Cost Sheet & Payment Schedule

Project ELYSIUM
Annexure A & A1
Quotation Date 7-Sep-24
Applicant Name Shailesh Karapurkar
Flat No. A - 306 Furnished
Type of Flat 1 BHK Deal No-68 Elysium
RERA Carpet Area in Sq. Ft. 350.00 Sudha Kumar/Sudhir Kumar 1BHK
RERA Carpet Area in Sq. Mtrs. 32.50 Carpet Area 350.00
₹20,300
Amount CGST & SGST B-501
Flat Consideration Value ₹7,105,000 ₹355,250 AV ₹7,105,000
Floor Rise Charges ₹0 ₹0 Add possession charge
Preferential Location Charges (PLC) ₹0 ₹0 Less parking
Sale Consideration (A) ₹7,105,000 ₹355,250 Less SDR
Less Extra Gift/ NPV loss
Stamp Duty 6% Add NPV Gain
Tentative Payment Plan Less Subvention cost
Instalment CGST & SGST Total (C = A
Event % Amount (B) + B)
(A) Net Realisation ₹7,105,000
Application Money (Token Amount) ₹100,000 ₹5,000 ₹105,000 Net Rate 20300
Application Money 1 (Due within 7 days from Booking Date), Less Application Money 10.0% ₹610,500 ₹30,525 ₹641,025
Stamp Duty & Regn "Agreement for Sale" - (Due within 21 days from Booking Date) ₹0 ₹471,500 B-1006 has been Cancelled and B-501 allotted
Within 30 days from Booking Date 10.0% ₹710,500 ₹35,525 ₹746,025 Balance due amount will be paid in the month of january 2025 as per CLP
On Completion of Piling 20.0% ₹1,421,000 ₹71,050 ₹1,492,050
Completion of Plinth 5.0% ₹355,250 ₹17,763 ₹373,013
Completion of 1st Floor 10.0% ₹710,500 ₹35,525 ₹746,025
Completion of 6th Floor Slab 6.0% ₹426,300 ₹21,315 ₹447,615
Completion of 11th Floor Slab 6.0% ₹426,300 ₹21,315 ₹447,615
Completion of Top Floor Slab 6.0% ₹426,300 ₹21,315 ₹447,615
Completion of Internal Walls of the said Apartment 7.0% ₹497,350 ₹24,868 ₹522,218
Completion of Terrace Works & Water Proofing 5.0% ₹355,250 ₹17,763 ₹373,013
Commencement of Installation of Lifts 5.0% ₹355,250 ₹17,763 ₹373,013
Completion of Flooring, Doors, Windows & Finishing Coats of the said Apartment 2.5% ₹177,625 ₹8,881 ₹186,506
Completion of water pumps, electrical fittings, lobbies and paving of common areas 5.0% ₹355,250 ₹17,763 ₹373,013
On Intimation of Possession 2.5% ₹177,625 ₹8,881 ₹186,506
Total 100.00% ₹7,105,000 ₹355,250 ₹7,931,750
As per revised cost sheet all in price is 7014845
Estimated & Tentative Other Charges Amount CGST & SGST Total
Development Charges
Amenity Charges
Total Estimated & Tentative Other Charges (B)

Other Govt. Levies Amount

Estimated Stamp Duty, Regn. & Scanning Charges On Actuals ₹471,500
Other Govt. Levies On Actuals
Total Other Govt. Levies (Payable on actuals) ₹471,500
Total Consideration incl. Estimated Govt. Levies ₹7,931,750

* All Cheques to be made in favour of ' KRIPA ELITE HOMES '

* Prior to making any payment beyond 10% of Flat Consideration, the registration formalities for agreement for sale is mandatory.
* Areas, specifications, plans, images and other details are indicative and subject to change
* All figures are rounded to the nearest decimal
*Following maintenance related amounts, maintenance charges, MGL and property tax shall be payable additionally at the time of possession.
* "Estimated & Tentative Possession Charges" as mentioned above are tentative and subject to change, without notice. The same shall be borne by the Applicant(s), upon demand from the Developer
* This price sheet forms a part of the Application Form. Applicant(s) should comply with all terms & conditions, including payment of sale consideration & other amounts/charges as aforesaid, of the
Application Form. This price sheet does not constitute an agreement of any form.
* 1 square meter = 10.764 sq. ft
*Please note, that all payments received towards your unit will be first apportioned towards due taxes, secondly towards applicable Interest, the previous outstanding if any and then towards balance of
the current demand. Third Party Cheques/Transfers will not be accepted
Taxes
* Payment of each installment, estimated other charges, government charges and / or such other charges is of the essence of the booking / provisional allotment, default of which shall attract interest to
the Applicant(s). Interest payable by the applicant(s) will attract GST @ 18%
* Taxes and Govt. duties / levies / cesses are non-refundable
* The Applicant(s) has/have to deduct the applicable Tax Deduction at Source (TDS) at the time of making actual payments or credit of such sum to the account of the Developer, as per section 194|A
of the Income Tax, 1961. Applicant(s) shall submit the original TDS Certificate within the prescribed timelines mentioned in the Income Tax Act 1961.
* As per the extant regulations (which may change as per the govt. regulation) the CGST is charged @ 2.5% and SGST is charged @ 2.5% on "Flat Consideration". CGST is charged @ 9% and SGST
is charged @ 9% on "Estimated & Tentative Other Charges". * Stamp Duty calculated basis 2% applicable till 31st December 2020 and if there is delay in registration and stamp duty increases more
then 2% then customer will have pay the extre differential stamp duty as applicable at the time of registration.

First/Sole Applicant Second Applicant