, "cumulativeRegisteredPlanning": 1099804.406779661, "cumulativeRegisteredSaleable": 1539726.1694915255, "cumulativeValue": 17778529717.514126, "cumulativeRegistrationValue": 14888155254.237295, "cumulativeMarketing": 136125000, "cumulativeAcquisition": 346904194.35028243, "cumulativeCollections": 12826718372.88136, "remaining": 466 }, { "month": 40, "phase": "Continuation", "released": 24, "cumulativeReleased": 1656, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 110, "pendingRegistrationUnits": 106, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1336, "cumulativeAgreements": 1226, "cumulativeRegistrations": 1120, "cumulativeBookedRera": 1345548.2485875706, "cumulativeBookedPlanning": 1345548.2485875706, "cumulativeBookedSaleable": 1883767.548022599, "cumulativeRegisteredRera": 1128004.5197740113, "cumulativeRegisteredPlanning": 1128004.5197740113, "cumulativeRegisteredSaleable": 1579206.327683616, "cumulativeValue": 18214812655.367233, "cumulativeRegistrationValue": 15269902824.858765, "cumulativeMarketing": 139500000, "cumulativeAcquisition": 355460054.23728806, "cumulativeCollections": 13208465943.502829, "remaining": 434 }, { "month": 41, "phase": "Continuation", "released": 24, "cumulativeReleased": 1680, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 112, "pendingRegistrationUnits": 108, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1368, "cumulativeAgreements": 1256, "cumulativeRegistrations": 1148, "cumulativeBookedRera": 1377776.9491525423, "cumulativeBookedPlanning": 1377776.9491525423, "cumulativeBookedSaleable": 1928887.7288135595, "cumulativeRegisteredRera": 1156204.6327683616, "cumulativeRegisteredPlanning": 1156204.6327683616, "cumulativeRegisteredSaleable": 1618686.4858757062, "cumulativeValue": 18651095593.22034, "cumulativeRegistrationValue": 15651650395.480234, "cumulativeMarketing": 142875000, "cumulativeAcquisition": 364015914.1242937, "cumulativeCollections": 13590213514.124298, "remaining": 402 }, { "month": 42, "phase": "Continuation", "released": 24, "cumulativeReleased": 1704, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 110, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1400, "cumulativeAgreements": 1286, "cumulativeRegistrations": 1176, "cumulativeBookedRera": 1410005.6497175142, "cumulativeBookedPlanning": 1410005.6497175142, "cumulativeBookedSaleable": 1974007.9096045198, "cumulativeRegisteredRera": 1184404.7457627119, "cumulativeRegisteredPlanning": 1184404.7457627119, "cumulativeRegisteredSaleable": 1658166.6440677966, "cumulativeValue": 19087378531.07345, "cumulativeRegistrationValue": 16033397966.101704, "cumulativeMarketing": 146250000, "cumulativeAcquisition": 372571774.0112993, "cumulativeCollections": 13971961084.745768, "remaining": 370 }, { "month": 43, "phase": "Continuation", "released": 24, "cumulativeReleased": 1728, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 112, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1432, "cumulativeAgreements": 1316, "cumulativeRegistrations": 1204, "cumulativeBookedRera": 1442234.3502824858, "cumulativeBookedPlanning": 1442234.3502824858, "cumulativeBookedSaleable": 2019128.0903954804, "cumulativeRegisteredRera": 1212604.8587570621, "cumulativeRegisteredPlanning": 1212604.8587570621, "cumulativeRegisteredSaleable": 1697646.802259887, "cumulativeValue": 19523661468.926556, "cumulativeRegistrationValue": 16415145536.723173, "cumulativeMarketing": 149625000, "cumulativeAcquisition": 381127633.89830494, "cumulativeCollections": 14353708655.367237, "remaining": 338 }, { "month": 44, "phase": "Continuation", "released": 42, "cumulativeReleased": 1770, "awareness": 450000, "leads": 2250, "qualified": 787, "visits": 314, "negotiations": 141, "bookings": 35, "cancelled": 3, "net": 32, "agreements": 30, "registrations": 28, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 114, "carpetBooked": 32228.70056497175, "reraBooked": 32228.70056497175, "planningBooked": 32228.70056497175, "saleableBooked": 45120.180790960454, "carpetRegistered": 28200.112994350282, "reraRegistered": 28200.112994350282, "planningRegistered": 28200.112994350282, "saleableRegistered": 39480.1581920904, "value": 436282937.85310733, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 409015254.2372881, "registrationUnitPrice": 13633841.807909604, "registrationValue": 381747570.6214689, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 13, "marketing": 3375000, "cpCommission": 5180859.8870056495, "totalAcquisition": 8555859.88700565, "cac": 267370.62146892655, "mediaCAC": 105468.75, "collections": 381747570.6214689, "uncollectedRegisteredValue": 2061436881.355936, "cumulativeNet": 1464, "cumulativeAgreements": 1346, "cumulativeRegistrations": 1232, "cumulativeBookedRera": 1474463.0508474575, "cumulativeBookedPlanning": 1474463.0508474575, "cumulativeBookedSaleable": 2064248.2711864407, "cumulativeRegisteredRera": 1240804.9717514124, "cumulativeRegisteredPlanning": 1240804.9717514124, "cumulativeRegisteredSaleable": 1737126.9604519776, "cumulativeValue": 19959944406.779663, "cumulativeRegistrationValue": 16796893107.344643, "cumulativeMarketing": 153000000, "cumulativeAcquisition": 389683493.78531057, "cumulativeCollections": 14735456225.988707, "remaining": 306 } ], "targetUnits": 710, "targetCarpet": 714285.7142857143, "targetRera": 714285.7142857143, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 0.75, "conversion": 0.85 }, "firstReleaseUnits": 888, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "base": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 125000, "ticket": 7475000, "units": 137, "allocatedCarpet": 89285.71428571429, "carpet": 89050, "reraArea": 89050, "planning": 89050, "saleable": 124669.99999999999, "extended": null, "assignedArea": 124669.99999999999, "revenue": 1024075000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 375000, "ticket": 9750000, "units": 357, "allocatedCarpet": 267857.1428571429, "carpet": 267750, "reraArea": 267750, "planning": 267750, "saleable": 374850, "extended": null, "assignedArea": 374850, "revenue": 3480750000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 375000, "ticket": 11925000, "units": 297, "allocatedCarpet": 267857.14285714284, "carpet": 267300, "reraArea": 267300, "planning": 267300, "saleable": 374220, "extended": null, "assignedArea": 374220, "revenue": 3541725000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 750000, "ticket": 14175000, "units": 510, "allocatedCarpet": 535714.2857142857, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 7229250000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 500000, "ticket": 17500000, "units": 285, "allocatedCarpet": 357142.85714285716, "carpet": 356250, "reraArea": 356250, "planning": 356250, "saleable": 498750, "extended": null, "assignedArea": 498750, "revenue": 4987500000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 375000, "ticket": 21025000, "units": 184, "allocatedCarpet": 267857.1428571429, "carpet": 266800, "reraArea": 266800, "planning": 266800, "saleable": 373519.99999999994, "extended": null, "assignedArea": 373519.99999999994, "revenue": 3868600000 } ], "units": 1770, "carpetArea": 1782650, "reraArea": 1782650, "planningArea": 1782650, "saleableArea": 2495710, "revenue": 24131900000, "assigned": 2495710, "assignedByBasis": 2495710, "assignedByAreaBasis": { "reraCarpet": 1782650, "developerPlanningCarpet": 1782650, "saleable": 2495710 }, "residual": 4290, "residualBasis": "saleable", "averageSize": 1007.1468926553672, "averagePlanningSize": 1007.1468926553672, "averageSaleableSize": 1410.0056497175142, "averageTicket": 13633841.807909604, "rate": 13537.093652708047, "planningRate": 13537.093652708047, "saleableRate": 9669.352609077176 }, "rows": [ { "month": 1, "phase": "Launch", "released": 177, "cumulativeReleased": 177, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 61, "pendingRegistrationUnits": 0, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 61, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 61435.9604519774, "cumulativeBookedPlanning": 61435.9604519774, "cumulativeBookedSaleable": 86010.34463276836, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 831664350.2824858, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 5250000, "cumulativeAcquisition": 15339042.937853107, "cumulativeCollections": 0, "remaining": 1709 }, { "month": 2, "phase": "Launch", "released": 159, "cumulativeReleased": 336, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 0, "pendingAgreementUnits": 65, "pendingRegistrationUnits": 57, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 122, "cumulativeAgreements": 57, "cumulativeRegistrations": 0, "cumulativeBookedRera": 122871.9209039548, "cumulativeBookedPlanning": 122871.9209039548, "cumulativeBookedSaleable": 172020.68926553673, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1663328700.5649717, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 10500000, "cumulativeAcquisition": 30678085.875706214, "cumulativeCollections": 0, "remaining": 1648 }, { "month": 3, "phase": "Launch", "released": 142, "cumulativeReleased": 478, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 69, "pendingRegistrationUnits": 60, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 147245491.5254237, "uncollectedRegisteredValue": 588981966.1016948, "cumulativeNet": 183, "cumulativeAgreements": 114, "cumulativeRegistrations": 54, "cumulativeBookedRera": 184307.8813559322, "cumulativeBookedPlanning": 184307.8813559322, "cumulativeBookedSaleable": 258031.0338983051, "cumulativeRegisteredRera": 54385.93220338983, "cumulativeRegisteredPlanning": 54385.93220338983, "cumulativeRegisteredSaleable": 76140.30508474576, "cumulativeValue": 2494993050.8474574, "cumulativeRegistrationValue": 736227457.6271186, "cumulativeMarketing": 15750000, "cumulativeAcquisition": 46017128.81355932, "cumulativeCollections": 147245491.5254237, "remaining": 1587 }, { "month": 4, "phase": "Launch", "released": 124, "cumulativeReleased": 602, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 73, "pendingRegistrationUnits": 63, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 147245491.5254237, "uncollectedRegisteredValue": 1177963932.2033896, "cumulativeNet": 244, "cumulativeAgreements": 171, "cumulativeRegistrations": 108, "cumulativeBookedRera": 245743.8418079096, "cumulativeBookedPlanning": 245743.8418079096, "cumulativeBookedSaleable": 344041.37853107345, "cumulativeRegisteredRera": 108771.86440677966, "cumulativeRegisteredPlanning": 108771.86440677966, "cumulativeRegisteredSaleable": 152280.61016949153, "cumulativeValue": 3326657401.1299434, "cumulativeRegistrationValue": 1472454915.2542372, "cumulativeMarketing": 21000000, "cumulativeAcquisition": 61356171.75141243, "cumulativeCollections": 294490983.0508474, "remaining": 1526 }, { "month": 5, "phase": "Launch", "released": 88, "cumulativeReleased": 690, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 77, "pendingRegistrationUnits": 66, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 147245491.5254237, "uncollectedRegisteredValue": 1766945898.3050847, "cumulativeNet": 305, "cumulativeAgreements": 228, "cumulativeRegistrations": 162, "cumulativeBookedRera": 307179.802259887, "cumulativeBookedPlanning": 307179.802259887, "cumulativeBookedSaleable": 430051.7231638418, "cumulativeRegisteredRera": 163157.7966101695, "cumulativeRegisteredPlanning": 163157.7966101695, "cumulativeRegisteredSaleable": 228420.9152542373, "cumulativeValue": 4158321751.4124293, "cumulativeRegistrationValue": 2208682372.881356, "cumulativeMarketing": 26250000, "cumulativeAcquisition": 76695214.68926553, "cumulativeCollections": 441736474.5762711, "remaining": 1465 }, { "month": 6, "phase": "Launch", "released": 71, "cumulativeReleased": 761, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 81, "pendingRegistrationUnits": 69, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 368113728.8135593, "uncollectedRegisteredValue": 2135059627.118644, "cumulativeNet": 366, "cumulativeAgreements": 285, "cumulativeRegistrations": 216, "cumulativeBookedRera": 368615.7627118644, "cumulativeBookedPlanning": 368615.7627118644, "cumulativeBookedSaleable": 516062.0677966102, "cumulativeRegisteredRera": 