GAUR RUNWAY SUITES

Client name Mr. ABC

Area 272
BSP
PLC 46000
Power Backup 25000
Electric Meter 45000

Net BSP 116000

GST@8% 9280
Total cost without Possession Charges 125280
One year Advance Maintainance 19258
IFMS 27200
Farmer Compensation 188800
Total cost all inclusive 360538
After NPV Adjustment And Down Payment

Payment Plan
Token Amount

with in 45 days (40%)

Completion of Super Strucuture (25%)
Total Cost

Delta Market
Unit LGF
Area 170
BSP 19,000
Total BSP 3,230,000
PLC@0
-
GST@7% 226,100
Other Charges Approx.@3000 510,000
GST@7% on add ons
35,700
Total cost 4,020,970
Possession Charges
Electric Meter
Power Backup
IFMS
Possession charges Will be Extraa
Payment Plan (40-30-30)

(10%) at the time of booking 402,097

(10%) With in 45 days of booking 402,097
(10%) on completion of excavation or 90 days 402,097
(5%) On PCC Completion 201,049
(5%) on Basement completion 201,049
(3%) on completion of lower ground floor 120,629
(3%) on completion of ground floor 120,629
(3%) on completion of First floor 120,629
(3%) on completion of Second floor 120,629
(3%) on completion of Third floor 120,629
(3%) on completion of Fourt floor 120,629
(3%) on completion of Fifth floor 120,629
(3%) on completion of Electrical component wor 120,629
(3%) on completion of superstructure work 120,629
(3%) On completion of Plaster work 120,629
(5%)On completion of Façade 201,049
(15%)On Application of OC/CC 603,146
(10%)On offer of Possession 402,097
4,020,970
 GAUR 16th Parkview
Client name Amit Gupta
Area 1000
BSP 5800
PLC 100000
Power Backup 25000
Electric Meter 75000
Car parking 395000
Net BSP 6395000
One year Advance Maintainance 28200
IFMS 25000
Farmer Compensation 70000
Total cost all inclusive 6518200

GAUR NIA Heights

Area 374.135
BSP 31799
Net BSP #REF!
Net Cost #REF!
Power Backup@25000kva 25000
Electric Meter@15000 kva 45000
GST@8% 389586
Total cost without Possession Charges #REF!
One year Advance Maintainance 52978
IFMS 37413.5
DX Syestem 188800
Farmer Compensation 29332
Advertisment Signage 29500
Total cost all inclusive #REF!
 1000000

3,230,000
 Sikka Mall of Noida ROI
Client name Mr Avinash Area
Area 100 Lease Rent
BSP 36000 One month rent
Net BSP 3600000 24 month Rent
Payment plan` 50-50 After 24 month Client will get A
50% payment Intially 1800000
24% AR 440000
After AR need to pay 1360000
GST @ 6% 81600
Need to pay now 1441600
50% paymnet on Possession 1800000
GST @ 6% 108000
Possession charges @ 1500 177000
Total Property cost all inclusive 3526600
 ROI
100
200
20000
480000
h Client will get Actual lease
 Migsun Twiinz (3 BHK)
NET BSP 5995 200
Discount@875 875
Effective BSP 5120
Area 1225
Basic price 6272000
Park facing 122500
Club 122500
EEC & FFC 61250
IFMS@ 150 183750 7723250
LR 183750
IO 245000
Car parking 300000 7500000
E.Meter 120000 223250
P.backup 112500
Total Cost 7723250
 16597
11303

12222
9829
26000
12000
16597
11000
6000 723250
857500 3522 134250
7000000 125070
723250

-134250 Fibe 34467

RBLl 210000
Poona 249000
Poona 100000
Grow 96000
Piramal 289000
Car 365134
1343601

