Cost Structure of 2BHK

S. No. Particulars Rate Area

A Basic Sale Price 1892 950

B Car Parking Open 95000
Covered 135000 1
C GAC (EDC + EEC + FFC) 160 950
D Power Back up @ Rs.20,000 per KVA 20000 1
E Club Membership 35000
F PLC (As per selection of the unit) 950

H Total Cost

Payment Plan

Payment Plan B (35 - 30 - 35)

S. No. Installment Percentage Amount

1 Booking Amount 10 179,740.00
2 Within 30 Days 25 449,350.00
3 After 15 months from Booking 30 539,220.00
4 At ooffer of Possession 35 629,090.00
Amount

1,797,400.00

95,000.00
152,000.00
20,000.00
35,000.00

2,099,400.00

Total Amount
179,740.00
449,350.00 11 EMI of this installment will be born by company.
745,220.00
725,090.00

2,099,400.00
 Cost Structure of 2BHK

S. No. Particulars Rate Area

A Basic Sale Price 1892 1000

B Car Parking Open 95000
Covered 135000 1
C GAC (EDC + EEC + FFC) 160 1000
D Power Back up @ Rs.20,000 per KVA 20000 1
E Club Membership 35000
F PLC (As per selection of the unit) 1000

H Total Cost

Payment Plan B (35 - 30 - 35)

S. No. Installment Percentage Amount

1 Booking Amount 10 189,200.00
2 Within 30 Days 25 473,000.00
3 After 15 months from Booking 30 567,600.00
4 At ooffer of Possession 35 662,200.00
Amount

1,892,000.00

95,000.00
160,000.00
20,000.00
35,000.00
-

2,202,000.00

Total Amount
189,200.00
473,000.00 3821.28 11 EMI of this installment will be born by company.
777,600.00 4,667.66
762,200.00 56,760.00

2,202,000.00 8,488.94
 Cost Structure of 2BHK
S. No. Particulars Rate Area

A Basic Sale Price 1824 1290

B Car Parking Open 95000
Covered 135000
C PLC (One) 50 1290
D GAC (EDC + EEC + FFC) 160 1290
E Power Back up @ Rs.20,000 per KVA 20000 1
F Club Membership

H Total Cost

Payment Plan
S. No. Particulars Percentage Amount

M Booking Amount 15 352,944.00

N Within Thirty Days 80 1,882,368.00
O At offer of Possession 5 117,648.00

P Total
Amount

2,352,960.00

95,000.00
64,500.00
206,400.00
20,000.00
35,000.00

2,773,860.00

Net Amount

352,944.00
2,145,068.00
275,848.00

2,773,860.00
 Cost Structure of 3BHK
S. No. Particulars Rate

A Basic Sale Price 1824

B Car Parking Open 95000
Covered 135000
C PLC (One) 50
D GAC (EDC + EEC + FFC) 160
E Power Back up @ Rs.20,000 per KVA 20000
F Club Membership 35000

H Total Cost

Payment Plan
S. No. Particulars Percentage

M Booking Amount 15
N Within Thirty Days 80
O At offer of Possession 5

P Total
 Area Amount

1590 2,900,160.00

95,000.00
1590 79,500.00
1590 254,400.00
1 20,000.00
35,000.00

3,384,060.00

Amount Net Amount

435,024.00 435,024.00
2,320,128.00 2,621,828.00
145,008.00 327,208.00

3,384,060.00