217543.7288135593, "cumulativeRegisteredPlanning": 217543.7288135593, "cumulativeRegisteredSaleable": 304561.22033898305, "cumulativeValue": 4989986101.694915, "cumulativeRegistrationValue": 2944909830.5084743, "cumulativeMarketing": 31500000, "cumulativeAcquisition": 92034257.62711865, "cumulativeCollections": 809850203.3898304, "remaining": 1404 }, { "month": 7, "phase": "Launch", "released": 71, "cumulativeReleased": 832, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 85, "pendingRegistrationUnits": 72, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 368113728.8135593, "uncollectedRegisteredValue": 2503173355.9322033, "cumulativeNet": 427, "cumulativeAgreements": 342, "cumulativeRegistrations": 270, "cumulativeBookedRera": 430051.7231638418, "cumulativeBookedPlanning": 430051.7231638418, "cumulativeBookedSaleable": 602072.4124293786, "cumulativeRegisteredRera": 271929.66101694916, "cumulativeRegisteredPlanning": 271929.66101694916, "cumulativeRegisteredSaleable": 380701.5254237288, "cumulativeValue": 5821650451.977401, "cumulativeRegistrationValue": 3681137288.135593, "cumulativeMarketing": 36750000, "cumulativeAcquisition": 107373300.56497176, "cumulativeCollections": 1177963932.2033896, "remaining": 1343 }, { "month": 8, "phase": "Launch", "released": 56, "cumulativeReleased": 888, "awareness": 700000, "leads": 3500, "qualified": 1225, "visits": 490, "negotiations": 220, "bookings": 66, "cancelled": 5, "net": 61, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 89, "pendingRegistrationUnits": 75, "carpetBooked": 61435.9604519774, "reraBooked": 61435.9604519774, "planningBooked": 61435.9604519774, "saleableBooked": 86010.34463276836, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 831664350.2824858, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 37, "directUnits": 24, "marketing": 5250000, "cpCommission": 10089042.937853107, "totalAcquisition": 15339042.937853107, "cac": 251459.72029267388, "mediaCAC": 86065.5737704918, "collections": 368113728.8135593, "uncollectedRegisteredValue": 2871287084.745763, "cumulativeNet": 488, "cumulativeAgreements": 399, "cumulativeRegistrations": 324, "cumulativeBookedRera": 491487.6836158192, "cumulativeBookedPlanning": 491487.6836158192, "cumulativeBookedSaleable": 688082.7570621469, "cumulativeRegisteredRera": 326315.593220339, "cumulativeRegisteredPlanning": 326315.593220339, "cumulativeRegisteredSaleable": 456841.8305084746, "cumulativeValue": 6653314802.259887, "cumulativeRegistrationValue": 4417364745.762712, "cumulativeMarketing": 42000000, "cumulativeAcquisition": 122712343.50282487, "cumulativeCollections": 1546077661.016949, "remaining": 1282 }, { "month": 9, "phase": "Continuation", "released": 24, "cumulativeReleased": 912, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 57, "registrations": 54, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 78, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 777128983.0508474, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 552170593.220339, "uncollectedRegisteredValue": 3055343949.1525416, "cumulativeNet": 540, "cumulativeAgreements": 456, "cumulativeRegistrations": 378, "cumulativeBookedRera": 543859.3220338983, "cumulativeBookedPlanning": 543859.3220338983, "cumulativeBookedSaleable": 761403.0508474576, "cumulativeRegisteredRera": 380701.5254237288, "cumulativeRegisteredPlanning": 380701.5254237288, "cumulativeRegisteredSaleable": 532982.1355932204, "cumulativeValue": 7362274576.271186, "cumulativeRegistrationValue": 5153592203.38983, "cumulativeMarketing": 46500000, "cumulativeAcquisition": 135665325.42372882, "cumulativeCollections": 2098248254.237288, "remaining": 1230 }, { "month": 10, "phase": "Continuation", "released": 24, "cumulativeReleased": 936, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 54, "pendingAgreementUnits": 87, "pendingRegistrationUnits": 73, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 54385.93220338983, "reraRegistered": 54385.93220338983, "planningRegistered": 54385.93220338983, "saleableRegistered": 76140.30508474576, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 736227457.6271186, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 552170593.220339, "uncollectedRegisteredValue": 3239400813.559322, "cumulativeNet": 592, "cumulativeAgreements": 505, "cumulativeRegistrations": 432, "cumulativeBookedRera": 596230.9604519773, "cumulativeBookedPlanning": 596230.9604519773, "cumulativeBookedSaleable": 834723.3446327684, "cumulativeRegisteredRera": 435087.4576271186, "cumulativeRegisteredPlanning": 435087.4576271186, "cumulativeRegisteredSaleable": 609122.4406779661, "cumulativeValue": 8071234350.282485, "cumulativeRegistrationValue": 5889819661.016949, "cumulativeMarketing": 51000000, "cumulativeAcquisition": 148618307.34463277, "cumulativeCollections": 2650418847.457627, "remaining": 1178 }, { "month": 11, "phase": "Continuation", "released": 24, "cumulativeReleased": 960, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 76, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 530356446.32768357, "uncollectedRegisteredValue": 3336201090.3954806, "cumulativeNet": 644, "cumulativeAgreements": 554, "cumulativeRegistrations": 478, "cumulativeBookedRera": 648602.5988700564, "cumulativeBookedPlanning": 648602.5988700564, "cumulativeBookedSaleable": 908043.6384180791, "cumulativeRegisteredRera": 481416.21468926553, "cumulativeRegisteredPlanning": 481416.21468926553, "cumulativeRegisteredSaleable": 673982.7005649718, "cumulativeValue": 8780194124.293785, "cumulativeRegistrationValue": 6516976384.180791, "cumulativeMarketing": 55500000, "cumulativeAcquisition": 161571289.26553673, "cumulativeCollections": 3180775293.7853103, "remaining": 1126 }, { "month": 12, "phase": "Continuation", "released": 24, "cumulativeReleased": 984, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 93, "pendingRegistrationUnits": 79, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 530356446.32768357, "uncollectedRegisteredValue": 3433001367.2316394, "cumulativeNet": 696, "cumulativeAgreements": 603, "cumulativeRegistrations": 524, "cumulativeBookedRera": 700974.2372881356, "cumulativeBookedPlanning": 700974.2372881356, "cumulativeBookedSaleable": 981363.9322033898, "cumulativeRegisteredRera": 527744.9717514124, "cumulativeRegisteredPlanning": 527744.9717514124, "cumulativeRegisteredSaleable": 738842.9604519774, "cumulativeValue": 9489153898.305084, "cumulativeRegistrationValue": 7144133107.344633, "cumulativeMarketing": 60000000, "cumulativeAcquisition": 174524271.18644068, "cumulativeCollections": 3711131740.1129937, "remaining": 1074 }, { "month": 13, "phase": "Continuation", "released": 24, "cumulativeReleased": 1008, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 82, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 530356446.32768357, "uncollectedRegisteredValue": 3529801644.067798, "cumulativeNet": 748, "cumulativeAgreements": 652, "cumulativeRegistrations": 570, "cumulativeBookedRera": 753345.8757062147, "cumulativeBookedPlanning": 753345.8757062147, "cumulativeBookedSaleable": 1054684.2259887005, "cumulativeRegisteredRera": 574073.7288135593, "cumulativeRegisteredPlanning": 574073.7288135593, "cumulativeRegisteredSaleable": 803703.2203389831, "cumulativeValue": 10198113672.316383, "cumulativeRegistrationValue": 7771289830.508475, "cumulativeMarketing": 64500000, "cumulativeAcquisition": 187477253.10734463, "cumulativeCollections": 4241488186.440677, "remaining": 1022 }, { "month": 14, "phase": "Continuation", "released": 24, "cumulativeReleased": 1032, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 99, "pendingRegistrationUnits": 85, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 497635225.98870057, "uncollectedRegisteredValue": 3659323141.24294, "cumulativeNet": 800, "cumulativeAgreements": 701, "cumulativeRegistrations": 616, "cumulativeBookedRera": 805717.5141242938, "cumulativeBookedPlanning": 805717.5141242938, "cumulativeBookedSaleable": 1128004.5197740113, "cumulativeRegisteredRera": 620402.4858757062, "cumulativeRegisteredPlanning": 620402.4858757062, "cumulativeRegisteredSaleable": 868563.4802259888, "cumulativeValue": 10907073446.327682, "cumulativeRegistrationValue": 8398446553.6723175, "cumulativeMarketing": 69000000, "cumulativeAcquisition": 200430235.02824858, "cumulativeCollections": 4739123412.429378, "remaining": 970 }, { "month": 15, "phase": "Continuation", "released": 24, "cumulativeReleased": 1056, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 88, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 681692090.3954802, "uncollectedRegisteredValue": 3604787774.011301, "cumulativeNet": 852, "cumulativeAgreements": 750, "cumulativeRegistrations": 662, "cumulativeBookedRera": 858089.1525423728, "cumulativeBookedPlanning": 858089.1525423728, "cumulativeBookedSaleable": 1201324.8135593222, "cumulativeRegisteredRera": 666731.2429378531, "cumulativeRegisteredPlanning": 666731.2429378531, "cumulativeRegisteredSaleable": 933423.7401129944, "cumulativeValue": 11616033220.338982, "cumulativeRegistrationValue": 9025603276.836159, "cumulativeMarketing": 73500000, "cumulativeAcquisition": 213383216.94915253, "cumulativeCollections": 5420815502.824858, "remaining": 918 }, { "month": 16, "phase": "Continuation", "released": 24, "cumulativeReleased": 1080, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 105, "pendingRegistrationUnits": 91, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 681692090.3954802, "uncollectedRegisteredValue": 3550252406.779662, "cumulativeNet": 904, "cumulativeAgreements": 799, "cumulativeRegistrations": 708, "cumulativeBookedRera": 910460.7909604519, "cumulativeBookedPlanning": 910460.7909604519, "cumulativeBookedSaleable": 1274645.1073446327, "cumulativeRegisteredRera": 713060, "cumulativeRegisteredPlanning": 713060, "cumulativeRegisteredSaleable": 998284, "cumulativeValue": 12324992994.35028, "cumulativeRegistrationValue": 9652760000, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 226336198.87005648, "cumulativeCollections": 6102507593.220338, "remaining": 866 }, { "month": 17, "phase": "Continuation", "released": 24, "cumulativeReleased": 1104, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 94, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 654424406.779661, "uncollectedRegisteredValue": 3522984723.163842, "cumulativeNet": 956, "cumulativeAgreements": 848, "cumulativeRegistrations": 754, "cumulativeBookedRera": 962832.4293785311, "cumulativeBookedPlanning": 962832.4293785311, "cumulativeBookedSaleable": 1347965.4011299436, "cumulativeRegisteredRera": 759388.7570621469, "cumulativeRegisteredPlanning": 759388.7570621469, "cumulativeRegisteredSaleable": 1063144.2598870057, "cumulativeValue": 13033952768.36158, "cumulativeRegistrationValue": 10279916723.163841, "cumulativeMarketing": 82500000, "cumulativeAcquisition": 239289180.79096043, "cumulativeCollections": 6756931999.999999, "remaining": 814 }, { "month": 18, "phase": "Continuation", "released": 24, "cumulativeReleased": 1128, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 97, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 654424406.779661, "uncollectedRegisteredValue": 3495717039.5480223, "cumulativeNet": 1008, "cumulativeAgreements": 897, "cumulativeRegistrations": 800, "cumulativeBookedRera": 1015204.0677966102, "cumulativeBookedPlanning": 1015204.0677966102, "cumulativeBookedSaleable": 1421285.6949152544, "cumulativeRegisteredRera": 805717.5141242938, "cumulativeRegisteredPlanning": 805717.5141242938, "cumulativeRegisteredSaleable": 1128004.5197740113, "cumulativeValue": 13742912542.372879, "cumulativeRegistrationValue": 10907073446.327682, "cumulativeMarketing": 87000000, "cumulativeAcquisition": 252242162.71186438, "cumulativeCollections": 7411356406.77966, "remaining": 762 }, { "month": 19, "phase": "Continuation", "released": 24, "cumulativeReleased": 1152, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 100, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 654424406.779661, "uncollectedRegisteredValue": 3468449355.9322023, "cumulativeNet": 1060, "cumulativeAgreements": 946, "cumulativeRegistrations": 846, "cumulativeBookedRera": 1067575.7062146892, "cumulativeBookedPlanning": 