Godrej Central Pricelist

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,19,55,253 Rs. 8,43,534 2,19,552.53 OK
Estimated & Tentative Other Charges Amount Service Tax
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 11,37,763
On Actuals Rs. 2,19,553 219552.5303 0
Rs. 22,77,359
97.24% 3.74%
Booking amount Initial Amount Bill Amount Service Tax TDS
Lumpsum Amount Rs. 14,00,000 Rs. 13,61,311 Rs. 52,302 Rs. 13,613
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,61,311 52,302 14,13,613 13,613 14,00,000
Within 15 Days of booking 13,83,096 53,139 14,36,235 13,831 14,22,404
Withing 45 days of booking 15,36,868 59,047 15,95,915 15,369 15,80,546
0.5% On Receipt of CC 1,09,776 4,218 1,13,994 1,098 1,12,896
Stamp Duty & Regn & VAT 13,57,315 0 13,57,315
10% On commencement of Excavation 21,95,525 84,353 22,79,879 21,955 22,57,923
10% On Plinth 21,95,525 84,353 22,79,879 21,955 22,57,923
10% on 3rd floor slab 21,95,525 84,353 22,79,879 21,955 22,57,923
10% on 6th floor slab 21,95,525 84,353 22,79,879 21,955 22,57,923
10% on 9th floor slab 21,95,525 84,353 22,79,879 21,955 22,57,923
10% on 12th floor slab 21,95,525 84,353 22,79,879 21,955 22,57,923
Final Slab 21,95,525 84,353 22,79,879 21,955 22,57,923
Plumbing & Flooring 10,97,763 42,177 11,39,939 10,978 11,28,962
5% on Possession + Other Charges 17,37,372 1,18,686 18,56,058 10,978 18,45,081
Total 2,25,94,862 9,20,044 2,48,72,221 2,19,553 2,46,52,669 24872221.35
0
First / Sole Applicant
OK
ESTIMATE
Flat No C0103
Type of Flat 2.5 BHK
Area in Sq.ft (approx) 916.34
PLAY GROUND
Sale Consideration (A)
Club Development Charges
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Total Estimated & Tenatative Other Charges (B)
Other Govt Levies
Estimated Stamp Duty & Regn. charges
VAT - 1% of Agr. Value or Market Value which ever is higher
Other Govt Levies On Actuals
Total Govt Levies incl Service Tax ( Payable On actuals)
Total Consideration incl. Estimated Govt levies Rs. 2,48,72,221
Tentative Payment Plan
* All figures are rounded the nearest decimal
Prices are subject to revision / withdrawal at any time wIthout notice at the sole discretion of the Company. Areas are indicative.
Stamp Duty, Regn Charges are to be borne by applicant on actual basis. In the case of levy of any Development charges / Other levies, taxes,
or duties, LBT / EDC / IDC in future by the Statutory Authorities, the same shall be borne by applicant on actuals.
Other charges mentioned above are tentative figures & are subject to change.The same would be recovered on actual basis.
Service Tax @ 3.708% on Basic & for PLC's 12.36% for flat value is more than 1 Cr (High end flats).
Service Tax @ 3.09% on Basic & for PLC's 12.36% for flat value is less than 1 Cr (Non High end flats).
Taxes and Govt duties are non refundable.
Second Applicant Third Applicant
OK OK
IT TDS : u/s 194IA , if the flat value is more than Rs. 50 Lakhs then customers are supposed to be deducting the TDS and remit to govt.
Duly signed TDS certificate (Form 16B) has to be submitted by 5th of every month.
Subject to title & location clearances, necessary approvals/permissions. This is not an offer or an invitation to offer for sale of apartments in this project.

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,82,24,574 Rs. 7,07,935 1,82,245.74 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,82,246 182245.7415 0
Rs. 19,12,258
97.20% 3.78%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,160 41,532 11,10,692 10,692 11,00,000
0.5% On Receipt of CC 91,123 3,540 94,663 911 93,751
10% On Plinth 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 3rd floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 6th floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 9th floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 12th floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
Final Slab 18,22,457 70,794 18,93,251 18,225 18,75,026
Total 1,88,18,382 7,78,784 2,07,30,640 1,82,246 2,05,48,394 20730640.06
0
OK
ESTIMATE
Flat No C0104
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,83,48,507 Rs. 7,23,253 1,83,485.07 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,83,485 183485.073 0
Rs. 19,35,012
97.14% 3.83%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,68,565 42,120 11,10,686 10,686 11,00,000
0.5% On Receipt of CC 91,743 3,616 95,359 917 94,441
10% On Plinth 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 3rd floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 6th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 9th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 12th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
Final Slab 18,34,851 72,325 19,07,176 18,349 18,88,828
Total 1,89,42,315 7,94,102 2,08,77,327 1,83,485 2,06,93,842 20877327.34
0
OK
ESTIMATE
Flat No C0201
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,82,55,557 Rs. 7,11,765 1,82,555.57 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,82,556 182555.5744 0
Rs. 19,17,947
97.18% 3.79%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,011 41,680 11,10,690 10,690 11,00,000
0.5% On Receipt of CC 91,278 3,559 94,837 913 93,924
10% On Plinth 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 3rd floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 6th floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 9th floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 12th floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
Final Slab 18,25,556 71,176 18,96,732 18,256 18,78,477
Total 1,88,49,365 7,82,613 2,07,67,312 1,82,556 2,05,84,756 20767311.88
0
OK
ESTIMATE
Flat No C0202
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,21,06,449 Rs. 8,62,222 2,21,064.49 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,21,064 221064.4913 0
Rs. 23,05,118
97.18% 3.79%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,60,540 53,065 14,13,605 13,605 14,00,000
0.5% On Receipt of CC 1,10,532 4,311 1,14,843 1,105 1,13,738
10% On Plinth 22,10,645 86,222 22,96,867 22,106 22,74,761
10% on 3rd floor slab 22,10,645 86,222 22,96,867 22,106 22,74,761
10% on 6th floor slab 22,10,645 86,222 22,96,867 22,106 22,74,761
10% on 9th floor slab 22,10,645 86,222 22,96,867 22,106 22,74,761
10% on 12th floor slab 22,10,645 86,222 22,96,867 22,106 22,74,761
Final Slab 22,10,645 86,222 22,96,867 22,106 22,74,761
Total 2,27,46,059 9,38,732 2,50,51,177 2,21,064 2,48,30,113 25051177.05
0
OK
ESTIMATE
Flat No C0203
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,83,48,507 Rs. 7,23,253 1,83,485.07 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,83,485 183485.073 0
Rs. 19,35,012
97.14% 3.83%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,68,565 42,120 11,10,686 10,686 11,00,000
0.5% On Receipt of CC 91,743 3,616 95,359 917 94,441
10% On Plinth 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 3rd floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 6th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 9th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 12th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
Final Slab 18,34,851 72,325 19,07,176 18,349 18,88,828
Total 1,89,42,315 7,94,102 2,08,77,327 1,83,485 2,06,93,842 20877327.34
0
OK
ESTIMATE
Flat No C0204
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,84,72,440 Rs. 7,38,572 1,84,724.40 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,84,724 184724.4045 0
Rs. 19,57,766
97.09% 3.88%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,979 42,700 11,10,680 10,680 11,00,000
0.5% On Receipt of CC 92,362 3,693 96,055 924 95,131
10% On Plinth 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 3rd floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 6th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 9th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 12th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
Final Slab 18,47,244 73,857 19,21,101 18,472 19,02,629
Total 1,90,66,248 8,09,420 2,10,24,015 1,84,724 2,08,39,290 21024014.61
0
OK
ESTIMATE
Flat No C0301
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,83,79,491 Rs. 7,27,083 1,83,794.91 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,83,795 183794.9059 0
Rs. 19,40,701
97.13% 3.84%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,68,418 42,266 11,10,684 10,684 11,00,000
0.5% On Receipt of CC 91,897 3,635 95,533 919 94,614
10% On Plinth 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 3rd floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 6th floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 9th floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 12th floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
Final Slab 18,37,949 72,708 19,10,657 18,379 18,92,278
Total 1,89,73,298 7,97,931 2,09,13,999 1,83,795 2,07,30,204 20913999.16
0
OK
ESTIMATE
Flat No C0302
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,22,57,645 Rs. 8,80,910 2,22,576.45 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,22,576 222576.4523 0
Rs. 23,32,878
97.13% 3.84%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,59,781 53,817 14,13,598 13,598 14,00,000
0.5% On Receipt of CC 1,11,288 4,405 1,15,693 1,113 1,14,580
10% On Plinth 22,25,765 88,091 23,13,856 22,258 22,91,598
10% on 3rd floor slab 22,25,765 88,091 23,13,856 22,258 22,91,598
10% on 6th floor slab 22,25,765 88,091 23,13,856 22,258 22,91,598
10% on 9th floor slab 22,25,765 88,091 23,13,856 22,258 22,91,598
10% on 12th floor slab 22,25,765 88,091 23,13,856 22,258 22,91,598
Final Slab 22,25,765 88,091 23,13,856 22,258 22,91,598
Total 2,28,97,255 9,57,419 2,52,30,133 2,22,576 2,50,07,556 25230132.76
0
OK
ESTIMATE
Flat No C0303
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,84,72,440 Rs. 7,38,572 1,84,724.40 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,84,724 184724.4045 0
Rs. 19,57,766
97.09% 3.88%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,979 42,700 11,10,680 10,680 11,00,000
0.5% On Receipt of CC 92,362 3,693 96,055 924 95,131
10% On Plinth 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 3rd floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 6th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 9th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 12th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
Final Slab 18,47,244 73,857 19,21,101 18,472 19,02,629
Total 1,90,66,248 8,09,420 2,10,24,015 1,84,724 2,08,39,290 21024014.61
0
OK
ESTIMATE
Flat No C0304
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,85,96,374 Rs. 7,53,890 1,85,963.74 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,85,964 185963.736 0
Rs. 19,80,521
