Quarterly Schedules | ||
HRERA Panchkula | ||
Project Registration Number : HRERA-PKL-FBD-285-2021 | ||
Project Name : CITY WALK 88 | ||
Project Number : RERA-PKL-981-2021 | ||
Project Type : NEW | ||
Report Online Submission Date : 12-May-2022 |
S.No. | Particulars | Amount (In Lakhs) |
1 | Cost of the land (if included in the estimated cost) | 1577.00 |
2 | Estimated cost of construction of apartments | 0.00 |
3 | Estimated cost of infrastructure & other structure | 1250.00 |
4 | Other cost including EDC taxes, levies, etc | 2030.00 |
Total | 4857.00 |
Name of the approval | Status | Date |
Layout Plan | Obtained Approval on | 03-11-2021 |
Demarcation Plan | Obtained Approval on | 07-04-2022 |
Zoning Plan | Have not applied till date | N/A |
Service Plans | Obtained Approval on | 03-11-2023 |
Electricity Plans | Obtained Approval on | 14-03-2023 |
Total Expenditure on the project | 2928.83 |
Expenditure made upto the date of Registration | 1579.49 |
EDC due as on the date of Registration | 1265.46 |
S.No. | Cash Inflow | Amount (In Lakhs) |
1 | Opening Balance | 46.20 |
2 | Amount collected from allottees against booked plots and/or apartments | 333.51 |
3 | Amount availed from the bank/financial institutions | 0.00 |
4 | Amount contributed by the promoters/his associates | 69.00 |
5 | Any other receipt | 0.16 |
Total | 448.87 |
S.No. | Cash Outflow | Amount (In Lakhs) |
1 | Expenditure on construction of apartments | 0 |
2 | Expenditure on infrastructure & other structure | 0 |
3 | Other costs including EDC, taxes, etc | 407.22 |
Total | 407.22 | |
Balance | 41.65 |
S.No. | Information relating to Escrow Account | Amount (In Lakhs) |
1 | Opening balance at the beginning of the quarter | 0.00 |
2 | Amount deposited in Escrow Account | 476.44 |
3 | Amount withdrawn during the quarter | 476.44 |
4 | Balance at the end of the quarter | 0.00 |
Total Plots in the colony | 59 |
Plots sold upto the date of Registration | 0 |
S.No. | Type/Size | Plots Sold in the Quarter |
1 | PLOTS | 24 |
Total Apartments in the colony | 0 |
Apartments sold upto the date of Registration | 0 |
S.No. | Type/Size | Apartments Sold in the Quarter |
1 | 0 |
Total Garages in the colony | 0 |
Garages sold upto the date of Registration | 0 |
S.No. | Type/Size | Garages Sold in the Quarter |
1 | 0 |
S.No. | Expenditure on Infrastructure made in the Quarter | Amount (In Lakhs) |
1 | Infrastructure | 0 |
2 | Apartments | 0 |
3 | EDC, IDC, etc | 0 |
4 | Others Expenditure | 0 |
S.No. | Expenditure on Taxes,Levies,EDC etc in the Quarter | Amount (In Lakhs) |
1 | Actual paid as on date | 252.10 |
2 | EDC due as on date | 1013.36 |
|
S.No. | Cash Inflow | Amount (In Lakhs) |
1 | Opening Balance | 41.65 |
2 | Amount collected from allottees against booked plots and/or apartments | 1373.07 |
3 | Amount availed from the bank/financial institutions | 0 |
4 | Amount contributed by the promoters/his associates | 0 |
5 | Any other receipt | 50.08 |
Total | 1464.80 |
S.No. | Cash Outflow | Amount (In Lakhs) |
1 | Expenditure on construction of apartments | 0 |
2 | Expenditure on infrastructure & other structure | 162.75 |
3 | Other costs including EDC, taxes, etc | 938.88 |
Total | 1101.63 | |
Balance | 363.17 |
S.No. | Information relating to Escrow Account | Amount (In Lakhs) |
1 | Opening balance at the beginning of the quarter | 0.00 |
2 | Amount deposited in Escrow Account | 2052.79 |
3 | Amount withdrawn during the quarter | 2052.79 |
4 | Balance at the end of the quarter | 0.00 |
Total Plots in the colony | 59 |
Plots sold upto the date of Registration | 0 |
S.No. | Type/Size | Plots Sold in the Quarter |
1 | COMMERCIAL PLOTS | 23 |
Total Apartments in the colony | 0 |
Apartments sold upto the date of Registration | 0 |
S.No. | Type/Size | Apartments Sold in the Quarter |
1 | 0 |
Total Garages in the colony | 0 |
Garages sold upto the date of Registration | 0 |
S.No. | Type/Size | Garages Sold in the Quarter |
1 | 0 |
S.No. | Expenditure on Infrastructure made in the Quarter | Amount (In Lakhs) |
1 | Infrastructure | 0 |
2 | Apartments | 0 |
3 | EDC, IDC, etc | 0 |
4 | Others Expenditure | 0 |
