OASIS GATED COMMUNITY - ABSTRACT BUDGET

CARPET
S.No GENERE PLOT AREA AREA UNITS Total area RATE/SQFT BUDGET % TOTAL

1 EWS 1 BHK 30 20 450 72 32400 1,300.00 600,000 4.58 43,200,000

2 TWIN 2 BHK 30 40 900 33 29700 1,300.00 1,200,000 2.10 39,600,000
3 LIG 2 BHK 30 40 800 15 12000 1,500.00 1,200,000 0.95 18,000,000
7.63
4 MIG 2.5 BHK 30 40 900 475 427500 1,600.00 1,500,000 30.22 712,500,000
5 UMIG 3 BHK 30 40 1000 420 420000 1,800.00 1,800,000 26.72 756,000,000
6 HIG 3 BHK 40 40 1200 285 342000 2,000.00 2,400,000 18.13 684,000,000
75.06
7 DELEUXE 3.5 BHK 60 40 1300 16 20800 2,400.00 3,120,000 1.02 49,920,000
8 LUXURY 3.5 BHK 60 40 1700 16 27200 2,700.00 4,590,000 1.02 73,440,000
2.04
9 SHOPS 10 20 200 200 40000 1,500.00 300,000 12.72 60,000,000
15 Amenities 40 20 800 40 32000 2,500.00 2,000,000 2.54 350,000,000
15.27
Total 1572 1351600 2,376,660,000

14 land cost 12.5 acres 1000 544,500,000

Total cost of project 3,271,160,000

Total built up area 31.028 acres