1067575.7062146892, "cumulativeBookedSaleable": 1494605.988700565, "cumulativeRegisteredRera": 852046.2711864406, "cumulativeRegisteredPlanning": 852046.2711864406, "cumulativeRegisteredSaleable": 1192864.779661017, "cumulativeValue": 14451872316.384178, "cumulativeRegistrationValue": 11534230169.491524, "cumulativeMarketing": 91500000, "cumulativeAcquisition": 265195144.63276833, "cumulativeCollections": 8065780813.559321, "remaining": 710 }, { "month": 20, "phase": "Continuation", "released": 24, "cumulativeReleased": 1176, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 117, "pendingRegistrationUnits": 103, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 654424406.779661, "uncollectedRegisteredValue": 3441181672.3163834, "cumulativeNet": 1112, "cumulativeAgreements": 995, "cumulativeRegistrations": 892, "cumulativeBookedRera": 1119947.3446327683, "cumulativeBookedPlanning": 1119947.3446327683, "cumulativeBookedSaleable": 1567926.2824858758, "cumulativeRegisteredRera": 898375.0282485875, "cumulativeRegisteredPlanning": 898375.0282485875, "cumulativeRegisteredSaleable": 1257725.0395480227, "cumulativeValue": 15160832090.395477, "cumulativeRegistrationValue": 12161386892.655365, "cumulativeMarketing": 96000000, "cumulativeAcquisition": 278148126.5536723, "cumulativeCollections": 8720205220.338982, "remaining": 658 }, { "month": 21, "phase": "Continuation", "released": 24, "cumulativeReleased": 1200, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 120, "pendingRegistrationUnits": 106, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 654424406.779661, "uncollectedRegisteredValue": 3413913988.7005634, "cumulativeNet": 1164, "cumulativeAgreements": 1044, "cumulativeRegistrations": 938, "cumulativeBookedRera": 1172318.9830508474, "cumulativeBookedPlanning": 1172318.9830508474, "cumulativeBookedSaleable": 1641246.5762711866, "cumulativeRegisteredRera": 944703.7853107344, "cumulativeRegisteredPlanning": 944703.7853107344, "cumulativeRegisteredSaleable": 1322585.2994350283, "cumulativeValue": 15869791864.406776, "cumulativeRegistrationValue": 12788543615.819206, "cumulativeMarketing": 100500000, "cumulativeAcquisition": 291101108.4745763, "cumulativeCollections": 9374629627.118643, "remaining": 606 }, { "month": 22, "phase": "Continuation", "released": 24, "cumulativeReleased": 1224, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 56, "cancelled": 4, "net": 52, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 123, "pendingRegistrationUnits": 109, "carpetBooked": 52371.63841807909, "reraBooked": 52371.63841807909, "planningBooked": 52371.63841807909, "saleableBooked": 73320.29378531074, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 708959774.0112994, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 31, "directUnits": 21, "marketing": 4500000, "cpCommission": 8452981.920903955, "totalAcquisition": 12952981.920903955, "cac": 249095.8061712299, "mediaCAC": 86538.46153846153, "collections": 654424406.779661, "uncollectedRegisteredValue": 3386646305.0847435, "cumulativeNet": 1216, "cumulativeAgreements": 1093, "cumulativeRegistrations": 984, "cumulativeBookedRera": 1224690.6214689265, "cumulativeBookedPlanning": 1224690.6214689265, "cumulativeBookedSaleable": 1714566.8700564972, "cumulativeRegisteredRera": 991032.5423728813, "cumulativeRegisteredPlanning": 991032.5423728813, "cumulativeRegisteredSaleable": 1387445.559322034, "cumulativeValue": 16578751638.418076, "cumulativeRegistrationValue": 13415700338.983047, "cumulativeMarketing": 105000000, "cumulativeAcquisition": 304054090.3954803, "cumulativeCollections": 10029054033.898304, "remaining": 554 }, { "month": 23, "phase": "Continuation", "released": 24, "cumulativeReleased": 1248, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 34, "cancelled": 3, "net": 31, "agreements": 49, "registrations": 46, "pendingAgreementUnits": 105, "pendingRegistrationUnits": 112, "carpetBooked": 31221.553672316382, "reraBooked": 31221.553672316382, "planningBooked": 31221.553672316382, "saleableBooked": 43710.17514124294, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 422649096.0451977, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 668058248.5875705, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 19, "directUnits": 12, "marketing": 4500000, "cpCommission": 5180859.8870056495, "totalAcquisition": 9680859.88700565, "cac": 312285.8028066339, "mediaCAC": 145161.29032258064, "collections": 627156723.1638418, "uncollectedRegisteredValue": 3386646305.0847435, "cumulativeNet": 1247, "cumulativeAgreements": 1142, "cumulativeRegistrations": 1030, "cumulativeBookedRera": 1255912.1751412428, "cumulativeBookedPlanning": 1255912.1751412428, "cumulativeBookedSaleable": 1758277.0451977402, "cumulativeRegisteredRera": 1037361.2994350282, "cumulativeRegisteredPlanning": 1037361.2994350282, "cumulativeRegisteredSaleable": 1452305.8192090397, "cumulativeValue": 17001400734.463274, "cumulativeRegistrationValue": 14042857062.146889, "cumulativeMarketing": 109500000, "cumulativeAcquisition": 313734950.2824859, "cumulativeCollections": 10656210757.062145, "remaining": 523 }, { "month": 24, "phase": "Continuation", "released": 24, "cumulativeReleased": 1272, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 27, "cancelled": 2, "net": 25, "agreements": 29, "registrations": 46, "pendingAgreementUnits": 101, "pendingRegistrationUnits": 95, "carpetBooked": 25178.67231638418, "reraBooked": 25178.67231638418, "planningBooked": 25178.67231638418, "saleableBooked": 35250.141242937854, "carpetRegistered": 46328.75706214689, "reraRegistered": 46328.75706214689, "planningRegistered": 46328.75706214689, "saleableRegistered": 64860.25988700565, "value": 340846045.1977401, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 395381412.4293785, "registrationUnitPrice": 13633841.807909604, "registrationValue": 627156723.1638418, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 15, "directUnits": 10, "marketing": 4500000, "cpCommission": 4090152.542372881, "totalAcquisition": 8590152.54237288, "cac": 343606.1016949152, "mediaCAC": 180000, "collections": 627156723.1638418, "uncollectedRegisteredValue": 3386646305.0847435, "cumulativeNet": 1272, "cumulativeAgreements": 1171, "cumulativeRegistrations": 1076, "cumulativeBookedRera": 1281090.847457627, "cumulativeBookedPlanning": 1281090.847457627, "cumulativeBookedSaleable": 1793527.186440678, "cumulativeRegisteredRera": 1083690.056497175, "cumulativeRegisteredPlanning": 1083690.056497175, "cumulativeRegisteredSaleable": 1517166.0790960453, "cumulativeValue": 17342246779.661015, "cumulativeRegistrationValue": 14670013785.31073, "cumulativeMarketing": 114000000, "cumulativeAcquisition": 322325102.8248588, "cumulativeCollections": 11283367480.225986, "remaining": 498 }, { "month": 25, "phase": "Continuation", "released": 24, "cumulativeReleased": 1296, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 23, "registrations": 27, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 91, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 27192.966101694914, "reraRegistered": 27192.966101694914, "planningRegistered": 27192.966101694914, "saleableRegistered": 38070.15254237288, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 313578361.5819209, "registrationUnitPrice": 13633841.807909604, "registrationValue": 368113728.8135593, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 575348124.2937853, "uncollectedRegisteredValue": 3179411909.604517, "cumulativeNet": 1296, "cumulativeAgreements": 1194, "cumulativeRegistrations": 1103, "cumulativeBookedRera": 1305262.372881356, "cumulativeBookedPlanning": 1305262.372881356, "cumulativeBookedSaleable": 1827367.3220338984, "cumulativeRegisteredRera": 1110883.02259887, "cumulativeRegisteredPlanning": 1110883.02259887, "cumulativeRegisteredSaleable": 1555236.231638418, "cumulativeValue": 17669458983.050846, "cumulativeRegistrationValue": 15038127514.124289, "cumulativeMarketing": 118500000, "cumulativeAcquisition": 330642578.53107345, "cumulativeCollections": 11858715604.519772, "remaining": 474 }, { "month": 26, "phase": "Continuation", "released": 24, "cumulativeReleased": 1320, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 21, "pendingAgreementUnits": 104, "pendingRegistrationUnits": 92, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 21150.08474576271, "reraRegistered": 21150.08474576271, "planningRegistered": 21150.08474576271, "saleableRegistered": 29610.1186440678, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 286310677.9661017, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 558987514.1242938, "uncollectedRegisteredValue": 2906735073.4463253, "cumulativeNet": 1320, "cumulativeAgreements": 1216, "cumulativeRegistrations": 1124, "cumulativeBookedRera": 1329433.8983050848, "cumulativeBookedPlanning": 1329433.8983050848, "cumulativeBookedSaleable": 1861207.4576271188, "cumulativeRegisteredRera": 1132033.1073446327, "cumulativeRegisteredPlanning": 1132033.1073446327, "cumulativeRegisteredSaleable": 1584846.350282486, "cumulativeValue": 17996671186.440678, "cumulativeRegistrationValue": 15324438192.090391, "cumulativeMarketing": 123000000, "cumulativeAcquisition": 338960054.2372881, "cumulativeCollections": 12417703118.644066, "remaining": 450 }, { "month": 27, "phase": "Continuation", "released": 24, "cumulativeReleased": 1344, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 94, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 556260745.7627119, "uncollectedRegisteredValue": 2623151163.8418045, "cumulativeNet": 1344, "cumulativeAgreements": 1238, "cumulativeRegistrations": 1144, "cumulativeBookedRera": 1353605.4237288134, "cumulativeBookedPlanning": 1353605.4237288134, "cumulativeBookedSaleable": 1895047.5932203392, "cumulativeRegisteredRera": 1152176.04519774, "cumulativeRegisteredPlanning": 1152176.04519774, "cumulativeRegisteredSaleable": 1613046.4632768363, "cumulativeValue": 18323883389.83051, "cumulativeRegistrationValue": 15597115028.248583, "cumulativeMarketing": 127500000, "cumulativeAcquisition": 347277529.9435028, "cumulativeCollections": 12973963864.406778, "remaining": 426 }, { "month": 28, "phase": "Continuation", "released": 24, "cumulativeReleased": 1368, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 96, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 478547847.45762706, "uncollectedRegisteredValue": 2417280152.54237, "cumulativeNet": 1368, "cumulativeAgreements": 1260, "cumulativeRegistrations": 1164, "cumulativeBookedRera": 1377776.9491525423, "cumulativeBookedPlanning": 1377776.9491525423, "cumulativeBookedSaleable": 1928887.7288135595, "cumulativeRegisteredRera": 1172318.9830508474, "cumulativeRegisteredPlanning": 1172318.9830508474, "cumulativeRegisteredSaleable": 1641246.5762711866, "cumulativeValue": 18651095593.22034, "cumulativeRegistrationValue": 15869791864.406775, "cumulativeMarketing": 132000000, "cumulativeAcquisition": 355595005.64971745, "cumulativeCollections": 13452511711.864405, "remaining": 402 }, { "month": 29, "phase": "Continuation", "released": 24, "cumulativeReleased": 1392, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 110, "pendingRegistrationUnits": 98, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 454006932.2033899, "uncollectedRegisteredValue": 2235950056.4971714, "cumulativeNet": 1392, "cumulativeAgreements": 1282, "cumulativeRegistrations": 1184, "cumulativeBookedRera": 1401948.4745762711, "cumulativeBookedPlanning": 1401948.4745762711, "cumulativeBookedSaleable": 1962727.8644067796, "cumulativeRegisteredRera": 1192461.9209039547, "cumulativeRegisteredPlanning": 1192461.9209039547, "cumulativeRegisteredSaleable": 1669446.6892655368, "cumulativeValue": 18978307796.610172, "cumulativeRegistrationValue": 16142468700.564966, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 363912481.3559321, "cumulativeCollections": 13906518644.067795, "remaining": 378 }, { "month": 30, "phase": "Continuation", "released": 24, "cumulativeReleased": 1416, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 112, "pendingRegistrationUnits": 100, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 449916779.66101694, "uncollectedRegisteredValue": 