COST SHEET - GWSS

Project GAUR WORLD SMART STREET

Applicant Booking Date : -
Area (SQFT) 150.62 CRM ID : -
Unit #
Floor ground floor

Particulars Actual Final Cost

BSP (PSF) - AS PER PRICELIST 45990

NET BSP TO CUSTOMER 45990.00 6,927,014

PLC TYPE AMOUNT PSF RATE

CORNER PLC NO 0.00 5% 0
130 Meter Road PLC (If Any) NO 0.00 5% 0
24 Meter Road PLC (If Any) YES 2299.50 5% 346,351
ATTRIUM FACING NO 0.00 5% 0
PLAZA / MALL FACING NO 0.00 5% 0
CORNER AND ATTRIUM FACING NO 0.00 7.50% 0
48289.50 7,273,364

EEC 400 60,248

FFC 400 60,248
Electric Meter (KVA) 663.92 100,000
Power Back-Up (KVA) 232.37 35,000

ALL INCLUSIVE RATE TO CLIENT 49985.80 7,528,860

FURNISHING DISCOUNT 8321.00 1,929,806

NET BSP ON FORM 41664.80 6,275,551

GST @ 0% 0.00 0
ALL INCLUSIVE RATE TO CLIENT WITH GST 41664.80 6,275,551

POSSESSION CHARGES ( As applicbale) AMOUNT

ADVERTISEMENT SIGNAGE 49,000
1 Year Maintenance (19 Per SQFT + GST @ 18%) 40,523
DX System Charges (If Applicable) + GST @18% 100,000 118,000
INFRASTRUCTURE REPLACEMENT FUND@200PSF 30,124
IFMS (300 Per SQFT) 45,186
TOTAL POSSESSION CHARGES 282,833
TOTAL COSTWITH ADDONS 6,558,384

6,483,074

-
-

LEASE RENT AMOUNT PER MONTH PSF AMOUNT PER YEAR NUMBER OF YEARS
NOT APPLICABLE 0.00 0 0 0

DEVIATIONS (IF ANY), WITH REASON BOOKING TYPE :

* HOD :
Team Head :
* Team Leader :
Executive / Broker :
-