savanah cost sheet - new

8/20/2019 Savanah Cost Sheet - New

1/18

Type Floor Base Rate

1 Bhk 3rd Floor 428 707 7950

1 Bhk 4th Floor 428 707 7950 25

1 Bhk 5th Floor 428 707 7950 50

1 Bhk 6th Floor 428 707 7950 751 Bhk 7th Floor 428 707 7950 100

1 Bhk 8th Floor 428 707 7950 125

1 Bhk 9th Floor 428 707 7950 150

1 Bhk 10th Floor 428 707 7950 175

1 Bhk 11th Floor 428 707 7950 210

1 Bhk 12th Floor 428 707 7950 245

1 Bhk 13th Floor 428 707 7950 280

1 Bhk 14th Floor 428 707 7950 315

1 Bhk 15th Floor 428 707 7950 350


1 Bhk 18th Floor 428 707 7950 455

1 Bhk 19th Floor 428 707 7950 490

1 Bhk 20th Floor 428 707 7950 525

1 Bhk 21st Floor 428 707 7950 570

1 Bhk 22nd Floor 428 707 7950 615

1 Bhk 23rd Floor 428 707 7950 660

1 Bhk 24th Floor 428 707 7950 705

1 Bhk 25th Floor 428 707 7950 750

1 Bhk 26th Floor 428 707 7950 795

1 Bhk 27th Floor 428 707 7950 840

1 Bhk 28th Floor 428 707 7950 885

1 Bhk 29th Floor 428 707 7950 930

1 Bhk 30th Floor 428 707 7950 975

1 Bhk 31st Floor 428 707 7950 1050

1 Bhk 32nd Floor 428 707 7950 1125

1 Bhk 33rd Floor 428 707 7950 1200

1 Bhk 34th Floor 428 707 7950 1275

1 Bhk 35th Floor 428 707 7950 1350

1 Bhk 36th Floor 428 707 7950 1425

1 Bhk 37th Floor 428 707 7950 1500

1 Bhk 38th Floor 428 707 7950 1575

1 Bhk 39th Floor 428 707 7950 1650

1 Bhk 40th Floor 428 707 7950 1725

Break - up of Other Charges

Swimming pool & club house Charges 263900

Development Charges 150/- psf 106050

CarpetArea

SaleableArea

FloorRise


2/18

Legal Charges 150/-psf 106050

Avance !aintainence for "#ears- 10/-psf 174000


3/18

Flat Cost Ser Tax VAT Stamp Duty

3.09% 1% 5%

7950 5!050 173678 56207 281033

7975 53"3!5 174224 56383 281916

8000 55000 174770 56560 282800

8025 5#3#5 175317 56737 2836848050 591350 175863 56914 284568

8075 5#090!5 176409 57090 285451

8100 5#!#00 176955 57267 286335

8125 5#$$3#5 177501 57444 287219

8160 5#91!0 178266 57691 288456

8195 5#93"5 179030 57939 289693

8230 5"1"10 179795 58186 290931

8265 5"$3355 180560 58434 292168

8300 5""100 181324 58681 293405

8335 5"9!"$5 182089 58928 2946428370 591#590 182854 59176 295880

8405 59$!335 183618 59423 297117

8440 59#0"0 184383 59671 298354

8475 5991"!5 185147 59918 299591

8520 0!3$0 186130 60236 301182

8565 055$55 187114 60555 302773

8610 0"#!#0 188097 60873 304364

8655 1190"5 189080 61191 305954

8700 150900 190063 61509 307545

8745 1"!#15 191046 61827 309136

8790 !1$530 192029 62145 310727

8835 !$3$5 193012 62463 312317

8880 !#"10 193995 62782 313908

8925 3099#5 194978 63100 315499

9000 33000 196617 63630 318150

9075 $10!5 198255 64160 320801

9150 $9050 199894 64691 323453

9225 5!!0#5 201532 65221 326104

9300 5#5100 203171 65751 328755

9375 !"1!5 204809 66281 331406

9450 "1150 206448 66812 334058

9525 #3$1#5 208086 67342 336709

9600 #"#!00 209724 67872 339360

9675 "$0!!5 211363 68402 342011

TotalRate


4/18


5/18

Total Cost All &'lusi(e

39000 650000 "!05# 700000 #5!05#

39000 650000 "39"$9 700000 #539"$9

39000 650000 "59130 700000 #559130

39000 650000 "#"$1! 700000 #5#"$1!39000 650000 "9#9$ 700000 #59#9$

39000 650000 919#5 700000 #19#5

39000 650000 93!5# 700000 #3!5#

39000 650000 955539 700000 #55539

39000 650000 9"!533 700000 #"!533

39000 650000 #0095!# 700000 ##095!#

39000 650000 #035!! 700000 ##35!!

