Ground Floor Plan for 5 BHK Villa

First Floor Plan for 5 BHK Villa

Terrace Plan for 5 BHK Villa
 Plot No. P 79 P 79
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00 P 79
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13642 13642
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 95,49,400.00 INR 95,49,400.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,29,59,900.00 INR 75,44,026.00
Infrastructure Usage Charges (B) INR 1,29,59,900.00 INR 75,44,026.00
C OTHER CHARGES
External Infrastructure Development('EID')
i INR 15,75,000.00 INR 15,75,000.00
Charges
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,82,100.00 INR 6,82,100.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,27,408.00 INR -3,27,408.00
TOTAL OTHER CHARGES (C) INR 31,20,508.00 INR 24,65,692.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES
INR 2,56,29,808.00 INR 1,95,59,118.00
(D)=A+B+C
CGST @ 9% on Taxable Value (9% on B & C) INR 14,47,236.72 INR 9,00,874.62
SGST @ 9% on Taxable Value (9% on B & C) INR 14,47,236.72 INR 9,00,874.62
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND
INR 2,85,24,281.44 INR 2,13,60,867.24
WITHOUT GOLF MEMBERSHIP
Rate Per SQFT INR 2,090.92 INR 1,565.82
 Plot No. P 99 P 99
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
P 99
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13690 13690
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 95,83,000.00 INR 95,83,000.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,30,05,500.00 INR 75,70,570.00
Infrastructure Usage Charges (B) INR 1,30,05,500.00 INR 75,70,570.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,84,500.00 INR 6,84,500.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,28,560.00 INR 3,28,560.00
TOTAL OTHER CHARGES (C) INR 31,24,060.00 INR 31,24,060.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,57,12,560.00 INR 2,02,77,630.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,51,660.40 INR 9,62,516.70
SGST @ 9% on Taxable Value (9% on B & C) INR 14,51,660.40 INR 9,62,516.70
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND
INR 2,86,15,880.80 INR 2,22,02,663.40
WITHOUT GOLF MEMBERSHIP
Rate Per SQFT INR 2,090.28 INR 1,621.82
 Plot No. P 100 P 100 P100
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13814 13814
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 96,69,800.00 INR 96,69,800.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,31,23,300.00 INR 76,39,142.00
Infrastructure Usage Charges (B) INR 1,31,23,300.00 INR 76,39,142.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,90,700.00 INR 6,90,700.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,31,536.00 INR 3,31,536.00
TOTAL OTHER CHARGES (C) INR 31,33,236.00 INR 31,33,236.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,59,26,336.00 INR 2,04,42,178.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,63,088.24 INR 9,69,514.02
SGST @ 9% on Taxable Value (9% on B & C) INR 14,63,088.24 INR 9,69,514.02
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT
INR 2,88,52,512.48 INR 2,23,81,206.04
GOLF MEMBERSHIP
Rate Per SQFT INR 2,088.64 INR 1,620.18
 Plot No. P 101 P 101
P101
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13704 13704
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 95,92,800.00 INR 95,92,800.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,30,18,800.00 INR 75,78,312.00
Infrastructure Usage Charges (B) INR 1,30,18,800.00 INR 75,78,312.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,85,200.00 INR 6,85,200.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,28,896.00 INR 3,28,896.00
TOTAL OTHER CHARGES (C) INR 31,25,096.00 INR 31,25,096.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,57,36,696.00 INR 2,02,96,208.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,52,950.64 INR 9,63,306.72
SGST @ 9% on Taxable Value (9% on B & C) INR 14,52,950.64 INR 9,63,306.72
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND
INR 2,86,42,597.28 INR 2,22,22,821.44
WITHOUT GOLF MEMBERSHIP
Rate Per SQFT INR 2,090.09 INR 1,621.63
 Plot No. P 123 P 123
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00 P123
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 14483 14483
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 1,01,38,100.00 INR 1,01,38,100.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,37,58,850.00 INR 80,09,099.00
Infrastructure Usage Charges (B) INR 1,37,58,850.00 INR 80,09,099.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iiiApproval Cost INR 7,24,150.00 INR 7,24,150.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,47,592.00 INR 3,47,592.00
TOTAL OTHER CHARGES (C) INR 31,82,742.00 INR 31,82,742.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES
INR 2,70,79,692.00 INR 2,13,29,941.00
(D)=A+B+C
CGST @ 9% on Taxable Value (9% on B & C) INR 15,24,743.28 INR 10,07,265.69
SGST @ 9% on Taxable Value (9% on B & C) INR 15,24,743.28 INR 10,07,265.69
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND
INR 3,01,29,178.56 INR 2,33,44,472.38
WITHOUT GOLF MEMBERSHIP
Rate Per SQFT INR 2,080.31 INR 1,611.85
 Plot No. P 124 P 124
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00 P124
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 15331 15331
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 1,07,31,700.00 INR 1,07,31,700.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,45,64,450.00 INR 84,78,043.00
Infrastructure Usage Charges (B) INR 1,45,64,450.00 INR 84,78,043.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 7,66,550.00 INR 7,66,550.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,67,944.00 INR 3,67,944.00
TOTAL OTHER CHARGES (C) INR 32,45,494.00 INR 32,45,494.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,85,41,644.00 INR 2,24,55,237.00
CGST @ 9% on Taxable Value (9% on B & C) INR 16,02,894.96 INR 10,55,118.33
SGST @ 9% on Taxable Value (9% on B & C) INR 16,02,894.96 INR 10,55,118.33
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 3,17,47,433.92 INR 2,45,65,473.66
MEMBERSHIP
Rate Per SQFT INR 2,070.80 INR 1,602.34
 Plot No. P 125 P 125 P125
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13414 13414
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 93,89,800.00 INR 93,89,800.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,27,43,300.00 INR 74,17,942.00
Infrastructure Usage Charges (B) INR 1,27,43,300.00 INR 74,17,942.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,70,700.00 INR 6,70,700.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,21,936.00 INR 3,21,936.00
TOTAL OTHER CHARGES (C) INR 31,03,636.00 INR 31,03,636.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,52,36,736.00 INR 1,99,11,378.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,26,224.24 INR 9,46,942.02
SGST @ 9% on Taxable Value (9% on B & C) INR 14,26,224.24 INR 9,46,942.02
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 2,80,89,184.48 INR 2,18,05,262.04
MEMBERSHIP
Rate Per SQFT INR 2,094.02 INR 1,625.56
 Plot No. P 126 P 126
P126
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13210 13210
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 92,47,000.00 INR 92,47,000.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,25,49,500.00 INR 73,05,130.00
Infrastructure Usage Charges (B) INR 1,25,49,500.00 INR 73,05,130.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,60,500.00 INR 6,60,500.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,17,040.00 INR 3,17,040.00
TOTAL OTHER CHARGES (C) INR 30,88,540.00 INR 30,88,540.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,48,85,040.00 INR 1,96,40,670.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,07,423.60 INR 9,35,430.30
SGST @ 9% on Taxable Value (9% on B & C) INR 14,07,423.60 INR 9,35,430.30
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 2,76,99,887.20 INR 2,15,11,530.60
MEMBERSHIP
Rate Per SQFT INR 2,096.89 INR 1,628.43
 Plot No. P 127 P 127
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00 P127
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 11276 11276
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 78,93,200.00 INR 78,93,200.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,07,12,200.00 INR 62,35,628.00
Infrastructure Usage Charges (B) INR 1,07,12,200.00 INR 62,35,628.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 5,63,800.00 INR 5,63,800.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,17,040.00 INR 3,17,040.00
TOTAL OTHER CHARGES (C) INR 29,91,840.00 INR 29,91,840.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,15,97,240.00 INR 1,71,20,668.00
CGST @ 9% on Taxable Value (9% on B & C) INR 12,33,363.60 INR 8,30,472.12
SGST @ 9% on Taxable Value (9% on B & C) INR 12,33,363.60 INR 8,30,472.12
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT
INR 2,40,63,967.20 INR 1,87,81,612.24
GOLF MEMBERSHIP
Rate Per SQFT INR 2,134.09 INR 1,665.63
 Plot No. P 129 P 129
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00 P129
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 11334 11334
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 79,33,800.00 INR 79,33,800.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,07,67,300.00 INR 62,67,702.00
Infrastructure Usage Charges (B) INR 1,07,67,300.00 INR 62,67,702.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 5,66,700.00 INR 5,66,700.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,17,040.00 INR 3,17,040.00
