You are on page 1of 12

Cost Breakup for VILLA Date 15-Feb-14

TYPE - A
Rate for Villa
600

S.No
Component
Basic Price per Sft
1
Basic Cost

1015
Rs. 3,750

Rs. 3,806,250

Other Charges:

2
3
4
5
6
7
8

EB /STP Water/Patta

Rs. 25,000

Rs. 25,000

Document Charges

Rs. 25,000

Rs. 25,000

Life Time Club Member Charges

Rs. 75,000

Rs. 75,000

Corpus Fund
Maintenance Cost @ Rs.2.5 Sq.ft for
24 Months
Registration Charge @ 8% on Land
Cost
Service Tax @ 12.36% on 30%

Rs. 50

Rs. 50,750

Rs. 60

Rs. 60,900

Rs. 1,000

Rs. 48,000

f
g
h

Rs. 141,136

Total of Other Charges

Rs. 425,786

Grand Cost
Payment Terms
1st
2nd
3rd
4th
5th
6th
7th
8th

Rs. 4,232,036
Rs.1 Lac

Rs. 100,000

10%

Rs. 280,625

30 Days On Registration (2*30%+c+g)

30%

Rs. 1,271,329

On completion of Foundation work

15%

Rs. 592,108

On completion of 1 st Floor Roof

15%

Rs. 592,108

On completion of 2 nd Floor Roof


On completion of Brick Work &
plastering + Flooring
At the time of Handing over
(2*5%+b+d+e+f+h*5%)

15%

Rs. 592,108

10%

Rs. 394,739

5%

Rs. 409,019
Rs. 4,232,036

On Booking Advance
On Signing the Agreement Less
booking Advance (with in 10 days from
the Date of Booking)

Grand Cost

Cheques to be issued in favour of


DTCP APPROVED PROJECT
MODEL VILLA READY
CONSTRUCTION COMMENCED

" AVIGNA PROPERTIES PRIVATE LIMITED "


PROJECT APPROVED & FUNDED BY AXIS BANK LTD
PROJECT APPROVED BY HDFC / ICICI / PNB / LIC
PREFERRED BANKERS ANDHRA BANK
* The above rates are subject to change

up for VILLA Date 15-Feb-14


TYPE - B
TYPE - C
1500

1800

2025

2470

Rs. 7,593,750

Rs. 9,262,500

Rs. 25,000

Rs. 25,000

Rs. 25,000

Rs. 25,000

Rs. 75,000

Rs. 75,000

Rs. 101,250

Rs. 123,500

Rs. 121,500

Rs. 148,200

Rs. 120,000

Rs. 144,000

Rs. 281,576

Rs. 343,454

Rs. 749,326

Rs. 884,154

Rs. 8,343,076 Rs. 10,146,654


Rs. 100,000

Rs. 100,000

Rs. 659,375

Rs. 826,250

Rs. 2,535,756

Rs. 3,085,131

Rs. 1,181,299

Rs. 1,440,893

Rs. 1,181,299

Rs. 1,440,893

Rs. 1,181,299

Rs. 1,440,893

Rs. 787,533

Rs. 960,595

Rs. 716,516
Rs. 851,998
Rs. 8,343,076 Rs. 10,146,654

ES PRIVATE LIMITED "

& FUNDED BY AXIS BANK LTD


Y HDFC / ICICI / PNB / LIC
ANDHRA BANK
subject to change

Type
UDS
SA

S.No
Component
Basic Price per Sft
1
Covered Car Park
2
Basic Cost

Cost Breakup for Fl


1 BHK
312

1 BHK
312

668

669

125,000

125,000

Rs.2,128,332

Rs.2,131,331

2,999
125,000

Other Charges :

3
4
5
6
7
8

EB /STP Water/Patta

25,000

25,000

25,000

Document Charges

25,000

25,000

25,000

Life Time Club Member Charges

75,000

75,000

75,000

Corpus Fund
Maintenance Cost @ Rs.2.5 Sq. for
24 Months
Registration Charge @ 8% on UDS
Cost
Service Tax, TDS & VAT

50

33,400

33,450

60

40,080

40,140

1,000

24,960

24,960

223,440

223,550

f
g

As Appicable.

