You are on page 1of 3

Cost sheet for 3 BHK (1575 SQ.FT.) Flats - NL ARYAVARTA, DAHISAR Dt.29.08.

2014
Floors
Residence
Details

Standard
Rates

Type
Saleable Area*

Sq. Ft.

Base Rate

Rs.

Floor Rise

Rs.

Total Rate *

Rs.

Flat Cost

Society
Charges
payable at
Registration
of Agreement
for sale

10

11

12

13

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

9,099

9,099

9,099

9,099

9,099

9,099

9,099

9,099

9,099

9,099

45

90

135

180

225

270

315

360

405

450

495

540

9,099

9,144

9,189

9,234

9,279

9,324

9,369

9,414

9,459

9,504

9,549

9,594

9,639

Rs.

14,330,925

14,401,800

14,472,675

14,543,550

14,614,425

14,685,300

14,756,175

14,827,050

14,897,925

14,968,800

15,039,675

15,110,550

15,181,425

Rs.

800,000

800,000

800,000

800,000

800,000

800,000

800,000

800,000

800,000

800,000

800,000

800,000

800,000

Sub Total 1 -Consideration Amount

Rs.

15,130,925

15,201,800

15,272,675

15,343,550

15,414,425

15,485,300

15,556,175

15,627,050

15,697,925

15,768,800

15,839,675

15,910,550

15,981,425

9,099
-

9,099

Stamp Duty *

Rs.

756,546

760,090

763,634

767,178

770,721

774,265

777,809

781,353

784,896

788,440

791,984

795,528

799,071

Registration Charges*

Rs.

30,000

30,000

30,000

30,000

30,000

30,000

30,000

30,000

30,000

30,000

30,000

30,000

30,000

Processing Fees*

Rs.

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

Sub Total 2 - SD, Reg & processing


charges

Rs.

811,546

815,090

818,634

822,178

825,721

829,265

832,809

836,353

839,896

843,440

846,984

850,528

854,071

Share Money

Rs.

251

251

251

251

251

251

251

251

251

251

251

251

251

Society Formation Cost

Rs.

5,000

5,000

5,000

5,000

5,000

5,000

5,000

5,000

5,000

5,000

5,000

5,000

5,000

Sub Total 3 - Society Charges

Rs.

5,251

5,251

5,251

5,251

5,251

5,251

5,251

5,251

5,251

5,251

5,251

5,251

5,251

Legal Charges

Rs.

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

25,000

Deposit against expenses as per Clause


6 of Agreement for Sale

Rs.

50,000

50,000

50,000

50,000

50,000

50,000

50,000

50,000

50,000

50,000

50,000

50,000

50,000

Rs.

23,625

23,625

23,625

23,625

23,625

23,625

23,625

23,625

23,625

23,625

23,625

23,625

23,625

Rs.

200,000

200,000

200,000

200,000

200,000

200,000

200,000

200,000

200,000

200,000

200,000

200,000

200,000

Rs.

298,625

298,625

298,625

298,625

298,625

298,625

298,625

298,625

298,625

298,625

298,625

298,625

298,625

Rs.

31,500

31,500

31,500

31,500

31,500

31,500

31,500

31,500

31,500

31,500

31,500

31,500

31,500

Rs.

100,000

100,000

100,000

100,000

100,000

100,000

100,000

100,000

100,000

100,000

100,000

100,000

100,000

Maintenance @ Rs. 5/- per sq. ft of


saleable area for 12 months* (excluding
municipal taxes)

Rs.

94,500

94,500

94,500

94,500

94,500

94,500

94,500

94,500

94,500

94,500

94,500

94,500

94,500

Declaration Fees*

Rs.

10,000

10,000

10,000

10,000

10,000

10,000

10,000

10,000

10,000

10,000

10,000

10,000

10,000

Sub Total 5 - Other Charges payable


at possession

Rs.

