You are on page 1of 4
SIDHARTH FOUNDATIONS AND HOUSING LTD - SIDHARTH NEST - RAJKILPAKKAM - (COST SHEET)
SIDHARTH FOUNDATIONS AND HOUSING LTD - SIDHARTH NEST - RAJKILPAKKAM - (COST SHEET)
     

**

LEGAL /

     

COVERED

 

INFRA FEE @ Rs.25/- Per Sq. ft

 

AREA

** RATE Per Sq.ft Rs. 3400/-

REGISTRATION

CHARGE

OTHER

CHARGES

E.B CHARGES

CORPUS

FUND

CAR

PARKING

** SERVICE

TAX

GRAND TOTAL

1

937

31,85,800

55,440

50,000

50,000

50,000

22,488

1,50,000

1,37,404

23,425

37,24,557

2

963

32,74,200

57,024

50,000

50,000

50,000

23,112

1,50,000

1,40,868

24,075

38,19,279

3

977

33,21,800

57,888

50,000

50,000

50,000

23,448

1,50,000

1,42,732

24,425

38,70,293

4

984

33,45,600

58,176

50,000

50,000

50,000

23,616

1,50,000

1,43,682

24,600

38,95,674

5

989

33,62,600

58,464

50,000

50,000

50,000

23,736

1,50,000

1,44,350

24,725

39,13,875

6

991

33,69,400

58,608

50,000

50,000

50,000

23,784

1,50,000

1,44,614

24,775

39,21,181

7

992

33,72,800

58,752

50,000

50,000

50,000

23,808

1,50,000

1,44,736

24,800

39,24,896

8

995

33,83,000

58,896

50,000

50,000

50,000

23,880

1,50,000

1,45,141

24,875

39,35,792

9

997

33,89,800

59,040

50,000

50,000

50,000

23,928

1,50,000

1,45,405

24,925

39,43,098

10

1001

34,03,400

59,184

50,000

50,000

50,000

24,024

1,50,000

1,45,950

25,025

39,57,583

11

1004

34,13,600

59,472

50,000

50,000

50,000

24,096

1,50,000

1,46,337

25,100

39,68,605

12

1009

34,30,600

59,760

50,000

50,000

50,000

24,216

1,50,000

1,47,005

25,225

39,86,806

13

1010

34,34,000

59,760

50,000

50,000

50,000

24,240

1,50,000

1,47,146

25,250

39,90,396

14

1011

34,37,400

59,904

50,000

50,000

50,000

24,264

1,50,000

1,47,268

25,275

39,94,111

15

1013

34,44,200

59,904

50,000

50,000

50,000

24,312

1,50,000

1,47,551

25,325

40,01,292

   

** RATE Per Sq.ft Rs.

3300/-

**

LEGAL /

E.B

CORPUS

 

COVERED

** SERVICE

INFRA FEE

GRAND

AREA

REGISTRATIO

N CHARGE

OTHER

CHARGES

CHARGES

FUND

CAR

PARKING

TAX

@ Rs.25/-

Per Sq.ft

TOTAL

16

1016

34,54,400

60,192

50,000

50,000

50,000

24,384

1,50,000

1,47,937

25,400

40,12,313

17

1017

34,57,800

60,192

50,000

50,000

50,000

24,408

1,50,000

1,48,078

25,425

40,15,903

18

1022

34,74,800

60,480

50,000

50,000

50,000

24,528

1,50,000

1,48,746

25,550

40,34,104

19

1039

35,32,600

61,488

50,000

50,000

50,000

24,936

1,50,000

1,51,014

25,975

40,96,013

20

1042

35,42,800

61,632

50,000

50,000

50,000

25,008

1,50,000

1,51,419

26,050

41,06,909

21

1055

35,87,000

62,352

50,000

50,000

50,000

25,320

1,50,000

1,53,160

26,375

41,54,207

22

1062

36,10,800

62,784

50,000

50,000

50,000

25,488

1,50,000

1,54,092

26,550

41,79,714

23

1069

36,34,600

63,072

50,000

50,000

50,000

25,656

1,50,000

1,55,043

26,725

42,05,096

24

1242

42,22,800

73,440

50,000

50,000

50,000

29,808

1,50,000

1,78,113

31,050

48,35,211

25

1255

42,67,000

74,304

50,000

50,000

50,000

30,120

1,50,000

1,79,835

31,375

48,82,634

26

1318

44,81,200

77,904

50,000

50,000

50,000

31,632

1,50,000

1,88,259

32,950

51,11,945

27

1332

45,28,800

78,768

50,000

50,000

50,000

31,968

1,50,000

1,90,123

33,300

51,62,959

28

1449

49,26,600

85,680

50,000

50,000

50,000

34,776

1,50,000

2,05,738

36,225

55,89,019

29

1484

50,45,600

87,696

50,000

50,000

50,000

35,616

1,50,000

2,10,416

37,100

57,16,428

30

1523

51,78,200

90,000

50,000

50,000

50,000

36,552

1,50,000

2,15,621

38,075

58,58,448

 

ubject to Chan

               