Total of Other Charges

Grand Total
Payment Terms
1st
2nd
3rd
4th
5th
6th
7th
8th
9th
10th

Rs. 2,351,772 Rs. 2,354,881


Rs.1 Lac

Rs. 100,000

Rs. 100,000

10%

Rs. 112,833

Rs. 113,133

30 Days On Registration (a*30%+c+g)

30%

Rs. 688,460

Rs. 689,359

On completion of Foundation work

10%

Rs. 212,833

Rs. 213,133

On completion of 1 st Floor Roof

10%

Rs. 212,833

Rs. 213,133

On completion of 2 nd Floor Roof

10%

Rs. 212,833

Rs. 213,133

On completion of 3 rd Floor Roof

10%

Rs. 212,833

Rs. 213,133

On completion of 4 th Floor Roof


On completion of Brick Work &
plastering + Flooring
At the time of Handing over
(a*5%+b+d+e+f+)

10%

Rs. 212,833

Rs. 213,133

5%

Rs. 106,417

Rs. 106,567

5%

Rs. 279,897

Rs. 280,157

On Booking Advance
On Signing the Agreement Less booking
Advance (with in 10 days from the Date
of Booking) (a*10%)

Grand Total

Rs. 2,351,772 Rs. 2,354,881

Cheques to be issued in favour of

" AVIGNA PROPER

DTCP APPROVED PROJECT


MODEL VILLA READY
CONSTRUCTION COMMENCED
* The above rates are subject to change

Cost Breakup for Flats Date 14 Feb 2014


1 BHK + S
1 BHK + S
1 BHK + S
364
385
344

1 BHK + S
381

1 BHK + S
490

757

769

786

801

877

125,000

125,000

125,000

125,000

125,000

Rs.2,395,243

Rs.2,431,231

Rs.2,482,214

Rs.2,527,199

Rs.2,755,123

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

75,000

75,000

75,000

75,000

75,000

37,850

38,450

39,300

40,050

43,850

45,420

46,140

47,160

48,060

52,620

29,120

30,800

27,520

30,480

39,200

237,390

240,390

238,980

243,590

260,670

Rs. 2,632,633

Rs. 2,671,621 Rs. 2,721,194 Rs. 2,770,789 Rs. 3,015,793

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 139,524

Rs. 143,123

Rs. 148,221

Rs. 152,720

Rs. 175,512

Rs. 772,693

Rs. 785,169

Rs. 797,184

Rs. 813,640

Rs. 890,737

Rs. 239,524

Rs. 243,123

Rs. 248,221

Rs. 252,720

Rs. 275,512

Rs. 239,524

Rs. 243,123

Rs. 248,221

Rs. 252,720

Rs. 275,512

Rs. 239,524

Rs. 243,123

Rs. 248,221

Rs. 252,720

Rs. 275,512

Rs. 239,524

Rs. 243,123

Rs. 248,221

Rs. 252,720

Rs. 275,512

Rs. 239,524

Rs. 243,123

Rs. 248,221

Rs. 252,720

Rs. 275,512

Rs. 119,762

Rs. 121,562

Rs. 124,111

Rs. 126,360

Rs. 137,756

Rs. 303,032

Rs. 306,152

Rs. 310,571

Rs. 314,470

Rs. 334,226

Rs. 2,632,633

Rs. 2,671,621 Rs. 2,721,194 Rs. 2,770,789 Rs. 3,015,793

" AVIGNA PROPERTIES PRIVATE LIMITED "


PROJECT APPROVED AND FUNDED BY AXIS BANK LTD
PROJECT APPROVED BY HDFC / ICICI / PNB / LIC
PREFERRED BANKERS ANDHRA BANK

Cost B
Type
UDS
SA

S.No
Component
Basic Price per Sft
1
Covered Car Park
2
Basic Cost

2 BHK
383

2 BHK
464

875

957

125,000

125,000

Rs.2,749,125

Rs.2,995,043

2,999
125,000

Other Charges :

3
4
5

EB /STP Water/Patta

25,000

25,000

25,000

Document Charges

25,000

25,000

25,000

Life Time Club Member Charges

75,000

75,000

75,000

Corpus Fund

50

43,750

47,850

60

52,500

57,420

1,000

30,640

37,120

251,890

267,390

7
8

Maintenance Cost @ Rs.2.5 Sq. for


24 Months
Registration Charge @ 8% on UDS
Cost
Service Tax, TDS & VAT

f
g

As Applicable.

Total of Other Charges

Grand Total
Payment Terms
1st
2nd
3rd
4th
5th
6th
7th
8th
9th
10th

Rs. 3,001,015 Rs. 3,262,433


Rs.1 Lac

Rs. 100,000

Rs. 100,000

10%

Rs. 174,913

Rs. 199,504

30 Days On Registration (a*30%+c+g)

30%

Rs. 880,378

Rs. 960,633

On completion of Foundation work

10%

Rs. 274,913

Rs. 299,504

On completion of 1 st Floor Roof

10%

Rs. 274,913

Rs. 299,504

On completion of 2 nd Floor Roof

10%

Rs. 274,913

Rs. 299,504

On completion of 3 rd Floor Roof

10%

Rs. 274,913

Rs. 299,504

On completion of 4 th Floor Roof


On completion of Brick Work &
plastering + Flooring
At the time of Handing over
(a*5%+b+d+e+f+)

