Aisshwarya Samskrurhi Villa cost Break up

A Villa Type Type A Type B Type C Type C / 4 bhk Type D Type D / 4 bhk Type E Type E / 4 bhk Type F Type F / 4 bhk Type G
Land Area 1200 1200 1500 1500 1500 1500 2400 2400 2400 2400 2400
Built up Area 2103 2176 2391 2589 2483 2835 3700 4036 3722 4037 3662
Roof Garden 633 696 700 700 532 532 803 803 693 693 777
Total Area (SBA) 2736 2872 3091 3289 3015 3367 4503 4839 4415 4730 4439
 
B Land Rate per sft. 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
Land Cost 36,00,000 36,00,000 45,00,000.00 45,00,000.00 45,00,000.00 45,00,000.00 72,00,000.00 72,00,000.00 72,00,000.00 72,00,000.00 72,00,000.00
Premium 3,60,000 1,80,000 4,50,000.00 4,50,000.00 2,25,00.00 2,25,00.00 7,20,000.00 7,20,000.00 3,60,000.00 3,60,000.00 3,60,000.00
Construction Cost Per sft. 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00
Construction Cost (built -up area) 8,412,000.00 8,704,000.00 9,564,000.00 10,356,000.00 9,932,000.00 11,340,000.00 14,800,000.00 16,144,000.00 14,888,000.00 16,148,000.00 14,648,000.00
Taxes @ 8% on CC 672,960.00 696,320.00 765,120.00 828,480.00 794,560.00 907,200.00 1,184,000.00 1,291,520.00 1,191,040.00 1,291,840.00 1,171,840.00
                       
Basic Cost 13,044,960.00 13,180,320.00 15,279,120.00 16,134,480.00 15,451,560.00 16,972,200.00 23,904,000.00 25,355,520.00 23,639,040.00 24,999,840.00 23,379,840.00
 
C Maintenance for 1 year 36,000.00 36,000.00 45,000.00 45,000.00 45,000.00 45,000.00 72,000.00 72,000.00 72,000.00 72,000.00 72,000.00
Clubhouse member ship 200,000.00 200,000.00 200,000.00 150,000.00 200,000.00 150,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00
BESCOM 164,160.00 172,320.00 100,000.00 197,340.00 180,900.00 202,020.00 270,180.00 290,340.00 264,900.00 283,800.00 266,340.00
Registration Cost 162,800.00 162,800.00 196,000.00 196,000.00 196,000.00 196,000.00 245,600.00 245,600.00 245,600.00 245,600.00 245,600.00
                       
Total of "C" components 562,960.00 571,120.00 541,000.00 588,340.00 621,900.00 593,020.00 787,780.00 807,940.00 782,500.00 801,400.00 783,940.00
 
D GRAND TOTAL 13,607,920.00 13,751,440.00 15,820,120.00 16,722,820.00 16,073,460.00 17,565,220.00 24,691,780.00 26,163,460.00 24,421,540.00 25,801,240.00 24,163,780.00

PAYMENT SCHEDULE

SL NO Description Payment Terms
1 On Booking 500000
2 On Agreement 20%
3 On Registration of plot. 20%
4 On completion of foundation 10%
5 On completion of ground floor slab 15%
6 On completion of st floor slab 15%
7 On completion of 2nd floor slab 15%
8 On Handing over 5%