BASIC FLAT COST 3200 AREA 967

Total Salary
Flat Cost 3094400 39000 36000 On Booking 10%
Infrastructure/Parking 350000 19255 Due 45%
Agreement Cost 3444400 16745 Jan-17 10%
Stamp duty @ 6 % 206664 Apr-17 10%
Registration 30000 Sep-17 10%
Legal 10000 Dec-17 10%
VAT @ 1% 34444 Mar-18 5%
ST @ 0.04879 168052.3
Total Cost 3893560
Loan Amount 2300000 2800000
Balance 1593560 1093560 796780.1 546780.1
In hand 600000 600000 900000
To be Managed 993560.3 493560.3

3114848
778712.1

BASIC FLAT COST 3000 AREA 967

Total Salary
Flat Cost 2901000 39000 36000 On Booking 10%
Infrastructure/Parking 350000 19255 Due 45%
Agreement Cost 3251000 16745 Jan-17 10%
Stamp duty @ 6 % 195060 Apr-17 10%
Registration 30000 Sep-17 10%
Legal 10000 Dec-17 10%
VAT @ 1% 32510 Mar-18 5%
ST @ 0.04879 158616.3
Total Cost 3677186
Loan Amount 2300000 2800000
Balance 1377186 877186.3 688593.1 438593.1
In hand 600000 600000 151286.3 900000
777186.3 277186.3

2941749
735437.3
0 AREA 967
Due
344440 immidiately 449160.3 793600.3
1549980 1549980
344440 1894420 14800
344440 2238860 17488
344440 2583300 20178
344440 2927740 20178
172220 3099960 20178
3444400

0 AREA 967
Due
325100 immidiately 426186.3 751286.3
1462950 1462950
325100 1788050 14800
325100 2113150 17488
325100 2438250 20178
325100 2763350 20178
162550 2925900 20178
3251000