97.04% 3.93%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,402 43,272 11,10,674 10,674 11,00,000
0.5% On Receipt of CC 92,982 3,769 96,751 930 95,821
10% On Plinth 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 3rd floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 6th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 9th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 12th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
Final Slab 18,59,637 75,389 19,35,026 18,596 19,16,430
Total 1,91,90,181 8,24,738 2,11,70,702 1,85,964 2,09,84,738 21170701.89
0
OK
ESTIMATE
Flat No C0401
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,85,03,424 Rs. 7,42,401 1,85,034.24 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,85,034 185034.2374 0
Rs. 19,63,455
97.08% 3.89%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,834 42,844 11,10,678 10,678 11,00,000
0.5% On Receipt of CC 92,517 3,712 96,229 925 95,304
10% On Plinth 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 3rd floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 6th floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 9th floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 12th floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
Final Slab 18,50,342 74,240 19,24,582 18,503 19,06,079
Total 1,90,97,231 8,13,250 2,10,60,686 1,85,034 2,08,75,652 21060686.43
0
OK
ESTIMATE
Flat No C0402
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,24,08,841 Rs. 8,99,598 2,24,088.41 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,24,088 224088.4133 0
Rs. 23,60,638
97.07% 3.90%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,59,032 54,558 14,13,590 13,590 14,00,000
0.5% On Receipt of CC 1,12,044 4,498 1,16,542 1,120 1,15,422
10% On Plinth 22,40,884 89,960 23,30,844 22,409 23,08,435
10% on 3rd floor slab 22,40,884 89,960 23,30,844 22,409 23,08,435
10% on 6th floor slab 22,40,884 89,960 23,30,844 22,409 23,08,435
10% on 9th floor slab 22,40,884 89,960 23,30,844 22,409 23,08,435
10% on 12th floor slab 22,40,884 89,960 23,30,844 22,409 23,08,435
Final Slab 22,40,884 89,960 23,30,844 22,409 23,08,435
Total 2,30,48,451 9,76,107 2,54,09,088 2,24,088 2,51,85,000 25409088.46
0
OK
ESTIMATE
Flat No C0403
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,85,96,374 Rs. 7,53,890 1,85,963.74 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,85,964 185963.736 0
Rs. 19,80,521
97.04% 3.93%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,402 43,272 11,10,674 10,674 11,00,000
0.5% On Receipt of CC 92,982 3,769 96,751 930 95,821
10% On Plinth 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 3rd floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 6th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 9th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 12th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
Final Slab 18,59,637 75,389 19,35,026 18,596 19,16,430
Total 1,91,90,181 8,24,738 2,11,70,702 1,85,964 2,09,84,738 21170701.89
0
OK
ESTIMATE
Flat No C0404
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,87,20,307 Rs. 7,69,208 1,87,203.07 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,87,203 187203.0675 0
Rs. 20,03,275
96.98% 3.99%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,833 43,836 11,10,668 10,668 11,00,000
0.5% On Receipt of CC 93,602 3,846 97,448 936 96,512
10% On Plinth 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 3rd floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 6th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 9th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 12th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
Final Slab 18,72,031 76,921 19,48,951 18,720 19,30,231
Total 1,93,14,114 8,40,056 2,13,17,389 1,87,203 2,11,30,186 21317389.16
0
OK
ESTIMATE
Flat No C0501
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,86,27,357 Rs. 7,57,719 1,86,273.57 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,86,274 186273.5689 0
Rs. 19,86,209
97.02% 3.95%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,259 43,414 11,10,673 10,673 11,00,000
0.5% On Receipt of CC 93,137 3,789 96,925 931 95,994
10% On Plinth 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 3rd floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 6th floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 9th floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 12th floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
Final Slab 18,62,736 75,772 19,38,508 18,627 19,19,880
Total 1,92,21,165 8,28,568 2,12,07,374 1,86,274 2,10,21,100 21207373.71
0
OK
ESTIMATE
Flat No C0502
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,25,60,037 Rs. 9,18,285 2,25,600.37 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,25,600 225600.3743 0
Rs. 23,88,397
97.02% 3.95%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,58,295 55,288 14,13,583 13,583 14,00,000
0.5% On Receipt of CC 1,12,800 4,591 1,17,392 1,128 1,16,264
10% On Plinth 22,56,004 91,829 23,47,832 22,560 23,25,272
10% on 3rd floor slab 22,56,004 91,829 23,47,832 22,560 23,25,272
10% on 6th floor slab 22,56,004 91,829 23,47,832 22,560 23,25,272
10% on 9th floor slab 22,56,004 91,829 23,47,832 22,560 23,25,272
10% on 12th floor slab 22,56,004 91,829 23,47,832 22,560 23,25,272
Final Slab 22,56,004 91,829 23,47,832 22,560 23,25,272
Total 2,31,99,647 9,94,795 2,55,88,044 2,25,600 2,53,62,444 25588044.17
0
OK
ESTIMATE
Flat No C0503
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,87,20,307 Rs. 7,69,208 1,87,203.07 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,87,203 187203.0675 0
Rs. 20,03,275
96.98% 3.99%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,833 43,836 11,10,668 10,668 11,00,000
0.5% On Receipt of CC 93,602 3,846 97,448 936 96,512
10% On Plinth 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 3rd floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 6th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 9th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 12th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
Final Slab 18,72,031 76,921 19,48,951 18,720 19,30,231
Total 1,93,14,114 8,40,056 2,13,17,389 1,87,203 2,11,30,186 21317389.16
0
OK
ESTIMATE
Flat No C0504
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,88,44,240 Rs. 7,84,526 1,88,442.40 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,88,442 188442.399 0
Rs. 20,26,029
96.93% 4.04%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,272 44,391 11,10,663 10,663 11,00,000
0.5% On Receipt of CC 94,221 3,923 98,144 942 97,202
10% On Plinth 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 3rd floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 6th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 9th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 12th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
Final Slab 18,84,424 78,453 19,62,877 18,844 19,44,032
Total 1,94,38,048 8,55,374 2,14,64,076 1,88,442 2,12,75,634 21464076.44
0
OK
ESTIMATE
Flat No C0601
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,87,51,290 Rs. 7,73,037 1,87,512.90 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,87,513 187512.9004 0
Rs. 20,08,963
96.97% 4.00%
ESTIMATE
Flat No C0602
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,692 43,975 11,10,667 10,667 11,00,000
0.5% On Receipt of CC 93,756 3,865 97,622 938 96,684
10% On Plinth 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 3rd floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 6th floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 9th floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 12th floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
Final Slab 18,75,129 77,304 19,52,433 18,751 19,33,681
Total 1,93,45,098 8,43,886 2,13,54,061 1,87,513 2,11,66,548 21354060.98
0
OK
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,27,11,234 Rs. 9,36,973 2,27,112.34 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,27,112 227112.3353 0
Rs. 24,16,157
96.97% 4.00%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,57,568 56,008 14,13,576 13,576 14,00,000
0.5% On Receipt of CC 1,13,556 4,685 1,18,241 1,136 1,17,105
10% On Plinth 22,71,123 93,697 23,64,821 22,711 23,42,109
10% on 3rd floor slab 22,71,123 93,697 23,64,821 22,711 23,42,109
10% on 6th floor slab 22,71,123 93,697 23,64,821 22,711 23,42,109
10% on 9th floor slab 22,71,123 93,697 23,64,821 22,711 23,42,109
10% on 12th floor slab 22,71,123 93,697 23,64,821 22,711 23,42,109
Final Slab 22,71,123 93,697 23,64,821 22,711 23,42,109
Total 2,33,50,843 10,13,483 2,57,67,000 2,27,112 2,55,39,888 25766999.87
0
OK
ESTIMATE
Flat No C0603
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,88,44,240 Rs. 7,84,526 1,88,442.40 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,88,442 188442.399 0
Rs. 20,26,029
96.93% 4.04%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,272 44,391 11,10,663 10,663 11,00,000
0.5% On Receipt of CC 94,221 3,923 98,144 942 97,202
10% On Plinth 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 3rd floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 6th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 9th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 12th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
Final Slab 18,84,424 78,453 19,62,877 18,844 19,44,032
Total 1,94,38,048 8,55,374 2,14,64,076 1,88,442 2,12,75,634 21464076.44
0
OK
ESTIMATE
Flat No C0604
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,89,68,173 Rs. 7,99,844 1,89,681.73 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,89,682 189681.7305 0
Rs. 20,48,783
96.88% 4.09%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,718 44,939 11,10,657 10,657 11,00,000
0.5% On Receipt of CC 94,841 3,999 98,840 948 97,892
10% On Plinth 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 3rd floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 6th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 9th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 12th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
Final Slab 18,96,817 79,984 19,76,802 18,968 19,57,834
Total 1,95,61,981 8,70,693 2,16,10,764 1,89,682 2,14,21,082 21610763.72
0
OK
ESTIMATE
Flat No C0701
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,88,75,223 Rs. 7,88,356 1,88,752.23 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,88,752 188752.2319 0
Rs. 20,31,717
96.92% 4.05%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,133 44,529 11,10,661 10,661 11,00,000
0.5% On Receipt of CC 94,376 3,942 98,318 944 97,374
