Avigna Celeste Cost Sheet

TYPE - A

600

1015

1 Basic Price per Sft Rs. 3,750

Basic Cost a Rs. 3,806,250

Other Charges:

2 EB /STP Water/Patta b Rs. 25,000 Rs. 25,000

3 Document Charges c Rs. 25,000 Rs. 25,000

4 Life Time Club Member Charges d Rs. 75,000 Rs. 75,000

5 Corpus Fund e Rs. 50 Rs. 50,750

6Maintenance Cost @ Rs.2.5 Sq.ft for

24 Monthsf

Rs. 60 Rs. 60,900

7Registration Charge @ 8% on Land

Costg

Rs. 1,000 Rs. 48,000

8 Service Tax @ 12.36% on 30% h Rs. 141,136

Total of Other Charges Rs. 425,786

Rs. 4,232,036

Payment Terms

1st On Booking Advance Rs.1 Lac Rs. 100,000

2nd

On Signing the Agreement Less

booking Advance (with in 10 days from

the Date of Booking) 10% Rs. 280,625

3rd 30 Days On Registration (2*30%+c+g) 30% Rs. 1,271,329

4th On completion of Foundation work 15% Rs. 592,108

5th On completion of 1 st Floor Roof 15% Rs. 592,108

6th On completion of 2 nd Floor Roof 15% Rs. 592,108

7th On completion of Brick Work &

plastering + Flooring 10% Rs. 394,739

8thAt the time of Handing over

(2*5%+b+d+e+f+h*5%) 5% Rs. 409,019

Grand Cost Rs. 4,232,036

DTCP APPROVED PROJECT PROJECT APPROVED & FUNDED BY AXIS BANK LTD

MODEL VILLA READY PROJECT APPROVED BY HDFC / ICICI / PNB / LIC

CONSTRUCTION COMMENCED PREFERRED BANKERS ANDHRA BANK

* The above rates are subject to change

Cheques to be issued in favour of " AVIGNA PROPERTIES PRIVATE LIMITED "

Cost Breakup for VILLA Date 15-Feb-14

S.No Component

Rate for Villa

Grand Cost

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

PROJECT APPROVED & FUNDED BY AXIS BANK LTD

PROJECT APPROVED BY HDFC / ICICI / PNB / LIC

PREFERRED BANKERS ANDHRA BANK



Cost Breakup for VILLA Date 15-Feb-14

1 BHK 1 BHK

312 312

668 669

1 Basic Price per Sft

2 Covered Car Park 125,000 125,000

Basic Cost a Rs.2,128,332 Rs.2,131,331

Other Charges :

3 EB /STP Water/Patta b 25,000 25,000 25,000

4 Document Charges c 25,000 25,000 25,000

5 Life Time Club Member Charges d 75,000 75,000 75,000

6 Corpus Fund e 50 33,400 33,450

7Maintenance Cost @ Rs.2.5 Sq. for

24 Months f

60 40,080 40,140

8Registration Charge @ 8% on UDS

Cost g

1,000 24,960 24,960

Service Tax, TDS & VAT As Appicable.

Total of Other Charges 223,440 223,550

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

1st On Booking Advance Rs. 100,000 Rs. 100,000

2nd

On Signing the Agreement Less booking

Advance (with in 10 days from the Date

of Booking) (a*10%) Rs. 112,833 Rs. 113,133

3rd 30 Days On Registration (a*30%+c+g) Rs. 688,460 Rs. 689,359

4th On completion of Foundation work Rs. 212,833 Rs. 213,133

5th On completion of 1 st Floor Roof Rs. 212,833 Rs. 213,133

6th On completion of 2 nd Floor Roof Rs. 212,833 Rs. 213,133

7th On completion of 3 rd Floor Roof Rs. 212,833 Rs. 213,133

8th On completion of 4 th Floor Roof Rs. 212,833 Rs. 213,133


plastering + Flooring Rs. 106,417 Rs. 106,567


(a*5%+b+d+e+f+) Rs. 279,897 Rs. 280,157

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

DTCP APPROVED PROJECT

MODEL VILLA READY

CONSTRUCTION COMMENCED


Payment Terms

Cost Breakup for Flats Date 14 Feb 2014

S.No Component

Type

UDS

SA

2,999

125,000

Grand Total


Rs.1 Lac

10%

30%

10%

10%

10%

10%

10%

5%

5%

1 BHK + S 1 BHK + S 1 BHK + S 1 BHK + S 1 BHK + S

364 385 344 381 490

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

PROJECT APPROVED AND FUNDED BY AXIS BANK LTD



Payment Terms



2 BHK 2 BHK

383 464

875 957



Basic Cost a Rs.2,749,125 Rs.2,995,043

Other Charges :




6 Corpus Fund e50 43,750 47,850


24 Months f

60 52,500 57,420


Cost g

1,000 30,640 37,120

Service Tax, TDS & VAT As Applicable.


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


2nd



of Booking) (a*10%) Rs. 174,913 Rs. 199,504

3rd 30 Days On Registration (a*30%+c+g) Rs. 880,378 Rs. 960,633









(a*5%+b+d+e+f+) Rs. 333,706 Rs. 355,022

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


MODEL VILLA READY


Payment Terms


S.No Component

Type

UDS

SA

2,999

125,000

Grand Total


Rs.1 Lac

10%

30%

10%

10%

10%

10%

10%

5%

5%


2 BHK 2 BHK 2 BHK 2 BHK 2 BHK 2 BHK

481 442 473 489 598 499

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

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




Payment Terms



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



2 BHK + S 2 BHK + S

494 596

1058 1067



Basic Cost a Rs.3,297,942 Rs.3,324,933

Other Charges :




6 Corpus Fund e 50 52,900 53,350


24 Months f

60 63,480 64,020


Cost g

1,000 39,520 47,680

Service Tax, TDS & VAT As Applicable.


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


2nd



of Booking) (a*10%) Rs. 229,794 Rs. 232,493

3rd 30 Days On Registration (a*30%+c+g) Rs. 1,053,903 Rs. 1,070,160









(a*5%+b+d+e+f+) Rs. 381,277 Rs. 383,617

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


MODEL VILLA READY




S.No Component

Type

UDS

SA

10%

2,999

125,000

Grand Total

Payment Terms

Rs.1 Lac

10%

30%

10%

10%


10%

10%

5%

5%

Grand Total

2 BHK + S 2 BHK + S 2 BHK + S 2 BHK + S 2 BHK + S 2 BHK + S

469 518 526 522 497 501

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. 389,336 Rs. 390,375 Rs. 391,415 Rs. 392,195 Rs. 394,535

Rs. 3,617,259 Rs. 3,677,141 Rs. 3,690,217 Rs. 3,702,333 Rs. 3,709,660 Rs. 3,737,961





Payment Terms


2 BHK + S 2 BHK + S 2 BHK + S

522 526 616

1120 1127 1232

125,000 125,000 125,000

Rs.3,483,880 Rs.3,504,873 Rs.3,819,768

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



Documents

Avigna Celeste Cost Sheet