Estimate
Estimate
63.88
Estimate Annexure - A Flat No
T5104 104
T5
Type of Flat Carpet Area (Approx) in Sq. mtrs
2 BHK R Carpet Saleable63.88 Sq.mtrs Amount Service Tax Rs. 7,810,000 Rs. 351,450 Rs. 440,000 Rs. 66,000 Rs. 71,500 Rs. 10,725 83,215.00 Rs. 8,321,500 Rs. 428,175
Flat Consideration PLC Floor rise Agreement Value (A)
Annexure - B Estimated & Tentative Other Charges Club Development Charges Maintanence Charges Electricty Charges Corpus Amount Legal Charges Water Connection Share Money Infrastructure Development Charges Total Estimated & Tenatative Other Charges (B)
Amount Rs. 350,000 Rs. 52,800 Rs. 25,000 Rs. 100,000 Rs. 15,000 Rs. 25,000 Rs. 600 Rs. 275,000 Rs. 843,400
Other Govt Levies Estimated Stamp Duty & Regn. charges VAT - 1% of Agr. Value or Market Value which ever is higher Other Govt Levies Total Govt Levies incl Service Tax ( Payable On actuals)
On Actuals On Actuals
Rs. 2,250 Rs. 3,750 Rs. 41,250 Rs. 111,420
Rs. 954,820
Rs. 456,075 Rs. 83,215
83215
0
96.02%
0.05
0
On Actuals Rs. 1,078,885
Total Consideration incl. Estimated Govt levies
Rs. 10,243,785 Initial Amount Rs. 100,000
Booking Amount
Service Tax Rs. 52,500 Rs. 7,920 Rs. 3,750
Bill Amount Rs. 96,020
Service Tax Rs. 4,941
TDS Rs. 960
Tentative Payment Plan Event Part Payment on initial reservation of Flat Within 21 days from initial deposit(Balance to complete 5%) 5% Within 51 days from initial deposit 9.5% Within 75 days from initial deposit
0.5% on Allotment Stamp Duty & Regn & VAT 10% on Commencement of Excavation 5% on Completion of Plinth 5% on Completion of 2nd Podium 3.6% on Completion of 1st floor slab 3.6% on Completion of 5th Floor slab 3.6% on Completion of 9th Floor slab 3.6% on Completion of 14nd Flr slab 3.6% on Completion of 19th Floor slab 3.5% on Completion of 25th Floor slab 3.5% on Completion of RCC Structure 20% on Completion of Internal Plaster 10% on Completion of Internal Finishing 5% on Possession + Other Charges Total
Instalment Amount (A)
Service Tax (B)
96,020 320,055 416,075 790,543 41,608
4,941 16,468 21,409 40,677 2,141
832,150 416,075 416,075 299,574 299,574 299,574 299,574 299,574 291,253 291,253 1,664,300 832,150 1,259,475 9,164,900
42,818 21,409 21,409 15,414 15,414 15,414 15,414 15,414 14,986 14,986 85,635 42,818 132,829 539,595
Total (C= A+ B) 100,960 336,524 437,484 831,219 43,748 539,290 874,968 437,484 437,484 314,988 314,988 314,988 314,988 314,988 306,239 306,239 1,749,935 874,967 1,392,304 10,243,785
TDS to be paid directly to Govt (1% of A) 960 3,201 4,161 7,905 416 8,322 4,161 4,161 2,996 2,996 2,996 2,996 2,996 2,913 2,913 16,643 8,321 4,161 83,215
Total Instalment payable (C-TDS) 100,000 333,323 433,323 823,314 43,332 539,290 866,646 433,323 433,323 311,993 311,993 311,993 311,993 311,993 303,326 303,326 1,733,292 866,646 1,388,143 10,160,570
* All figures are rounded to the nearest decimal * Areas, specifications, plans, images are other details are indicative and subject to change. * Stamp duty, registration charges and Other Government taxes, duties, levies are to be borne by Applicant(s) on actual basis. In case of levy of any development charges / other levies, taxes, duties, cesses, LBT / EDC / IDC, Swacch Bharat Cess, Krishi Kalyan Cess and / or any other levies / taxes / duties / cesses levied currently and / or in future by the authorities shall be borne by the Applicant(s). * "Estimated & Tentative Other Charges" as mentioned above are tentative and subject to change, wthout notice, at the discretion of the Developer. * As per the extant regulations (which may change as per the govt. regulation) : Service Tax chargeable is 4.5% on Sale Consideration &15% on Floorrise, PLC & other charges * Taxes and Govt duties / levies are non-refundable. * The Applicant(s) has/have to deduct the applicable Tax Deduction at Source (TDS) at the time of making actual payment or credit of such sum to the account of the Developer, as per section 194IA of the Income Tax Act, 1961. Applicant(s) shall submit the original TDS certificate within the prescribed timelines mentioned in the Income Tax Act 1961 * This is not an offer or an invitation to offer for sale of apartments/flats/units in this project. Subject to title and location clearances, necessary approvals/permissions. * 1 square meter = 10.764 sq. ft.
___________________ First / Sole Applicant
_______________ Second Applicant ksj
_________________ Third Applicant
1E+07 0