KAPIL TOWERS

Cost sheet - Hotel Tower

No of units
1 2 3 4 5 6 7 8 9 10

Super Builtup Area ( Sft)

120 240 360 480 600 720 840 960 1,080 1,200

Basic Price ( per sft)

12,500 1,500,000 3,000,000 4,500,000 6,000,000 7,500,000 9,000,000 10,500,000 12,000,000 13,500,000 15,000,000

Sale Consideration Payable

1,500,000 3,000,000 4,500,000 6,000,000 7,500,000 9,000,000 10,500,000 12,000,000 13,500,000 15,000,000

Legal, Documentation and

Miscelliances Charges 0.50% 7,500 7,500 7,500 7,500 7,500 7,500 7,500 7,500 7,500 7,500
Corpus Fund
200 24,000 48,000 72,000 96,000 120,000 144,000 168,000 192,000 216,000 240,000
Charges Payable before
Registration of Sale Deed 31,500 55,500 79,500 103,500 127,500 151,500 175,500 199,500 223,500 247,500

Total Payable (Excluding

Taxes) 1,531,500 3,055,500 4,579,500 6,103,500 7,627,500 9,151,500 10,675,500 12,199,500 13,723,500 15,247,500

VAT (On Sale Consideration)

DD 1.25% 18,750 37,500 56,250 75,000 93,750 112,500 131,250 150,000 168,750 187,500

Registration Charges On
Lease Deed 12,650 25,300 37,950 50,600 63,250 75,900 88,550 101,200 113,850 126,500
Registration Charges On
Property Management Ag., 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400

0.10% 1,500 3,000 4,500 6,000 7,500 9,000 10,500 12,000 13,500 15,000
Mutation Charges
Registration Charges On Sale
Consideration 6% 90,000 180,000 270,000 360,000 450,000 540,000 630,000 720,000 810,000 900,000

Total Taxes 124,300 247,200 370,100 493,000 615,900 738,800 861,700 984,600 1,107,500 1,230,400
Total Cost ( All inclusive)
1,655,800 3,302,700 4,949,600 6,596,500 8,243,400 9,890,300 11,537,200 13,184,100 14,831,000 16,477,900

Monthly rent /sft

65 7,800 15,600 23,400 31,200 39,000 46,800 54,600 62,400 70,200 78,000