10% On Plinth 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 3rd floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 6th floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 9th floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 12th floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
Final Slab 18,87,522 78,836 19,66,358 18,875 19,47,483
Total 1,94,69,031 8,59,204 2,15,00,748 1,88,752 2,13,11,996 21500748.26
0
OK
ESTIMATE
Flat No C0702
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,28,62,430 Rs. 9,55,661 2,28,624.30 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,28,624 228624.2963 0
Rs. 24,43,916
96.92% 4.05%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,56,851 56,717 14,13,569 13,569 14,00,000
0.5% On Receipt of CC 1,14,312 4,778 1,19,090 1,143 1,17,947
10% On Plinth 22,86,243 95,566 23,81,809 22,862 23,58,947
10% on 3rd floor slab 22,86,243 95,566 23,81,809 22,862 23,58,947
10% on 6th floor slab 22,86,243 95,566 23,81,809 22,862 23,58,947
10% on 9th floor slab 22,86,243 95,566 23,81,809 22,862 23,58,947
10% on 12th floor slab 22,86,243 95,566 23,81,809 22,862 23,58,947
Final Slab 22,86,243 95,566 23,81,809 22,862 23,58,947
Total 2,35,02,039 10,32,171 2,59,45,956 2,28,624 2,57,17,331 25945955.57
0
OK
ESTIMATE
Flat No C0703
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,89,68,173 Rs. 7,99,844 1,89,681.73 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,89,682 189681.7305 0
Rs. 20,48,783
96.88% 4.09%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,718 44,939 11,10,657 10,657 11,00,000
0.5% On Receipt of CC 94,841 3,999 98,840 948 97,892
10% On Plinth 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 3rd floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 6th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 9th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 12th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
Final Slab 18,96,817 79,984 19,76,802 18,968 19,57,834
Total 1,95,61,981 8,70,693 2,16,10,764 1,89,682 2,14,21,082 21610763.72
0
OK
ESTIMATE
Flat No C0704
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,90,92,106 Rs. 8,15,162 1,90,921.06 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,90,921 190921.062 0
Rs. 20,71,537
96.83% 4.13%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,173 45,479 11,10,652 10,652 11,00,000
0.5% On Receipt of CC 95,461 4,076 99,536 955 98,582
10% On Plinth 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 3rd floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 6th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 9th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 12th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
Final Slab 19,09,211 81,516 19,90,727 19,092 19,71,635
Total 1,96,85,914 8,86,011 2,17,57,451 1,90,921 2,15,66,530 21757450.99
0
OK
ESTIMATE
Flat No C0801
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,89,99,156 Rs. 8,03,674 1,89,991.56 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,89,992 189991.5634 0
Rs. 20,54,472
96.87% 4.10%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,581 45,075 11,10,656 10,656 11,00,000
0.5% On Receipt of CC 94,996 4,018 99,014 950 98,064
10% On Plinth 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 3rd floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 6th floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 9th floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 12th floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
Final Slab 18,99,916 80,367 19,80,283 18,999 19,61,284
Total 1,95,92,964 8,74,522 2,16,47,436 1,89,992 2,14,57,444 21647435.54
0
OK
ESTIMATE
Flat No C0802
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,30,13,626 Rs. 9,74,349 2,30,136.26 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,30,136 230136.2573 0
Rs. 24,71,676
96.87% 4.10%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,56,145 57,416 14,13,561 13,561 14,00,000
0.5% On Receipt of CC 1,15,068 4,872 1,19,940 1,151 1,18,789
10% On Plinth 23,01,363 97,435 23,98,797 23,014 23,75,784
10% on 3rd floor slab 23,01,363 97,435 23,98,797 23,014 23,75,784
10% on 6th floor slab 23,01,363 97,435 23,98,797 23,014 23,75,784
10% on 9th floor slab 23,01,363 97,435 23,98,797 23,014 23,75,784
10% on 12th floor slab 23,01,363 97,435 23,98,797 23,014 23,75,784
Final Slab 23,01,363 97,435 23,98,797 23,014 23,75,784
Total 2,36,53,235 10,50,859 2,61,24,911 2,30,136 2,58,94,775 26124911.28
0
OK
ESTIMATE
Flat No C0803
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,90,92,106 Rs. 8,15,162 1,90,921.06 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,90,921 190921.062 0
Rs. 20,71,537
96.83% 4.13%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,173 45,479 11,10,652 10,652 11,00,000
0.5% On Receipt of CC 95,461 4,076 99,536 955 98,582
10% On Plinth 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 3rd floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 6th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 9th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 12th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
Final Slab 19,09,211 81,516 19,90,727 19,092 19,71,635
Total 1,96,85,914 8,86,011 2,17,57,451 1,90,921 2,15,66,530 21757450.99
0
OK
ESTIMATE
Flat No C0804
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,92,16,039 Rs. 8,30,480 1,92,160.39 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,92,160 192160.3935 0
Rs. 20,94,291
96.78% 4.18%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,635 46,011 11,10,646 10,646 11,00,000
0.5% On Receipt of CC 96,080 4,152 1,00,233 961 99,272
10% On Plinth 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 3rd floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 6th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 9th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 12th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
Final Slab 19,21,604 83,048 20,04,652 19,216 19,85,436
Total 1,98,09,847 9,01,329 2,19,04,138 1,92,160 2,17,11,978 21904138.27
0
OK
ESTIMATE
Flat No C0901
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,91,23,089 Rs. 8,18,992 1,91,230.89 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,91,231 191230.8949 0
Rs. 20,77,226
96.82% 4.15%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,038 45,613 11,10,650 10,650 11,00,000
0.5% On Receipt of CC 95,615 4,095 99,710 956 98,754
10% On Plinth 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 3rd floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 6th floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 9th floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 12th floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
Final Slab 19,12,309 81,899 19,94,208 19,123 19,75,085
Total 1,97,16,897 8,89,840 2,17,94,123 1,91,231 2,16,02,892 21794122.81
0
OK
ESTIMATE
Flat No C0902
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,31,64,822 Rs. 9,93,037 2,31,648.22 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,31,648 231648.2183 0
Rs. 24,99,436
96.82% 4.15%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,55,449 58,106 14,13,554 13,554 14,00,000
0.5% On Receipt of CC 1,15,824 4,965 1,20,789 1,158 1,19,631
10% On Plinth 23,16,482 99,304 24,15,786 23,165 23,92,621
10% on 3rd floor slab 23,16,482 99,304 24,15,786 23,165 23,92,621
10% on 6th floor slab 23,16,482 99,304 24,15,786 23,165 23,92,621
10% on 9th floor slab 23,16,482 99,304 24,15,786 23,165 23,92,621
10% on 12th floor slab 23,16,482 99,304 24,15,786 23,165 23,92,621
Final Slab 23,16,482 99,304 24,15,786 23,165 23,92,621
Total 2,38,04,431 10,69,546 2,63,03,867 2,31,648 2,60,72,219 26303866.98
0
OK
ESTIMATE
Flat No C0903
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,92,16,039 Rs. 8,30,480 1,92,160.39 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,92,160 192160.3935 0
Rs. 20,94,291
96.78% 4.18%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,635 46,011 11,10,646 10,646 11,00,000
0.5% On Receipt of CC 96,080 4,152 1,00,233 961 99,272
10% On Plinth 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 3rd floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 6th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 9th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 12th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
Final Slab 19,21,604 83,048 20,04,652 19,216 19,85,436
Total 1,98,09,847 9,01,329 2,19,04,138 1,92,160 2,17,11,978 21904138.27
0
OK
ESTIMATE
Flat No C0904
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,93,39,973 Rs. 8,45,799 1,93,399.73 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,93,400 193399.725 0
Rs. 21,17,045
96.74% 4.23%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,104 46,537 11,10,641 10,641 11,00,000
0.5% On Receipt of CC 96,700 4,229 1,00,929 967 99,962
10% On Plinth 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 3rd floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 6th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 9th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 12th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
Final Slab 19,33,997 84,580 20,18,577 19,340 19,99,237
Total 1,99,33,780 9,16,647 2,20,50,826 1,93,400 2,18,57,426 22050825.55
0
OK
ESTIMATE
Flat No C1001
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,92,47,023 Rs. 8,34,310 1,92,470.23 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,92,470 192470.2264 0
Rs. 20,99,980
96.77% 4.19%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,502 46,143 11,10,645 10,645 11,00,000
0.5% On Receipt of CC 96,235 4,172 1,00,407 962 99,444
10% On Plinth 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 3rd floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 6th floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 9th floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 12th floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
Final Slab 19,24,702 83,431 20,08,133 19,247 19,88,886
Total 1,98,40,830 9,05,158 2,19,40,810 1,92,470 2,17,48,340 21940810.09
0
OK
ESTIMATE
Flat No C1002
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,33,16,018 Rs. 10,11,725 2,33,160.18 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,33,160 233160.1793 0
Rs. 25,27,195
96.77% 4.20%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,54,762 58,786 14,13,548 13,548 14,00,000
0.5% On Receipt of CC 1,16,580 5,059 1,21,639 1,166 1,20,473
10% On commencement of Excavation 23,31,602 1,01,172 24,32,774 23,316 24,09,458
10% On Plinth 23,31,602 1,01,172 24,32,774 23,316 24,09,458
10% on 3rd floor slab 23,31,602 1,01,172 24,32,774 23,316 24,09,458
10% on 6th floor slab 23,31,602 1,01,172 24,32,774 23,316 24,09,458