322464.24
6945
 Alpha Commercial
Unit GF
Area 210
BSP 18,000
Discount@ -
Total BSP 3,780,000
PLC@3000 630,000
HVAC@1500 315,000
a IDC@1500 315,000
EDC@1500 315,000
FFC@1500 315,000
All inclusive cost 5,670,000
GST and possession charges will be extraa
BSP 9375
Area 5100
Total BSP 47812500
Other charges Approx@1500 7650000
Cost Without GST 55462500
GST@5% 2773125
Net cost Approx With GST 58235625
Possession charges Will be extraa

Only 42 Apartment in Tower( 2 Unit each floor and 4 liftts only 42 aparment in
this tower)Launch Price 12000.
1530000
1434375
 GAUR RUNWAY SUITES COMMERCIAL STUDIO APARTMENTS
Client Name MRS. SEEMA SENGAR
UNIT NO. 156 FLOOR
PAYMENT PLAN 10-40-45-5
SUPER AREA 460
BSP 9207 42,35,220
E. METER @3KVA 15000 45,000
P. BACK UP @1KVA 25000 25,000
CLUB MEMBERSHIP - 1,00,000
VIEW PLC 100 46,000
TOTAL COST 44,51,220

ASSURED LEASE DISCOUNT 1400 6,44,000

NET COST 38,07,220

POSSESSION CHARGES
ONE YEAR ADVANCE
MAINTENANCE 5.9 32,568
IFMS 100 46,000
FARMER COMPENSATION 78.4 36,064
POSSESSION CHARGES 1,14,632
REGISTRY EXTRA AS PER GOVT. NORMS
STUDIO APARTMENTS
S. SEEMA SENGAR
1st
10-40-45-5
SQ.FT

GES

INCLUDING GST

INCLUDING GST

OVT. NORMS
 S
Client name
Unit no
Area
BSP
Discount
NPV
Net BSP
Total BSP
PLC
Clubmember ship
E.meter
P.backup
Total BSP
One year Advance Maintainance
IFMS
Farmer Compensation
Total cost

GYC
Client name Rajeev Aggarwal
Area 460
NPV 1400
Net BSP #REF!
Net Cost #REF!
E.meter 48600
P.backup 27000
ClubMembership 100000
PLC 46000
One year Advance Maintainance 32568
IFMS 46000
Farmer Compensation 35908
Total cost all inclusive #REF!
 GYC Runway Suites
S Client name
Dhirendra Sharma Unit no
219 Area
460 BSP
12831.4 NPV
3646
1400 Net BSP
7785.4 Total BSP
3581284 PLC
46000
100000
45000 P.backup
25000 One year Advance Maintainance
3797284
32568 IFMS
46000 Farmer Compensation
36064 Total cost
3911916 10% of Amount
90 with in 45 days
Already Received
Remaning on 10%

GYC
Client name
Unit no
Area
BSP
Total BSP
PLC
Club Membership
E.meter
P.backup
One year Advance Maintainance
IFMS
Farmer Compensation
Total cost
Unit no
Area
BSP
Total BSP
PLC
Club Membership
E.meter
P.backup
One year Advance Maintainance
IFMS
Farmer Compensation
Total cost
Runway Suites GYC
Mr Mohit and Manish Client name Rajeev Aggarwal
GF-36
460 Area 460
BSP 9207
1400

-1400 NPV 1400

-644000
46000

27000 Net Cost #REF!

32568 E.meter 48600

46000 P.backup 27000

35908 ClubMembership 100000
-456524 PLC 46000
-45652 One year Advance Maintainance 32568
-410872 IFMS 46000
31000 Farmer Compensation 35908
-76652 Total cost all inclusive #REF!

