400 11B1502 2BHK Dated: 4-May-22

Project Name: Veridian at Emerald Isle

Building Name/Tower 11B
Flat No. 1502
Carpet Area (Sq. ft.): 549.82 DRAFT
Ancilliary Area (Sq. ft.): 0
Type of Flat: 2BHK Elita

Consideration Value (A) ₹ 1,70,91,258

Other Charges towards the Flat (Payable at the Time of Possession) (Amount in Rs.)
Interest free refundable security deposit (for Apex/Federation) ₹ 1,00,000
Charges towards MGL Connection ₹ 27,500
Share Application Charges ₹ 600
Society / Condomonium Formation Charge ₹ 25,000
Total other charges (B) ₹ 1,53,100

Govt. taxes (Amount in Rs.)

GST (@ 5% on Agreement Value or as per applicable rates) ₹ 8,54,563
GST on other charges (@18% on select components of 'Other Charges') ₹ 9,450
Stamp Duty Charges ₹ 10,25,475
Registration Charges ₹ 30,000
Total Govt Taxes (C) ₹ 19,19,488

Original Estimated Value (A+B+C) ₹ 1,91,63,846

Stamp Duty & Registration Waiver ₹ 10,55,475

Final Estimated Value ₹ 1,81,08,371

Car Parking 1
1. Advance adhoc maintenance towards the building for 6 months payable at the time of possession (taxes as applicable) ₹ 25,590
2. Advance adhoc maintenance for common amenities for 6 months payable at the time of possession (taxes as applicable) ₹ 25,590

Payment Schedule:

Amount TDS Total Instalment

Description % GST Total Payable
Sr. No. Payable (D) Payable Payable On
Payable (B) (C) = A+B
(A) 1% of A (E) = C-D

5,71,429 28,571 6,00,000 6,00,000 At the time of booking

1 Earnest Money 10%
11,37,697 56,885 11,94,582 17,091 11,77,491 30 days from date of booking
Execution of Agreement
On the date & at the time of
Instalment on the execution of Agreement
2 6% 10,25,475 51,274 10,76,749 10,255 10,66,494 Registration (within 60 days of
(within 60 days of the booking)
booking)
On completion of Raft or 1st
3 On completion of Raft 5% 8,54,563 42,728 8,97,291 8,546 8,88,745
Sept 2022 whichever is later
On completion of 1st podium
4 On Completion of 1st Podium Slab 5% 8,54,563 42,728 8,97,291 8,546 8,88,745 slab or 1st Sept 2022 whichever
is later
On completion of 3rd podium
5 On Completion of 3rd Podium Slab 5% 8,54,563 42,728 8,97,291 8,546 8,88,745 slab or 1st Sept 2022 whichever
is later
On completion of Plinth or 1st
6 On Completion of Plinth 5% 8,54,563 42,728 8,97,291 8,546 8,88,745
Sept 2022 whichever is later
7 On Completion of 5th Floor Slab 10% 17,09,126 85,456 17,94,582 17,091 17,77,491
8 On Completion of 10th Floor Slab 10% 17,09,126 85,456 17,94,582 17,091 17,77,491
9 On Completion of 15th Floor Slab 10% 17,09,126 85,456 17,94,582 17,091 17,77,491
10 On Completion of Terrace Floor Slab 4% 6,83,650 34,183 7,17,833 6,837 7,10,996
On Completion of Internal Walls, Internal
11 5% 8,54,563 42,728 8,97,291 8,546 8,88,745
Plaster, Floorings of the said apartment
On Completion of the electrical fittings,
windows, doors of the said apartment, including
12 5% 8,54,563 42,728 8,97,291 8,546 8,88,745
staircases and lobbies upto the floor level of the
said apartment
On Completion of External Plumbing and
External Plaster, entrance lobby/s of the
13 5% 8,54,563 42,728 8,97,291 8,546 8,88,745
building or wing in which the said apartment is
located and sanitary fitings of the said apartment

On Completion of Lift wells, Electro, Mechanical

and Enviornment Requirements, elevation,
Water Pumps, on completion of lifts, terraces
14 10% 17,09,126 85,456 17,94,582 17,091 17,77,491
with waterproofing, paving of areas appertain
and all other requirements as may be prescribed
in the Agreement of Sales

15 On intimation of receipt of Occupation Certificate 5% 8,54,563 42,728 8,97,291 8,546 8,88,745

Total: 100% ₹ 1,70,91,258 ₹ 8,54,563 ₹ 1,79,45,821 ₹ 1,70,913 ₹ 1,77,74,908

Cheque Favouring: LNT - REALTY - EI - T11AB

Note:
1. Government taxes and fees are as considered as per current applicable rates & subject to vary.
2. TDS to be deducted 1% of the Agreement Value
3. The flat offered is subject to availability. The consideration value & all other terms of this draft cost sheet are only valid till the date of this cost sheet.
4. Any Miscellaneous charges at the time of registration is to be borne & paid by the applicant.