10% on 9th floor slab 23,31,602 1,01,172 24,32,774 23,316 24,09,458
10% on 12th floor slab 23,31,602 1,01,172 24,32,774 23,316 24,09,458
Final Slab 23,31,602 1,01,172 24,32,774 23,316 24,09,458
Total 2,39,55,627 10,88,234 2,64,82,823 2,33,160 2,62,49,663 26482822.68
0
OK
ESTIMATE
Flat No C1003
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,93,39,973 Rs. 8,45,799 1,93,399.73 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,93,400 193399.725 0
Rs. 21,17,045
96.74% 4.23%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,104 46,537 11,10,641 10,641 11,00,000
0.5% On Receipt of CC 96,700 4,229 1,00,929 967 99,962
10% On Plinth 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 3rd floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 6th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 9th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 12th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
Final Slab 19,33,997 84,580 20,18,577 19,340 19,99,237
Total 1,99,33,780 9,16,647 2,20,50,826 1,93,400 2,18,57,426 22050825.55
0
OK
ESTIMATE
Flat No C1004
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,94,63,906 Rs. 8,61,117 1,94,639.06 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,94,639 194639.0565 0
Rs. 21,39,799
96.69% 4.28%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,581 47,055 11,10,636 10,636 11,00,000
0.5% On Receipt of CC 97,320 4,306 1,01,625 973 1,00,652
10% On Plinth 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 3rd floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 6th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 9th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 12th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
Final Slab 19,46,391 86,112 20,32,502 19,464 20,13,038
Total 2,00,57,713 9,31,965 2,21,97,513 1,94,639 2,20,02,874 22197512.82
0
OK
ESTIMATE
Flat No C1101
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,93,70,956 Rs. 8,49,628 1,93,709.56 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,93,710 193709.5579 0
Rs. 21,22,734
96.72% 4.24%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,973 46,667 11,10,640 10,640 11,00,000
0.5% On Receipt of CC 96,855 4,248 1,01,103 969 1,00,134
10% On Plinth 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 3rd floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 6th floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 9th floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 12th floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
Final Slab 19,37,096 84,963 20,22,058 19,371 20,02,687
Total 1,99,64,763 9,20,477 2,20,87,497 1,93,710 2,18,93,788 22087497.37
0
OK
ESTIMATE
Flat No C1102
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,34,67,214 Rs. 10,30,413 2,34,672.14 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,34,672 234672.1403 0
Rs. 25,54,955
96.72% 4.25%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,54,085 59,456 14,13,541 13,541 14,00,000
0.5% On Receipt of CC 1,17,336 5,152 1,22,488 1,173 1,21,315
10% On Plinth 23,46,721 1,03,041 24,49,763 23,467 24,26,295
10% on 3rd floor slab 23,46,721 1,03,041 24,49,763 23,467 24,26,295
10% on 6th floor slab 23,46,721 1,03,041 24,49,763 23,467 24,26,295
10% on 9th floor slab 23,46,721 1,03,041 24,49,763 23,467 24,26,295
10% on 12th floor slab 23,46,721 1,03,041 24,49,763 23,467 24,26,295
Final Slab 23,46,721 1,03,041 24,49,763 23,467 24,26,295
Total 2,41,06,823 11,06,922 2,66,61,778 2,34,672 2,64,27,106 26661778.39
0
OK
ESTIMATE
Flat No C1103
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,94,63,906 Rs. 8,61,117 1,94,639.06 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,94,639 194639.0565 0
Rs. 21,39,799
96.69% 4.28%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,581 47,055 11,10,636 10,636 11,00,000
0.5% On Receipt of CC 97,320 4,306 1,01,625 973 1,00,652
10% On Plinth 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 3rd floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 6th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 9th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 12th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
Final Slab 19,46,391 86,112 20,32,502 19,464 20,13,038
Total 2,00,57,713 9,31,965 2,21,97,513 1,94,639 2,20,02,874 22197512.82
0
OK
ESTIMATE
Flat No C1104
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,95,87,839 Rs. 8,76,435 1,95,878.39 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,95,878 195878.388 0
Rs. 21,62,554
96.64% 4.32%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,065 47,566 11,10,631 10,631 11,00,000
0.5% On Receipt of CC 97,939 4,382 1,02,321 979 1,01,342
10% On Plinth 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 3rd floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 6th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 9th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 12th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
Final Slab 19,58,784 87,643 20,46,427 19,588 20,26,840
Total 2,01,81,646 9,47,283 2,23,44,200 1,95,878 2,21,48,322 22344200.1
0
OK
ESTIMATE
Flat No C1201
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,94,94,889 Rs. 8,64,946 1,94,948.89 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,94,949 194948.8894 0
Rs. 21,45,488
96.68% 4.29%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,451 47,183 11,10,635 10,635 11,00,000
0.5% On Receipt of CC 97,474 4,325 1,01,799 975 1,00,824
10% On Plinth 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 3rd floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 6th floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 9th floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 12th floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
Final Slab 19,49,489 86,495 20,35,984 19,495 20,16,489
Total 2,00,88,697 9,35,795 2,22,34,185 1,94,949 2,20,39,236 22234184.64
0
OK
ESTIMATE
Flat No C1202
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,36,18,410 Rs. 10,49,100 2,36,184.10 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,36,184 236184.1013 0
Rs. 25,82,715
96.67% 4.29%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,53,417 60,117 14,13,534 13,534 14,00,000
0.5% On Receipt of CC 1,18,092 5,246 1,23,338 1,181 1,22,157
10% On Plinth 23,61,841 1,04,910 24,66,751 23,618 24,43,133
10% on 3rd floor slab 23,61,841 1,04,910 24,66,751 23,618 24,43,133
10% on 6th floor slab 23,61,841 1,04,910 24,66,751 23,618 24,43,133
10% on 9th floor slab 23,61,841 1,04,910 24,66,751 23,618 24,43,133
10% on 12th floor slab 23,61,841 1,04,910 24,66,751 23,618 24,43,133
Final Slab 23,61,841 1,04,910 24,66,751 23,618 24,43,133
Total 2,42,58,020 11,25,610 2,68,40,734 2,36,184 2,66,04,550 26840734.09
0
OK
ESTIMATE
Flat No C1203
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,95,87,839 Rs. 8,76,435 1,95,878.39 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,95,878 195878.388 0
Rs. 21,62,554
96.64% 4.32%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,065 47,566 11,10,631 10,631 11,00,000
0.5% On Receipt of CC 97,939 4,382 1,02,321 979 1,01,342
10% On Plinth 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 3rd floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 6th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 9th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 12th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
Final Slab 19,58,784 87,643 20,46,427 19,588 20,26,840
Total 2,01,81,646 9,47,283 2,23,44,200 1,95,878 2,21,48,322 22344200.1
0
OK
ESTIMATE
Flat No C1204
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,97,11,772 Rs. 8,91,753 1,97,117.72 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,97,118 197117.7195 0
Rs. 21,85,308
96.60% 4.37%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,62,556 48,070 11,10,626 10,626 11,00,000
0.5% On Receipt of CC 98,559 4,459 1,03,018 986 1,02,032
10% On Plinth 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 3rd floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 6th floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 9th floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 12th floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
Final Slab 19,71,177 89,175 20,60,352 19,712 20,40,641
Total 2,03,05,580 9,62,601 2,24,90,887 1,97,118 2,22,93,770 22490887.38
0
OK
ESTIMATE
Flat No C1301
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,96,18,822 Rs. 8,80,264 1,96,188.22 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,96,188 196188.2209 0
Rs. 21,68,242
96.63% 4.34%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,62,937 47,692 11,10,629 10,629 11,00,000
0.5% On Receipt of CC 98,094 4,401 1,02,495 981 1,01,514
10% On Plinth 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 3rd floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 6th floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 9th floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 12th floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
Final Slab 19,61,882 88,026 20,49,909 19,619 20,30,290
Total 2,02,12,630 9,51,113 2,23,80,872 1,96,188 2,21,84,684 22380871.92
0
OK
ESTIMATE
Flat No C1302
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,37,69,606 Rs. 10,67,788 2,37,696.06 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,009 Rs. 31,396
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,609 Rs. 76,510 Rs. 7,16,119 0
On Actuals Rs. 2,37,696 237696.0623 0
Rs. 26,10,474
96.63% 4.34%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,52,758 60,769 14,13,528 13,528 14,00,000
0.5% On Receipt of CC 1,18,848 5,339 1,24,187 1,188 1,22,998
10% On Plinth 23,76,961 1,06,779 24,83,739 23,770 24,59,970
10% on 3rd floor slab 23,76,961 1,06,779 24,83,739 23,770 24,59,970
10% on 6th floor slab 23,76,961 1,06,779 24,83,739 23,770 24,59,970
10% on 9th floor slab 23,76,961 1,06,779 24,83,739 23,770 24,59,970
10% on 12th floor slab 23,76,961 1,06,779 24,83,739 23,770 24,59,970
Final Slab 23,76,961 1,06,779 24,83,739 23,770 24,59,970
Total 2,44,09,216 11,44,298 2,70,19,690 2,37,696 2,67,81,994 27019689.8
0
OK
ESTIMATE
Flat No C1303
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,97,11,772 Rs. 8,91,753 1,97,117.72 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,97,118 197117.7195 0
Rs. 21,85,308
96.60% 4.37%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,62,556 48,070 11,10,626 10,626 11,00,000
0.5% On Receipt of CC 98,559 4,459 1,03,018 986 1,02,032
10% On Plinth 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 3rd floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 6th floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 9th floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
