10 Jan RIGEL FLAT AREA

THE TRILIGHT - COST SHEET TO Mr. Murali Krishna CGST SGST

2024 4204 Square Feet
Price per Amount +
No. Unit Cost 3666 2.5% 2.5%
Sq. Ft. GST
1 Basic Cost 10,555 3,86,94,630 9,67,366 9,67,366 4,06,29,362
2 Floor Rise Charges (42 - 5 = 37 * 30) 1,110 40,69,260 1,01,732 1,01,732 42,72,723
3 Corner Premium Charges 100 3,66,600 9,165 9,165 3,84,930
4 Club House, Amenities & Infrastructure Charges 450 16,49,700 41,243 41,243 17,32,185
5 Air Conditioning Charges 250 9,16,500 22,913 22,913 9,62,325
6 Car Parking (2) 3,50,000 7,00,000 17,500 17,500 7,35,000
A TOTAL COST Rs. 4,63,96,690 11,59,917 11,59,917 4,87,16,525
Amount -
Amount TDS 1% 2.5% 2.5%
No. Payments Schedule of RIGEL (Tower 3) Percentage TDS + GST
(A) (B) (C) (D) (A-B+C+D)
1 On Booking 10% 46,39,669 46,397 1,15,992 1,15,992 48,25,256
2 On Agreement (Within 14 Days) 10% 46,39,669 46,397 1,15,992 1,15,992 48,25,256
3 On Commencement of Footings 6% 27,83,802 27,838 69,595 69,595 28,95,154
4 On Completion of Respective Tower's B4 & B3 Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
5 On Completion of Respective Tower's B2 & B1 Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
6 On Completion of 5th Floor Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
7 On Completion of 10th Floor Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
8 On Completion of 15th Floor Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
9 On Completion of 20th Floor Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
10 On Completion of 25th Floor Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
11 On Completion of 30th Floor Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
12 On Completion of 35th Floor Slab 6% 27,83,802 27,838 69,595 69,595 28,95,154
13 On Completion of 42nd Floor Slab 5% 23,19,835 23,198 57,996 57,996 24,12,629
14 On Completion of 46th Floor Slab 5% 23,19,835 23,198 57,996 57,996 24,12,629
15 On Completion of 49th Floor Slab 4% 18,55,867 18,559 46,397 46,397 19,30,102
16 On Completion of Flooring Slab Work of Respective Floor 3% 13,91,901 13,919 34,798 34,798 14,47,578
17 On Registration of Respective Flat 3% 13,91,894 13,919 34,796 34,796 14,47,567
TOTAL PAYABLE ON REGISTRATION 100% 4,63,96,690 4,63,967 11,59,917 11,59,917 4,82,52,557
Price per Amount +
No. Payable at the time of Handover Amount 9% 9%
Sq. Ft. GST
1 Corpus Fund (GST IS NOT APPLICABLE) 150 5,49,900 0 0 5,49,900
Fixed Common Area Facility Maintenance Charges for 2
2 120 4,39,920 39,593 39,593 5,19,106
Years
3 Move-In Charges 25,000 25,000 2,250 2,250 29,500
4 Legal & Documentation Charges 25,000 25,000 2,250 2,250 29,500
B TOTAL COST Rs. 10,39,820 44,093 44,093 11,28,006
A+B TOTAL SALE VALUE Rs. 4,74,36,510 12,04,010 12,04,010 4,98,44,530
THE TOTAL SALE VALUE OF Rs. 4,98,44,530 IS EXCLUSIVE OF REGISTRATION COST AT ACTUALS AT THE TIME OF REGISTRATION
No. TERMS & CONDITIONS
Booking advance is 20% total cost including amenities which shall be paid in two installments as below:
1 i) 10% on the date of signing of the booking form.
ii) Balance 10% amount payable within 14 days from the booking date for execution of Agreement of Sale.
2 Balance in installments as per the Work Progress (Payment Schedule / Cost sheet Annexed).
3 GST rates are applicable to all the installments and subject to prevailing rates
4 18% GST/subject to prevailing rates is applicable on Common Area Maintenance, Move-in Charges, Legal and Document Charges.
Stamp duty & Registration Charges is payable at the time of registration will be at actuals depending on government guidelines value and
5
prevailing rates.
We accept payment by way of Account Payee Cheque/Demand Draft/Pay Order only to be drawn in favour of
6
"M/s. DE BLUEOAK AND P MANGATRAM PROPERTIES LLP".
The "BUYER" must deposit 1% of the transaction cost as TDS on the sale of property under SECTION 194-IA of the Income-Tax Act if
7
the property's value is Rs.50,00,000.00 (Rupees Fifty Lakhs Only) or more.
8 Prices and terms are subject to change without any prior notice