S.No. | Expenditure on Taxes,Levies,EDC etc in the Quarter | Amount (In Lakhs) |
1 | Actual paid as on date | 441.10 |
2 | EDC due as on date | 828.36 |
|
S.No. | Cash Inflow | Amount (In Lakhs) |
1 | Opening Balance | 363.17 |
2 | Amount collected from allottees against booked plots and/or apartments | 840.81 |
3 | Amount availed from the bank/financial institutions | 0 |
4 | Amount contributed by the promoters/his associates | 0 |
5 | Any other receipt | 35.70 |
Total | 1239.68 |
S.No. | Cash Outflow | Amount (In Lakhs) |
1 | Expenditure on construction of apartments | 0 |
2 | Expenditure on infrastructure & other structure | 123.32 |
3 | Other costs including EDC, taxes, etc | 1109.40 |
Total | 1232.72 | |
Balance | 6.96 |
S.No. | Information relating to Escrow Account | Amount (In Lakhs) |
1 | Opening balance at the beginning of the quarter | 0.00 |
2 | Amount deposited in Escrow Account | 1202.15 |
3 | Amount withdrawn during the quarter | 1202.15 |
4 | Balance at the end of the quarter | 0.00 |
Total Plots in the colony | 59 |
Plots sold upto the date of Registration | 0 |
S.No. | Type/Size | Plots Sold in the Quarter |
1 | COMMERCIAL PLOT | 8 |
S.No. | Expenditure on Infrastructure made in the Quarter | Amount (In Lakhs) |
1 | Infrastructure | 0 |
2 | Apartments | 0 |
3 | EDC, IDC, etc | 0 |
4 | Others Expenditure | 0 |
S.No. | Expenditure on Taxes,Levies,EDC etc in the Quarter | Amount (In Lakhs) |
1 | Actual paid as on date | 528.10 |
2 | EDC due as on date | 741.36 |
|
S.No. | Cash Inflow | Amount (In Lakhs) |
1 | Opening Balance | 6.95 |
2 | Amount collected from allottees against booked plots and/or apartments | 99.86 |
3 | Amount availed from the bank/financial institutions | 0.00 |
4 | Amount contributed by the promoters/his associates | 0.00 |
5 | Any other receipt | 0.00 |
Total | 106.81 |
S.No. | Cash Outflow | Amount (In Lakhs) |
1 | Expenditure on construction of apartments | 0.00 |
2 | Expenditure on infrastructure & other structure | 8.00 |
3 | Other costs including EDC, taxes, etc | 95.00 |
Total | 103.00 | |
Balance | 3.81 |
S.No. | Information relating to Escrow Account | Amount (In Lakhs) |
1 | Opening balance at the beginning of the quarter | 0.00 |
2 | Amount deposited in Escrow Account | 167.66 |
3 | Amount withdrawn during the quarter | 167.66 |
4 | Balance at the end of the quarter | 0.00 |
Total Plots in the colony | 59 |
Plots sold upto the date of Registration | 0 |
S.No. | Type/Size | Plots Sold in the Quarter |
1 | PLOTS BOOKED IN THE QTR- 01-10-2022 TO 31-12-2022 | 0 |
Total Apartments in the colony | 0 |
Apartments sold upto the date of Registration | 0 |
S.No. | Type/Size | Apartments Sold in the Quarter |
1 | . | 0 |
Total Garages in the colony | 0 |
Garages sold upto the date of Registration | 0 |
S.No. | Type/Size | Garages Sold in the Quarter |
1 | . | 0 |
S.No. | Expenditure on Infrastructure made in the Quarter | Amount (In Lakhs) |
1 | Infrastructure | 104.34 |
2 | Apartments | 0 |
3 | EDC, IDC, etc | 0 |
4 | Others Expenditure | 0 |
S.No. | Expenditure on Taxes,Levies,EDC etc in the Quarter | Amount (In Lakhs) |
1 | Actual paid as on date | 528.10 |
2 | EDC due as on date | 123.46 |
|
S.No. | Cash Inflow | Amount (In Lakhs) |
1 | Opening Balance | 3.81 |
2 | Amount collected from allottees against booked plots and/or apartments | 110.83 |
3 | Amount availed from the bank/financial institutions | 0.00 |
4 | Amount contributed by the promoters/his associates | 0.00 |
5 | Any other receipt | 0.00 |
Total | 114.64 |
S.No. | Cash Outflow | Amount (In Lakhs) |
1 | Expenditure on construction of apartments | 0.00 |
2 | Expenditure on infrastructure & other structure | 14.64 |
3 | Other costs including EDC, taxes, etc | 87.79 |
Total | 102.43 | |
Balance | 12.21 |
S.No. | Information relating to Escrow Account | Amount (In Lakhs) |
1 | Opening balance at the beginning of the quarter | 0.00 |
2 | Amount deposited in Escrow Account | 158.33 |
3 | Amount withdrawn during the quarter | 158.33 |
4 | Balance at the end of the quarter | 0.00 |
Total Plots in the colony | 59 |
Plots sold upto the date of Registration | 0 |