10% on 12th floor slab 19,71,177 89,175 20,60,352 19,712 20,40,641
Final Slab 19,71,177 89,175 20,60,352 19,712 20,40,641
Total 2,03,05,580 9,62,601 2,24,90,887 1,97,118 2,22,93,770 22490887.38
0
OK
ESTIMATE
Flat No C1304
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,06,58,921 Rs. 7,81,495 2,06,589.21 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,40,194 Rs. 29,688
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,25,794 Rs. 74,802 Rs. 7,00,596 0
On Actuals Rs. 2,06,589 206589.2063 0
Rs. 21,35,832
97.29% 3.68%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,62,095 51,526 14,13,621 13,621 14,00,000
0.5% On Receipt of CC 1,03,295 3,907 1,07,202 1,033 1,06,169
10% On Plinth 20,65,892 78,150 21,44,042 20,659 21,23,383
10% on 3rd floor slab 20,65,892 78,150 21,44,042 20,659 21,23,383
10% on 6th floor slab 20,65,892 78,150 21,44,042 20,659 21,23,383
10% on 9th floor slab 20,65,892 78,150 21,44,042 20,659 21,23,383
10% on 12th floor slab 20,65,892 78,150 21,44,042 20,659 21,23,383
Final Slab 20,65,892 78,150 21,44,042 20,659 21,23,383
Total 2,12,84,714 8,56,297 2,34,20,547 2,06,589 2,32,13,958 23420546.87
0
OK
ESTIMATE
Flat No CG003
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View GR
Amount Service Tax
Rs. 1,81,00,641 Rs. 6,92,617 1,81,006.41 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,81,006 181006.41 0
Rs. 18,89,504
97.25% 3.72%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,763 40,934 11,10,698 10,698 11,00,000
0.5% On Receipt of CC 90,503 3,463 93,966 905 93,061
10% On Plinth 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 3rd floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 6th floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 9th floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 12th floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
Final Slab 18,10,064 69,262 18,79,326 18,101 18,61,225
Total 1,86,94,449 7,63,466 2,05,83,953 1,81,006 2,04,02,946 20583952.78
0
OK
ESTIMATE
Flat No CG004
Type of Flat 2 BHK
GARDEN
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,79,76,708 Rs. 6,77,299 1,79,767.08 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,79,767 179767.0785 0
Rs. 18,66,750
97.31% 3.67%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,70,376 40,328 11,10,704 10,704 11,00,000
0.5% On Receipt of CC 89,884 3,386 93,270 899 92,371
10% On Plinth 17,97,671 67,730 18,65,401 17,977 18,47,424
10% on 3rd floor slab 17,97,671 67,730 18,65,401 17,977 18,47,424
10% on 6th floor slab 17,97,671 67,730 18,65,401 17,977 18,47,424
10% on 9th floor slab 17,97,671 67,730 18,65,401 17,977 18,47,424
10% on 12th floor slab 17,97,671 67,730 18,65,401 17,977 18,47,424
Final Slab 17,97,671 67,730 18,65,401 17,977 18,47,424
Total 1,85,70,516 7,48,147 2,04,37,266 1,79,767 2,02,57,498 20437265.51
0
OK
ESTIMATE
Flat No D0101
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,81,31,624 Rs. 6,96,447 1,81,316.24 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,81,316 181316.2429 0
Rs. 18,95,193
97.24% 3.73%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,612 41,084 11,10,696 10,696 11,00,000
0.5% On Receipt of CC 90,658 3,482 94,140 907 93,234
10% On Plinth 18,13,162 69,645 18,82,807 18,132 18,64,675
10% on 3rd floor slab 18,13,162 69,645 18,82,807 18,132 18,64,675
10% on 6th floor slab 18,13,162 69,645 18,82,807 18,132 18,64,675
10% on 9th floor slab 18,13,162 69,645 18,82,807 18,132 18,64,675
10% on 12th floor slab 18,13,162 69,645 18,82,807 18,132 18,64,675
Final Slab 18,13,162 69,645 18,82,807 18,132 18,64,675
Total 1,87,25,432 7,67,295 2,06,20,625 1,81,316 2,04,39,308 20620624.6
0
OK
ESTIMATE
Flat No D0102
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,81,00,641 Rs. 6,92,617 1,81,006.41 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,81,006 181006.41 0
Rs. 18,89,504
97.25% 3.72%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,763 40,934 11,10,698 10,698 11,00,000
0.5% On Receipt of CC 90,503 3,463 93,966 905 93,061
10% On Plinth 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 3rd floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 6th floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 9th floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
10% on 12th floor slab 18,10,064 69,262 18,79,326 18,101 18,61,225
Final Slab 18,10,064 69,262 18,79,326 18,101 18,61,225
Total 1,86,94,449 7,63,466 2,05,83,953 1,81,006 2,04,02,946 20583952.78
0
OK
ESTIMATE
Flat No D0201
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,82,55,557 Rs. 7,11,765 1,82,555.57 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,82,556 182555.5744 0
Rs. 19,17,947
97.18% 3.79%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,011 41,680 11,10,690 10,690 11,00,000
0.5% On Receipt of CC 91,278 3,559 94,837 913 93,924
10% On Plinth 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 3rd floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 6th floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 9th floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
10% on 12th floor slab 18,25,556 71,176 18,96,732 18,256 18,78,477
Final Slab 18,25,556 71,176 18,96,732 18,256 18,78,477
Total 1,88,49,365 7,82,613 2,07,67,312 1,82,556 2,05,84,756 20767311.88
0
OK
ESTIMATE
Flat No D0202
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,21,06,216 Rs. 8,62,213 2,21,062.16 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,21,062 221062.1606 0
Rs. 23,05,095
97.18% 3.79%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,60,540 53,065 14,13,605 13,605 14,00,000
0.5% On Receipt of CC 1,10,531 4,311 1,14,842 1,105 1,13,737
10% On Plinth 22,10,622 86,221 22,96,843 22,106 22,74,737
10% on 3rd floor slab 22,10,622 86,221 22,96,843 22,106 22,74,737
10% on 6th floor slab 22,10,622 86,221 22,96,843 22,106 22,74,737
10% on 9th floor slab 22,10,622 86,221 22,96,843 22,106 22,74,737
10% on 12th floor slab 22,10,622 86,221 22,96,843 22,106 22,74,737
Final Slab 22,10,622 86,221 22,96,843 22,106 22,74,737
Total 2,27,45,823 9,38,722 2,50,50,918 2,21,062 2,48,29,856 25050917.79
0
OK
ESTIMATE
Flat No D0203
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,76,43,261 Rs. 6,75,092 1,76,432.61 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,76,433 176432.61 0
Rs. 18,43,858
97.25% 3.72%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,765 40,933 11,10,698 10,698 11,00,000
0.5% On Receipt of CC 88,216 3,375 91,592 882 90,710
10% On Plinth 17,64,326 67,509 18,31,835 17,643 18,14,192
10% on 3rd floor slab 17,64,326 67,509 18,31,835 17,643 18,14,192
10% on 6th floor slab 17,64,326 67,509 18,31,835 17,643 18,14,192
10% on 9th floor slab 17,64,326 67,509 18,31,835 17,643 18,14,192
10% on 12th floor slab 17,64,326 67,509 18,31,835 17,643 18,14,192
Final Slab 17,64,326 67,509 18,31,835 17,643 18,14,192
Total 1,82,31,580 7,45,262 2,00,75,438 1,76,433 1,98,99,005 20075438.07
0
OK
ESTIMATE
Flat No D0204
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,82,24,574 Rs. 7,07,935 1,82,245.74 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,82,246 182245.7415 0
Rs. 19,12,258
97.20% 3.78%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,160 41,532 11,10,692 10,692 11,00,000
0.5% On Receipt of CC 91,123 3,540 94,663 911 93,751
10% On Plinth 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 3rd floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 6th floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 9th floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
10% on 12th floor slab 18,22,457 70,794 18,93,251 18,225 18,75,026
Final Slab 18,22,457 70,794 18,93,251 18,225 18,75,026
Total 1,88,18,382 7,78,784 2,07,30,640 1,82,246 2,05,48,394 20730640.06
0
OK
ESTIMATE
Flat No D0301
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,83,79,491 Rs. 7,27,083 1,83,794.91 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,83,795 183794.9059 0
Rs. 19,40,701
97.13% 3.84%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,68,418 42,266 11,10,684 10,684 11,00,000
0.5% On Receipt of CC 91,897 3,635 95,533 919 94,614
10% On Plinth 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 3rd floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 6th floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 9th floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
10% on 12th floor slab 18,37,949 72,708 19,10,657 18,379 18,92,278
Final Slab 18,37,949 72,708 19,10,657 18,379 18,92,278
Total 1,89,73,298 7,97,931 2,09,13,999 1,83,795 2,07,30,204 20913999.16
0
OK
ESTIMATE
Flat No D0302
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,22,57,411 Rs. 8,80,900 2,22,574.11 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,22,574 222574.1051 0
Rs. 23,32,854
97.13% 3.84%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,59,781 53,817 14,13,598 13,598 14,00,000
0.5% On Receipt of CC 1,11,287 4,405 1,15,692 1,113 1,14,579
10% On Plinth 22,25,741 88,090 23,13,831 22,257 22,91,574
10% on 3rd floor slab 22,25,741 88,090 23,13,831 22,257 22,91,574
10% on 6th floor slab 22,25,741 88,090 23,13,831 22,257 22,91,574
10% on 9th floor slab 22,25,741 88,090 23,13,831 22,257 22,91,574
10% on 12th floor slab 22,25,741 88,090 23,13,831 22,257 22,91,574
Final Slab 22,25,741 88,090 23,13,831 22,257 22,91,574
Total 2,28,97,017 9,57,410 2,52,29,872 2,22,574 2,50,07,297 25229871.54
0
OK
ESTIMATE
Flat No D0303
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,77,63,927 Rs. 6,90,007 1,77,639.27 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,77,639 177639.2715 0
Rs. 18,66,012
97.20% 3.78%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,69,162 41,530 11,10,692 10,692 11,00,000
0.5% On Receipt of CC 88,820 3,450 92,270 888 91,381
10% On Plinth 17,76,393 69,001 18,45,393 17,764 18,27,629
10% on 3rd floor slab 17,76,393 69,001 18,45,393 17,764 18,27,629
10% on 6th floor slab 17,76,393 69,001 18,45,393 17,764 18,27,629
10% on 9th floor slab 17,76,393 69,001 18,45,393 17,764 18,27,629
10% on 12th floor slab 17,76,393 69,001 18,45,393 17,764 18,27,629
Final Slab 17,76,393 69,001 18,45,393 17,764 18,27,629
Total 1,83,52,246 7,60,177 2,02,18,259 1,77,639 2,00,40,619 20218258.52
0
OK
ESTIMATE
Flat No D0304
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,83,48,507 Rs. 7,23,253 1,83,485.07 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,83,485 183485.073 0
Rs. 19,35,012
97.14% 3.83%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,68,565 42,120 11,10,686 10,686 11,00,000
0.5% On Receipt of CC 91,743 3,616 95,359 917 94,441