TOTAL OTHER CHARGES (C) INR 29,94,740.00 INR 29,94,740.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,16,95,840.00 INR 1,71,96,242.00
CGST @ 9% on Taxable Value (9% on B & C) INR 12,38,583.60 INR 8,33,619.78
SGST @ 9% on Taxable Value (9% on B & C) INR 12,38,583.60 INR 8,33,619.78
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 2,41,73,007.20 INR 1,88,63,481.56
MEMBERSHIP
Rate Per SQFT INR 2,132.79 INR 1,664.33
 Plot No. P 130 P 130
P130
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 12224 12224
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 85,56,800.00 INR 85,56,800.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,16,12,800.00 INR 67,59,872.00
Infrastructure Usage Charges (B) INR 1,16,12,800.00 INR 67,59,872.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,11,200.00 INR 6,11,200.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 2,93,376.00 INR 2,93,376.00
TOTAL OTHER CHARGES (C) INR 30,15,576.00 INR 30,15,576.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES
INR 2,31,85,176.00 INR 1,83,32,248.00
(D)=A+B+C
CGST @ 9% on Taxable Value (9% on B & C) INR 13,16,553.84 INR 8,79,790.32
SGST @ 9% on Taxable Value (9% on B & C) INR 13,16,553.84 INR 8,79,790.32
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND
INR 2,58,18,283.68 INR 2,00,91,828.64
WITHOUT GOLF MEMBERSHIP
Rate Per SQFT INR 2,112.10 INR 1,643.64
 Plot No. P 132 P 132
P132
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13354 13354
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 93,47,800.00 INR 93,47,800.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,26,86,300.00 INR 73,84,762.00
Infrastructure Usage Charges (B) INR 1,26,86,300.00 INR 73,84,762.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,67,700.00 INR 6,67,700.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,20,496.00 INR 3,20,496.00
TOTAL OTHER CHARGES (C) INR 30,99,196.00 INR 30,99,196.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,51,33,296.00 INR 1,98,31,758.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,20,694.64 INR 9,43,556.22
SGST @ 9% on Taxable Value (9% on B & C) INR 14,20,694.64 INR 9,43,556.22
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT
INR 2,79,74,685.28 INR 2,17,18,870.44
GOLF MEMBERSHIP
Rate Per SQFT INR 2,094.85 INR 1,626.39
 Plot No. P 134 P 134
P134
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13585 13585
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 95,09,500.00 INR 95,09,500.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,29,05,750.00 INR 75,12,505.00
Infrastructure Usage Charges (B) INR 1,29,05,750.00 INR 75,12,505.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,79,250.00 INR 6,79,250.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,26,040.00 INR 3,26,040.00
TOTAL OTHER CHARGES (C) INR 31,16,290.00 INR 31,16,290.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,55,31,540.00 INR 2,01,38,295.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,41,983.60 INR 9,56,591.55
SGST @ 9% on Taxable Value (9% on B & C) INR 14,41,983.60 INR 9,56,591.55
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND
INR 2,84,15,507.20 INR 2,20,51,478.10
WITHOUT GOLF MEMBERSHIP
Rate Per SQFT INR 2,091.68 INR 1,623.22
 Plot No. P 136 P 136 P136
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13957 13957
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 97,69,900.00 INR 97,69,900.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,32,59,150.00 INR 77,18,221.00
Infrastructure Usage Charges (B) INR 1,32,59,150.00 INR 77,18,221.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,97,850.00 INR 6,97,850.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,34,968.00 INR 3,34,968.00
TOTAL OTHER CHARGES (C) INR 31,43,818.00 INR 31,43,818.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,61,72,868.00 INR 2,06,31,939.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,76,267.12 INR 9,77,583.51
SGST @ 9% on Taxable Value (9% on B & C) INR 14,76,267.12 INR 9,77,583.51
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT
INR 2,91,25,402.24 INR 2,25,87,106.02
GOLF MEMBERSHIP
Rate Per SQFT INR 2,086.80 INR 1,618.34
 Plot No. P 141 P 141 P141
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13175 13175
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 92,22,500.00 INR 92,22,500.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,25,16,250.00 INR 72,85,775.00
Infrastructure Usage Charges (B) INR 1,25,16,250.00 INR 72,85,775.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,58,750.00 INR 6,58,750.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,16,200.00 INR 3,16,200.00
