14-07-2023 THE TRILIGHT - COST SHEET To Mr SATYENDRA KUMAR RIGEL 4203 FLAT AREA SQ. FT.

Bhargav kumar
PASALAPUDI & VANITHA DEVI PASALAPUDI 2888
№ Unit Cost Price per Sq. Ft. 2888 GST @ 5% Amount + GST
1 Base Sale Price Per Square Feet 9,500 2,74,36,000 13,71,800 2,88,07,800
2 Floor Rise Charges at Rs.30 from 6th Floor onwards 1,110 32,05,680 1,60,284 33,65,964
3 East Facing Charges Per Square Feet 0 0 0 0
4 Corner Charges Per Square Feet 0 0 0 0
5 Club House, Amenities & Infrastructure Charges 450 12,99,600 64,980 13,64,580
6 Airconditioning Charges Per Square Feet 250 7,22,000 36,100 7,58,100
7 2 Car Parking Charges x Rs.3,50,000.00 7,00,000 35,000 7,35,000
A TOTAL COST Rs. 3,33,63,280 16,68,164 3,50,31,444
№ Payments Schedule of Rigel (Tower 3) Percentage Amount GST @ 5% Amount + GST
1 On Booking 10.00% 33,36,328 1,66,816 35,03,144
2 On Agreement (Within 14 Days) 10.00% 33,36,328 1,66,816 35,03,144
3 On Commencement of Footings 6.00% 20,01,797 1,00,090 21,01,887
4 On Completion of Respective Tower's B 4 & B 3 Slabs 6.00% 20,01,797 1,00,090 21,01,887
5 On Completion of Respective Tower's B 2 & B 1 Slabs 6.00% 20,01,797 1,00,090 21,01,887
6 On Completion of 5th Floor Slab 6.00% 20,01,797 1,00,090 21,01,887
7 On Completion of 10th Floor Slab 6.00% 20,01,797 1,00,090 21,01,887
8 On Completion of 15th Floor Slab 6.00% 20,01,797 1,00,090 21,01,887
9 On Completion of 20th Floor Slab 6.00% 20,01,797 1,00,090 21,01,887
10 On Completion of 25th Floor Slab 6.00% 20,01,797 1,00,090 21,01,887
11 On Completion of 30th Floor Slab 6.00% 20,01,797 1,00,090 21,01,887
12 On Completion of 35th Floor Slab 6.00% 20,01,797 1,00,090 21,01,887
13 On Completion of 42nd Floor Slab 5.00% 16,68,164 83,408 17,51,572
14 On Completion of 46th Floor Slab 5.00% 16,68,164 83,408 17,51,572
On Completion of 49th Floor 4.00% 13,34,531 66,727 14,01,258
15 On Completion of Flooring Slab Work of Respective Floor 3.00% 10,00,898 50,045 10,50,943
16 On Registration of Respective Flat 3.00% 10,00,898 50,045 10,50,943
Total Payable on Registration 100% 3,33,63,280 16,68,164 3,50,31,444
№ Payable at the time of Handover
1 Common Area Maintenance Charges for 2 Years Per 120 3,46,560 62,381 4,08,941
Square Feet + GST at 18%/As applicable at the time of handover
2 Corpus Fund Per Square Feet 150 4,33,200 0 4,33,200
3 Move-in Charges + GST at 18%/As applicable at the time of handover 25,000 4,500 29,500
4 Legal & Documentation Charges + GST at 18%/As applicable at the time of handover 25,000 4,500 29,500
B TOTAL COST Rs. 8,29,760 71,381 9,01,141
A+B TOTAL SALE VALUE Rs. 3,41,93,040 17,39,545 3,59,32,585
The total sale value of Rs.3,15,79,602.00 is exclusive of Registration Cost at Actuals at the time of Registration
№ 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 Sale agreement.

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 Stamp duty & Registration Charges is payable at the time of registration will be at actuals depending on government guidelines value and prevailing rates.
5 18% GST is applicable on Common Area Maintenance, Legal - Document Charges & Move-in Charges.
6 We accept payment by way of A/c Payee (Local) Cheques/DDs/Pay Orders only to be drawn in favour of "M/s. DE BLUEOAK AND P MANGATRAM PROPERTIES LLP".
7 Prices and terms are subject to change without any prior notice