GYC
ABC 27.5130434782609
160
460
12858
5914680
46000
100000
48600
27000
32568
46000
35908
6250756
S-82
460
12858
5914680
46000
100000
48600
27000
32568
46000
35908
6250756
 Mall of Expressway
Unit no XYZ
Project MOX
Area 105
Rate 40000
Cost 4200000
50% Amount 2100000
AR 24% for 12 Month 504000
After Adjustded AR 1596000
Remaning 50% at the time of possession 2100000
Other charges @1500 157500
Total Cost With assured return Discount 3853500

Mall of Expressway
Unit no XYZ
Project MOX
Area 105
Rate 40000
Cost 4200000
50% Amount 2100000
Remaning 50% at the time of possession 2100000
Other charges @1500 157500
Total Cost Without Discount 4357500
Monthly Rrental pre Possession
Per Month 42000
One Year rental 504000

Post Possession Rental will be same on Both costing

Per month Rental Minimum Gurantee 23625
Minimum Rental for 24 Months 567000
 Mall of Expressway
Client name ABC
Unit no XYZ
Floor Ground
Area 110
Rate 42000
Cost 4620000
50% Amount 2310000
AR 24% for 12 Month 554400
After Adjustded AR 1755600
Remaning 50% at the time of possession 2310000
Net cost 4065600
Other charges @1500 165000
Total Cost 4230600

Payment Plan
10% Booking 406560
40% with in 30 days 1626240
50%+Possession charges(At the time of possession) 2197800
 GYC
Client name ABC
Unit no FF-24
Area 361.32
BSP 17018

2629
EPR(Early Payment Rebate) 1107
Net BSP 13282

E.meter 45000
P.backup 25000
Total BSP 4799052
GST 383924
Total Cost 5252976
Possession Charges
One year Advance Maintainance 86977
IFMS 36132
Adverysimenet Signage 29500
Dx Syestem 188800
Farmer Compensation 28205
Total cost 6006514
Discounts
950000
400000
Total Discount 1350000
Actual Cost 4656514
 GYC
Client name Dhirendra Sharma
Unit no 255
Area 460
BSP 12831.4

Net BSP 7785.4

E.meter 45000
P.backup 25000
Total BSP 70000

One year Advance Maintainance 32568

IFMS 46000

Farmer Compensation 36064

Total cost 184632

3850 87064 20.08008

 Area 460
BSP 12050
NPV Discount 1180
Net BSP 10870
Basic cost 5000200
E.meter 45000
P.backup 25000
Total BSP 5070200
One year Advance Maintainance 32568
IFMS 46000
Farmer Compensation 35907.6
Total cost 5184675.6

Total cost 10369351.2

Area 181
BSP 210,000
Net BSP 38,010,000
Devlopment charges 480@sqrd 86,880
One time club membership 1000@sqrd 181,000
Other Charges 2520@sqrd 456,120
Ifms Charges@600 sqrd 108,600
One year Advance maintenance 26.55 57,667
Farmer compensation 2707.36 per sqrd 490,032
All inclusive 39,390,299
Discount@24000 per sqrd 4,344,000
Total Net cost With Discount 35,046,299
 Gaur AeroMall
Unit no GF
BSP 31799
Discount 0
Net BSP 31799
Area 376
Total BSP 11956424
Electric meter 75000
Power backup 25000
EEC@500&FFC@500 376000
Advertisement Signange 46300
DX Syestem 240000
Total cost 12718724
GST 1017498
Total cost with GST 8% 13736221.92
Possession Charges Will be extraa at the time of possession
IFMS@300 112800
One year Advance Maintainance 132563
Other charges@1180 443680
Infrastrutcure Replacement@200 75200
Possession charges Total 764243
All inclusive cost 14500464
Payment plan
10% booking 1373622
30% with in 45 days 2747244
On offer of Possession 10379598
All inclusive cost 14500464
Without Rental Cost Payment Plan 30:70
 1745