10% On Plinth 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 3rd floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 6th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 9th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
10% on 12th floor slab 18,34,851 72,325 19,07,176 18,349 18,88,828
Final Slab 18,34,851 72,325 19,07,176 18,349 18,88,828
Total 1,89,42,315 7,94,102 2,08,77,327 1,83,485 2,06,93,842 20877327.34
0
OK
ESTIMATE
Flat No D0401
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,85,03,424 Rs. 7,42,401 1,85,034.24 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,85,034 185034.2374 0
Rs. 19,63,455
97.08% 3.89%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,834 42,844 11,10,678 10,678 11,00,000
0.5% On Receipt of CC 92,517 3,712 96,229 925 95,304
10% On Plinth 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 3rd floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 6th floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 9th floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
10% on 12th floor slab 18,50,342 74,240 19,24,582 18,503 19,06,079
Final Slab 18,50,342 74,240 19,24,582 18,503 19,06,079
Total 1,90,97,231 8,13,250 2,10,60,686 1,85,034 2,08,75,652 21060686.43
0
OK
ESTIMATE
Flat No D0402
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,24,08,605 Rs. 8,99,588 2,24,086.05 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,24,086 224086.0496 0
Rs. 23,60,614
97.07% 3.90%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,59,032 54,558 14,13,590 13,590 14,00,000
0.5% On Receipt of CC 1,12,043 4,498 1,16,541 1,120 1,15,421
10% On Plinth 22,40,860 89,959 23,30,819 22,409 23,08,411
10% on 3rd floor slab 22,40,860 89,959 23,30,819 22,409 23,08,411
10% on 6th floor slab 22,40,860 89,959 23,30,819 22,409 23,08,411
10% on 9th floor slab 22,40,860 89,959 23,30,819 22,409 23,08,411
10% on 12th floor slab 22,40,860 89,959 23,30,819 22,409 23,08,411
Final Slab 22,40,860 89,959 23,30,819 22,409 23,08,411
Total 2,30,48,212 9,76,097 2,54,08,825 2,24,086 2,51,84,739 25408825.29
0
OK
ESTIMATE
Flat No D0403
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,78,84,593 Rs. 7,04,921 1,78,845.93 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,78,846 178845.933 0
Rs. 18,88,167
97.14% 3.83%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,68,568 42,118 11,10,686 10,686 11,00,000
0.5% On Receipt of CC 89,423 3,525 92,948 894 92,053
10% On Plinth 17,88,459 70,492 18,58,951 17,885 18,41,067
10% on 3rd floor slab 17,88,459 70,492 18,58,951 17,885 18,41,067
10% on 6th floor slab 17,88,459 70,492 18,58,951 17,885 18,41,067
10% on 9th floor slab 17,88,459 70,492 18,58,951 17,885 18,41,067
10% on 12th floor slab 17,88,459 70,492 18,58,951 17,885 18,41,067
Final Slab 17,88,459 70,492 18,58,951 17,885 18,41,067
Total 1,84,72,912 7,75,091 2,03,61,079 1,78,846 2,01,82,233 20361078.98
0
OK
ESTIMATE
Flat No D0404
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,84,72,440 Rs. 7,38,572 1,84,724.40 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,84,724 184724.4045 0
Rs. 19,57,766
97.09% 3.88%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,979 42,700 11,10,680 10,680 11,00,000
0.5% On Receipt of CC 92,362 3,693 96,055 924 95,131
10% On Plinth 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 3rd floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 6th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 9th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
10% on 12th floor slab 18,47,244 73,857 19,21,101 18,472 19,02,629
Final Slab 18,47,244 73,857 19,21,101 18,472 19,02,629
Total 1,90,66,248 8,09,420 2,10,24,015 1,84,724 2,08,39,290 21024014.61
0
OK
ESTIMATE
Flat No D0501
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,86,27,357 Rs. 7,57,719 1,86,273.57 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,86,274 186273.5689 0
Rs. 19,86,209
97.02% 3.95%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,259 43,414 11,10,673 10,673 11,00,000
0.5% On Receipt of CC 93,137 3,789 96,925 931 95,994
10% On Plinth 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 3rd floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 6th floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 9th floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
10% on 12th floor slab 18,62,736 75,772 19,38,508 18,627 19,19,880
Final Slab 18,62,736 75,772 19,38,508 18,627 19,19,880
Total 1,92,21,165 8,28,568 2,12,07,374 1,86,274 2,10,21,100 21207373.71
0
OK
ESTIMATE
Flat No D0502
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,25,59,799 Rs. 9,18,276 2,25,597.99 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,25,598 225597.9941 0
Rs. 23,88,373
97.02% 3.95%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,58,295 55,288 14,13,583 13,583 14,00,000
0.5% On Receipt of CC 1,12,799 4,591 1,17,390 1,128 1,16,262
10% On Plinth 22,55,980 91,828 23,47,808 22,560 23,25,248
10% on 3rd floor slab 22,55,980 91,828 23,47,808 22,560 23,25,248
10% on 6th floor slab 22,55,980 91,828 23,47,808 22,560 23,25,248
10% on 9th floor slab 22,55,980 91,828 23,47,808 22,560 23,25,248
10% on 12th floor slab 22,55,980 91,828 23,47,808 22,560 23,25,248
Final Slab 22,55,980 91,828 23,47,808 22,560 23,25,248
Total 2,31,99,406 9,94,785 2,55,87,779 2,25,598 2,53,62,181 25587779.04
0
OK
ESTIMATE
Flat No D0503
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,80,05,259 Rs. 7,19,835 1,80,052.59 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,80,053 180052.5945 0
Rs. 19,10,321
97.09% 3.88%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,983 42,697 11,10,680 10,680 11,00,000
0.5% On Receipt of CC 90,026 3,599 93,625 900 92,725
10% On Plinth 18,00,526 71,984 18,72,509 18,005 18,54,504
10% on 3rd floor slab 18,00,526 71,984 18,72,509 18,005 18,54,504
10% on 6th floor slab 18,00,526 71,984 18,72,509 18,005 18,54,504
10% on 9th floor slab 18,00,526 71,984 18,72,509 18,005 18,54,504
10% on 12th floor slab 18,00,526 71,984 18,72,509 18,005 18,54,504
Final Slab 18,00,526 71,984 18,72,509 18,005 18,54,504
Total 1,85,93,579 7,90,005 2,05,03,899 1,80,053 2,03,23,847 20503899.43
0
OK
ESTIMATE
Flat No D0504
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,85,96,374 Rs. 7,53,890 1,85,963.74 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,85,964 185963.736 0
Rs. 19,80,521
97.04% 3.93%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,402 43,272 11,10,674 10,674 11,00,000
0.5% On Receipt of CC 92,982 3,769 96,751 930 95,821
10% On Plinth 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 3rd floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 6th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 9th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
10% on 12th floor slab 18,59,637 75,389 19,35,026 18,596 19,16,430
Final Slab 18,59,637 75,389 19,35,026 18,596 19,16,430
Total 1,91,90,181 8,24,738 2,11,70,702 1,85,964 2,09,84,738 21170701.89
0
OK
ESTIMATE
Flat No D0601
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,87,51,290 Rs. 7,73,037 1,87,512.90 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,87,513 187512.9004 0
Rs. 20,08,963
96.97% 4.00%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,692 43,975 11,10,667 10,667 11,00,000
0.5% On Receipt of CC 93,756 3,865 97,622 938 96,684
10% On Plinth 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 3rd floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 6th floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 9th floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
10% on 12th floor slab 18,75,129 77,304 19,52,433 18,751 19,33,681
Final Slab 18,75,129 77,304 19,52,433 18,751 19,33,681
Total 1,93,45,098 8,43,886 2,13,54,061 1,87,513 2,11,66,548 21354060.98
0
OK
ESTIMATE
Flat No D0602
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,27,10,994 Rs. 9,36,963 2,27,109.94 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,27,110 227109.9386 0
Rs. 24,16,132
96.97% 4.00%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,57,568 56,008 14,13,576 13,576 14,00,000
0.5% On Receipt of CC 1,13,555 4,685 1,18,240 1,136 1,17,104
10% On Plinth 22,71,099 93,696 23,64,796 22,711 23,42,085
10% on 3rd floor slab 22,71,099 93,696 23,64,796 22,711 23,42,085
10% on 6th floor slab 22,71,099 93,696 23,64,796 22,711 23,42,085
10% on 9th floor slab 22,71,099 93,696 23,64,796 22,711 23,42,085
10% on 12th floor slab 22,71,099 93,696 23,64,796 22,711 23,42,085
Final Slab 22,71,099 93,696 23,64,796 22,711 23,42,085
Total 2,33,50,601 10,13,473 2,57,66,733 2,27,110 2,55,39,623 25766732.79
0
OK
ESTIMATE
Flat No D0603
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,81,25,926 Rs. 7,34,750 1,81,259.26 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,81,259 181259.256 0
Rs. 19,32,475
97.04% 3.93%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,67,406 43,268 11,10,674 10,674 11,00,000
0.5% On Receipt of CC 90,630 3,674 94,303 906 93,397
10% On Plinth 18,12,593 73,475 18,86,068 18,126 18,67,942
10% on 3rd floor slab 18,12,593 73,475 18,86,068 18,126 18,67,942
10% on 6th floor slab 18,12,593 73,475 18,86,068 18,126 18,67,942
10% on 9th floor slab 18,12,593 73,475 18,86,068 18,126 18,67,942
10% on 12th floor slab 18,12,593 73,475 18,86,068 18,126 18,67,942
Final Slab 18,12,593 73,475 18,86,068 18,126 18,67,942
Total 1,87,14,245 8,04,920 2,06,46,720 1,81,259 2,04,65,461 20646719.89
0
OK
ESTIMATE
Flat No D0604
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,87,20,307 Rs. 7,69,208 1,87,203.07 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,87,203 187203.0675 0
Rs. 20,03,275
96.98% 3.99%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,833 43,836 11,10,668 10,668 11,00,000
0.5% On Receipt of CC 93,602 3,846 97,448 936 96,512
10% On Plinth 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 3rd floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 6th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 9th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
10% on 12th floor slab 18,72,031 76,921 19,48,951 18,720 19,30,231
Final Slab 18,72,031 76,921 19,48,951 18,720 19,30,231
Total 1,93,14,114 8,40,056 2,13,17,389 1,87,203 2,11,30,186 21317389.16
0
OK
ESTIMATE
Flat No D0701
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,88,75,223 Rs. 7,88,356 1,88,752.23 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,88,752 188752.2319 0
Rs. 20,31,717
96.92% 4.05%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,133 44,529 11,10,661 10,661 11,00,000
0.5% On Receipt of CC 94,376 3,942 98,318 944 97,374
