Scribd
Upload
27 views

7 units Cost Sheet

Hi

Uploaded by

selvakumar r
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
27 views

7 units Cost Sheet

Hi

Uploaded by

selvakumar r
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Apartment Type 3BHK+3T 2BHK + S+2T 3BHK + S+3T 3BHK + S+3T 3BHK + S+3T 3BHK+3T 3BHK+3T

Apartment No. B-502 B-504 B-1003 B-606 B-806 B-702 E-103


Apartment Carpet Area (CA) (in sqft) 1167.36 1104.85 1387.46 1387.46 1387.46 1167.36 1119.97
Apartment Saleable Area (SA) (in sqft) 1623 1543 1912 1915 1915 1623 1611
Share of Club House Area (Sq.ft) 94 89 110 110 110 94 90
Total Saleable Area (TSA) (in sqft) 1717 1632 2022 2025 2025 1717 1701
Undivided Share of Land (UDS) (in sqft) 546.20 519.27 643.46 644.46 644.46 546.20 542.16
Selling Rate/per sqft of TSA (in Rs) 10500 10500 10500 10500 10500 10500 10500
Preferred Floor rise charges per Sq.ft (in
90 90 240 120 180 150 0
Rs)(Rs.30/sqft from 3rd Floor)

Car Park Type Covered Covered Covered Covered Covered Covered & Open Covered
Number of Car Park Two One Two Two Two Two Two

Cost of Apartment including Car Park Rs. 1,90,28,500 Rs. 1,76,36,000 Rs. 2,22,31,000 Rs. 2,22,62,500 Rs. 2,22,62,500 Rs. 1,85,28,500 Rs. 1,88,60,500

Preferred Floor rise charges (PFC) Rs. 1,54,530 Rs. 1,46,880 Rs. 4,85,280 Rs. 2,43,000 Rs. 3,64,500 Rs. 2,57,550 Rs. 0

Charges towards Club House Equipments, Interiors


Rs. 2,50,000 Rs. 2,50,000 Rs. 2,50,000 Rs. 2,50,000 Rs. 2,50,000 Rs. 2,50,000 Rs. 2,50,000
& facilities
E B Deposits & Charges Rs. 1,50,000 Rs. 1,50,000 Rs. 1,50,000 Rs. 1,50,000 Rs. 1,50,000 Rs. 1,50,000 Rs. 1,50,000
Cost towards STP/WTP/Genset/Copper Piping for
Rs. 8,58,500 Rs. 8,16,000 Rs. 10,11,000 Rs. 10,12,500 Rs. 10,12,500 Rs. 8,58,500 Rs. 8,50,500
AC/Piped gas/Garbage Chute
Legal & Documentation Rs. 50,000 Rs. 50,000 Rs. 50,000 Rs. 50,000 Rs. 50,000 Rs. 50,000 Rs. 50,000
Other Cost Total Rs. 14,63,030 Rs. 14,12,880 Rs. 19,46,280 Rs. 17,05,500 Rs. 18,27,000 Rs. 15,66,050 Rs. 13,00,500

Sub Total Rs. 2,04,91,530 Rs. 1,90,48,880 Rs. 2,41,77,280 Rs. 2,39,68,000 Rs. 2,40,89,500 Rs. 2,00,94,550 Rs. 2,01,61,000

Infrastructure Dev fees at Rs. 38/- per sqft Rs. 65,246 Rs. 62,016 Rs. 76,836 Rs. 76,950 Rs. 76,950 Rs. 65,246 Rs. 64,638

Rs. 2,05,56,776 Rs. 1,91,10,896 Rs. 2,42,54,116 Rs. 2,40,44,950 Rs. 2,41,66,450 Rs. 2,01,59,796 Rs. 2,02,25,638

Registration Expenses Rs. 14,54,310 Rs. 13,53,210 Rs. 17,12,510 Rs. 16,97,810 Rs. 17,06,310 Rs. 14,26,510 Rs. 14,31,110

Total Rs. 2,20,11,086 Rs. 2,04,64,106 Rs. 2,59,66,626 Rs. 2,57,42,760 Rs. 2,58,72,760 Rs. 2,15,86,306 Rs. 2,16,56,748

Corpus Fund at Rs. 50/- per sqft Rs. 85,850 Rs. 81,600 Rs. 1,01,100 Rs. 1,01,250 Rs. 1,01,250 Rs. 85,850 Rs. 85,050
Maintenance charges -(Rs. 4.5/- per sqft per month
Rs. 1,09,407 Rs. 1,03,991 Rs. 1,28,842 Rs. 1,29,033 Rs. 1,29,033 Rs. 1,09,407 Rs. 1,08,388
for 12 months)
Charges for registration of Club house to Owners
Rs. 89,900 Rs. 85,200 Rs. 1,05,000 Rs. 1,05,000 Rs. 1,05,000 Rs. 89,900 Rs. 86,100
Association
Grand Total Rs. 2,22,96,243 Rs. 2,07,34,897 Rs. 2,63,01,568 Rs. 2,60,78,043 Rs. 2,62,08,043 Rs. 2,18,71,463 Rs. 2,19,36,286

Notes:
• Cheque should be drawn favoring "Akshaya Pvt Ltd Tango Escrow Account "
• On paying 10% of apartment value,the customer must enter into agreements immediately.
• Govt Taxes & Levys are calculated at current rates applicable. Any change in the Tax rates, accodingly the tax amount will be revised.
. 1% TDS to be paid. Please complete the TDS formalities through the link. 'https://onlineservices.tin.egov-nsdl.com/etaxnew/tdsnontds.jsp".

You might also like