Page 1

Type & Sft Area Rate Per Sft. Sale Value Covered Car Park Power & Drainage Amenities Basic Cost VAT & ST Legal Charges

Total Cost Type & Sft Area Rate Per Sft. Sale Value Covered Car Park Power & Drainage Amenities Basic Cost VAT & ST Legal Charges

Total Cost

1605 SBA

Sai Poorna Premier - Cost Sheet [Typical] 3BHK-1535 Sft SBA

1st Floor 2nd Floor 3rd Floor 4th Floor 3800 3820 3840 3860 60,99,000 58,63,700 58,94,400 59,25,100 3,00,000 3,00,000 3,00,000 3,00,000 2,88,900 2,76,300 2,76,300 2,76,300 1,50,000 1,50,000 1,50,000 1,50,000 68,37,900 65,90,000 66,20,700 66,51,400 6,49,601 6,26,050 6,28,967 6,31,883 25,000 25,000 25,000 25,000 ₹ 75,12,501 ₹ 72,41,050 ₹ 72,74,667 ₹ 73,08,283

1438 SBA

1st Floor 2nd Floor 3rd Floor 4th Floor 3800 3820 3840 3860 54,64,400 52,25,760 52,53,120 52,80,480 3,00,000 3,00,000 3,00,000 3,00,000 2,58,840 2,46,240 2,46,240 2,46,240 1,50,000 1,50,000 1,50,000 1,50,000 61,73,240 59,22,000 59,49,360 59,76,720 5,86,458 5,62,590 5,65,189 5,67,788 25,000 25,000 25,000 25,000 ₹ 67,84,698 ₹ 65,09,590 ₹ 65,39,549 ₹ 65,69,508

5th Floor 3880 59,55,800 3,00,000 2,76,300 1,50,000 66,82,100 6,34,800 25,000 ₹ 73,41,900

6th Floor 3900 59,86,500 3,00,000 2,76,300 1,50,000 67,12,800 6,37,716 25,000 ₹ 73,75,516

2BHK-1368 Sft SBA

5th Floor 3880 53,07,840 3,00,000 2,46,240 1,50,000 60,04,080 5,70,388 25,000 ₹ 65,99,468

6th Floor 3900 53,35,200 3,00,000 2,46,240 1,50,000 60,31,440 5,72,987 25,000 ₹ 66,29,427

7th Floor 3920 60,17,200 3,00,000 2,76,300 1,50,000 67,43,500 6,40,633 25,000 ₹ 74,09,133

8th Floor 3940 60,47,900 3,00,000 2,76,300 1,50,000 67,74,200 6,43,549 25,000 ₹ 74,42,749

9th Floor 3960 60,78,600 3,00,000 2,76,300 1,50,000 68,04,900 6,46,466 25,000 ₹ 74,76,366

7th Floor 3920 53,62,560 3,00,000 2,46,240 1,50,000 60,58,800 5,75,586 25,000 ₹ 66,59,386

8th Floor 3940 53,89,920 3,00,000 2,46,240 1,50,000 60,86,160 5,78,185 25,000 ₹ 66,89,345

9th Floor 3960 54,17,280 3,00,000 2,46,240 1,50,000 61,13,520 5,80,784 25,000 ₹ 67,19,304

CONTACT: 9686111241 / 9686111242 / 9686111243 / info@srinivasadevelopers.com / www.srinivasadevelopers.com


Sai Poorna Premier - Cost Sheet [Two Galleries, Corner] Type & Sft Area Rate Per Sft. Sale Value Covered Car Park Power & Drainage Amenities Basic Cost VAT & ST Legal Charges Total Cost Type & Sft Area Rate Per Sft. Sale Value Covered Car Park Power & Drainage Amenities Basic Cost VAT & ST Legal Charges Total Cost

1605 SBA 1st Floor 3800 60,99,000 3,00,000 2,88,900 1,50,000 68,37,900 6,49,601 25,000 ₹ 75,12,501

2nd Floor 3820 63,22,100 3,00,000 2,97,900 1,50,000 70,70,000 6,71,650 25,000 ₹ 77,66,650