10% On Plinth 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 3rd floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 6th floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 9th floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
10% on 12th floor slab 18,87,522 78,836 19,66,358 18,875 19,47,483
Final Slab 18,87,522 78,836 19,66,358 18,875 19,47,483
Total 1,94,69,031 8,59,204 2,15,00,748 1,88,752 2,13,11,996 21500748.26
0
OK
ESTIMATE
Flat No D0702
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,28,62,188 Rs. 9,55,651 2,28,621.88 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,28,622 228621.8831 0
Rs. 24,43,892
96.92% 4.05%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,56,851 56,717 14,13,569 13,569 14,00,000
0.5% On Receipt of CC 1,14,311 4,778 1,19,089 1,143 1,17,946
10% On Plinth 22,86,219 95,565 23,81,784 22,862 23,58,922
10% on 3rd floor slab 22,86,219 95,565 23,81,784 22,862 23,58,922
10% on 6th floor slab 22,86,219 95,565 23,81,784 22,862 23,58,922
10% on 9th floor slab 22,86,219 95,565 23,81,784 22,862 23,58,922
10% on 12th floor slab 22,86,219 95,565 23,81,784 22,862 23,58,922
Final Slab 22,86,219 95,565 23,81,784 22,862 23,58,922
Total 2,35,01,795 10,32,160 2,59,45,687 2,28,622 2,57,17,065 25945686.54
0
OK
ESTIMATE
Flat No D0703
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,82,46,592 Rs. 7,49,664 1,82,465.92 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,82,466 182465.9175 0
Rs. 19,54,629
96.99% 3.98%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,837 43,831 11,10,668 10,668 11,00,000
0.5% On Receipt of CC 91,233 3,748 94,981 912 94,069
10% On Plinth 18,24,659 74,966 18,99,626 18,247 18,81,379
10% on 3rd floor slab 18,24,659 74,966 18,99,626 18,247 18,81,379
10% on 6th floor slab 18,24,659 74,966 18,99,626 18,247 18,81,379
10% on 9th floor slab 18,24,659 74,966 18,99,626 18,247 18,81,379
10% on 12th floor slab 18,24,659 74,966 18,99,626 18,247 18,81,379
Final Slab 18,24,659 74,966 18,99,626 18,247 18,81,379
Total 1,88,34,911 8,19,834 2,07,89,540 1,82,466 2,06,07,074 20789540.34
0
OK
ESTIMATE
Flat No D0704
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,88,44,240 Rs. 7,84,526 1,88,442.40 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,88,442 188442.399 0
Rs. 20,26,029
96.93% 4.04%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,272 44,391 11,10,663 10,663 11,00,000
0.5% On Receipt of CC 94,221 3,923 98,144 942 97,202
10% On Plinth 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 3rd floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 6th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 9th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
10% on 12th floor slab 18,84,424 78,453 19,62,877 18,844 19,44,032
Final Slab 18,84,424 78,453 19,62,877 18,844 19,44,032
Total 1,94,38,048 8,55,374 2,14,64,076 1,88,442 2,12,75,634 21464076.44
0
OK
ESTIMATE
Flat No D0801
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,89,99,156 Rs. 8,03,674 1,89,991.56 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,89,992 189991.5634 0
Rs. 20,54,472
96.87% 4.10%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,581 45,075 11,10,656 10,656 11,00,000
0.5% On Receipt of CC 94,996 4,018 99,014 950 98,064
10% On Plinth 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 3rd floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 6th floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 9th floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
10% on 12th floor slab 18,99,916 80,367 19,80,283 18,999 19,61,284
Final Slab 18,99,916 80,367 19,80,283 18,999 19,61,284
Total 1,95,92,964 8,74,522 2,16,47,436 1,89,992 2,14,57,444 21647435.54
0
OK
ESTIMATE
Flat No D0802
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,30,13,383 Rs. 9,74,339 2,30,133.83 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,30,134 230133.8276 0
Rs. 24,71,651
96.87% 4.10%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,56,145 57,416 14,13,561 13,561 14,00,000
0.5% On Receipt of CC 1,15,067 4,872 1,19,939 1,151 1,18,788
10% On Plinth 23,01,338 97,434 23,98,772 23,013 23,75,759
10% on 3rd floor slab 23,01,338 97,434 23,98,772 23,013 23,75,759
10% on 6th floor slab 23,01,338 97,434 23,98,772 23,013 23,75,759
10% on 9th floor slab 23,01,338 97,434 23,98,772 23,013 23,75,759
10% on 12th floor slab 23,01,338 97,434 23,98,772 23,013 23,75,759
Final Slab 23,01,338 97,434 23,98,772 23,013 23,75,759
Total 2,36,52,989 10,50,848 2,61,24,640 2,30,134 2,58,94,506 26124640.29
0
OK
ESTIMATE
Flat No D0803
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,83,67,258 Rs. 7,64,578 1,83,672.58 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,83,673 183672.579 0
Rs. 19,76,784
96.93% 4.04%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,66,277 44,386 11,10,663 10,663 11,00,000
0.5% On Receipt of CC 91,836 3,823 95,659 918 94,741
10% On Plinth 18,36,726 76,458 19,13,184 18,367 18,94,816
10% on 3rd floor slab 18,36,726 76,458 19,13,184 18,367 18,94,816
10% on 6th floor slab 18,36,726 76,458 19,13,184 18,367 18,94,816
10% on 9th floor slab 18,36,726 76,458 19,13,184 18,367 18,94,816
10% on 12th floor slab 18,36,726 76,458 19,13,184 18,367 18,94,816
Final Slab 18,36,726 76,458 19,13,184 18,367 18,94,816
Total 1,89,55,577 8,34,748 2,09,32,361 1,83,673 2,07,48,688 20932360.8
0
OK
ESTIMATE
Flat No D0804
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,89,68,173 Rs. 7,99,844 1,89,681.73 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,89,682 189681.7305 0
Rs. 20,48,783
96.88% 4.09%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,718 44,939 11,10,657 10,657 11,00,000
0.5% On Receipt of CC 94,841 3,999 98,840 948 97,892
10% On Plinth 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 3rd floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 6th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 9th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
10% on 12th floor slab 18,96,817 79,984 19,76,802 18,968 19,57,834
Final Slab 18,96,817 79,984 19,76,802 18,968 19,57,834
Total 1,95,61,981 8,70,693 2,16,10,764 1,89,682 2,14,21,082 21610763.72
0
OK
ESTIMATE
Flat No D0901
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,91,23,089 Rs. 8,18,992 1,91,230.89 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,91,231 191230.8949 0
Rs. 20,77,226
96.82% 4.15%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,038 45,613 11,10,650 10,650 11,00,000
0.5% On Receipt of CC 95,615 4,095 99,710 956 98,754
10% On Plinth 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 3rd floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 6th floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 9th floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
10% on 12th floor slab 19,12,309 81,899 19,94,208 19,123 19,75,085
Final Slab 19,12,309 81,899 19,94,208 19,123 19,75,085
Total 1,97,16,897 8,89,840 2,17,94,123 1,91,231 2,16,02,892 21794122.81
0
OK
ESTIMATE
Flat No D0902
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,31,64,577 Rs. 9,93,026 2,31,645.77 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,31,646 231645.7721 0
Rs. 24,99,410
96.82% 4.15%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,55,449 58,106 14,13,554 13,554 14,00,000
0.5% On Receipt of CC 1,15,823 4,965 1,20,788 1,158 1,19,630
10% On Plinth 23,16,458 99,303 24,15,760 23,165 23,92,596
10% on 3rd floor slab 23,16,458 99,303 24,15,760 23,165 23,92,596
10% on 6th floor slab 23,16,458 99,303 24,15,760 23,165 23,92,596
10% on 9th floor slab 23,16,458 99,303 24,15,760 23,165 23,92,596
10% on 12th floor slab 23,16,458 99,303 24,15,760 23,165 23,92,596
Final Slab 23,16,458 99,303 24,15,760 23,165 23,92,596
Total 2,38,04,184 10,69,536 2,63,03,594 2,31,646 2,60,71,948 26303594.04
0
OK
ESTIMATE
Flat No D0903
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,84,87,924 Rs. 7,79,493 1,84,879.24 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,84,879 184879.2405 0
Rs. 19,98,938
96.88% 4.08%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,724 44,933 11,10,657 10,657 11,00,000
0.5% On Receipt of CC 92,440 3,897 96,337 924 95,413
10% On Plinth 18,48,792 77,949 19,26,742 18,488 19,08,254
10% on 3rd floor slab 18,48,792 77,949 19,26,742 18,488 19,08,254
10% on 6th floor slab 18,48,792 77,949 19,26,742 18,488 19,08,254
10% on 9th floor slab 18,48,792 77,949 19,26,742 18,488 19,08,254
10% on 12th floor slab 18,48,792 77,949 19,26,742 18,488 19,08,254
Final Slab 18,48,792 77,949 19,26,742 18,488 19,08,254
Total 1,90,76,243 8,49,663 2,10,75,181 1,84,879 2,08,90,302 21075181.25
0
OK
ESTIMATE
Flat No D0904
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,90,92,106 Rs. 8,15,162 1,90,921.06 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,90,921 190921.062 0
Rs. 20,71,537
96.83% 4.13%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,173 45,479 11,10,652 10,652 11,00,000
0.5% On Receipt of CC 95,461 4,076 99,536 955 98,582
10% On Plinth 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 3rd floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 6th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 9th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
10% on 12th floor slab 19,09,211 81,516 19,90,727 19,092 19,71,635
Final Slab 19,09,211 81,516 19,90,727 19,092 19,71,635
Total 1,96,85,914 8,86,011 2,17,57,451 1,90,921 2,15,66,530 21757450.99
0
OK
ESTIMATE
Flat No D1001
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,92,47,023 Rs. 8,34,310 1,92,470.23 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,92,470 192470.2264 0
Rs. 20,99,980
96.77% 4.19%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,502 46,143 11,10,645 10,645 11,00,000
0.5% On Receipt of CC 96,235 4,172 1,00,407 962 99,444
10% On Plinth 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 3rd floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 6th floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 9th floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
10% on 12th floor slab 19,24,702 83,431 20,08,133 19,247 19,88,886
Final Slab 19,24,702 83,431 20,08,133 19,247 19,88,886
Total 1,98,40,830 9,05,158 2,19,40,810 1,92,470 2,17,48,340 21940810.09
0
OK
ESTIMATE
Flat No D1002
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,33,15,772 Rs. 10,11,714 2,33,157.72 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,33,158 233157.7166 0
Rs. 25,27,169
96.77% 4.20%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,54,762 58,786 14,13,548 13,548 14,00,000
0.5% On Receipt of CC 1,16,579 5,059 1,21,637 1,166 1,20,472
10% On Plinth 23,31,577 1,01,171 24,32,749 23,316 24,09,433
10% on 3rd floor slab 23,31,577 1,01,171 24,32,749 23,316 24,09,433