10%

Rs. 274,913

Rs. 299,504

5%

Rs. 137,456

Rs. 149,752

5%

Rs. 333,706

Rs. 355,022

On Booking Advance
On Signing the Agreement Less booking
Advance (with in 10 days from the Date
of Booking) (a*10%)

Grand Total

Rs. 3,001,015 Rs. 3,262,433

Cheques to be issued in favour of


DTCP APPROVED PROJECT
MODEL VILLA READY
CONSTRUCTION COMMENCED

" AVIG

* The above rates are subject to change

Cost Breakup for Flats Date 14 Feb 2014


2 BHK
2 BHK
2 BHK
2 BHK
481
442
473
489

2 BHK
598

2 BHK
499

961

978

998

1010

1053

1053

125,000

125,000

125,000

125,000

125,000

125,000

Rs.3,007,039

Rs.3,058,022

Rs.3,118,002

Rs.3,153,990

Rs.3,282,947

Rs.3,282,947

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

75,000

75,000

75,000

75,000

75,000

75,000

48,050

48,900

49,900

50,500

52,650

52,650

57,660

58,680

59,880

60,600

63,180

63,180

38,480

35,360

37,840

39,120

47,840

39,920

269,190

267,940

272,620

275,220

288,670

280,750

Rs. 3,276,229

Rs. 3,325,962 Rs. 3,390,622 Rs. 3,429,210 Rs. 3,571,617 Rs. 3,563,697

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 200,704

Rs. 205,802

Rs. 211,800

Rs. 215,399

Rs. 228,295

Rs. 228,295

Rs. 965,592

Rs. 977,767

Rs. 998,241

Rs. 300,704

Rs. 305,802

Rs. 311,800

Rs. 315,399

Rs. 328,295

Rs. 328,295

Rs. 300,704

Rs. 305,802

Rs. 311,800

Rs. 315,399

Rs. 328,295

Rs. 328,295

Rs. 300,704

Rs. 305,802

Rs. 311,800

Rs. 315,399

Rs. 328,295

Rs. 328,295

Rs. 300,704

Rs. 305,802

Rs. 311,800

Rs. 315,399

Rs. 328,295

Rs. 328,295

Rs. 300,704

Rs. 305,802

Rs. 311,800

Rs. 315,399

Rs. 328,295

Rs. 328,295

Rs. 150,352

Rs. 152,901

Rs. 155,900

Rs. 157,700

Rs. 164,147

Rs. 164,147

Rs. 356,062

Rs. 360,481

Rs. 365,680

Rs. 368,800

Rs. 379,977

Rs. 379,977

Rs. 3,276,229

ed in favour of

Rs. 1,010,317 Rs. 1,057,724 Rs. 1,049,804

Rs. 3,325,962 Rs. 3,390,622 Rs. 3,429,210 Rs. 3,571,617 Rs. 3,563,697

" AVIGNA PROPERTIES PRIVATE LIMITED "

PROJECT APPROVED AND FUNDED BY AXIS BANK LTD


PROJECT APPROVED BY HDFC / ICICI / PNB / LIC
PREFERRED BANKERS ANDHRA BANK

2 BHK
596

1066
125,000
Rs.3,321,934
25,000
25,000
75,000
29,800
63,960
47,680

266,440
Rs.3,588,374
Rs. 100,000

Rs. 232,193
Rs. 1,069,260
Rs. 332,193
Rs. 332,193
Rs. 332,193
Rs. 332,193
Rs. 332,193
Rs. 166,097
Rs. 359,857
Rs. 3,588,374

Type
UDS
SA

S.No
Component
Basic Price per Sft
1
Covered Car Park
2
Basic Cost

2 BHK + S
494

2 BHK + S
596

1058

1067

125,000

125,000

Rs.3,297,942

Rs.3,324,933

2,999
125,000

Other Charges :

3
4
5
6
7
8

EB /STP Water/Patta

25,000

25,000

25,000

Document Charges

25,000

25,000

25,000

Life Time Club Member Charges

75,000

75,000

75,000

Corpus Fund
Maintenance Cost @ Rs.2.5 Sq. for
24 Months
Registration Charge @ 8% on UDS
Cost
Service Tax, TDS & VAT

50

52,900

53,350

60

63,480

64,020

1,000

39,520

47,680

280,900

290,050

f
g

As Applicable.