S.No. | Type/Size | Plots Sold in the Quarter |
1 | PLOTS BOOKED IN THE QUARTER (01-01-2023 TO 31-03-2023 | 0.00 |
Total Apartments in the colony | 0 |
Apartments sold upto the date of Registration | 0 |
S.No. | Type/Size | Apartments Sold in the Quarter |
1 | . | 0 |
Total Garages in the colony | 0 |
Garages sold upto the date of Registration | 0 |
S.No. | Type/Size | Garages Sold in the Quarter |
1 | . | 0 |
S.No. | Expenditure on Infrastructure made in the Quarter | Amount (In Lakhs) |
1 | Infrastructure | 80.46 |
2 | Apartments | 0 |
3 | EDC, IDC, etc | 0 |
4 | Others Expenditure | 0 |
S.No. | Expenditure on Taxes,Levies,EDC etc in the Quarter | Amount (In Lakhs) |
1 | Actual paid as on date | 528.10 |
2 | EDC due as on date | 255.64 |
|
S.No. | Cash Inflow | Amount (In Lakhs) |
1 | Opening Balance | 12.21 |
2 | Amount collected from allottees against booked plots and/or apartments | 54.65 |
3 | Amount availed from the bank/financial institutions | 0.00 |
4 | Amount contributed by the promoters/his associates | 0.00 |
5 | Any other receipt | 0.00 |
Total | 66.86 |
S.No. | Cash Outflow | Amount (In Lakhs) |
1 | Expenditure on construction of apartments | 0.00 |
2 | Expenditure on infrastructure & other structure | 43.50 |
3 | Other costs including EDC, taxes, etc | 22.40 |
Total | 65.90 | |
Balance | 0.96 |
S.No. | Information relating to Escrow Account | Amount (In Lakhs) |
1 | Opening balance at the beginning of the quarter | 0.00 |
2 | Amount deposited in Escrow Account | 78.07 |
3 | Amount withdrawn during the quarter | 78.07 |
4 | Balance at the end of the quarter | 0.00 |
Total Plots in the colony | 59 |
Plots sold upto the date of Registration | 0 |
S.No. | Type/Size | Plots Sold in the Quarter |
1 | PLOTS BOOKED IN THE QUARTER (01-04-2023 TO 30-06-2023 | 0 |
Total Apartments in the colony | 0 |
Apartments sold upto the date of Registration | 0 |
S.No. | Type/Size | Apartments Sold in the Quarter |
1 | . | 0 |
Total Garages in the colony | 0 |
Garages sold upto the date of Registration | 0 |
S.No. | Type/Size | Garages Sold in the Quarter |
1 | . | 0 |
S.No. | Expenditure on Infrastructure made in the Quarter | Amount (In Lakhs) |
1 | Infrastructure | 0 |
2 | Apartments | 0 |
3 | EDC, IDC, etc | 0 |
4 | Others Expenditure | 0 |
S.No. | Expenditure on Taxes,Levies,EDC etc in the Quarter | Amount (In Lakhs) |
1 | Actual paid as on date | 528.10 |
2 | EDC due as on date | 387.74 |
|
S.No. | Cash Inflow | Amount (In Lakhs) |
1 | Opening Balance | 0.96 |
2 | Amount collected from allottees against booked plots and/or apartments | 0.00 |
3 | Amount availed from the bank/financial institutions | 0.00 |
4 | Amount contributed by the promoters/his associates | 10.00 |
5 | Any other receipt | 0.00 |
Total | 10.96 |
S.No. | Cash Outflow | Amount (In Lakhs) |
1 | Expenditure on construction of apartments | 0.00 |
2 | Expenditure on infrastructure & other structure | 10.00 |
3 | Other costs including EDC, taxes, etc | 0.25 |
Total | 10.25 | |
Balance | 0.71 |
S.No. | Information relating to Escrow Account | Amount (In Lakhs) |
1 | Opening balance at the beginning of the quarter | 0.00 |
2 | Amount deposited in Escrow Account | 0.65 |
3 | Amount withdrawn during the quarter | 0.65 |
4 | Balance at the end of the quarter | 0.00 |
Total Plots in the colony | 59 |
Plots sold upto the date of Registration | 0 |
S.No. | Type/Size | Plots Sold in the Quarter |
1 | PLOTS BOOKED IN THE QUARTER (01-06-2023 TO 30-09-2023 | 0 |
Total Apartments in the colony | 0 |
Apartments sold upto the date of Registration | 0 |
S.No. | Type/Size | Apartments Sold in the Quarter |
1 | . | 0 |
Total Garages in the colony | 0 |
Garages sold upto the date of Registration | 0 |
S.No. | Type/Size | Garages Sold in the Quarter |
1 | . | 0 |
S.No. | Expenditure on Infrastructure made in the Quarter | Amount (In Lakhs) |
1 | Infrastructure | 0 |
2 | Apartments | 0 |
3 | EDC, IDC, etc | 0 |
4 | Others Expenditure | 0 |
S.No. | Expenditure on Taxes,Levies,EDC etc in the Quarter | Amount (In Lakhs) |
1 | Actual paid as on date | 528.10 |
2 | EDC due as on date | 521.53 |
|