M3M Crown Cost Sheet

Unit No.

Super Area 2370

Particulars (In Rs.) (in Rs. Persq. ft.)
Basic Selling Price (BSP) 2,682,700 14700
Scheme Ol$COUnt 600,000 329
Preferred lo<ation Charges (PLC) Includedin tcv
Car Parking (1Car Parking) I ncluded in lcv
Club Charges Includedin tc.v
Development Charges (DC) TCV (Total Cost 26,227,500 Includedin tcv
Value) 14371

Possession Charges h applicable I

PAYMENT PLAN (30:30:20:20) Total Amount received tJll super struc

Book ng Amo nt 10,00,000 548

with n 10 days of Booking 16,22,750 889 20% Amount to be paid at application of OC 52,45,500 Within 3

I On Completion of Top Floor Roof Slab 78,68,250 4311 -

20% Amount on Offer of Possession --
52,45,500 - -
·

Total Amount Received till Offer of Possession 2,62,27,500

on Application of OC 52,45,500 2874

Total Returns 4878315

On Offer of Possession Balance Payment

Prehandover Rs. /month Rs. / sq.ft./ month

Rentals to ace;umulate from tlmety

completion of 30% of t<V till APPiication of 59,0ll.88 32.34

OC 2nd wlll be o.djucto::I from O.i;am:ind of

Possession

Rentals to accumulate from timely

completion of 60% of tcv till Application of 1,44,251.25 79.04

OC and will be adjuste from Demand of

Possession

*GST,Stame dutl!. ar anl!. other govt charges shall be charged extra (as aeelicablel •• Posse>sion Charges,GST & Other govt charges as applicable
ment elan has been exelained ta me and I agree that no [urtherdiscounts have been given ta me bl!.the cameanl!_ ar the
channel eartner.

PSFT ' 11,698.18

 IMFS & PBC (approx)

Calcu ation just for Ref

229950
Assumptions
30% Amount to be paid In 30 days 78,68,250 9% PA returns for 24 months

I
3'0% Amount to be paid on completion of super structure 1 78.68,250

I
Total Amount received tJll super structure 1 1,57,36,500 11% PA returns for 24 Months

548

t application of OC 52,45,500 Within 30 daysof Booking 52,45,500 2874

-
Amount on Offer of Possession --

alance Payment Effective Net TCV

sse>sion Charges,GST & Other govt charges as applicable

eanl!_ ar the
 529250

1416285

00 11% PA returns for 24 Months 3462030

" 2,13,49,185