Gaur World SmartStreet

COST SHEET
Project GWSS
Applicant
Area (in Sqft) 140.62
Unit AGF127
Floor GROUND FLOOR
PLC Type NO PLC

Particulars Actual Price Final Price

B.S.P. (as per Pricelist) ₹ 45,990.00 ₹ 64,67,113.80
Discount (if any) ₹ 1,500.00 ₹ 2,10,930.00
BSP AFTER DISCOUNT ₹ 44,490.00 ₹ 62,56,183.80
PLC (if applicable) 0 ₹ -
Other Charges (EEC + FFC) ₹ 800.00 ₹ 1,12,496.00

NET BSP TO CUSTOMER ₹ 63,68,679.80

POSSESSION CHARGES
Particulars Actual Rate
Signage Board(Mandatory) ₹ 49,000.00
IFMS (per Sqft) ₹ 300.00
IRF (per Sqft) ₹ 200.00
1 Year Maintanance ₹ 32,061.36
A.C. By DX System ₹ 1,00,000.00
Electric Meter (Mandatory) ₹ 1,00,000.00
Power Back-up (Mandatory) ₹ 35,000.00
Final Rate
₹ 49,000.00
₹ 42,186.00
₹ 28,124.00
₹ 37,832.40
₹ 1,18,000.00
₹ 1,00,000.00
₹ 35,000.00

TOTAL POSSESSION CHARGES ₹ 4,10,142.40

PAYMENT PLAN
BOOKING AMOUNT 10% ₹ 6,36,867.98
WITHIN 45 DAYS OF BOOKING 40% ₹ 25,47,471.92
ON THE OFFER OF POSSESSION POSSESSION CHARGE ₹ 4,10,142.40
50% IN 30 EQUAL EMIs 50% ₹ 31,84,339.90

RENT PER MONTH

Rate @PSF (as per Pricelist) Final Amount(Double)
Rent of One Month 252 ₹ 70,872.48
Total Rent in 30 Months 30 ₹ 21,26,174.40

COST AFTER RENT ADJUSTMENT ₹ 46,52,647.80

 Gaur World SmartStreet
COST SHEET
# Of Months EMI % EMI Amount Rental/Month Net EMI Payable
1st Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
2nd Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
3rd Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
4th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
5th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
6th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
7th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
8th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
9th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
10th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
11th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
12th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
13th Month
14th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
15th Month
16th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
17th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
18th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
19th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
20th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
21st Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
22nd Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
23rd Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
24th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
25th Month
26th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
27th Month
28th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
29th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18
30th Month 1.67% ₹ 1,06,144.66 ₹ 70,872.48 ₹ 35,272.18