Sie sind auf Seite 1von 1

2 BHK 3 BHK 3 BHK Grande 3 BHK Grande 3 BHK Grande

Kalpataru Residency Costing %


West
City Facing
East
City Facing
West
City Facing
East
City Facing
West East West East West East
Garden Facing Garden Facing Garden Facing Garden Facing Garden Facing Garden Facing
1265 1265 1495 1500 1685 1690 1780 1785 1890 1895
Consideration Amount (A) 60,83,580 62,10,080 71,35,140 73,08,000 84,72,320 86,64,680 89,16,160 91,18,020 94,30,080 96,42,940

Stamp Duty 4.00% 2,43,500 2,48,500 2,85,500 2,92,500 3,39,000 3,47,000 3,57,000 3,65,000 3,77,500 3,86,000
Registration Charges 0.50% 30,418 31,051 35,676 36,540 42,362 43,324 44,581 45,591 47,151 48,215
Transfer duty 1.50% 91,254 93,152 1,07,028 1,09,620 1,27,085 1,29,971 1,33,743 1,36,771 1,41,452 1,44,645
Total (S.D. & Regn. Chgs.) (B) 3,65,172 3,72,703 4,28,204 4,38,660 5,08,447 5,20,295 5,35,324 5,47,362 5,66,103 5,78,860

Corpus fund @ Rs.50/- per sq.ft 63,250 63,250 74,750 75,000 84,250 84,500 89,000 89,250 94,500 94,750
Infrastructure charges @ Rs. 225/- sq.ft. 2,84,625 2,84,625 3,36,375 3,37,500 3,79,125 3,80,250 4,00,500 4,01,625 4,25,250 4,26,375
Clubhouse Charges 2,00,000 2,00,000 2,00,000 2,00,000 2,00,000 2,00,000 2,00,000 2,00,000 2,00,000 2,00,000
Maintenance for 1 year currently estimated @ Rs. 4 / sq.ft. / month 60,720 60,720 71,760 72,000 80,880 81,120 85,440 85,680 90,720 90,960
Legal fees 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000
Refundable Deposit for Interior Works. 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000
Society & Other Charges (C) 6,48,595 6,48,595 7,22,885 7,24,500 7,84,255 7,85,870 8,14,940 8,16,555 8,50,470 8,52,085

CGST on Consideration Amount 6.00% 3,65,015 3,72,605 4,28,109 4,38,480 5,08,340 5,19,881 5,34,970 5,47,082 5,65,805 5,78,577
SGST on Consideration Amount 6.00% 3,65,015 3,72,605 4,28,109 4,38,480 5,08,340 5,19,881 5,34,970 5,47,082 5,65,805 5,78,577
CGST on Society & Other Charges 9.00% 51,331 51,331 56,982 57,105 61,650 61,773 63,985 64,107 66,687 66,810
SGST on Society & Other Charges 9.00% 51,331 51,331 56,982 57,105 61,650 61,773 63,985 64,107 66,687 66,810
Total (TVAT & S.T.) (D) 8,32,692 8,47,872 9,70,182 9,91,170 11,39,981 11,63,309 11,97,909 12,22,379 12,64,985 12,90,774
GRAND TOTAL (A + B + C + D) 79,30,039 80,79,250 92,56,411 94,62,330 1,09,05,003 1,11,34,154 1,14,64,333 1,17,04,316 1,21,11,638 1,23,64,659
TDS (with effect from 1st June 2013 @ 1% on agreement value ) 60,836 62,101 71,351 73,080 84,723 86,647 89,162 91,180 94,301 96,429

Particulars Payable on Proportionate Payment for Consideration Amount


Booking amount 2,01,600 2,01,600 4,03,200 4,03,200 4,03,200 4,03,200 4,03,200 4,03,200 4,03,200 4,03,200
54.0%
Amount due within 30 days of the booking(Less Booking Amount) 34,77,749 35,54,257 39,12,133 40,16,678 47,20,860 48,37,199 49,89,294 51,11,379 53,00,113 54,28,851
On completion of top slab of Sub cellar/ lower basement) - Due 0 0 0 0 0 0 0 0 0 0
On completion of plinth ( top slab of cellar/upper basement) - Due 0 0 0 0 0 0 0 0 0 0
On completion of the 2nd slab - Due 0 0 0 0 0 0 0 0 0 0
On completion of the 4th slab - Due 0 0 0 0 0 0 0 0 0 0
On completion of the 6th slab - Due 0 0 0 0 0 0 0 0 0 0
On completion of the 8th slab 0 0 0 0 0 0 0 0 0 0
On completion of the 10th slab 6.0% 4,08,817 4,17,317 4,79,481 4,91,098 5,69,340 5,82,267 5,99,166 6,12,731 6,33,701 6,48,006
On completion of the 12th slab 6.0% 4,08,817 4,17,317 4,79,481 4,91,098 5,69,340 5,82,267 5,99,166 6,12,731 6,33,701 6,48,006
On completion of the 14th slab 6.0% 4,08,817 4,17,317 4,79,481 4,91,098 5,69,340 5,82,267 5,99,166 6,12,731 6,33,701 6,48,006
On completion of the top / terrace slab 6.0% 4,08,817 4,17,317 4,79,481 4,91,098 5,69,340 5,82,267 5,99,166 6,12,731 6,33,701 6,48,006
On completion of the brick work 6.0% 4,08,817 4,17,317 4,79,481 4,91,098 5,69,340 5,82,267 5,99,166 6,12,731 6,33,701 6,48,006
On completion of the internal plaster 6.0% 4,08,817 4,17,317 4,79,481 4,91,098 5,69,340 5,82,267 5,99,166 6,12,731 6,33,701 6,48,006
On completion of the external plaster 5.0% 3,40,681 3,47,765 3,99,568 4,09,248 4,74,450 4,85,222 4,99,305 5,10,609 5,28,085 5,40,005
On intimation of possession 5.0% 3,40,681 3,47,765 3,99,568 4,09,248 4,74,450 4,85,222 4,99,305 5,10,609 5,28,085 5,40,005
Total 100.0% 68,13,610 69,55,290 79,91,358 81,84,960 94,89,000 97,04,442 99,86,100 1,02,12,184 1,05,61,690 1,08,00,094

Note* -
1. Taxes Payable As Applicable.
2. Rates are subject to change without any prior intimation and are valid for limited units only.
3. Floor rise will be applicable @ Rs 20/- Psf Per floor from 3rd floor and above.
4. Premimum of Rs. 100/- Psf will be applicable for East Facing Flats.
5. Premimum of Rs. 100/- Psf will be applicable for Garden Facing Flats.
6. For more details on the pricing & availability please connect with our Manager Mr Suraj Kiran on his Mobile # 9515664840 or Write to him at suraj.kiran@kalpataru.com
7. The information in this paper is issued in good faith, and does not constitute part of the Contract.