2058710112.9943466, "cumulativeNet": 1416, "cumulativeAgreements": 1304, "cumulativeRegistrations": 1204, "cumulativeBookedRera": 1426120, "cumulativeBookedPlanning": 1426120, "cumulativeBookedSaleable": 1996568, "cumulativeRegisteredRera": 1212604.8587570621, "cumulativeRegisteredPlanning": 1212604.8587570621, "cumulativeRegisteredSaleable": 1697646.802259887, "cumulativeValue": 19305520000.000004, "cumulativeRegistrationValue": 16415145536.723158, "cumulativeMarketing": 141000000, "cumulativeAcquisition": 372229957.0621468, "cumulativeCollections": 14356435423.728811, "remaining": 354 }, { "month": 31, "phase": "Continuation", "released": 24, "cumulativeReleased": 1440, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 102, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 385156031.07344633, "uncollectedRegisteredValue": 1946230918.079092, "cumulativeNet": 1440, "cumulativeAgreements": 1326, "cumulativeRegistrations": 1224, "cumulativeBookedRera": 1450291.5254237289, "cumulativeBookedPlanning": 1450291.5254237289, "cumulativeBookedSaleable": 2030408.1355932204, "cumulativeRegisteredRera": 1232747.7966101693, "cumulativeRegisteredPlanning": 1232747.7966101693, "cumulativeRegisteredSaleable": 1725846.9152542374, "cumulativeValue": 19632732203.389835, "cumulativeRegistrationValue": 16687822372.88135, "cumulativeMarketing": 145500000, "cumulativeAcquisition": 380547432.76836145, "cumulativeCollections": 14741591454.802258, "remaining": 330 }, { "month": 32, "phase": "Continuation", "released": 24, "cumulativeReleased": 1464, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 104, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 364705268.3615819, "uncollectedRegisteredValue": 1854202485.875702, "cumulativeNet": 1464, "cumulativeAgreements": 1348, "cumulativeRegistrations": 1244, "cumulativeBookedRera": 1474463.0508474575, "cumulativeBookedPlanning": 1474463.0508474575, "cumulativeBookedSaleable": 2064248.2711864407, "cumulativeRegisteredRera": 1252890.7344632768, "cumulativeRegisteredPlanning": 1252890.7344632768, "cumulativeRegisteredSaleable": 1754047.0282485876, "cumulativeValue": 19959944406.779667, "cumulativeRegistrationValue": 16960499209.039541, "cumulativeMarketing": 150000000, "cumulativeAcquisition": 388864908.4745761, "cumulativeCollections": 15106296723.16384, "remaining": 306 }, { "month": 33, "phase": "Continuation", "released": 24, "cumulativeReleased": 1488, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 106, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 361296807.90960455, "uncollectedRegisteredValue": 1765582514.1242905, "cumulativeNet": 1488, "cumulativeAgreements": 1370, "cumulativeRegistrations": 1264, "cumulativeBookedRera": 1498634.5762711863, "cumulativeBookedPlanning": 1498634.5762711863, "cumulativeBookedSaleable": 2098088.4067796613, "cumulativeRegisteredRera": 1273033.672316384, "cumulativeRegisteredPlanning": 1273033.672316384, "cumulativeRegisteredSaleable": 1782247.1412429379, "cumulativeValue": 20287156610.1695, "cumulativeRegistrationValue": 17233176045.197735, "cumulativeMarketing": 154500000, "cumulativeAcquisition": 397182384.1807908, "cumulativeCollections": 15467593531.073444, "remaining": 282 }, { "month": 34, "phase": "Continuation", "released": 24, "cumulativeReleased": 1512, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 120, "pendingRegistrationUnits": 108, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 361296807.90960455, "uncollectedRegisteredValue": 1676962542.3728771, "cumulativeNet": 1512, "cumulativeAgreements": 1392, "cumulativeRegistrations": 1284, "cumulativeBookedRera": 1522806.1016949152, "cumulativeBookedPlanning": 1522806.1016949152, "cumulativeBookedSaleable": 2131928.5423728814, "cumulativeRegisteredRera": 1293176.6101694915, "cumulativeRegisteredPlanning": 1293176.6101694915, "cumulativeRegisteredSaleable": 1810447.2542372881, "cumulativeValue": 20614368813.55933, "cumulativeRegistrationValue": 17505852881.355927, "cumulativeMarketing": 159000000, "cumulativeAcquisition": 405499859.88700545, "cumulativeCollections": 15828890338.98305, "remaining": 258 }, { "month": 35, "phase": "Continuation", "released": 24, "cumulativeReleased": 1536, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 110, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 361296807.90960455, "uncollectedRegisteredValue": 1588342570.6214638, "cumulativeNet": 1536, "cumulativeAgreements": 1414, "cumulativeRegistrations": 1304, "cumulativeBookedRera": 1546977.627118644, "cumulativeBookedPlanning": 1546977.627118644, "cumulativeBookedSaleable": 2165768.677966102, "cumulativeRegisteredRera": 1313319.5480225987, "cumulativeRegisteredPlanning": 1313319.5480225987, "cumulativeRegisteredSaleable": 1838647.3672316384, "cumulativeValue": 20941581016.94916, "cumulativeRegistrationValue": 17778529717.51412, "cumulativeMarketing": 163500000, "cumulativeAcquisition": 413817335.5932201, "cumulativeCollections": 16190187146.892654, "remaining": 234 }, { "month": 36, "phase": "Continuation", "released": 24, "cumulativeReleased": 1560, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 124, "pendingRegistrationUnits": 112, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 361296807.90960455, "uncollectedRegisteredValue": 1499722598.8700504, "cumulativeNet": 1560, "cumulativeAgreements": 1436, "cumulativeRegistrations": 1324, "cumulativeBookedRera": 1571149.152542373, "cumulativeBookedPlanning": 1571149.152542373, "cumulativeBookedSaleable": 2199608.813559322, "cumulativeRegisteredRera": 1333462.4858757062, "cumulativeRegisteredPlanning": 1333462.4858757062, "cumulativeRegisteredSaleable": 1866847.480225989, "cumulativeValue": 21268793220.338993, "cumulativeRegistrationValue": 18051206553.67231, "cumulativeMarketing": 168000000, "cumulativeAcquisition": 422134811.2994348, "cumulativeCollections": 16551483954.80226, "remaining": 210 }, { "month": 37, "phase": "Continuation", "released": 24, "cumulativeReleased": 1584, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 114, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 296536059.3220339, "uncollectedRegisteredValue": 1475863375.7062073, "cumulativeNet": 1584, "cumulativeAgreements": 1458, "cumulativeRegistrations": 1344, "cumulativeBookedRera": 1595320.6779661016, "cumulativeBookedPlanning": 1595320.6779661016, "cumulativeBookedSaleable": 2233448.9491525423, "cumulativeRegisteredRera": 1353605.4237288134, "cumulativeRegisteredPlanning": 1353605.4237288134, "cumulativeRegisteredSaleable": 1895047.5932203392, "cumulativeValue": 21596005423.728825, "cumulativeRegistrationValue": 18323883389.8305, "cumulativeMarketing": 172500000, "cumulativeAcquisition": 430452287.00564945, "cumulativeCollections": 16848020014.124294, "remaining": 186 }, { "month": 38, "phase": "Continuation", "released": 24, "cumulativeReleased": 1608, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 128, "pendingRegistrationUnits": 116, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 276085296.6101695, "uncollectedRegisteredValue": 1472454915.2542286, "cumulativeNet": 1608, "cumulativeAgreements": 1480, "cumulativeRegistrations": 1364, "cumulativeBookedRera": 1619492.2033898304, "cumulativeBookedPlanning": 1619492.2033898304, "cumulativeBookedSaleable": 2267289.084745763, "cumulativeRegisteredRera": 1373748.3615819209, "cumulativeRegisteredPlanning": 1373748.3615819209, "cumulativeRegisteredSaleable": 1923247.7062146894, "cumulativeValue": 21923217627.118656, "cumulativeRegistrationValue": 18596560225.988693, "cumulativeMarketing": 177000000, "cumulativeAcquisition": 438769762.7118641, "cumulativeCollections": 17124105310.734465, "remaining": 162 }, { "month": 39, "phase": "Continuation", "released": 24, "cumulativeReleased": 1632, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 118, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542267, "cumulativeNet": 1632, "cumulativeAgreements": 1502, "cumulativeRegistrations": 1384, "cumulativeBookedRera": 1643663.7288135593, "cumulativeBookedPlanning": 1643663.7288135593, "cumulativeBookedSaleable": 2301129.220338983, "cumulativeRegisteredRera": 1393891.299435028, "cumulativeRegisteredPlanning": 1393891.299435028, "cumulativeRegisteredSaleable": 1951447.8192090397, "cumulativeValue": 22250429830.508488, "cumulativeRegistrationValue": 18869237062.146885, "cumulativeMarketing": 181500000, "cumulativeAcquisition": 447087238.4180788, "cumulativeCollections": 17396782146.89266, "remaining": 138 }, { "month": 40, "phase": "Continuation", "released": 24, "cumulativeReleased": 1656, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 120, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542267, "cumulativeNet": 1656, "cumulativeAgreements": 1524, "cumulativeRegistrations": 1404, "cumulativeBookedRera": 1667835.2542372881, "cumulativeBookedPlanning": 1667835.2542372881, "cumulativeBookedSaleable": 2334969.3559322036, "cumulativeRegisteredRera": 1414034.2372881356, "cumulativeRegisteredPlanning": 1414034.2372881356, "cumulativeRegisteredSaleable": 1979647.93220339, "cumulativeValue": 22577642033.89832, "cumulativeRegistrationValue": 19141913898.305077, "cumulativeMarketing": 186000000, "cumulativeAcquisition": 455404714.12429345, "cumulativeCollections": 17669458983.05085, "remaining": 114 }, { "month": 41, "phase": "Continuation", "released": 24, "cumulativeReleased": 1680, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 122, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542267, "cumulativeNet": 1680, "cumulativeAgreements": 1546, "cumulativeRegistrations": 1424, "cumulativeBookedRera": 1692006.779661017, "cumulativeBookedPlanning": 1692006.779661017, "cumulativeBookedSaleable": 2368809.4915254237, "cumulativeRegisteredRera": 1434177.1751412428, "cumulativeRegisteredPlanning": 1434177.1751412428, "cumulativeRegisteredSaleable": 2007848.0451977402, "cumulativeValue": 22904854237.28815, "cumulativeRegistrationValue": 19414590734.46327, "cumulativeMarketing": 190500000, "cumulativeAcquisition": 463722189.8305081, "cumulativeCollections": 17942135819.20904, "remaining": 90 }, { "month": 42, "phase": "Continuation", "released": 24, "cumulativeReleased": 1704, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 136, "pendingRegistrationUnits": 124, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542267, "cumulativeNet": 1704, "cumulativeAgreements": 1568, "cumulativeRegistrations": 1444, "cumulativeBookedRera": 1716178.3050847456, "cumulativeBookedPlanning": 1716178.3050847456, "cumulativeBookedSaleable": 2402649.6271186443, "cumulativeRegisteredRera": 1454320.1129943503, "cumulativeRegisteredPlanning": 1454320.1129943503, "cumulativeRegisteredSaleable": 2036048.1581920905, "cumulativeValue": 23232066440.677982, "cumulativeRegistrationValue": 19687267570.62146, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 472039665.5367228, "cumulativeCollections": 18214812655.367233, "remaining": 66 }, { "month": 43, "phase": "Continuation", "released": 24, "cumulativeReleased": 1728, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 126, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 4500000, "cpCommission": 3817475.706214689, "totalAcquisition": 8317475.706214689, "cac": 346561.4877589454, "mediaCAC": 187500, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542267, "cumulativeNet": 1728, "cumulativeAgreements": 1590, "cumulativeRegistrations": 1464, "cumulativeBookedRera": 1740349.8305084745, "cumulativeBookedPlanning": 1740349.8305084745, "cumulativeBookedSaleable": 2436489.7627118644, "cumulativeRegisteredRera": 1474463.0508474575, "cumulativeRegisteredPlanning": 1474463.0508474575, "cumulativeRegisteredSaleable": 2064248.2711864407, "cumulativeValue": 23559278644.067814, "cumulativeRegistrationValue": 19959944406.77965, "cumulativeMarketing": 199500000, "cumulativeAcquisition": 480357141.24293745, "cumulativeCollections": 18487489491.525425, "remaining": 42 }, { "month": 44, "phase": "Continuation", "released": 42, "cumulativeReleased": 1770, "awareness": 600000, "leads": 3000, "qualified": 1050, "visits": 420, "negotiations": 189, "bookings": 45, "cancelled": 4, "net": 41, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 157, "pendingRegistrationUnits": 