Second Floor Cost Sheet AR 12% p.a.

NPV Discount
Size Of Unit (Sq. Ft) 300 GST 12% GST 18% Total
BSP per Sqft 13250
NPV Discount for 12% Assured Return for 36 months 1590
BSP After NPV Discount 11660 0 0 0 0
Net BSP 11660 3498000 419760 0 3917760
PLC 3% 104940 0 18889.2 123829.2
Car Parking 250000 250000 0 45000 295000
Interest Free maintenance Security 100 30000 0 0 30000
Electrification Charges 150 45000 0 8100 53100
EDC & IDC 550 165000 0 0 165000
Total Cost 4092940 419760 71989.2 4584689.2
Total Cost Including GST 4584689.2

12% p.a Assured Return Flexi Payment Plan 50:25:25 GST 12% GST18% Total

At the time of booking Rs.2 Lacs 200000 0 0 200000

Complete 50% of BSP including the

Within 30 days from the date of booking 1549000 209880 0 1758880
amount paid at the time of booking

25% of BSP + 100% of EDC/IDC &

On Completion of super structure 1144440 104940 18889.2 1268269.2
100%PLC
On application of OC 15% of BSP 524700 62964 0 587664
10% of BSP + Car Parking+ IFMS
At the time of offer for Possession 674800 41976 53100 769876
+EEC
Total 4092940 419760 71989.2 4584689.2

Total Cost Including GST 4584689.2

Note:-
• BSP refers to Basic Sale Price.
• P.L.C. refers to Preferential Location Charges payable extra as applicable.
• GST and other taxes extra as applicable.
• EDC/IDC & PLC, payable extra as applicable & No Assured Return on the EDC/IDC, PLC & GST
• *Amount payable additional at the time of offering of possession shall interalia include - Registration Charges, Stamp duty, Electrification Charges, Maintenance Security,
BOCW Welfare Cess, Contingency / Sinking Fund Deposit, and other charges.
• Maintenance charges shall be payable extra in advance on the basis of Super Area of the unit as determined by the company at the time of offer of possession.
• Price & Payment plan scheme subject to change/ revision/ availability/ withdrawal at any time at the sole discretion of the company.
• It shall be the prerogative of the company to allow the facility of using car parking on payment that shall be decided by the company as and when permitted.
• 1 Sq. mtr = 10.764 sq. ft.