TOTAL OTHER CHARGES (C) INR 30,85,950.00 INR 30,85,950.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,48,24,700.00 INR 1,95,94,225.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,04,198.00 INR 9,33,455.25
SGST @ 9% on Taxable Value (9% on B & C) INR 14,04,198.00 INR 9,33,455.25
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 2,76,33,096.00 INR 2,14,61,135.50
MEMBERSHIP
Rate Per SQFT INR 2,097.39 INR 1,628.93
 Plot No. P 143 P 143 P143
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 14316 14316
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 1,00,21,200.00 INR 1,00,21,200.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,36,00,200.00 INR 79,16,748.00
Infrastructure Usage Charges (B) INR 1,36,00,200.00 INR 79,16,748.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 7,15,800.00 INR 7,15,800.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,43,584.00 INR 3,43,584.00
TOTAL OTHER CHARGES (C) INR 31,70,384.00 INR 31,70,384.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,67,91,784.00 INR 2,11,08,332.00
CGST @ 9% on Taxable Value (9% on B & C) INR 15,09,352.56 INR 9,97,841.88
SGST @ 9% on Taxable Value (9% on B & C) INR 15,09,352.56 INR 9,97,841.88
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 2,98,10,489.12 INR 2,31,04,015.76
MEMBERSHIP
Rate Per SQFT INR 2,082.32 INR 1,613.86
 Plot No. P 145 P 145 P145
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13359 13359
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 93,51,300.00 INR 93,51,300.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,26,91,050.00 INR 73,87,527.00
Infrastructure Usage Charges (B) INR 1,26,91,050.00 INR 73,87,527.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,67,950.00 INR 6,67,950.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,20,616.00 INR 3,20,616.00
TOTAL OTHER CHARGES (C) INR 30,99,566.00 INR 30,99,566.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,51,41,916.00 INR 1,98,38,393.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,21,155.44 INR 9,43,838.37
SGST @ 9% on Taxable Value (9% on B & C) INR 14,21,155.44 INR 9,43,838.37
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 2,79,84,226.88 INR 2,17,26,069.74
MEMBERSHIP
Rate Per SQFT INR 2,094.78 INR 1,626.32
 Plot No. P 147 P 147 P147
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 15925 15925
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 1,11,47,500.00 INR 1,11,47,500.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,51,28,750.00 INR 88,06,525.00
Infrastructure Usage Charges (B) INR 1,51,28,750.00 INR 88,06,525.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 7,96,250.00 INR 7,96,250.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,82,200.00 INR 3,82,200.00
TOTAL OTHER CHARGES (C) INR 32,89,450.00 INR 32,89,450.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,95,65,700.00 INR 2,32,43,475.00
CGST @ 9% on Taxable Value (9% on B & C) INR 16,57,638.00 INR 10,88,637.75
SGST @ 9% on Taxable Value (9% on B & C) INR 16,57,638.00 INR 10,88,637.75
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 3,28,80,976.00 INR 2,54,20,750.50
MEMBERSHIP
Rate Per SQFT INR 2,064.74 INR 1,596.28
 Plot No. P 148 P 148 P148
Land and Infrastructure Rate INR 1,650.00 INR 1,253.00
PLOT SALE Card Rate Disc rate Radical
A Land Cost
i Plot Area in Sqft 13441 13441
ii Basic land cost per Sqft INR 700.00 INR 700.00
Land Cost (A) INR 94,08,700.00 INR 94,08,700.00
B Infrastructure Usage Charges
i Infrastructure Usage charges per Sqft INR 950.00 INR 553.00
ii Infrastructure Usage Charges INR 1,27,68,950.00 INR 74,32,873.00
Infrastructure Usage Charges (B) INR 1,27,68,950.00 INR 74,32,873.00
C OTHER CHARGES
i External Infrastructure Development('EID') Charges INR 15,75,000.00 INR 15,75,000.00
ii Utilities Charges INR 2,50,000.00 INR 2,50,000.00
iii Approval Cost INR 6,72,050.00 INR 6,72,050.00
iv Architectural design Fee INR 1,86,000.00 INR 1,86,000.00
v Documentation & Legal charges INR 1,00,000.00 INR 1,00,000.00
vi Plot and Property maintenance charges INR 3,22,584.00 INR 3,22,584.00
TOTAL OTHER CHARGES (C) INR 31,05,634.00 INR 31,05,634.00
TOTAL PLOT CONSIDERATION WITHOUT TAXES (D)=A+B+C INR 2,52,83,284.00 INR 1,99,47,207.00
CGST @ 9% on Taxable Value (9% on B & C) INR 14,28,712.56 INR 9,48,465.63
SGST @ 9% on Taxable Value (9% on B & C) INR 14,28,712.56 INR 9,48,465.63
TOTAL PLOT CONSIDERATION INCLUDING TAXES AND WITHOUT GOLF
INR 2,81,40,709.12 INR 2,18,44,138.26
MEMBERSHIP
Rate Per SQFT INR 2,093.65 INR 1,625.19
 GOLF MEMBERSHIP

Golf membership Type (Please select your preference) Platinum Life

Golf membership cost for Silver Life ₹ 9,00,000

CGST @ 9% on Golf membership cost ₹ 81,000

SGST @ 9% on Golf membership cost ₹ 81,000

GOLF MEMBERSHIP COST WITH TAXES ₹ 10,62,000