128, "carpetBooked": 41293.022598870055, "reraBooked": 41293.022598870055, "planningBooked": 41293.022598870055, "saleableBooked": 57810.23163841808, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 558987514.1242938, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 25, "directUnits": 16, "marketing": 4500000, "cpCommission": 6816920.903954801, "totalAcquisition": 11316920.9039548, "cac": 276022.4610720683, "mediaCAC": 109756.09756097561, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542267, "cumulativeNet": 1769, "cumulativeAgreements": 1612, "cumulativeRegistrations": 1484, "cumulativeBookedRera": 1781642.8531073446, "cumulativeBookedPlanning": 1781642.8531073446, "cumulativeBookedSaleable": 2494299.9943502825, "cumulativeRegisteredRera": 1494605.988700565, "cumulativeRegisteredPlanning": 1494605.988700565, "cumulativeRegisteredSaleable": 2092448.384180791, "cumulativeValue": 24118266158.19211, "cumulativeRegistrationValue": 20232621242.937843, "cumulativeMarketing": 204000000, "cumulativeAcquisition": 491674062.14689225, "cumulativeCollections": 18760166327.683617, "remaining": 1 } ], "targetUnits": 710, "targetCarpet": 714285.7142857143, "targetRera": 714285.7142857143, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1, "conversion": 1 }, "firstReleaseUnits": 888, "collectionScheduleValid": true, "collectionScheduleTotal": 100 }, "aggressive": { "ready": true, "inv": { "ready": true, "issues": [], "factor": 1.4, "loadingPercent": 40, "loadingBase": "developerPlanningCarpet", "basis": "saleable", "shares": 100, "products": [ { "name": "Compact 2 BHK", "size": 650, "price": 11500, "share": 5, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 650, "perUnitPlanning": 650, "perUnitSaleable": 909.9999999999999, "perUnitExtended": null, "perUnitAllocation": 909.9999999999999, "allocatedArea": 125000, "ticket": 7475000, "units": 137, "allocatedCarpet": 89285.71428571429, "carpet": 89050, "reraArea": 89050, "planning": 89050, "saleable": 124669.99999999999, "extended": null, "assignedArea": 124669.99999999999, "revenue": 1024075000 }, { "name": "Regular 2 BHK", "size": 750, "price": 13000, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 750, "perUnitPlanning": 750, "perUnitSaleable": 1050, "perUnitExtended": null, "perUnitAllocation": 1050, "allocatedArea": 375000, "ticket": 9750000, "units": 357, "allocatedCarpet": 267857.1428571429, "carpet": 267750, "reraArea": 267750, "planning": 267750, "saleable": 374850, "extended": null, "assignedArea": 374850, "revenue": 3480750000 }, { "name": "Compact 3 BHK", "size": 900, "price": 13250, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 900, "perUnitPlanning": 900, "perUnitSaleable": 1260, "perUnitExtended": null, "perUnitAllocation": 1260, "allocatedArea": 375000, "ticket": 11925000, "units": 297, "allocatedCarpet": 267857.14285714284, "carpet": 267300, "reraArea": 267300, "planning": 267300, "saleable": 374220, "extended": null, "assignedArea": 374220, "revenue": 3541725000 }, { "name": "Regular 3 BHK", "size": 1050, "price": 13500, "share": 30, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1050, "perUnitPlanning": 1050, "perUnitSaleable": 1470, "perUnitExtended": null, "perUnitAllocation": 1470, "allocatedArea": 750000, "ticket": 14175000, "units": 510, "allocatedCarpet": 535714.2857142857, "carpet": 535500, "reraArea": 535500, "planning": 535500, "saleable": 749700, "extended": null, "assignedArea": 749700, "revenue": 7229250000 }, { "name": "Premium 3 BHK", "size": 1250, "price": 14000, "share": 20, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1250, "perUnitPlanning": 1250, "perUnitSaleable": 1750, "perUnitExtended": null, "perUnitAllocation": 1750, "allocatedArea": 500000, "ticket": 17500000, "units": 285, "allocatedCarpet": 357142.85714285716, "carpet": 356250, "reraArea": 356250, "planning": 356250, "saleable": 498750, "extended": null, "assignedArea": 498750, "revenue": 4987500000 }, { "name": "4 BHK", "size": 1450, "price": 14500, "share": 15, "terrace": 0, "terraceAssumption": "Preliminary design assumption: 0 exclusive terrace; replace with an approved area.", "perUnitRera": 1450, "perUnitPlanning": 1450, "perUnitSaleable": 2029.9999999999998, "perUnitExtended": null, "perUnitAllocation": 2029.9999999999998, "allocatedArea": 375000, "ticket": 21025000, "units": 184, "allocatedCarpet": 267857.1428571429, "carpet": 266800, "reraArea": 266800, "planning": 266800, "saleable": 373519.99999999994, "extended": null, "assignedArea": 373519.99999999994, "revenue": 3868600000 } ], "units": 1770, "carpetArea": 1782650, "reraArea": 1782650, "planningArea": 1782650, "saleableArea": 2495710, "revenue": 24131900000, "assigned": 2495710, "assignedByBasis": 2495710, "assignedByAreaBasis": { "reraCarpet": 1782650, "developerPlanningCarpet": 1782650, "saleable": 2495710 }, "residual": 4290, "residualBasis": "saleable", "averageSize": 1007.1468926553672, "averagePlanningSize": 1007.1468926553672, "averageSaleableSize": 1410.0056497175142, "averageTicket": 13633841.807909604, "rate": 13537.093652708047, "planningRate": 13537.093652708047, "saleableRate": 9669.352609077176 }, "rows": [ { "month": 1, "phase": "Launch", "released": 177, "cumulativeReleased": 177, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 0, "registrations": 0, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 0, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 0, "agreementValue": 0, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 86, "cumulativeAgreements": 0, "cumulativeRegistrations": 0, "cumulativeBookedRera": 86614.63276836158, "cumulativeBookedPlanning": 86614.63276836158, "cumulativeBookedSaleable": 121260.48587570622, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 1172510395.480226, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 6825000, "cumulativeAcquisition": 21004195.480225988, "cumulativeCollections": 0, "remaining": 1684 }, { "month": 2, "phase": "Launch", "released": 159, "cumulativeReleased": 336, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 0, "pendingAgreementUnits": 91, "pendingRegistrationUnits": 81, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 0, "reraRegistered": 0, "planningRegistered": 0, "saleableRegistered": 0, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 0, "registrationValue": 0, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 0, "uncollectedRegisteredValue": 0, "cumulativeNet": 172, "cumulativeAgreements": 81, "cumulativeRegistrations": 0, "cumulativeBookedRera": 173229.26553672316, "cumulativeBookedPlanning": 173229.26553672316, "cumulativeBookedSaleable": 242520.97175141243, "cumulativeRegisteredRera": 0, "cumulativeRegisteredPlanning": 0, "cumulativeRegisteredSaleable": 0, "cumulativeValue": 2345020790.960452, "cumulativeRegistrationValue": 0, "cumulativeMarketing": 13650000, "cumulativeAcquisition": 42008390.960451975, "cumulativeCollections": 0, "remaining": 1598 }, { "month": 3, "phase": "Launch", "released": 142, "cumulativeReleased": 478, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 86, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 207234395.48022598, "uncollectedRegisteredValue": 828937581.9209039, "cumulativeNet": 258, "cumulativeAgreements": 162, "cumulativeRegistrations": 76, "cumulativeBookedRera": 259843.89830508473, "cumulativeBookedPlanning": 259843.89830508473, "cumulativeBookedSaleable": 363781.4576271187, "cumulativeRegisteredRera": 76543.16384180791, "cumulativeRegisteredPlanning": 76543.16384180791, "cumulativeRegisteredSaleable": 107160.42937853107, "cumulativeValue": 3517531186.440678, "cumulativeRegistrationValue": 1036171977.40113, "cumulativeMarketing": 20475000, "cumulativeAcquisition": 63012586.44067796, "cumulativeCollections": 207234395.48022598, "remaining": 1512 }, { "month": 4, "phase": "Launch", "released": 124, "cumulativeReleased": 602, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 101, "pendingRegistrationUnits": 91, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 207234395.48022598, "uncollectedRegisteredValue": 1657875163.8418078, "cumulativeNet": 344, "cumulativeAgreements": 243, "cumulativeRegistrations": 152, "cumulativeBookedRera": 346458.5310734463, "cumulativeBookedPlanning": 346458.5310734463, "cumulativeBookedSaleable": 485041.94350282487, "cumulativeRegisteredRera": 153086.32768361582, "cumulativeRegisteredPlanning": 153086.32768361582, "cumulativeRegisteredSaleable": 214320.85875706215, "cumulativeValue": 4690041581.920904, "cumulativeRegistrationValue": 2072343954.80226, "cumulativeMarketing": 27300000, "cumulativeAcquisition": 84016781.92090395, "cumulativeCollections": 414468790.96045196, "remaining": 1426 }, { "month": 5, "phase": "Launch", "released": 88, "cumulativeReleased": 690, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 96, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 207234395.48022598, "uncollectedRegisteredValue": 2486812745.7627125, "cumulativeNet": 430, "cumulativeAgreements": 324, "cumulativeRegistrations": 228, "cumulativeBookedRera": 433073.16384180787, "cumulativeBookedPlanning": 433073.16384180787, "cumulativeBookedSaleable": 606302.4293785311, "cumulativeRegisteredRera": 229629.4915254237, "cumulativeRegisteredPlanning": 229629.4915254237, "cumulativeRegisteredSaleable": 321481.28813559323, "cumulativeValue": 5862551977.401131, "cumulativeRegistrationValue": 3108515932.20339, "cumulativeMarketing": 34125000, "cumulativeAcquisition": 105020977.40112993, "cumulativeCollections": 621703186.4406779, "remaining": 1340 }, { "month": 6, "phase": "Launch", "released": 71, "cumulativeReleased": 761, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 111, "pendingRegistrationUnits": 101, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 518085988.700565, "uncollectedRegisteredValue": 3004898734.463277, "cumulativeNet": 516, "cumulativeAgreements": 405, "cumulativeRegistrations": 304, "cumulativeBookedRera": 519687.79661016946, "cumulativeBookedPlanning": 519687.79661016946, "cumulativeBookedSaleable": 727562.9152542374, "cumulativeRegisteredRera": 306172.65536723164, "cumulativeRegisteredPlanning": 306172.65536723164, "cumulativeRegisteredSaleable": 428641.7175141243, "cumulativeValue": 7035062372.881357, "cumulativeRegistrationValue": 4144687909.60452, "cumulativeMarketing": 40950000, "cumulativeAcquisition": 126025172.88135591, "cumulativeCollections": 1139789175.141243, "remaining": 1254 }, { "month": 7, "phase": "Launch", "released": 71, "cumulativeReleased": 832, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 106, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 518085988.700565, "uncollectedRegisteredValue": 3522984723.1638417, "cumulativeNet": 602, "cumulativeAgreements": 486, "cumulativeRegistrations": 380, "cumulativeBookedRera": 606302.4293785311, "cumulativeBookedPlanning": 606302.4293785311, "cumulativeBookedSaleable": 848823.4011299436, "cumulativeRegisteredRera": 382715.81920903956, "cumulativeRegisteredPlanning": 382715.81920903956, "cumulativeRegisteredSaleable": 535802.1468926554, "cumulativeValue": 8207572768.361584, "cumulativeRegistrationValue": 5180859887.00565, "cumulativeMarketing": 47775000, "cumulativeAcquisition": 147029368.3615819, "cumulativeCollections": 1657875163.8418078, "remaining": 1168 }, { "month": 8, "phase": "Launch", "released": 56, "cumulativeReleased": 888, "awareness": 910000, "leads": 4550, "qualified": 1592, "visits": 636, "negotiations": 286, "bookings": 94, "cancelled": 8, "net": 86, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 121, "pendingRegistrationUnits": 111, "carpetBooked": 86614.63276836158, "reraBooked": 86614.63276836158, "planningBooked": 86614.63276836158, "saleableBooked": 121260.48587570622, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1172510395.480226, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 52, "directUnits": 34, "marketing": 6825000, "cpCommission": 14179195.480225988, "totalAcquisition": 21004195.480225988, "cac": 244234.83116541847, "mediaCAC": 79360.46511627907, "collections": 518085988.700565, "uncollectedRegisteredValue": 4041070711.8644066, "cumulativeNet": 688, "cumulativeAgreements": 567, "cumulativeRegistrations": 456, "cumulativeBookedRera": 