PROJECT : - KOCHAR'S NEETU ARJUN GARDEN
ESTIMATED GENERAL WORK SHEET
Block - B & C - 1st, 2nd, 3rd, 4th & 5th Floors
Apartment No 101/201/301/401/501 102/202/302/402/502 C -302/402/502 103/203/303/403/503 C - 303/403/503 104/204/304/404/504 105/205/305/405/505 106/206/306/406/506 C -506 107/207/307/407/507 C - 307/407/507 108/208/308/408/508
Type 3 BHK + 3T 2BHK + 2T 2BHK + 2T 2BHK + 2 T 2BHK + 2 T 3 BHK + 2T 3 BHK + 3T 2BHK + 2T 2BHK + 2T 2BHK + 2T 2BHK + 2T 3 BHK + 2 T
RERA Carpet Area in Sqft 957.49 707.01 707.01 713.48 713.48 936.26 965.26 689.54 689.54 705.11 705.11 935.79
Super Built up Area in Sqft 1353 1034 1034 1035 1035 1327 1365 1009 1009 1025 1025 1325
UDS 594 439 439 443 443 581 599 428 428 438 438 581
Facing WF NF NF NF NF WF EF EF EF EF EF EF
No of units 10 7 3 7 3 10 10 9 1 7 3 10
Basic Rate/SQ.FT, 4650 4650 4650 4650 4650 4650 4650 4650 4650 4650 4650 4650
Type of Car Parking CCP SCCP CCP SCCP CCP CCP CCP OCP/SCCP CCP SCCP CCP CCP
Land Cost ( Guideline Value: Rs.1742/-) 10,34,748 7,64,738 7,64,738 7,71,706 7,71,706 10,12,102 10,43,458 7,45,576 7,45,576 7,62,996 7,62,996 10,12,102
Construction Cost 54,56,702 41,93,362 42,43,362 41,91,044 42,41,044 53,58,448 55,03,792 40,96,274 41,46,274 41,53,254 42,03,254 53,49,148
CC of Car Park 2,00,000 1,50,000 2,00,000 1,50,000 2,00,000 2,00,000 2,00,000 1,50,000 2,00,000 1,50,000 2,00,000 2,00,000
Basic Cost - (A) 64,91,450 49,58,100 50,08,100 49,62,750 50,12,750 63,70,550 65,47,250 48,41,850 48,91,850 49,16,250 49,66,250 63,61,250
Other Charges
TNEB and Other 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 2,00,000 2,00,000
STP Charges 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000
Legal & Documentation Charges 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000
Infrastructure Charges @ Rs.33/-per Sqft, 44,649 34,122 34,122 34,155 34,155 43,791 45,045 33,297 33,297 33,825 33,825 43,725
Total of other Charges - (B) 3,94,649 3,84,122 3,84,122 3,84,155 3,84,155 3,93,791 3,95,045 3,83,297 3,83,297 3,83,825 3,83,825 3,93,725
GST @ 5% on (A + B) - (C) 3,44,305 2,67,111 2,69,611 2,67,345 2,69,845 3,38,217 3,47,115 2,61,257 2,63,757 2,65,004 2,67,504 3,37,749
Grand Total (A+B+C) = (D) 72,30,404 56,09,333 56,61,833 56,14,250 56,66,750 71,02,558 72,89,410 54,86,404 55,38,904 55,65,079 56,17,579 70,92,724
Payment at the time of possession
Maintenance Charges for 1st year @ Rs. 3.50 per sq ft of SBA ( which 56,826 43,428 43,428 43,470 43,470 55,734 57,330 42,378 42,378 43,050 43,050 55,650
equals to approx Rs 4.95 per sqft of RERA carpet area )
GST on Maintanance Charges @18% * 10,229 7,817 7,817 7,825 7,825 10,032 10,319 7,628 7,628 7,749 7,749 10,017
Corpus Fund 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000
Total payment @ possession time - (E) 87,055 71,245 71,245 71,295 71,295 85,766 87,649 70,006 70,006 70,799 70,799 85,667
Total Cost (D+E) = (F) 73,17,459 56,80,578 57,33,078 56,85,545 57,38,045 71,88,324 73,77,059 55,56,410 56,08,910 56,35,878 56,88,378 71,78,391
Registration details tentative
Construction Agreement Registration 2% 1,25,654 98,317 99,367 98,277 99,327 1,23,524 1,26,672 96,217 97,267 97,458 98,508 1,23,326
UDS Registration 7% + 4% ** 1,13,822 84,121 84,121 84,888 84,888 1,11,331 1,14,780 82,013 82,013 83,930 83,930 1,11,331
Total Registration amount - tentative- (G)
2,39,476 1,82,438 1,83,488 1,83,164 1,84,214 2,34,856 2,41,452 1,78,230 1,79,280 1,81,387 1,82,437 2,34,657
Tentative all inclusive Landing cost - (F+G) 75,56,935 58,63,016 59,16,566 58,68,709 59,22,259 74,23,180 76,18,512 57,34,640 57,88,190 58,17,265 58,70,815 74,13,048
Additional Information
1.Corpus Fund - Rs.20,000/- . to be paid at the time of Handing Over Corporate Office :
2.Maintenance charges have been calculated @ Rs 3.50 per sq ft of Super Build up Area ( which equals to approx Rs 4.95 per sqft of rera carpet area ) The maintenance charges along with applicable GST for first
KOCHAR HOMES PRIVATE LIMITED
12 months to be paid at the time of handing over.
3. Stamp Duty and Registration charges for UDS ( Undivided Share) in Land(**Assumed Current Guideline Value), and Construction Agreement as per recent amendment of Tamilnadu Government are to be borne No.24/12, Raghavaiah Road
by the purchaser. T. Nagar, Chennai- 600017
4. GST as applicable at 5% on Basic cost, TNEB/Water, STP, Legal & Documentation charges and infra structure fees E.Mail : sales@kocharhomes.com
5. Cheques to be drawn in favour of "KOCHAR HOMES PVT LTD -KOCHAR’S NEETU ARJUN GARDEN-MASTER COLLECTION ACCOUNT250010032020" Website: www.kocharhomes.com
6. Date of possession (for fit out) will be - Mar 2022
7. Prices are subject to change without notice at the discretion of the builder
Disclaimer : This sheet is not a legal offering
