Date: 26 June 2023

Project Name: L&T Seawoods - West

Square
Bldg. Name: Opal Opal 1605
Flat No. 1605
Floor: 16 DRAFT
RERA Carpet Area (Sq ft) (A) 572.53
Ancilliary Area (Sq ft) (B) 247.51
A+B 820.03
Type of Flat: 2BHK-Elegante
Car Parking 1 Single
₹ 2,19,95,811
Agreement value (A) ₹ 2,19,95,811

Other Charges Payable towards Flat payable at the time of possession Amount in INR
Clubhouse Membership Charges ₹ 3,00,000
Development Charges ₹ 3,28,015
Interest free refundable security deposit (for Apex / Federation) ₹ 1,00,000
Share Application Charge ₹ 600
Total Other Charges (B) ₹ 7,28,615

Govt Taxes Amount in INR

Stamp Duty (including Surcharge) ₹ 13,19,749
Registration ₹ 30,000
GST (5% as per applicable rates) ₹ 10,99,791
Total Govt Taxes ( C ) ₹ 24,49,539

Original Estimated Value (A+B+C) ₹ 2,51,73,965

Exclusive Offer Amount in INR

Clubhouse Membership Waiver ₹ 3,00,000
Development Charges Waiver ₹ 3,28,015

Final Estimated Value ₹ 2,45,45,950

1. Advance adhoc maintenance towards the building for approximately 12 months payable at the time of possession (taxes as applicable) ₹ 53,424
2. Advance adhoc maintenance for common amenities for approximately 24 months payable at the time of possession (taxes as applicable) ₹ 1,06,848

Payment Schedule:
Total
TDS (D) Instalment
Sr. No. Description % Payable Amount Payable (A) GST (B) Total Payable ( C ) = A+B Payable On / Due date
1% of AV Payable
( E ) = C-D
1 Part Earnest Money 5,71,429 28,571 6,00,000 6,00,000 Due
10.00% Within 30 days from date
2 Balance Earnest Money 16,28,153 81,408 17,09,560 21,996 16,87,564
of booking
Execution of Agreement
Within 60 days from date
3 Instalment on execution of Agreement 5.00% 10,99,791 54,990 11,54,780 10,998 11,43,782
of booking
As per milestone or within
4 On completion of Basement 2 slab 10.00% 21,99,581 1,09,979 23,09,560 21,996 22,87,564 60 days from booking
whichever is later

As per milestone or within

5 On completion of LG level slab 5.00% 10,99,791 54,990 11,54,780 10,998 11,43,782 60 days from booking
whichever is later
6 On completion of 2nd floor slab 6.00% 13,19,749 65,987 13,85,736 13,197 13,72,539
7 On completion of 6th floor slab 10.00% 21,99,581 1,09,979 23,09,560 21,996 22,87,564
8 On completion of 12th floor slab 10.00% 21,99,581 1,09,979 23,09,560 21,996 22,87,564
9 On completion of 17th floor slab 7.00% 15,39,707 76,985 16,16,692 15,397 16,01,295
10 On completion of terrace slab 7.00% 15,39,707 76,985 16,16,692 15,397 16,01,295

On completion of Internal Walls, Internal Plaster,

11 5.00% 10,99,791 54,990 11,54,780 10,998 11,43,782
Flooring of said apartment

On completion of the electrical fittings, windows, doors

12 if the said apartment, including staircases and lobbies 5.00% 10,99,791 54,990 11,54,780 10,998 11,43,782
upto the floor level of the said apartment
On Completion of External Plumbing and External
Plaster, entrance lobby of the building or wing in
13 5.00% 10,99,791 54,990 11,54,780 10,998 11,43,782
which the said apartment is located and sanitary
fittings of the said apartment

On Completion of Lifts wells, Electro Mechanical and

Enviornmental Requirements, Elevation, Water Pumps,
14 on completion of Lifts, Terraces with water proofing, 10.00% 21,99,581 1,09,979 23,09,560 21,996 22,87,564
paving of areas appertain and all other requirements as
may be prescribed in the agreement of sale

15 On Intimation of receipt Occupation Certificate 5.00% 10,99,791 54,990 11,54,780 10,998 11,43,782
Total: 100.00% ₹ 2,19,95,811 ₹ 10,99,791 ₹ 2,30,95,602 ₹ 2,19,958 ₹ 2,28,75,643

Cheque Favouring: LNT Seawoods - Opal West Square

Note:
1. The flat offered is subject to availability. The Agreement value and all other terms of the draft cost sheet is valid only till the date of this cost sheet
2. Govenrment taxes Stamp duty, registeration fees etc. are considered as per current applicable rates and are subject to vary
3. Any miscellaneous charges at the time of registeration is to be borne by the applicant
4. TDS to be deducted @ 1% of the Agreement Value, subject to change.
5. Stamp duty to be paid on the 30th day from date of booking