692917.0621468927, "cumulativeBookedPlanning": 692917.0621468927, "cumulativeBookedSaleable": 970083.8870056497, "cumulativeRegisteredRera": 459258.9830508474, "cumulativeRegisteredPlanning": 459258.9830508474, "cumulativeRegisteredSaleable": 642962.5762711865, "cumulativeValue": 9380083163.84181, "cumulativeRegistrationValue": 6217031864.406779, "cumulativeMarketing": 54600000, "cumulativeAcquisition": 168033563.84180787, "cumulativeCollections": 2175961152.5423727, "remaining": 1082 }, { "month": 9, "phase": "Continuation", "released": 24, "cumulativeReleased": 912, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 81, "registrations": 76, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 116, "carpetBooked": 74528.87005649717, "reraBooked": 74528.87005649717, "planningBooked": 74528.87005649717, "saleableBooked": 104340.41807909605, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1008904293.7853107, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 1104341186.440678, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 11997780.790960453, "totalAcquisition": 17847780.790960453, "cac": 241186.226904871, "mediaCAC": 79054.05405405405, "collections": 777128983.0508475, "uncollectedRegisteredValue": 4300113706.214689, "cumulativeNet": 762, "cumulativeAgreements": 648, "cumulativeRegistrations": 532, "cumulativeBookedRera": 767445.9322033898, "cumulativeBookedPlanning": 767445.9322033898, "cumulativeBookedSaleable": 1074424.3050847459, "cumulativeRegisteredRera": 535802.1468926553, "cumulativeRegisteredPlanning": 535802.1468926553, "cumulativeRegisteredSaleable": 750123.0056497175, "cumulativeValue": 10388987457.627121, "cumulativeRegistrationValue": 7253203841.807909, "cumulativeMarketing": 60450000, "cumulativeAcquisition": 185881344.63276833, "cumulativeCollections": 2953090135.59322, "remaining": 1008 }, { "month": 10, "phase": "Continuation", "released": 24, "cumulativeReleased": 936, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 76, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 110, "carpetBooked": 74528.87005649717, "reraBooked": 74528.87005649717, "planningBooked": 74528.87005649717, "saleableBooked": 104340.41807909605, "carpetRegistered": 76543.16384180791, "reraRegistered": 76543.16384180791, "planningRegistered": 76543.16384180791, "saleableRegistered": 107160.42937853107, "value": 1008904293.7853107, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 954368926.5536723, "registrationUnitPrice": 13633841.807909604, "registrationValue": 1036171977.40113, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 11997780.790960453, "totalAcquisition": 17847780.790960453, "cac": 241186.226904871, "mediaCAC": 79054.05405405405, "collections": 777128983.0508475, "uncollectedRegisteredValue": 4559156700.564971, "cumulativeNet": 836, "cumulativeAgreements": 718, "cumulativeRegistrations": 608, "cumulativeBookedRera": 841974.802259887, "cumulativeBookedPlanning": 841974.802259887, "cumulativeBookedSaleable": 1178764.7231638418, "cumulativeRegisteredRera": 612345.3107344633, "cumulativeRegisteredPlanning": 612345.3107344633, "cumulativeRegisteredSaleable": 857283.4350282486, "cumulativeValue": 11397891751.412432, "cumulativeRegistrationValue": 8289375819.209039, "cumulativeMarketing": 66300000, "cumulativeAcquisition": 203729125.4237288, "cumulativeCollections": 3730219118.644068, "remaining": 934 }, { "month": 11, "phase": "Continuation", "released": 24, "cumulativeReleased": 960, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 114, "carpetBooked": 74528.87005649717, "reraBooked": 74528.87005649717, "planningBooked": 74528.87005649717, "saleableBooked": 104340.41807909605, "carpetRegistered": 66471.69491525424, "reraRegistered": 66471.69491525424, "planningRegistered": 66471.69491525424, "saleableRegistered": 93060.37288135594, "value": 1008904293.7853107, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 954368926.5536723, "registrationUnitPrice": 13633841.807909604, "registrationValue": 899833559.3220339, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 11997780.790960453, "totalAcquisition": 17847780.790960453, "cac": 241186.226904871, "mediaCAC": 79054.05405405405, "collections": 749861299.4350283, "uncollectedRegisteredValue": 4709128960.451977, "cumulativeNet": 910, "cumulativeAgreements": 788, "cumulativeRegistrations": 674, "cumulativeBookedRera": 916503.6723163842, "cumulativeBookedPlanning": 916503.6723163842, "cumulativeBookedSaleable": 1283105.1412429379, "cumulativeRegisteredRera": 678817.0056497175, "cumulativeRegisteredPlanning": 678817.0056497175, "cumulativeRegisteredSaleable": 950343.8079096045, "cumulativeValue": 12406796045.197742, "cumulativeRegistrationValue": 9189209378.531073, "cumulativeMarketing": 72150000, "cumulativeAcquisition": 221576906.21468925, "cumulativeCollections": 4480080418.079096, "remaining": 860 }, { "month": 12, "phase": "Continuation", "released": 24, "cumulativeReleased": 984, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 80, "cancelled": 6, "net": 74, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 118, "carpetBooked": 74528.87005649717, "reraBooked": 74528.87005649717, "planningBooked": 74528.87005649717, "saleableBooked": 104340.41807909605, "carpetRegistered": 66471.69491525424, "reraRegistered": 66471.69491525424, "planningRegistered": 66471.69491525424, "saleableRegistered": 93060.37288135594, "value": 1008904293.7853107, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 954368926.5536723, "registrationUnitPrice": 13633841.807909604, "registrationValue": 899833559.3220339, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 44, "directUnits": 30, "marketing": 5850000, "cpCommission": 11997780.790960453, "totalAcquisition": 17847780.790960453, "cac": 241186.226904871, "mediaCAC": 79054.05405405405, "collections": 749861299.4350283, "uncollectedRegisteredValue": 4859101220.338984, "cumulativeNet": 984, "cumulativeAgreements": 858, "cumulativeRegistrations": 740, "cumulativeBookedRera": 991032.5423728813, "cumulativeBookedPlanning": 991032.5423728813, "cumulativeBookedSaleable": 1387445.559322034, "cumulativeRegisteredRera": 745288.7005649718, "cumulativeRegisteredPlanning": 745288.7005649718, "cumulativeRegisteredSaleable": 1043404.1807909606, "cumulativeValue": 13415700338.983053, "cumulativeRegistrationValue": 10089042937.853107, "cumulativeMarketing": 78000000, "cumulativeAcquisition": 239424687.00564972, "cumulativeCollections": 5229941717.514124, "remaining": 786 }, { "month": 13, "phase": "Continuation", "released": 24, "cumulativeReleased": 1008, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 70, "registrations": 66, "pendingAgreementUnits": 80, "pendingRegistrationUnits": 122, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 66471.69491525424, "reraRegistered": 66471.69491525424, "planningRegistered": 66471.69491525424, "saleableRegistered": 93060.37288135594, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 954368926.5536723, "registrationUnitPrice": 13633841.807909604, "registrationValue": 899833559.3220339, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 749861299.4350283, "uncollectedRegisteredValue": 5009073480.225988, "cumulativeNet": 1008, "cumulativeAgreements": 928, "cumulativeRegistrations": 806, "cumulativeBookedRera": 1015204.0677966102, "cumulativeBookedPlanning": 1015204.0677966102, "cumulativeBookedSaleable": 1421285.6949152544, "cumulativeRegisteredRera": 811760.3954802259, "cumulativeRegisteredPlanning": 811760.3954802259, "cumulativeRegisteredSaleable": 1136464.5536723165, "cumulativeValue": 13742912542.372883, "cumulativeRegistrationValue": 10988876497.17514, "cumulativeMarketing": 83850000, "cumulativeAcquisition": 249092162.7118644, "cumulativeCollections": 5979803016.949152, "remaining": 762 }, { "month": 14, "phase": "Continuation", "released": 24, "cumulativeReleased": 1032, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 66, "pendingAgreementUnits": 82, "pendingRegistrationUnits": 78, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 66471.69491525424, "reraRegistered": 66471.69491525424, "planningRegistered": 66471.69491525424, "saleableRegistered": 93060.37288135594, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 899833559.3220339, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 708959774.0112994, "uncollectedRegisteredValue": 5199947265.536722, "cumulativeNet": 1032, "cumulativeAgreements": 950, "cumulativeRegistrations": 872, "cumulativeBookedRera": 1039375.5932203389, "cumulativeBookedPlanning": 1039375.5932203389, "cumulativeBookedSaleable": 1455125.8305084747, "cumulativeRegisteredRera": 878232.0903954802, "cumulativeRegisteredPlanning": 878232.0903954802, "cumulativeRegisteredSaleable": 1229524.9265536724, "cumulativeValue": 14070124745.762712, "cumulativeRegistrationValue": 11888710056.497173, "cumulativeMarketing": 89700000, "cumulativeAcquisition": 258759638.4180791, "cumulativeCollections": 6688762790.960451, "remaining": 738 }, { "month": 15, "phase": "Continuation", "released": 24, "cumulativeReleased": 1056, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 84, "pendingRegistrationUnits": 80, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 842571423.7288136, "uncollectedRegisteredValue": 4630052677.966101, "cumulativeNet": 1056, "cumulativeAgreements": 972, "cumulativeRegistrations": 892, "cumulativeBookedRera": 1063547.1186440678, "cumulativeBookedPlanning": 1063547.1186440678, "cumulativeBookedSaleable": 1488965.966101695, "cumulativeRegisteredRera": 898375.0282485875, "cumulativeRegisteredPlanning": 898375.0282485875, "cumulativeRegisteredSaleable": 1257725.0395480227, "cumulativeValue": 14397336949.152542, "cumulativeRegistrationValue": 12161386892.655365, "cumulativeMarketing": 95550000, "cumulativeAcquisition": 268427114.1242938, "cumulativeCollections": 7531334214.689264, "remaining": 714 }, { "month": 16, "phase": "Continuation", "released": 24, "cumulativeReleased": 1080, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 86, "pendingRegistrationUnits": 82, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 842571423.7288136, "uncollectedRegisteredValue": 4060158090.395479, "cumulativeNet": 1080, "cumulativeAgreements": 994, "cumulativeRegistrations": 912, "cumulativeBookedRera": 1087718.6440677966, "cumulativeBookedPlanning": 1087718.6440677966, "cumulativeBookedSaleable": 1522806.1016949152, "cumulativeRegisteredRera": 918517.9661016949, "cumulativeRegisteredPlanning": 918517.9661016949, "cumulativeRegisteredSaleable": 1285925.152542373, "cumulativeValue": 14724549152.542372, "cumulativeRegistrationValue": 12434063728.813557, "cumulativeMarketing": 101400000, "cumulativeAcquisition": 278094589.8305085, "cumulativeCollections": 8373905638.418077, "remaining": 690 }, { "month": 17, "phase": "Continuation", "released": 24, "cumulativeReleased": 1104, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 88, "pendingRegistrationUnits": 84, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 808486819.2090394, "uncollectedRegisteredValue": 3524348107.344631, "cumulativeNet": 1104, "cumulativeAgreements": 1016, "cumulativeRegistrations": 932, "cumulativeBookedRera": 1111890.1694915253, "cumulativeBookedPlanning": 1111890.1694915253, "cumulativeBookedSaleable": 1556646.2372881356, "cumulativeRegisteredRera": 938660.9039548022, "cumulativeRegisteredPlanning": 938660.9039548022, "cumulativeRegisteredSaleable": 1314125.2655367232, "cumulativeValue": 15051761355.932201, "cumulativeRegistrationValue": 12706740564.971748, "cumulativeMarketing": 107250000, "cumulativeAcquisition": 287762065.53672314, "cumulativeCollections": 9182392457.627117, "remaining": 666 }, { "month": 18, "phase": "Continuation", "released": 24, "cumulativeReleased": 1128, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 90, "pendingRegistrationUnits": 86, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 620339802.259887, "uncollectedRegisteredValue": 3176685141.242935, "cumulativeNet": 1128, "cumulativeAgreements": 1038, "cumulativeRegistrations": 952, "cumulativeBookedRera": 1136061.6949152541, "cumulativeBookedPlanning": 1136061.6949152541, "cumulativeBookedSaleable": 1590486.372881356, "cumulativeRegisteredRera": 