General Cost Sheet

Apartment No. Type 1 Type 2 Type 3 Type 4

Tower
Type 3BHK 3BHK 3BHK + M ROOM 3.5 BHK + M ROOM
Floor - - - -
Door Facing South North East East
UDS 771.92 751.07 793.17 897.43
RERA Carpert 1239 1249 1318 1418
SBA 1962 1909 2016 2290
Terrace 0 0 0 0
BSP ₹ 9,500 ₹ 9,500 ₹ 9,500 ₹ 9,500
Floor Rise charges ₹0 ₹0 ₹0 ₹0
Car parking 1 1 2 2
Total PLC ₹ 200 ₹ 200 ₹ 750 ₹ 450
Total Consideration (Including taxes) ₹ 21,585,150 ₹ 21,030,462 ₹ 23,787,043 ₹ 26,091,557
Apartment Values
Basic Price-Total ₹ 18,639,000 ₹ 18,135,500 ₹ 19,152,000 ₹ 21,755,000
Terrace ₹0 ₹0 ₹0 ₹0
Floor Rise Charges in Rs ₹0 ₹0 ₹0 ₹0
Car Park Development Charges ₹ 450,000 ₹ 450,000 ₹ 900,000 ₹ 900,000
Premium View Charges (PVC) ₹ 392,400 ₹ 381,800 ₹ 1,512,000 ₹ 1,030,500
Total Agreement Values ₹ 19,481,400 ₹ 18,967,300 ₹ 21,564,000 ₹ 23,685,500
GST @5% on AV ₹ 974,070 ₹ 948,365 ₹ 1,078,200 ₹ 1,184,275
Total Agreement Values + Tax ₹ 20,455,470 ₹ 19,915,665 ₹ 22,642,200 ₹ 24,869,775
Other Charges 1
Development Charges ₹ 392,400 ₹ 381,800 ₹ 403,200 ₹ 458,000
Infra Charges ₹ 170,000 ₹ 170,000 ₹ 170,000 ₹ 170,000
Club Development Charges ₹ 325,000 ₹ 325,000 ₹ 325,000 ₹ 325,000
Total Other Charges 1 ₹ 887,400 ₹ 876,800 ₹ 898,200 ₹ 953,000
GST @5% on infra/Development ₹ 44,370 ₹ 43,840 ₹ 44,910 ₹ 47,650
Other Charges 1 - Total + Tax ₹ 931,770 ₹ 920,640 ₹ 943,110 ₹ 1,000,650
Other Charges 2
Maintenance Charges @ Rs. 5 for 12 months ₹ 117,720 ₹ 114,540 ₹ 120,960 ₹ 137,400
Legal Charges ₹ 50,000 ₹ 50,000 ₹ 50,000 ₹ 50,000
Total Other Charges 2 ₹ 167,720 ₹ 164,540 ₹ 170,960 ₹ 187,400
GST @18% on Maintenance+Legal ₹ 30,190 ₹ 29,617 ₹ 30,773 ₹ 33,732
Other Charges 2 - Total + Tax ₹ 197,910 ₹ 194,157 ₹ 201,733 ₹ 221,132

Total Consideration (including Taxes) ₹ 21,585,150 ₹ 21,030,462 ₹ 23,787,043 ₹ 26,091,557

Total Consideration excluding other charges 2 ₹ 21,387,240 ₹ 20,836,305 ₹ 23,585,310 ₹ 25,870,425

Payment Schedule % Amount Amount Amount Amount

Booking Advance ₹ 1,000,000 ₹ 1,000,000 ₹ 1,000,000 ₹ 1,000,000
10%
On Agreement (Less Booking Advance - Within 15 days from booking) ₹ 1,138,724 ₹ 1,083,631 ₹ 1,358,531 ₹ 1,587,043
Start Of Foundation PCC 10% ₹ 2,138,724 ₹ 2,083,631 ₹ 2,358,531 ₹ 2,587,043
Completion Of Foundation 10% ₹ 2,138,724 ₹ 2,083,631 ₹ 2,358,531 ₹ 2,587,043
Completion Of Foundation and Upper Basement Slab of Tower in which
6% ₹ 1,283,234 ₹ 1,250,178 ₹ 1,415,119 ₹ 1,552,226
Apartment is located
Completion Of Ground Roof Slab 6% ₹ 1,283,234 ₹ 1,250,178 ₹ 1,415,119 ₹ 1,552,226
Completion Of 2nd Floor Slab 5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
Completion Of 4th Floor Slab 5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
Completion Of 7th Floor Slab 6% ₹ 1,283,234 ₹ 1,250,178 ₹ 1,415,119 ₹ 1,552,226
Completion Of 10th Floor Slab 6% ₹ 1,283,234 ₹ 1,250,178 ₹ 1,415,119 ₹ 1,552,226
Completion Of 13th Floor Slab 6% ₹ 1,283,234 ₹ 1,250,178 ₹ 1,415,119 ₹ 1,552,226
Completion Of Terrace Slab 5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
On Completion of Masonry and Internal Plaster of Apartment 5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
On Completion External Plaster and Railings of Apartment 5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
On Completion of the Flooring, Sanitary fittings, doors & windows of the
5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
Apartment
On Completion of the Lifts, Water Pumps, Electrical Panels External Paint
5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
in which the said Apartment is located
On Possession / before Registration 5% ₹ 1,069,362 ₹ 1,041,815 ₹ 1,179,266 ₹ 1,293,521
Other charges 2 to be payable at the time of possession ₹ 197,910 ₹ 194,157 ₹ 201,733 ₹ 221,132
Total 100% ₹ 21,585,150 ₹ 21,030,462 ₹ 23,787,043 ₹ 26,091,557

Sales :
Naveen M
7019856038
Visista by Vista Spaces