39000 650000 #0351 700000 ##351

39000 650000 #090510 700000 ##90510

39000 650000 #11#505 700000 #"1#50539000 650000 #1$$$99 700000 #"$$$99

39000 650000 #1#1$93 700000 #"#1$93

39000 650000 #19"$"" 700000 #"9"$""

39000 650000 #!!5$"! 700000 #9!5$"!

39000 650000 #!01"9 700000 #901"9

39000 650000 #!9$"9 700000 #99$"9

39000 650000 #3!903 700000 "0!903

39000 650000 #3$310 700000 "0$310

39000 650000 #39901# 700000 "09901#

39000 650000 #$33#!$ 700000 "133#!$

39000 650000 #$"$31 700000 "1"$31

39000 650000 #50313" 700000 "!0313"

39000 650000 #53#"$5 700000 "!3#"$5

39000 650000 #5#!55! 700000 "!#!55!

39000 650000 #3039# 700000 "33039#

39000 650000 #""!$! 700000 "3""!$!

39000 650000 ##$0"# 700000 "$$0"#

39000 650000 #"0393! 700000 "50393!

39000 650000 #"1### 700000 "51###

39000 650000 #919!! 700000 "19!!

39000 650000 #9##$# 700000 "##$#

39000 650000 "03531! 700000 "#3531!