3rd Floor 3840 63,55,200 3,00,000 2,97,900 1,50,000 71,03,100 6,74,795 25,000 ₹ 78,02,895

4th Floor 3860 63,88,300 3,00,000 2,97,900 1,50,000 71,36,200 6,77,939 25,000 ₹ 78,39,139

3BHK-1655 Sft SBA 5th Floor 6th Floor 3880 3900 64,21,400 64,54,500 3,00,000 3,00,000 2,97,900 2,97,900 1,50,000 1,50,000 71,69,300 72,02,400 6,81,084 6,84,228 25,000 25,000 ₹ 78,75,384 ₹ 79,11,628

7th Floor 3920 64,87,600 3,00,000 2,97,900 1,50,000 72,35,500 6,87,373 25,000 ₹ 79,47,873

8th Floor 3940 65,20,700 3,00,000 2,97,900 1,50,000 72,68,600 6,90,517 25,000 ₹ 79,84,117

9th Floor 3960 65,53,800 3,00,000 2,97,900 1,50,000 73,01,700 6,93,662 25,000 ₹ 80,20,362

1438 SBA 1st Floor 3800 54,64,400 3,00,000 2,58,840 1,50,000 61,73,240 5,86,458 25,000 ₹ 67,84,698

2nd Floor 3820 59,05,720 3,00,000 2,78,280 1,50,000 66,34,000 6,30,230 25,000 ₹ 72,89,230

3rd Floor 3840 59,36,640 3,00,000 2,78,280 1,50,000 66,64,920 6,33,167 25,000 ₹ 73,23,087

4th Floor 3860 59,67,560 3,00,000 2,78,280 1,50,000 66,95,840 6,36,105 25,000 ₹ 73,56,945

2BHK-1546 Sft SBA 5th Floor 6th Floor 3880 3900 59,98,480 60,29,400 3,00,000 3,00,000 2,78,280 2,78,280 1,50,000 1,50,000 67,26,760 67,57,680 6,39,042 6,41,980 25,000 25,000 ₹ 73,90,802 ₹ 74,24,660

7th Floor 3920 60,60,320 3,00,000 2,78,280 1,50,000 67,88,600 6,44,917 25,000 ₹ 74,58,517

8th Floor 3940 60,91,240 3,00,000 2,78,280 1,50,000 68,19,520 6,47,854 25,000 ₹ 74,92,374

9th Floor 3960 61,22,160 3,00,000 2,78,280 1,50,000 68,50,440 6,50,792 25,000 ₹ 75,26,232

CONTACT: 9686111241 / 9686111242 / 9686111243 / info@srinivasadevelopers.com / www.srinivasadevelopers.com


PAYMENT SCHEDULE 1 2 4 5 6 7 8 9 10 11 12 13 14 15 16 17

Booking Agreement 1st Slab 2nd Slab 3rd Slab 4th Slab 5th Slab 6th Slab 7th Slab 8th Slab 9th Slab 10th Slab 11th Slab Block Work Flooring Registration

Rs. 1,00,000/20% of Total Cost 15% of Total Cost -----------10% of Total Cost -----------10% of Total Cost -----------10% of Total Cost -----------10% of Total Cost -----------10% of Total Cost 5% of Total Cost 5% of Total Cost 5% of Total Cost

Note: 1.

Agreement should be entered within 15 days from the date of Booking.

2.

Registration, Stamp Duty, BBMP Khatha, etc. extra at actual Cost.

3.

Terms and conditions are applicable as per the Booking Form

4.

Additional Covered Car Park is Rs. 3,00,000 /- & Open Car Park is Rs.1,75,000/-

5.

Power & Drainage (STP , DG , etc.) is Rs. 180/- per Sqr Foot

6.

Floor Rise of Rs.20/- per Sqr foot is applicable from Second Floor onwards

7.

Maintenance is Rs. 1.75/- per Sqr foot /month for 2 years

8. 9.

Agreement E-Stamp Charges to be paid along with booking amount (0.1% on Construction Agreement) + Rs. 600/-

Home Loans from HDFC, SBI & First Blue Home Finance

Premier costsheet 7 10 pdf  
Read more
Read more
Similar to
Popular now
Just for you