Docstoc

villa

Document Sample
villa Powered By Docstoc
					DESIGNER VILLAS
Maint charges@ Deposit & Govt.infra Rs.25/sft connection Club structure per year charges Membership charges for 2 years 100000 100000 100000 100000 100000 100000 100000 100000 100000 100000 100000 100000 100000 100000 200000 200000 200000 200000 200000 200000 200000 200000 200000 200000 200000 200000 200000 200000 503500 503500 503500 559200 559200 535000 535000 535000 535000 535000 553000 470200 458500 572300

Plot Nos Type 1 2 3 4 5 6 7 8 9 10 11 12 13 14 1 1 1 1 1 1 1 1 1 3 3 2 2

Plot Area

BUA

Land Cost 7109000 6515000 8921000 8193000 8463000 7082000 7015000 7202000 9881000 7988000 5559000 5486000 8723000

Constn Cost @ Rs. 3500 per sq.ft. PLC 10% 17622500 17622500 17622500 19572000 19572000 18725000 18725000 18725000 18725000 18725000 19355000 2734300 16457000 2201600 16047500 2153175 20030500 2875350

Total 24731500 24137500 26543500 27765000 28035000 29048000 25807000 25740000 25927000 28606000 30077300 24217600 23686675 31628850

Registration charges 9% of landcost 639810 586350 802890 737370 761670 929070 637380 631350 648180 889290 718920 500310 493740 785070

Legal & doc charges 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000

VAT

Service Property tax on Total Assessment Service other payout to Charges Tax expenses Promoter 10000 718998 10000 718998 10000 718998 10000 798538 10000 798538 10000 763980 10000 763980 10000 763980 10000 763980 10000 763980 10000 789684 10000 671446 10000 654738 10000 817244 24347 24347 24347 25484 25484 24990 24990 24990 24990 24990 25357 23668 23429 25751 27567355 26919895 29542435 30901631 31195931 32288040 28755350 28682320 28886150 31806260 33172861 26792464 26212282 34860975

Corpus Fund Directly to Assn 201400 201400 201400 223680 223680 214000 214000 214000 214000 214000 221200 188080 183400 228920

7109 5035 6515 5035 8921 5035 8193 5592 8463 5592 7082 5350 7015 5350 7202 5350 9881 5350 7988 5530 5559 4702 5486 4585 8723 5723

251750 352450 251750 352450 251750 352450 279600 391440 279600 391440 267500 374500 267500 374500 267500 374500 267500 374500 267500 374500 276500 387100 235100 329140 229250 320950 286150 400610

1 10323 5350 10323000

Note: Service tax on other expenses charged on Legal & document charges, Deposit & connection charges, Club Membership, Maintenance & Property tax assessment charges


				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:162
posted:7/29/2008
language:English
pages:1
pandiselvam N pandiselvam N
About