39000 650000 "09315 700000 "#9315

39000 650000 "151001 700000 ""51001

Re)istratio&C*ar)es

+t*erC*ar)es

+ptio&alC*ar)es


6/18


7/18


1 Bhk 3rd Floor 428 707 7700

1 Bhk 4th Floor 428 707 7700 25

1 Bhk 5th Floor 428 707 7700 50


1 Bhk 8th Floor 428 707 7700 125

1 Bhk 9th Floor 428 707 7700 150

1 Bhk 10th Floor 428 707 7700 175

1 Bhk 11th Floor 428 707 7700 210

1 Bhk 12th Floor 428 707 7700 245

1 Bhk 13th Floor 428 707 7700 280

1 Bhk 14th Floor 428 707 7700 315

1 Bhk 15th Floor 428 707 7700 350


1 Bhk 18th Floor 428 707 7700 455

1 Bhk 19th Floor 428 707 7700 490

1 Bhk 20th Floor 428 707 7700 525

1 Bhk 21st Floor 428 707 7700 570

1 Bhk 22nd Floor 428 707 7700 615

1 Bhk 23rd Floor 428 707 7700 660

1 Bhk 24th Floor 428 707 7700 705

1 Bhk 25th Floor 428 707 7700 750

1 Bhk 26th Floor 428 707 7700 795

1 Bhk 27th Floor 428 707 7700 840

1 Bhk 28th Floor 428 707 7700 885

1 Bhk 29th Floor 428 707 7700 930

1 Bhk 30th Floor 428 707 7700 975

1 Bhk 31st Floor 428 707 7700 1050

1 Bhk 32nd Floor 428 707 7700 1125

1 Bhk 33rd Floor 428 707 7700 1200

1 Bhk 34th Floor 428 707 7700 1275

1 Bhk 35th Floor 428 707 7700 1350

1 Bhk 36th Floor 428 707 7700 1425

1 Bhk 37th Floor 428 707 7700 1500

1 Bhk 38th Floor 428 707 7700 1575

1 Bhk 39th Floor 428 707 7700 1650

1 Bhk 40th Floor 428 707 7700 1725




CarpetArea

SaleableArea

FloorRise


8/18




9/18


3.09% 1% 5%

7700 5$$3900 168217 54439 272195

7725 5$15#5 168763 54616 273079

7750 5$#9!50 169309 54793 273963

7775 5$99!5 169855 54969 2748467800 551$00 170401 55146 275730

7825 553!!#5 170947 55323 276614

7850 55$9950 171493 55500 277498

7875 55#!5 172040 55676 278381

7910 559!3#0 172804 55924 279619

7945 51#115 173569 56171 280856

7980 5$1"0 174333 56419 282093

8015 505 175098 56666 283330

8050 591350 175863 56914 284568

8085 5#1095 176627 57161 2858058120 5#$0"$0 177392 57408 287042

8155 5#55"5 178157 57656 288279

8190 5#90330 178921 57903 289517

8225 5"150#5 179686 58151 290754

8270 5"$"90 180669 58469 292345

8315 5"#"#05 181652 58787 293935

8360 59105!0 182635 59105 295526

8405 59$!335 183618 59423 297117

8450 59#$150 184601 59742 298708

8495 00595 185584 60060 300298

8540 03##"0 186567 60378 301889

8585 09595 187550 60696 303480

8630 101$10 188534 61014 305071

8675 133!!5 189517 61332 306661

8750 1"!50 191155 61863 309313

8825 !39!#5 192794 62393 311964

8900 !9!300 194432 62923 314615

8975 3$53!5 196071 63453 317266

9050 39"350 197709 63984 319918

9125 $513#5 199347 64514 322569

9200 50$$00 200986 65044 325220

9275 55#$!5 202624 65574 327871

9350 10$50 204263 66105 330523

9425 3$#5 205901 66635 333174

TotalRate


10/18


11/18


39000 650000 !##51 700000 #3!##51

39000 650000 $#03! 700000 #3$#03!

39000 650000 31$ 700000 #331$

39000 650000 "5595 700000 #3"559539000 650000 #0$"## 700000 #$0$"##

39000 650000 #!$159 700000 #$!$159

39000 650000 #$3$$0 700000 #$$3$$0

39000 650000 #!#!! 700000 #$!#!!

39000 650000 #"9#1 700000 #$"9#1

39000 650000 "1#11 700000 #51#11

39000 650000 "$3#05 700000 #5$3#05

39000 650000 "#099 700000 #5#099

39000 650000 "9#9$ 700000 #59#9$

39000 650000 9!$"" 700000 #!$""39000 650000 951"! 700000 #51"!

39000 650000 9#"## 700000 ##"##

39000 650000 #005#1 700000 ##05#1

39000 650000 #03!5 700000 ##3!5

39000 650000 #0#3#! 700000 ###3#!

39000 650000 #10!0#9 700000 #"0!0#9

39000 650000 #13#" 700000 #"3#"

39000 650000 #1#1$93 700000 #"#1$93

39000 650000 #!0!00 700000 #90!00

39000 650000 #!$090# 700000 #9$090#

39000 650000 #!#51$ 700000 #9#51$

39000 650000 #3103!1 700000 "0103!1

39000 650000 #3$50!" 700000 "0$50!"