Total of Other Charges

Grand Total
Payment Terms
1st
2nd
3rd
4th
5th
6th
7th
8th
9th
10th

On Booking Advance
On Signing the Agreement Less booking
Advance (with in 10 days from the Date
of Booking) (a*10%)

Rs. 3,578,842 Rs. 3,614,983


Rs.1 Lac

Rs. 100,000

Rs. 100,000

10%

Rs. 229,794

Rs. 232,493

Rs. 1,053,903 Rs. 1,070,160

30 Days On Registration (a*30%+c+g)

30%

On completion of Foundation work

10%

Rs. 329,794

Rs. 332,493

On completion of 1 st Floor Roof

10%

Rs. 329,794

Rs. 332,493

On completion of 2 nd Floor Roof

10%

Rs. 329,794

Rs. 332,493

On completion of 3 rd Floor Roof

10%

Rs. 329,794

Rs. 332,493

On completion of 4 th Floor Roof


On completion of Brick Work &
plastering + Flooring
At the time of Handing over
(a*5%+b+d+e+f+)

10%

Rs. 329,794

Rs. 332,493

5%

Rs. 164,897

Rs. 166,247

Grand Total

5%

Rs. 381,277
Rs. 383,617
Rs. 3,578,842 Rs. 3,614,983

Cheques to be issued in favour of


DTCP APPROVED PROJECT
MODEL VILLA READY
CONSTRUCTION COMMENCED
* The above rates are subject to change

" AVIGN

Cost Breakup for Flats Date 14 Feb 2014


2 BHK + S
469

2 BHK + S
518

2 BHK + S
526

2 BHK + S
522

2 BHK + S
497

2 BHK + S
501

1071

1089

1093

1097

1100

1109

125,000

125,000

125,000

125,000

125,000

125,000

Rs.3,336,929

Rs.3,390,911

Rs.3,402,907

Rs.3,414,903

Rs.3,423,900

Rs.3,450,891

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

75,000

75,000

75,000

75,000

75,000

75,000

53,550

54,450

54,650

54,850

55,000

55,450

64,260

65,340

65,580

65,820

66,000

66,540

37,520

41,440

42,080

41,760

39,760

40,080

280,330

286,230

287,310

287,430

285,760

287,070

Rs. 3,617,259

Rs. 3,677,141 Rs. 3,690,217 Rs. 3,702,333 Rs. 3,709,660 Rs. 3,737,961

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 233,693

Rs. 239,091

Rs. 240,291

Rs. 241,490

Rs. 242,390

Rs. 245,089

Rs. 1,063,599

Rs. 1,083,713 Rs. 1,087,952 Rs. 1,091,231 Rs. 1,091,930 Rs. 1,100,347

Rs. 333,693

Rs. 339,091

Rs. 340,291

Rs. 341,490

Rs. 342,390

Rs. 345,089

Rs. 333,693

Rs. 339,091

Rs. 340,291

Rs. 341,490

Rs. 342,390

Rs. 345,089

Rs. 333,693

Rs. 339,091

Rs. 340,291

Rs. 341,490

Rs. 342,390

Rs. 345,089

Rs. 333,693

Rs. 339,091

Rs. 340,291

Rs. 341,490

Rs. 342,390

Rs. 345,089

Rs. 333,693

Rs. 339,091

Rs. 340,291

Rs. 341,490

Rs. 342,390

Rs. 345,089

Rs. 166,846

Rs. 169,546

Rs. 170,145

Rs. 170,745

Rs. 171,195

Rs. 172,545

Rs. 384,656
Rs. 3,617,259

d in favour of

Rs. 389,336
Rs. 390,375
Rs. 391,415
Rs. 392,195
Rs. 394,535
Rs. 3,677,141 Rs. 3,690,217 Rs. 3,702,333 Rs. 3,709,660 Rs. 3,737,961

" AVIGNA PROPERTIES PRIVATE LIMITED "

PROJECT APPROVED AND FUNDED BY AXIS BANK LTD


PROJECT APPROVED BY HDFC / ICICI / PNB / LIC
PREFERRED BANKERS ANDHRA BANK

2 BHK + S
522

2 BHK + S
526

2 BHK + S
616

1120

1127

1232

125,000

125,000

125,000

Rs.3,504,873

Rs.3,819,768

Rs.3,483,880
25,000

25,000

25,000

25,000

25,000

25,000

75,000

75,000

75,000

56,000

56,350

61,600

67,200

67620

73920

41,760

42080

49280

289,960

291,050

309,800

Rs.3,773,840

Rs.3,795,923

Rs.4,129,568

Rs. 100,000

Rs. 100,000

Rs. 100,000

Rs. 248,388

Rs. 250,487

Rs. 281,977

Rs. 1,111,924 Rs. 1,118,542 Rs. 1,220,210


Rs. 348,388

Rs. 350,487

Rs. 381,977

Rs. 348,388

Rs. 350,487

Rs. 381,977

Rs. 348,388

Rs. 350,487

Rs. 381,977

Rs. 348,388

Rs. 350,487

Rs. 381,977

Rs. 348,388

Rs. 350,487

Rs. 381,977

Rs. 174,194

Rs. 175,244

Rs. 190,988

Rs. 397,394
Rs. 399,214
Rs. 426,508
Rs. 3,773,840 Rs. 3,795,923 Rs. 4,129,568