236,000

236,000

236,000

236,000

236,000

236,000

236,000

236,000

236,000

236,000

236,000

236,000

236,000

Other
Development Charges @ Rs.15/- per sq
Charges
payable at ft. of saleable area (payable to Municipal
Corporationof Greater Mumbai)
Registration
of Agreement
Pro Rata Development Costs of
for Sale
Common Recreational Amenities for the
building Himalaya
Sub Total 4 - Other Charges payable
at registration of agreement

Other
Charges
payable at
Possession

9,099

Cost of Limited Common Areas and


Consideration Facilities in terms of the Fourth Schedule
Value
of the Agreement for Sale*

Stamp Duty
& Registration
Charges

Corpus Fund @ Rs 20 per sq. ft. of


saleable area #
Corpus Fund for the maintainence of
Common Recreational Amenities for the
building NL Aryavarta

Page 1

3 BHK_131014

Cost sheet for 3 BHK (1575 SQ.FT.) Flats - NL ARYAVARTA, DAHISAR Dt.29.08.2014
Floors
Residence
Details

Type
Saleable Area*

Sq. Ft.

10

11

12

13

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

# Corpus Fund is the amount charged


for completed infrastructure development
of Storm water Drain and access roads
abutting and leading to & in the NL
Complex layout including CTS No. 3120

Statutory
Taxes

VAT Dues @ 1% of Consideration


amount* payable at registration of
Agreement for Sale
Service Tax @ 3.708% payable on
Consideration Value & @ 12.36% on
other charges*
Sub Total 6 Statutory Taxes

TOTAL - Sub Total 1 to Sub Total 6

Rs.

151,309

152,018

152,727

153,436

154,144

154,853

155,562

156,271

156,979

157,688

158,397

159,106

159,814

Rs.

627,783

630,411

633,039

635,668

638,296

640,924

643,552

646,180

648,808

651,436

654,064

656,692

659,320

Rs.

779,092

782,429

785,766

789,104

792,440

795,777

799,114

802,451

805,787

809,124

812,461

815,798

819,134

Rs.

17,261,439

17,339,195

17,416,951

17,494,708

17,572,462

17,650,218

17,727,974

17,805,730

17,883,484

17,961,240

18,038,996

18,116,752

18,194,506

* Tentative : Subject to change, revision


Initial
Amounts

Booking Amount

5%

756,546

760,090

763,634

767,178

770,721

774,265

777,809

781,353

784,896

788,440

791,984

795,528

799,071

Towards Agreement ( within 30 days of


booking)

15%

2,269,639

2,280,270

2,290,901

2,301,533

2,312,164

2,322,795

2,333,426

2,344,058

2,354,689

2,365,320

2,375,951

2,386,583

2,397,214

On Initiation of Basement

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of Plinth

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

st

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

nd

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

rd

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 4th floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 1
On Initiation of 2

On Initiation of 3

th

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

th

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 7th floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 5
On Initiation of 6

th

floor

3%

th

On Initiation of 8

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

th

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

th

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

th

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 13th floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 15th floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

Instalments for Flat & Parking

On Initiation of 9

On Initiation of 10
On Initiation of 11
On Initiation of 12

th

On Initiation of 14

th

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 17th floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 18th floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 19th floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of 16

th

On Initiation of 20

floor

Page 2

3 BHK_131014

Instalments for Flat & Parking

Cost sheet for 3 BHK (1575 SQ.FT.) Flats - NL ARYAVARTA, DAHISAR Dt.29.08.2014
Floors
Residence
Details

Type
Saleable Area*
st

Sq. Ft.

10

11

12

13

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

3 BHK

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

1575

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

nd

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

rd

floor

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Initiation of Terrace

3%

453,928

456,054

458,180

460,307

462,433

464,559

466,685

468,812

470,938

473,064

475,190

477,317

479,443

On Possession

2%

302,612

304,036

305,460

306,857

308,282

309,706

311,130

312,527

313,952

315,376

316,800

318,197

319,622

15,130,925

15,201,800

15,272,675

15,343,550

15,414,425

15,485,300

15,556,175

15,627,050

15,697,925

15,768,800

15,839,675

15,910,550

15,981,425

On Initiation of 21
On Initiation of 22

On Initiation of 23

Total

Page 3

3 BHK_131014