958803.8418079095, "cumulativeRegisteredPlanning": 958803.8418079095, "cumulativeRegisteredSaleable": 1342325.3785310735, "cumulativeValue": 15378973559.322031, "cumulativeRegistrationValue": 12979417401.12994, "cumulativeMarketing": 113100000, "cumulativeAcquisition": 297429541.2429378, "cumulativeCollections": 9802732259.887005, "remaining": 642 }, { "month": 19, "phase": "Continuation", "released": 24, "cumulativeReleased": 1152, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 92, "pendingRegistrationUnits": 88, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 620339802.259887, "uncollectedRegisteredValue": 2829022175.141239, "cumulativeNet": 1152, "cumulativeAgreements": 1060, "cumulativeRegistrations": 972, "cumulativeBookedRera": 1160233.220338983, "cumulativeBookedPlanning": 1160233.220338983, "cumulativeBookedSaleable": 1624326.5084745763, "cumulativeRegisteredRera": 978946.7796610169, "cumulativeRegisteredPlanning": 978946.7796610169, "cumulativeRegisteredSaleable": 1370525.4915254237, "cumulativeValue": 15706185762.71186, "cumulativeRegistrationValue": 13252094237.288132, "cumulativeMarketing": 118950000, "cumulativeAcquisition": 307097016.94915247, "cumulativeCollections": 10423072062.146893, "remaining": 618 }, { "month": 20, "phase": "Continuation", "released": 24, "cumulativeReleased": 1176, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 94, "pendingRegistrationUnits": 90, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 620339802.259887, "uncollectedRegisteredValue": 2481359209.039543, "cumulativeNet": 1176, "cumulativeAgreements": 1082, "cumulativeRegistrations": 992, "cumulativeBookedRera": 1184404.7457627119, "cumulativeBookedPlanning": 1184404.7457627119, "cumulativeBookedSaleable": 1658166.6440677966, "cumulativeRegisteredRera": 999089.7175141242, "cumulativeRegisteredPlanning": 999089.7175141242, "cumulativeRegisteredSaleable": 1398725.604519774, "cumulativeValue": 16033397966.10169, "cumulativeRegistrationValue": 13524771073.446323, "cumulativeMarketing": 124800000, "cumulativeAcquisition": 316764492.65536714, "cumulativeCollections": 11043411864.40678, "remaining": 594 }, { "month": 21, "phase": "Continuation", "released": 24, "cumulativeReleased": 1200, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 96, "pendingRegistrationUnits": 92, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 463550621.46892655, "uncollectedRegisteredValue": 2290485423.7288074, "cumulativeNet": 1200, "cumulativeAgreements": 1104, "cumulativeRegistrations": 1012, "cumulativeBookedRera": 1208576.2711864407, "cumulativeBookedPlanning": 1208576.2711864407, "cumulativeBookedSaleable": 1692006.779661017, "cumulativeRegisteredRera": 1019232.6553672316, "cumulativeRegisteredPlanning": 1019232.6553672316, "cumulativeRegisteredSaleable": 1426925.7175141245, "cumulativeValue": 16360610169.49152, "cumulativeRegistrationValue": 13797447909.604515, "cumulativeMarketing": 130650000, "cumulativeAcquisition": 326431968.3615818, "cumulativeCollections": 11506962485.875708, "remaining": 570 }, { "month": 22, "phase": "Continuation", "released": 24, "cumulativeReleased": 1224, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 98, "pendingRegistrationUnits": 94, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 463550621.46892655, "uncollectedRegisteredValue": 2099611638.4180717, "cumulativeNet": 1224, "cumulativeAgreements": 1126, "cumulativeRegistrations": 1032, "cumulativeBookedRera": 1232747.7966101693, "cumulativeBookedPlanning": 1232747.7966101693, "cumulativeBookedSaleable": 1725846.9152542374, "cumulativeRegisteredRera": 1039375.5932203389, "cumulativeRegisteredPlanning": 1039375.5932203389, "cumulativeRegisteredSaleable": 1455125.8305084747, "cumulativeValue": 16687822372.88135, "cumulativeRegistrationValue": 14070124745.762707, "cumulativeMarketing": 136500000, "cumulativeAcquisition": 336099444.06779647, "cumulativeCollections": 11970513107.344635, "remaining": 546 }, { "month": 23, "phase": "Continuation", "released": 24, "cumulativeReleased": 1248, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 100, "pendingRegistrationUnits": 96, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 429466016.9491525, "uncollectedRegisteredValue": 1942822457.6271114, "cumulativeNet": 1248, "cumulativeAgreements": 1148, "cumulativeRegistrations": 1052, "cumulativeBookedRera": 1256919.3220338982, "cumulativeBookedPlanning": 1256919.3220338982, "cumulativeBookedSaleable": 1759687.0508474577, "cumulativeRegisteredRera": 1059518.5310734464, "cumulativeRegisteredPlanning": 1059518.5310734464, "cumulativeRegisteredSaleable": 1483325.943502825, "cumulativeValue": 17015034576.27118, "cumulativeRegistrationValue": 14342801581.920898, "cumulativeMarketing": 142350000, "cumulativeAcquisition": 345766919.77401114, "cumulativeCollections": 12399979124.293787, "remaining": 522 }, { "month": 24, "phase": "Continuation", "released": 24, "cumulativeReleased": 1272, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 102, "pendingRegistrationUnits": 98, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 429466016.9491525, "uncollectedRegisteredValue": 1786033276.8361511, "cumulativeNet": 1272, "cumulativeAgreements": 1170, "cumulativeRegistrations": 1072, "cumulativeBookedRera": 1281090.847457627, "cumulativeBookedPlanning": 1281090.847457627, "cumulativeBookedSaleable": 1793527.186440678, "cumulativeRegisteredRera": 1079661.4689265536, "cumulativeRegisteredPlanning": 1079661.4689265536, "cumulativeRegisteredSaleable": 1511526.0564971752, "cumulativeValue": 17342246779.66101, "cumulativeRegistrationValue": 14615478418.07909, "cumulativeMarketing": 148200000, "cumulativeAcquisition": 355434395.4802258, "cumulativeCollections": 12829445141.242939, "remaining": 498 }, { "month": 25, "phase": "Continuation", "released": 24, "cumulativeReleased": 1296, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 104, "pendingRegistrationUnits": 100, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 429466016.9491525, "uncollectedRegisteredValue": 1629244096.0451908, "cumulativeNet": 1296, "cumulativeAgreements": 1192, "cumulativeRegistrations": 1092, "cumulativeBookedRera": 1305262.372881356, "cumulativeBookedPlanning": 1305262.372881356, "cumulativeBookedSaleable": 1827367.3220338984, "cumulativeRegisteredRera": 1099804.406779661, "cumulativeRegisteredPlanning": 1099804.406779661, "cumulativeRegisteredSaleable": 1539726.1694915255, "cumulativeValue": 17669458983.050842, "cumulativeRegistrationValue": 14888155254.237282, "cumulativeMarketing": 154050000, "cumulativeAcquisition": 365101871.18644047, "cumulativeCollections": 13258911158.192091, "remaining": 474 }, { "month": 26, "phase": "Continuation", "released": 24, "cumulativeReleased": 1320, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 106, "pendingRegistrationUnits": 102, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 429466016.9491525, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1320, "cumulativeAgreements": 1214, "cumulativeRegistrations": 1112, "cumulativeBookedRera": 1329433.8983050848, "cumulativeBookedPlanning": 1329433.8983050848, "cumulativeBookedSaleable": 1861207.4576271188, "cumulativeRegisteredRera": 1119947.3446327683, "cumulativeRegisteredPlanning": 1119947.3446327683, "cumulativeRegisteredSaleable": 1567926.2824858758, "cumulativeValue": 17996671186.440674, "cumulativeRegistrationValue": 15160832090.395473, "cumulativeMarketing": 159900000, "cumulativeAcquisition": 374769346.89265513, "cumulativeCollections": 13688377175.141243, "remaining": 450 }, { "month": 27, "phase": "Continuation", "released": 24, "cumulativeReleased": 1344, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 108, "pendingRegistrationUnits": 104, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1344, "cumulativeAgreements": 1236, "cumulativeRegistrations": 1132, "cumulativeBookedRera": 1353605.4237288134, "cumulativeBookedPlanning": 1353605.4237288134, "cumulativeBookedSaleable": 1895047.5932203392, "cumulativeRegisteredRera": 1140090.2824858758, "cumulativeRegisteredPlanning": 1140090.2824858758, "cumulativeRegisteredSaleable": 1596126.395480226, "cumulativeValue": 18323883389.830505, "cumulativeRegistrationValue": 15433508926.553665, "cumulativeMarketing": 165750000, "cumulativeAcquisition": 384436822.5988698, "cumulativeCollections": 13961054011.299435, "remaining": 426 }, { "month": 28, "phase": "Continuation", "released": 24, "cumulativeReleased": 1368, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 110, "pendingRegistrationUnits": 106, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1368, "cumulativeAgreements": 1258, "cumulativeRegistrations": 1152, "cumulativeBookedRera": 1377776.9491525423, "cumulativeBookedPlanning": 1377776.9491525423, "cumulativeBookedSaleable": 1928887.7288135595, "cumulativeRegisteredRera": 1160233.220338983, "cumulativeRegisteredPlanning": 1160233.220338983, "cumulativeRegisteredSaleable": 1624326.5084745763, "cumulativeValue": 18651095593.220337, "cumulativeRegistrationValue": 15706185762.711857, "cumulativeMarketing": 171600000, "cumulativeAcquisition": 394104298.30508447, "cumulativeCollections": 14233730847.457626, "remaining": 402 }, { "month": 29, "phase": "Continuation", "released": 24, "cumulativeReleased": 1392, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 112, "pendingRegistrationUnits": 108, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1392, "cumulativeAgreements": 1280, "cumulativeRegistrations": 1172, "cumulativeBookedRera": 1401948.4745762711, "cumulativeBookedPlanning": 1401948.4745762711, "cumulativeBookedSaleable": 1962727.8644067796, "cumulativeRegisteredRera": 1180376.1581920905, "cumulativeRegisteredPlanning": 1180376.1581920905, "cumulativeRegisteredSaleable": 1652526.6214689265, "cumulativeValue": 18978307796.61017, "cumulativeRegistrationValue": 15978862598.870049, "cumulativeMarketing": 177450000, "cumulativeAcquisition": 403771774.01129913, "cumulativeCollections": 14506407683.615818, "remaining": 378 }, { "month": 30, "phase": "Continuation", "released": 24, "cumulativeReleased": 1416, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 114, "pendingRegistrationUnits": 110, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1416, "cumulativeAgreements": 1302, "cumulativeRegistrations": 1192, "cumulativeBookedRera": 1426120, "cumulativeBookedPlanning": 1426120, "cumulativeBookedSaleable": 1996568, "cumulativeRegisteredRera": 1200519.0960451977, "cumulativeRegisteredPlanning": 1200519.0960451977, "cumulativeRegisteredSaleable": 1680726.7344632768, "cumulativeValue": 19305520000, "cumulativeRegistrationValue": 16251539435.02824, "cumulativeMarketing": 183300000, "cumulativeAcquisition": 413439249.7175138, "cumulativeCollections": 14779084519.77401, "remaining": 354 }, { "month": 31, "phase": "Continuation", "released": 24, "cumulativeReleased": 1440, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 116, "pendingRegistrationUnits": 112, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1440, "cumulativeAgreements": 1324, "cumulativeRegistrations": 1212, "cumulativeBookedRera": 1450291.5254237289, "cumulativeBookedPlanning": 1450291.5254237289, "cumulativeBookedSaleable": 2030408.1355932204, "cumulativeRegisteredRera": 1220662.0338983051, "cumulativeRegisteredPlanning": 1220662.0338983051, "cumulativeRegisteredSaleable": 1708926.8474576273, "cumulativeValue": 19632732203.38983, "cumulativeRegistrationValue": 16524216271.186432, "cumulativeMarketing": 189150000, "cumulativeAcquisition": 423106725.42372847, "cumulativeCollections": 15051761355.932201, "remaining": 330 }, { "month": 32, "phase": "Continuation", "released": 24, "cumulativeReleased": 1464, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 118, "pendingRegistrationUnits": 114, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1464, "cumulativeAgreements": 1346, "cumulativeRegistrations": 1232, "cumulativeBookedRera": 1474463.0508474575, "cumulativeBookedPlanning": 1474463.0508474575, "cumulativeBookedSaleable": 2064248.2711864407, "cumulativeRegisteredRera": 1240804.9717514124, "cumulativeRegisteredPlanning": 1240804.9717514124, "cumulativeRegisteredSaleable": 1737126.9604519776, "cumulativeValue": 