{"calculator":"commercial-lease-calculator","inputs":{"area":2000,"rent":60,"cam":12,"esc":15,"every":3,"term":9,"deposit":6,"fitout":1500000,"gst":18},"errors":[],"results":{"total":{"label":"Total occupancy cost over the term","value":22259976,"display":"₹2.23 Cr"},"month1":{"label":"Month-1 outflow (rent + CAM + GST)","value":169920,"display":"₹169,920"},"lastRent":{"label":"Rent per sq ft in the final year","value":79.35,"display":"₹79"},"avgPsf":{"label":"Average all-in cost per sq ft per month","value":103.05544444444445,"display":"₹103"},"depositAmt":{"label":"Security deposit (refundable)","value":720000,"display":"₹7.2 L"},"gstTotal":{"label":"GST paid over the term","value":3166776,"display":"₹31.67 L"}},"table":{"head":["Year","Rent ₹/sq ft","Rent + CAM","With GST"],"rows":[["Year 1","₹60.0","₹17.28 L","₹20.39 L"],["Year 2","₹60.0","₹17.28 L","₹20.39 L"],["Year 3","₹60.0","₹17.28 L","₹20.39 L"],["Year 4","₹69.0","₹19.44 L","₹22.94 L"],["Year 5","₹69.0","₹19.44 L","₹22.94 L"],["Year 6","₹69.0","₹19.44 L","₹22.94 L"],["Year 7","₹79.4","₹21.92 L","₹25.87 L"],["Year 8","₹79.4","₹21.92 L","₹25.87 L"],["Year 9","₹79.4","₹21.92 L","₹25.87 L"]]},"disclaimer":"Estimate for planning only; verify rates on the official source named on the page.","source":"https://zeorent.com/calculators/investment/commercial-lease-calculator/"}