A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Payment due on | % age | Other Applicable Charges | BSP | Extra | Total | Cumilative | From Self | From Bank | Total From Bank | Date | Months to next demand | EMI | Cumilative EMI | |||||
2 | Earnest Money | 0.1 | 1006500 | 1006500 | 1006500 | ||||||||||||||
3 | On or before 2 month of the Application | 0.1 | PLC + IDC | 1006500 | 123750 | 1130250 | 2136750 | ||||||||||||
4 | On Commencement of Foundation | 0.1 | 1006500 | 1006500 | 3143250 | ||||||||||||||
5 | On laying of upper basement slab | 0.1 | 1006500 | 1006500 | 4149750 | ||||||||||||||
6 | On laying of 1th floor Roof Slab | 0.1 | 1006500 | 1006500 | 5156250 | ||||||||||||||
7 | On laying of 3th floor Roof Slab | 0.07 | 704550 | 704550 | 5860800 | ||||||||||||||
8 | On laying of 5th floor Roof Slab | 0.07 | 704550 | 704550 | 6565350 | ||||||||||||||
9 | On laying of 7th floor Roof Slab | 0.07 | 704550 | 704550 | 7269900 | ||||||||||||||
10 | On laying of 9th floor Roof Slab | 0.06 | 603900 | 603900 | 7873800 | ||||||||||||||
11 | On laying of 12th floor Roof Slab | 11 | 603900 | 603900 | 8477700 | ||||||||||||||
12 | On laying of top floor Roof Slab | 0.06 | 603900 | 603900 | 9081600 | 1500000 | 7581600 | 7581600 | Oct 2012 | 4 | 79606.8 | 0 | |||||||
13 | On completion of internal plaster & flooring within the Apartment | 0.06 | 603900 | 603900 | 9685500 | 81572.8 | 522327.2 | 8103927.2 | Feb 2013 | 12 | 85091.2356 | 318427.2 | |||||||
14 | On Offer of Possession | 0.05 | Social Club + Car Park + IFMD + Maintanence Advance+Electric Sub Station | 503250 | 788750 | 1292000 | 10977500 | 178905.1728 | 1113094.827 | 9217022.027 | Dec 2013 | 96778.73129 | 1339522.027 | ||||||
15 | 10977500 | 1760477.973 | |||||||||||||||||
16 | |||||||||||||||||||
17 | BSP | 6100 | Available Now | 1500000 | ROI | 10.5 | |||||||||||||
18 | Size | 1650 | From Salary Per Month | 100000 | |||||||||||||||
19 | Break even on posession if sold at | 12317022.03 | |||||||||||||||||
20 | PSF All inclusive | 7464.861835 | |||||||||||||||||
21 |