39000 650000 #3#9#35 700000 "0#9#35

39000 650000 #$3#5"0 700000 "13#5"0

39000 650000 #$95$!5 700000 "195$!5

39000 650000 #553!#0 700000 "!53!#0

39000 650000 #11115 700000 "311115

39000 650000 #"90 700000 "3"90

39000 650000 ##!"05 700000 "$!"05

39000 650000 ##"$50 700000 "$"$50

39000 650000 #"$!$95 700000 "5$!$95

39000 650000 #9003$0 700000 "003$0

39000 650000 #95"1"5 700000 "5"1"5

Re)istratio&C*ar)es

+t*erC*ar)es

+ptio&alC*ar)es


12/18


13/18


1 Bhk 3rd Floor 428 707 7450

1 Bhk 4th Floor 428 707 7450 25

1 Bhk 5th Floor 428 707 7450 50


1 Bhk 8th Floor 428 707 7450 125

1 Bhk 9th Floor 428 707 7450 150

1 Bhk 10th Floor 428 707 7450 175

1 Bhk 11th Floor 428 707 7450 210

1 Bhk 12th Floor 428 707 7450 245

1 Bhk 13th Floor 428 707 7450 280

1 Bhk 14th Floor 428 707 7450 315

1 Bhk 15th Floor 428 707 7450 350


1 Bhk 18th Floor 428 707 7450 455

1 Bhk 19th Floor 428 707 7450 490

1 Bhk 20th Floor 428 707 7450 525

1 Bhk 21st Floor 428 707 7450 570

1 Bhk 22nd Floor 428 707 7450 615

1 Bhk 23rd Floor 428 707 7450 660

1 Bhk 24th Floor 428 707 7450 705

1 Bhk 25th Floor 428 707 7450 750

1 Bhk 26th Floor 428 707 7450 795

1 Bhk 27th Floor 428 707 7450 840

1 Bhk 28th Floor 428 707 7450 885

1 Bhk 29th Floor 428 707 7450 930

1 Bhk 30th Floor 428 707 7450 975

1 Bhk 31st Floor 428 707 7450 1050

1 Bhk 32nd Floor 428 707 7450 1125

1 Bhk 33rd Floor 428 707 7450 1200

1 Bhk 34th Floor 428 707 7450 1275

1 Bhk 35th Floor 428 707 7450 1350

1 Bhk 36th Floor 428 707 7450 1425

1 Bhk 37th Floor 428 707 7450 1500

1 Bhk 38th Floor 428 707 7450 1575

1 Bhk 39th Floor 428 707 7450 1650

1 Bhk 40th Floor 428 707 7450 1725




CarpetArea

SaleableArea

FloorRise


14/18




15/18


3.09% 1% 5%

7450 5!#150 162755 52672 263358

7475 5!"$"!5 163301 52848 264241

7500 530!500 163847 53025 265125

7525 53!01#5 164393 53202 2660097550 533#"50 164940 53379 266893

7575 53555!5 165486 53555 267776

7600 53#3!00 166032 53732 268660

7625 5390"#5 166578 53909 269544

7660 5$15!0 167343 54156 270781

7695 5$$035 168107 54404 272018

7730 5$5110 168872 54651 273256

7765 5$"9"55 169637 54899 274493

7800 551$00 170401 55146 275730

7835 55393$5 171166 55393 2769677870 55$090 171930 55641 278205

7905 55"""35 172695 55888 279442

7940 5135"0 173460 56136 280679

7975 53"3!5 174224 56383 281916

8020 5#01$0 175207 56701 283507

8065 5#01955 176190 57020 285098

8110 5#33##0 177173 57338 286689

8155 5#55"5 178157 57656 288279

8200 5#9#$00 179140 57974 289870

8245 5"!9!15 180123 58292 291461

8290 5"1030 181106 58610 293052

8335 5"9!"$5 182089 58928 294642

8380 59!$0 183072 59247 296233

8425 595$#5 184055 59565 297824

8500 009500 185694 60095 300475

8575 0!5!5 187332 60625 303126

8650 115550 188970 61156 305778

8725 1"5#5 190609 61686 308429

8800 !!100 192247 62216 311080

8875 !#$!5 193886 62746 313731

8950 3!#50 195524 63277 316383

9025 3"0#5 197163 63807 319034

9100 $33#00 198801 64337 321685

9175 $"#!5 200440 64867 324336

TotalRate


16/18


17/18


39000 650000 $3$93$ 700000 #13$93$

39000 650000 $5$!1 700000 #15$!1

39000 650000 $#3$9# 700000 #1#3$9#

39000 650000 $9!##9 700000 #19!##939000 650000 51!01 700000 #!1!01

39000 650000 5313$! 700000 #!313$!

39000 650000 550!$ 700000 #!50!$

39000 650000 5990 700000 #!990

39000 650000 59900 700000 #!9900

39000 650000 !3"9$ 700000 #3!3"9$

39000 650000 50""" 700000 #350"""

39000 650000 ##""3 700000 #3##""3

39000 650000 #0$"## 700000 #$0$"##

39000 650000 #31"#1 700000 #$31"#139000 650000 #5"" 700000 #$5""

39000 650000 #"5"0 700000 #$"5"0

39000 650000 "1!"5$ 700000 #51!"5$

39000 650000 "39"$9 700000 #539"$9

39000 650000 "#$55 700000 #5#$55

39000 650000 909!3 700000 #09!3

39000 650000 9$39#0 700000 #$39#0

39000 650000 9#"## 700000 ##"##

39000 650000 #0133"$ 700000 ##133"$

39000 650000 #0$"091 700000 ##$"091

39000 650000 #0"!#9" 700000 ##"!#9"

39000 650000 #11#505 700000 #"1#505

39000 650000 #15!!1! 700000 #"5!!1!

39000 650000 #1"919 700000 #""919

39000 650000 #!$$#$ 700000 #9$$#$

39000 650000 #30!09 700000 "00!09

39000 650000 #30$53 700000 "00$53

39000 650000 #$1"!9" 700000 "11"!9"

39000 650000 #$#1$3 700000 "1#1$3

39000 650000 #5339"" 700000 "!339""

39000 650000 #591"33 700000 "!91"33

39000 650000 #$9#" 700000 "3$9#"

39000 650000 ##0#5!3 700000 "$0#5!3

39000 650000 ##53" 700000 "$53"

Re)istratio&C*ar)es

+t*erC*ar)es

+ptio&alC*ar)es


18/18

savanah cost sheet - new

Documents