19959944406.779663, "cumulativeRegistrationValue": 16796893107.344624, "cumulativeMarketing": 195000000, "cumulativeAcquisition": 432774201.12994313, "cumulativeCollections": 15324438192.090393, "remaining": 306 }, { "month": 33, "phase": "Continuation", "released": 24, "cumulativeReleased": 1488, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 120, "pendingRegistrationUnits": 116, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1488, "cumulativeAgreements": 1368, "cumulativeRegistrations": 1252, "cumulativeBookedRera": 1498634.5762711863, "cumulativeBookedPlanning": 1498634.5762711863, "cumulativeBookedSaleable": 2098088.4067796613, "cumulativeRegisteredRera": 1260947.9096045198, "cumulativeRegisteredPlanning": 1260947.9096045198, "cumulativeRegisteredSaleable": 1765327.0734463278, "cumulativeValue": 20287156610.169495, "cumulativeRegistrationValue": 17069569943.502815, "cumulativeMarketing": 200850000, "cumulativeAcquisition": 442441676.8361578, "cumulativeCollections": 15597115028.248585, "remaining": 282 }, { "month": 34, "phase": "Continuation", "released": 24, "cumulativeReleased": 1512, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 122, "pendingRegistrationUnits": 118, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1512, "cumulativeAgreements": 1390, "cumulativeRegistrations": 1272, "cumulativeBookedRera": 1522806.1016949152, "cumulativeBookedPlanning": 1522806.1016949152, "cumulativeBookedSaleable": 2131928.5423728814, "cumulativeRegisteredRera": 1281090.847457627, "cumulativeRegisteredPlanning": 1281090.847457627, "cumulativeRegisteredSaleable": 1793527.186440678, "cumulativeValue": 20614368813.559326, "cumulativeRegistrationValue": 17342246779.661007, "cumulativeMarketing": 206700000, "cumulativeAcquisition": 452109152.54237247, "cumulativeCollections": 15869791864.406776, "remaining": 258 }, { "month": 35, "phase": "Continuation", "released": 24, "cumulativeReleased": 1536, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 124, "pendingRegistrationUnits": 120, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1536, "cumulativeAgreements": 1412, "cumulativeRegistrations": 1292, "cumulativeBookedRera": 1546977.627118644, "cumulativeBookedPlanning": 1546977.627118644, "cumulativeBookedSaleable": 2165768.677966102, "cumulativeRegisteredRera": 1301233.7853107345, "cumulativeRegisteredPlanning": 1301233.7853107345, "cumulativeRegisteredSaleable": 1821727.2994350283, "cumulativeValue": 20941581016.949158, "cumulativeRegistrationValue": 17614923615.8192, "cumulativeMarketing": 212550000, "cumulativeAcquisition": 461776628.24858713, "cumulativeCollections": 16142468700.564968, "remaining": 234 }, { "month": 36, "phase": "Continuation", "released": 24, "cumulativeReleased": 1560, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 126, "pendingRegistrationUnits": 122, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1560, "cumulativeAgreements": 1434, "cumulativeRegistrations": 1312, "cumulativeBookedRera": 1571149.152542373, "cumulativeBookedPlanning": 1571149.152542373, "cumulativeBookedSaleable": 2199608.813559322, "cumulativeRegisteredRera": 1321376.7231638418, "cumulativeRegisteredPlanning": 1321376.7231638418, "cumulativeRegisteredSaleable": 1849927.4124293786, "cumulativeValue": 21268793220.33899, "cumulativeRegistrationValue": 17887600451.97739, "cumulativeMarketing": 218400000, "cumulativeAcquisition": 471444103.9548018, "cumulativeCollections": 16415145536.72316, "remaining": 210 }, { "month": 37, "phase": "Continuation", "released": 24, "cumulativeReleased": 1584, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 128, "pendingRegistrationUnits": 124, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1584, "cumulativeAgreements": 1456, "cumulativeRegistrations": 1332, "cumulativeBookedRera": 1595320.6779661016, "cumulativeBookedPlanning": 1595320.6779661016, "cumulativeBookedSaleable": 2233448.9491525423, "cumulativeRegisteredRera": 1341519.6610169492, "cumulativeRegisteredPlanning": 1341519.6610169492, "cumulativeRegisteredSaleable": 1878127.5254237289, "cumulativeValue": 21596005423.72882, "cumulativeRegistrationValue": 18160277288.135582, "cumulativeMarketing": 224250000, "cumulativeAcquisition": 481111579.66101646, "cumulativeCollections": 16687822372.881351, "remaining": 186 }, { "month": 38, "phase": "Continuation", "released": 24, "cumulativeReleased": 1608, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 130, "pendingRegistrationUnits": 126, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1608, "cumulativeAgreements": 1478, "cumulativeRegistrations": 1352, "cumulativeBookedRera": 1619492.2033898304, "cumulativeBookedPlanning": 1619492.2033898304, "cumulativeBookedSaleable": 2267289.084745763, "cumulativeRegisteredRera": 1361662.5988700564, "cumulativeRegisteredPlanning": 1361662.5988700564, "cumulativeRegisteredSaleable": 1906327.6384180791, "cumulativeValue": 21923217627.118652, "cumulativeRegistrationValue": 18432954124.293774, "cumulativeMarketing": 230100000, "cumulativeAcquisition": 490779055.36723113, "cumulativeCollections": 16960499209.039543, "remaining": 162 }, { "month": 39, "phase": "Continuation", "released": 24, "cumulativeReleased": 1632, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 132, "pendingRegistrationUnits": 128, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1632, "cumulativeAgreements": 1500, "cumulativeRegistrations": 1372, "cumulativeBookedRera": 1643663.7288135593, "cumulativeBookedPlanning": 1643663.7288135593, "cumulativeBookedSaleable": 2301129.220338983, "cumulativeRegisteredRera": 1381805.5367231637, "cumulativeRegisteredPlanning": 1381805.5367231637, "cumulativeRegisteredSaleable": 1934527.7514124294, "cumulativeValue": 22250429830.508484, "cumulativeRegistrationValue": 18705630960.451965, "cumulativeMarketing": 235950000, "cumulativeAcquisition": 500446531.0734458, "cumulativeCollections": 17233176045.197735, "remaining": 138 }, { "month": 40, "phase": "Continuation", "released": 24, "cumulativeReleased": 1656, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 134, "pendingRegistrationUnits": 130, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1656, "cumulativeAgreements": 1522, "cumulativeRegistrations": 1392, "cumulativeBookedRera": 1667835.2542372881, "cumulativeBookedPlanning": 1667835.2542372881, "cumulativeBookedSaleable": 2334969.3559322036, "cumulativeRegisteredRera": 1401948.4745762711, "cumulativeRegisteredPlanning": 1401948.4745762711, "cumulativeRegisteredSaleable": 1962727.8644067796, "cumulativeValue": 22577642033.898315, "cumulativeRegistrationValue": 18978307796.610157, "cumulativeMarketing": 241800000, "cumulativeAcquisition": 510114006.77966046, "cumulativeCollections": 17505852881.355927, "remaining": 114 }, { "month": 41, "phase": "Continuation", "released": 24, "cumulativeReleased": 1680, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 136, "pendingRegistrationUnits": 132, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1680, "cumulativeAgreements": 1544, "cumulativeRegistrations": 1412, "cumulativeBookedRera": 1692006.779661017, "cumulativeBookedPlanning": 1692006.779661017, "cumulativeBookedSaleable": 2368809.4915254237, "cumulativeRegisteredRera": 1422091.4124293784, "cumulativeRegisteredPlanning": 1422091.4124293784, "cumulativeRegisteredSaleable": 1990927.9774011301, "cumulativeValue": 22904854237.288147, "cumulativeRegistrationValue": 19250984632.76835, "cumulativeMarketing": 247650000, "cumulativeAcquisition": 519781482.4858751, "cumulativeCollections": 17778529717.51412, "remaining": 90 }, { "month": 42, "phase": "Continuation", "released": 24, "cumulativeReleased": 1704, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 138, "pendingRegistrationUnits": 134, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1704, "cumulativeAgreements": 1566, "cumulativeRegistrations": 1432, "cumulativeBookedRera": 1716178.3050847456, "cumulativeBookedPlanning": 1716178.3050847456, "cumulativeBookedSaleable": 2402649.6271186443, "cumulativeRegisteredRera": 1442234.3502824858, "cumulativeRegisteredPlanning": 1442234.3502824858, "cumulativeRegisteredSaleable": 2019128.0903954804, "cumulativeValue": 23232066440.67798, "cumulativeRegistrationValue": 19523661468.92654, "cumulativeMarketing": 253500000, "cumulativeAcquisition": 529448958.1920898, "cumulativeCollections": 18051206553.67231, "remaining": 66 }, { "month": 43, "phase": "Continuation", "released": 24, "cumulativeReleased": 1728, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 26, "cancelled": 2, "net": 24, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 140, "pendingRegistrationUnits": 136, "carpetBooked": 24171.525423728814, "reraBooked": 24171.525423728814, "planningBooked": 24171.525423728814, "saleableBooked": 33840.135593220344, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 327212203.38983047, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 14, "directUnits": 10, "marketing": 5850000, "cpCommission": 3817475.706214689, "totalAcquisition": 9667475.706214689, "cac": 402811.4877589454, "mediaCAC": 243750, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1728, "cumulativeAgreements": 1588, "cumulativeRegistrations": 1452, "cumulativeBookedRera": 1740349.8305084745, "cumulativeBookedPlanning": 1740349.8305084745, "cumulativeBookedSaleable": 2436489.7627118644, "cumulativeRegisteredRera": 1462377.288135593, "cumulativeRegisteredPlanning": 1462377.288135593, "cumulativeRegisteredSaleable": 2047328.2033898307, "cumulativeValue": 23559278644.06781, "cumulativeRegistrationValue": 19796338305.084732, "cumulativeMarketing": 259350000, "cumulativeAcquisition": 539116433.8983045, "cumulativeCollections": 18323883389.8305, "remaining": 42 }, { "month": 44, "phase": "Continuation", "released": 42, "cumulativeReleased": 1770, "awareness": 780000, "leads": 3900, "qualified": 1365, "visits": 546, "negotiations": 245, "bookings": 45, "cancelled": 4, "net": 41, "agreements": 22, "registrations": 20, "pendingAgreementUnits": 159, "pendingRegistrationUnits": 138, "carpetBooked": 41293.022598870055, "reraBooked": 41293.022598870055, "planningBooked": 41293.022598870055, "saleableBooked": 57810.23163841808, "carpetRegistered": 20142.937853107345, "reraRegistered": 20142.937853107345, "planningRegistered": 20142.937853107345, "saleableRegistered": 28200.112994350282, "value": 558987514.1242938, "unitTicket": 13633841.807909604, "agreementUnitPrice": 13633841.807909604, "agreementValue": 299944519.7740113, "registrationUnitPrice": 13633841.807909604, "registrationValue": 272676836.1581921, "rate": 13537.093652708047, "reraRate": 13537.093652708047, "planningRate": 13537.093652708047, "estimatedSaleableRate": 9669.352609077176, "cpUnits": 25, "directUnits": 16, "marketing": 5850000, "cpCommission": 6816920.903954801, "totalAcquisition": 12666920.9039548, "cac": 308949.29034036095, "mediaCAC": 142682.92682926828, "collections": 272676836.1581921, "uncollectedRegisteredValue": 1472454915.2542305, "cumulativeNet": 1769, "cumulativeAgreements": 1610, "cumulativeRegistrations": 1472, "cumulativeBookedRera": 1781642.8531073446, "cumulativeBookedPlanning": 1781642.8531073446, "cumulativeBookedSaleable": 2494299.9943502825, "cumulativeRegisteredRera": 1482520.2259887005, "cumulativeRegisteredPlanning": 1482520.2259887005, "cumulativeRegisteredSaleable": 2075528.316384181, "cumulativeValue": 24118266158.192104, "cumulativeRegistrationValue": 20069015141.242924, "cumulativeMarketing": 265200000, "cumulativeAcquisition": 551783354.8022592, "cumulativeCollections": 18596560225.988693, "remaining": 1 } ], "targetUnits": 710, "targetCarpet": 714285.7142857143, "targetRera": 714285.7142857143, "targetPlanning": 714285.7142857143, "targetSaleable": 1000000, "targetBasis": "saleable", "scenario": { "lead": 1.3, "conversion": 1.1 }, "firstReleaseUnits": 888, "collectionScheduleValid": true, "collectionScheduleTotal": 100 } } } }, "limitations": [ "Scenario outcomes are not statistically validated forecasts.", "Monthly area uses the weighted product-mix equivalent.", "Legal-stage failures remain pending without assumed automatic recovery.", "Future installments after month44 remain outside the displayed horizon." ] }