You are on page 1of 4

SIDHARTH FOUNDATIONS AND HOUSING LTD - SIDHARTH NEST - RAJKILPAKKAM - (COST SHEET)

LEGAL / COVERED INFRA FEE @


** RATE Per ** CORPUS ** SERVICE
S.NO AREA OTHER E.B CHARGES CAR
MAINTENANCE@ 2.00 FOR 12 MONTHS Rs.25/- Per Sq. GRAND TOTAL
Sq.ft Rs. 3400/- REGISTRATION FUND TAX
CHARGES PARKING ft
CHARGE

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 LEGAL / COVERED INFRA FEE


** E.B CORPUS ** SERVICE GRAND
S.NO AREA Sq.ft Rs. OTHER CAR
MAINTENANCE@ 2.00 FOR 12 MONTHS @ Rs.25/-
REGISTRATIO CHARGES FUND TAX TOTAL
3300/- CHARGES PARKING Per Sq.ft
N CHARGE

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

May -
** Subject to Change
21.05.2011
PAYMENT SCHEDULE
10% ON 10% ON 10% ON
25% ON COMPLETION 5% ON
10% BOOKING 30% WITHIN ONE COMPLETION OF COMPLETION OF COMPLETION OF
S.NO AREA OF EARTH & COMPLETION GRAND TOTAL
ADVANCE MONTH RESPECTIVE BRICK & DOOR PLASTERING &
FOUNDATION WORK OF FLAT
FLOOR FRAME LAYING FLOOR

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 10% ON


25% ON COMPLETION 5% ON
10% BOOKING 30% WITHIN ONE COMPLETION OF COMPLETION OF COMPLETION OF
S.NO AREA OF EARTH & COMPLETION GRAND TOTAL
ADVANCE MONTH RESPECTIVE BRICK & DOOR PLASTERING &
FOUNDATION WORK OF FLAT
FLOOR FRAME LAYING FLOOR

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