May -

 

21.05.2011

MENT SCHED

         

10% ON

10% ON COMPLETION OF BRICK & DOOR FRAME

10% ON

   

AREA

10% BOOKING

ADVANCE

30% WITHIN ONE MONTH

25% ON COMPLETION OF EARTH & FOUNDATION WORK

COMPLETION OF

RESPECTIVE

FLOOR

COMPLETION OF

PLASTERING &

LAYING FLOOR

5% ON

COMPLETION

OF FLAT

GRAND TOTAL

1

937

3,72,456

11,17,367

9,31,139

3,72,456

3,72,456

3,72,456

1,86,227

37,24,557

2

963

3,81,928

11,45,784

9,54,820

3,81,928

3,81,928

3,81,928

1,90,963

38,19,279

3

977

3,87,029

11,61,088

9,67,573

3,87,029

3,87,029

3,87,029

1,93,516

38,70,293

4

984

3,89,567

11,68,702

9,73,919

3,89,567

3,89,567

3,89,567

1,94,785

38,95,674

5

989

3,91,388

11,74,163

9,78,469

3,91,388

3,91,388

3,91,388

1,95,691

39,13,875

6

991

3,92,118

11,76,354

9,80,295

3,92,118

3,92,118

3,92,118

1,96,060

39,21,181

7

992

3,92,490

11,77,469

9,81,224

3,92,490

3,92,490

3,92,490

1,96,243

39,24,896

8

995

3,93,579

11,80,738

9,83,948

3,93,579

3,93,579

3,93,579

1,96,790

39,35,792

9

997

3,94,310

11,82,929

9,85,775

3,94,310

3,94,310

3,94,310

1,97,154

39,43,098

10

1001

3,95,758

11,87,275

9,89,396

3,95,758

3,95,758

3,95,758

1,97,880

39,57,583

11

1004

3,96,861

11,90,582

9,92,151

3,96,861

3,96,861

3,96,861

1,98,428

39,68,605

12

1009

3,98,681

11,96,042

9,96,702

3,98,681

3,98,681

3,98,681

1,99,338

39,86,806

13

1010

3,99,040

11,97,119

9,97,599

3,99,040

3,99,040

3,99,040

1,99,518

39,90,396

14

1011

3,99,411

11,98,233

9,98,528

3,99,411

3,99,411

3,99,411

1,99,706

39,94,111

15

1013

4,00,129

12,00,388

10,00,323

4,00,129

4,00,129

4,00,129

2,00,065

40,01,292

         

10% ON

10% ON COMPLETION OF BRICK & DOOR FRAME

10% ON

   

AREA

10% BOOKING

ADVANCE

30% WITHIN ONE MONTH

25% ON COMPLETION OF EARTH & FOUNDATION WORK

COMPLETION OF

RESPECTIVE

FLOOR

COMPLETION OF

PLASTERING &

LAYING FLOOR

5% ON

COMPLETION

OF FLAT

GRAND TOTAL

16

1016

4,01,231

12,03,694

10,03,078

4,01,231

4,01,231

4,01,231

2,00,617

40,12,313

17

1017

4,01,590

12,04,771

10,03,976

4,01,590

4,01,590

4,01,590

2,00,796

40,15,903

18

1022

4,03,410

12,10,231

10,08,526

4,03,410

4,03,410

4,03,410

2,01,707

40,34,104

19

1039

4,09,601

12,28,804

10,24,003

4,09,601

4,09,601

4,09,601

2,04,802

40,96,013

20

1042

4,10,691

12,32,073

10,26,727

4,10,691

4,10,691

4,10,691

2,05,345

41,06,909

21

1055

4,15,421

12,46,262

10,38,552

4,15,421

4,15,421

4,15,421

2,07,709

41,54,207

22

1062

4,17,971

12,53,914

10,44,929

4,17,971

4,17,971

4,17,971

2,08,987

41,79,714

23

1069

4,20,510

12,61,529

10,51,274

4,20,510

4,20,510

4,20,510

2,10,253

42,05,096

24

1242

4,83,521

14,50,563

12,08,803

4,83,521

4,83,521

4,83,521

2,41,761

48,35,211

25

1255

4,88,263

14,64,790

12,20,659

4,88,263

4,88,263

4,88,263

2,44,133

48,82,634

26

1318

5,11,195

15,33,584

12,77,986

5,11,195

5,11,195

5,11,195

2,55,595

51,11,945

27

1332

5,16,296

15,48,888

12,90,740

5,16,296

5,16,296

5,16,296

2,58,147

51,62,959

28

1449

5,58,902

16,76,706

13,97,255

5,58,902

5,58,902

5,58,902

2,79,450

55,89,019

29

1484

5,71,643

17,14,928

14,29,107

5,71,643

5,71,643

5,71,643

2,85,821

57,16,428

30

1523

5,85,845

17,57,534

14,64,612

5,85,845

5,85,845

5,85,845

2,92,922

58,58,448

21.05.2011