Sie sind auf Seite 1von 1

Calculation of effective EMI in Gulmohar Gardens

Credentials 2Bhk (1010 sqft) 2Bhk + study (1325 sqft)

Cost Rs. 2,808,000 Rs. 3744000


Discounts

EPPB (Early payment benefit plan) @ 7 % 196560 262080

Registration discount @ 4 % 112320 149760

Corporate discount (Banasthali) @ 2 % 56160 74880

Unit cost 2442960 3257280

G.S.T (1 %) 24430 32573

Final cost (A) Rs.2467390 Rs.3289853


Down Payment Amount (10 %) B Rs.246739 Rs. 328985

Loan required (90% of Unit cost) ( C= A-B) Rs. 2220651 Rs. 2960868

Home Loan Interest Rate 8.85% 8.85%


Home Loan Tenure(yrs) 20 20
EMI (D) Rs. 19766 Rs. 26354

(-)Rent per Month (E) Rs. 9,000 Rs. 11000

Effective EMI (F= D-E) Rs. 10766 Rs. 15354


At the time of possession 2Bhk (1010 sqft) 2Bhk + study (1325 sqft)
2) Possession charges (F) 1 lakhs approx. 1.30 Lakhs approx

3) Registry Charges - 7 % 0f basic cost (G) 1.71 lakhs approx. 2.28Lakhs approx.

Total cost (A+F+G) Rs. 2738390 Approx. Rs. 3647853 Approx.

Das könnte Ihnen auch gefallen