Asuured Return after 40%

Per Month Rental 37600
Rental for 18 months 676800
Lease Gurantee After possession
Minimum Gurantee Given by Gaur 78960
Approx brand Rental 71440
Total Rental Per month approx 150400
Total rent for 36 month 5414400
 Gaur AeroMall
Unit no
BSP
Discount
Net BSP
Area
Total BSP
Electric meter
Power backup
EEC@500&FFC@500
Advertisement Signange
DX Syestem
Total cost
GST
Total cost with GST 8%
Possession Charges Will be extraa at the time of possession
IFMS@300
One year Advance Maintainance
Other charges@1180
Infrastrutcure Replacement@200
Possession charges Total
All inclusive cost
Payment plan
10% booking
30% with in 45 days
On offer of Possession
All inclusive cost
Costing with All Discount
r AeroMall
GF
31799
1376
30423
376
11439048
75000
25000
376000
46300
240000
12201348
976108
13177455.84
e extraa at the time of possession
112800
132563
443680
75200
764243
13941698
ment plan
1317746
2635491
 9988462
13941698
with All Discount
Area 924
BSP 11000
Discount 3000
COST AFTER DISCOUNT 8000 7392000
GST@ 5% 400 369600
TOTALCOST AFTER GST 7761600
OTHERCHARGES
PARKING 400000 400000
Club MEMBERSHIP 300000 300000
LEASERENT(persq.ft) 200 184800
PLC -ROAD _ PARK 0
IFMS 50 46200
PLC CORNER 0
TOTALCOST+OTHER CHARGES 8692600
 Gaur Aero Height
BSP 5500
Area 523 2876500
Net BSP 2876500 523
PLC 130750 5500
E.meter 45000
P.Back up 25000
EEC&FFC 209200
Devlopment Charges 190895
Net Cost 3477345
GST@ 1% 34773
Net cost with GST 3512118
Possession Charges will be extra
 Sector 129 Office
Client name ABC
BSP 20999
Area 3000
Basic price 62997000
Other charges@3500 10500000
Net cost 73497000
 8000 3000
5000 73000
4000 13000
16597 4000
30000 93000
13000 #REF!
 Alpha 2
Area 668 Studio
BSP 10500 7014000
PLC 500 334000
Other Charges 2000 1336000
Inaugral Discount 1750 1169000
Total cost - 7515000
GST@12% - 901800
Total cost with GST - 8416800
Possession Charges will be extraa
Payment Plan
10% at the time of booking 841680
30% After Rera with in 30 days 2525040
20% on the completion of Ground floor 1683360
20% on completion of 10th floor 1683360
20% at the time of Possession 1683360
Net cost 8416800
If want bank loan 60% also Available
 CRC THE FLAGSHIP
Area 260 ANCHOR SPACE
BSP 18490 4807400
Car Pool usage 500 130000
Other Charges 500 130000
Total cost - 5067400
GST@12% - 608088
Total cost with GST - 5675488
Possession Charges will be extraa
Payment Plan
10% at the time of booking 567548.8
40% with in 30 days 2270195.2
20% on the completion Retail 1135097.6
20% on application of oc 1135097.6
10% at the time of possession 567548.8
Net cost 5675488
RSVP 97

Confirmed
Expected
Unit Number Migsun Twiinz SUN-1, 1005
BSP (Inclusive Of GST 5343
Area (In Sq Ft) 1060
Total BSP 56,63,580
Club Membership @ 1,06,000
Car Parking 3,00,000
PLC @ 200 2,12,000
EEC and FFC @ 125 1,32,500
Lease Rent @ 150 1,59,000
Interior Charges @ 2 2,12,000
IFMS @ 30 31,800
Power Backup 2 KW 75,000
Electric Meter 5 KW 1,00,000
Total Cost 69,91,880
Additional Discount 2,91,880
Final Cost Inc All 67,00,000
SUN-1, 1005

56,63,580
1,06,000
3,00,000
2,12,000
1,32,500
1,59,000
2,12,000
31,800
75,000
1,00,000
69,91,880
2,91,880
67,00,000
 M3M FF-27
BSP 37000
AREA 663
AREA DISCOUNT 663
SPECIAL DISCOUNT 378
PLC@7% 2590
PLC DISCOUNT 1850 740
NET BSP 36699
Net Cost 24331437
GST@12% 2919772.44
Total cost 27251209.44
Possession Charges will be extra