10% on 6th floor slab 23,31,577 1,01,171 24,32,749 23,316 24,09,433
10% on 9th floor slab 23,31,577 1,01,171 24,32,749 23,316 24,09,433
10% on 12th floor slab 23,31,577 1,01,171 24,32,749 23,316 24,09,433
Final Slab 23,31,577 1,01,171 24,32,749 23,316 24,09,433
Total 2,39,55,378 10,88,223 2,64,82,548 2,33,158 2,62,49,390 26482547.79
0
OK
ESTIMATE
Flat No D1003
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,86,08,590 Rs. 7,94,407 1,86,085.90 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,86,086 186085.902 0
Rs. 20,21,092
96.83% 4.13%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,65,179 45,473 11,10,652 10,652 11,00,000
0.5% On Receipt of CC 93,043 3,972 97,015 930 96,085
10% On Plinth 18,60,859 79,441 19,40,300 18,609 19,21,691
10% on 3rd floor slab 18,60,859 79,441 19,40,300 18,609 19,21,691
10% on 6th floor slab 18,60,859 79,441 19,40,300 18,609 19,21,691
10% on 9th floor slab 18,60,859 79,441 19,40,300 18,609 19,21,691
10% on 12th floor slab 18,60,859 79,441 19,40,300 18,609 19,21,691
Final Slab 18,60,859 79,441 19,40,300 18,609 19,21,691
Total 1,91,96,909 8,64,577 2,12,18,002 1,86,086 2,10,31,916 21218001.71
0
OK
ESTIMATE
Flat No D1004
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,92,16,039 Rs. 8,30,480 1,92,160.39 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,92,160 192160.3935 0
Rs. 20,94,291
96.78% 4.18%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,635 46,011 11,10,646 10,646 11,00,000
0.5% On Receipt of CC 96,080 4,152 1,00,233 961 99,272
10% On Plinth 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 3rd floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 6th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 9th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
10% on 12th floor slab 19,21,604 83,048 20,04,652 19,216 19,85,436
Final Slab 19,21,604 83,048 20,04,652 19,216 19,85,436
Total 1,98,09,847 9,01,329 2,19,04,138 1,92,160 2,17,11,978 21904138.27
0
OK
ESTIMATE
Flat No D1101
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,93,70,956 Rs. 8,49,628 1,93,709.56 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,93,710 193709.5579 0
Rs. 21,22,734
96.72% 4.24%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,973 46,667 11,10,640 10,640 11,00,000
0.5% On Receipt of CC 96,855 4,248 1,01,103 969 1,00,134
10% On Plinth 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 3rd floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 6th floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 9th floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
10% on 12th floor slab 19,37,096 84,963 20,22,058 19,371 20,02,687
Final Slab 19,37,096 84,963 20,22,058 19,371 20,02,687
Total 1,99,64,763 9,20,477 2,20,87,497 1,93,710 2,18,93,788 22087497.37
0
OK
ESTIMATE
Flat No D1102
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,34,66,966 Rs. 10,30,402 2,34,669.66 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,34,670 234669.6611 0
Rs. 25,54,929
96.72% 4.25%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,54,085 59,456 14,13,541 13,541 14,00,000
0.5% On Receipt of CC 1,17,335 5,152 1,22,487 1,173 1,21,313
10% On Plinth 23,46,697 1,03,040 24,49,737 23,467 24,26,270
10% on 3rd floor slab 23,46,697 1,03,040 24,49,737 23,467 24,26,270
10% on 6th floor slab 23,46,697 1,03,040 24,49,737 23,467 24,26,270
10% on 9th floor slab 23,46,697 1,03,040 24,49,737 23,467 24,26,270
10% on 12th floor slab 23,46,697 1,03,040 24,49,737 23,467 24,26,270
Final Slab 23,46,697 1,03,040 24,49,737 23,467 24,26,270
Total 2,41,06,573 11,06,911 2,66,61,502 2,34,670 2,64,26,832 26661501.55
0
OK
ESTIMATE
Flat No D1103
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,87,29,256 Rs. 8,09,321 1,87,292.56 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,87,293 187292.5635 0
Rs. 20,43,247
96.79% 4.18%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,642 46,005 11,10,646 10,646 11,00,000
0.5% On Receipt of CC 93,646 4,047 97,693 936 96,756
10% On Plinth 18,72,926 80,932 19,53,858 18,729 19,35,129
10% on 3rd floor slab 18,72,926 80,932 19,53,858 18,729 19,35,129
10% on 6th floor slab 18,72,926 80,932 19,53,858 18,729 19,35,129
10% on 9th floor slab 18,72,926 80,932 19,53,858 18,729 19,35,129
10% on 12th floor slab 18,72,926 80,932 19,53,858 18,729 19,35,129
Final Slab 18,72,926 80,932 19,53,858 18,729 19,35,129
Total 1,93,17,575 8,79,491 2,13,60,822 1,87,293 2,11,73,530 21360822.16
0
OK
ESTIMATE
Flat No D1104
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,93,39,973 Rs. 8,45,799 1,93,399.73 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,93,400 193399.725 0
Rs. 21,17,045
96.74% 4.23%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,104 46,537 11,10,641 10,641 11,00,000
0.5% On Receipt of CC 96,700 4,229 1,00,929 967 99,962
10% On Plinth 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 3rd floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 6th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 9th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
10% on 12th floor slab 19,33,997 84,580 20,18,577 19,340 19,99,237
Final Slab 19,33,997 84,580 20,18,577 19,340 19,99,237
Total 1,99,33,780 9,16,647 2,20,50,826 1,93,400 2,18,57,426 22050825.55
0
OK
ESTIMATE
Flat No D1201
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,94,94,889 Rs. 8,64,946 1,94,948.89 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,94,949 194948.8894 0
Rs. 21,45,488
96.68% 4.29%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,451 47,183 11,10,635 10,635 11,00,000
0.5% On Receipt of CC 97,474 4,325 1,01,799 975 1,00,824
10% On Plinth 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 3rd floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 6th floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 9th floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
10% on 12th floor slab 19,49,489 86,495 20,35,984 19,495 20,16,489
Final Slab 19,49,489 86,495 20,35,984 19,495 20,16,489
Total 2,00,88,697 9,35,795 2,22,34,185 1,94,949 2,20,39,236 22234184.64
0
OK
ESTIMATE
Flat No D1202
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,36,18,161 Rs. 10,49,089 2,36,181.61 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,36,182 236181.6056 0
Rs. 25,82,688
96.67% 4.29%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,53,417 60,117 14,13,534 13,534 14,00,000
0.5% On Receipt of CC 1,18,091 5,245 1,23,336 1,181 1,22,155
10% On Plinth 23,61,816 1,04,909 24,66,725 23,618 24,43,107
10% on 3rd floor slab 23,61,816 1,04,909 24,66,725 23,618 24,43,107
10% on 6th floor slab 23,61,816 1,04,909 24,66,725 23,618 24,43,107
10% on 9th floor slab 23,61,816 1,04,909 24,66,725 23,618 24,43,107
10% on 12th floor slab 23,61,816 1,04,909 24,66,725 23,618 24,43,107
Final Slab 23,61,816 1,04,909 24,66,725 23,618 24,43,107
Total 2,42,57,767 11,25,598 2,68,40,455 2,36,182 2,66,04,274 26840455.3
0
OK
ESTIMATE
Flat No D1203
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,88,49,923 Rs. 8,24,236 1,88,499.23 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,88,499 188499.225 0
Rs. 20,65,401
96.74% 4.23%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,64,112 46,530 11,10,641 10,641 11,00,000
0.5% On Receipt of CC 94,250 4,121 98,371 942 97,428
10% On Plinth 18,84,992 82,424 19,67,416 18,850 19,48,566
10% on 3rd floor slab 18,84,992 82,424 19,67,416 18,850 19,48,566
10% on 6th floor slab 18,84,992 82,424 19,67,416 18,850 19,48,566
10% on 9th floor slab 18,84,992 82,424 19,67,416 18,850 19,48,566
10% on 12th floor slab 18,84,992 82,424 19,67,416 18,850 19,48,566
Final Slab 18,84,992 82,424 19,67,416 18,850 19,48,566
Total 1,94,38,242 8,94,406 2,15,03,643 1,88,499 2,13,15,143 21503642.62
0
OK
ESTIMATE
Flat No D1204
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,94,63,906 Rs. 8,61,117 1,94,639.06 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,94,639 194639.0565 0
Rs. 21,39,799
96.69% 4.28%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,581 47,055 11,10,636 10,636 11,00,000
0.5% On Receipt of CC 97,320 4,306 1,01,625 973 1,00,652
10% On Plinth 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 3rd floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 6th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 9th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
10% on 12th floor slab 19,46,391 86,112 20,32,502 19,464 20,13,038
Final Slab 19,46,391 86,112 20,32,502 19,464 20,13,038
Total 2,00,57,713 9,31,965 2,21,97,513 1,94,639 2,20,02,874 22197512.82
0
OK
ESTIMATE
Flat No D1301
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,96,18,822 Rs. 8,80,264 1,96,188.22 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,96,188 196188.2209 0
Rs. 21,68,242
96.63% 4.34%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,62,937 47,692 11,10,629 10,629 11,00,000
0.5% On Receipt of CC 98,094 4,401 1,02,495 981 1,01,514
10% On Plinth 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 3rd floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 6th floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 9th floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
10% on 12th floor slab 19,61,882 88,026 20,49,909 19,619 20,30,290
Final Slab 19,61,882 88,026 20,49,909 19,619 20,30,290
Total 2,02,12,630 9,51,113 2,23,80,872 1,96,188 2,21,84,684 22380871.92
0
OK
ESTIMATE
Flat No D1302
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,37,69,355 Rs. 10,67,777 2,37,693.55 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,37,694 237693.5501 0
Rs. 26,10,447
96.63% 4.34%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,52,758 60,769 14,13,528 13,528 14,00,000
0.5% On Receipt of CC 1,18,847 5,339 1,24,186 1,188 1,22,997
10% On Plinth 23,76,936 1,06,778 24,83,713 23,769 24,59,944
10% on 3rd floor slab 23,76,936 1,06,778 24,83,713 23,769 24,59,944
10% on 6th floor slab 23,76,936 1,06,778 24,83,713 23,769 24,59,944
10% on 9th floor slab 23,76,936 1,06,778 24,83,713 23,769 24,59,944
10% on 12th floor slab 23,76,936 1,06,778 24,83,713 23,769 24,59,944
Final Slab 23,76,936 1,06,778 24,83,713 23,769 24,59,944
Total 2,44,08,962 11,44,286 2,70,19,409 2,37,694 2,67,81,715 27019409.05
0
OK
ESTIMATE
Flat No D1303
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,89,70,589 Rs. 8,39,150 1,89,705.89 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,89,706 189705.8865 0
Rs. 20,87,555
96.69% 4.28%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,589 47,047 11,10,636 10,636 11,00,000
0.5% On Receipt of CC 94,853 4,196 99,049 949 98,100
10% On Plinth 18,97,059 83,915 19,80,974 18,971 19,62,003
10% on 3rd floor slab 18,97,059 83,915 19,80,974 18,971 19,62,003
10% on 6th floor slab 18,97,059 83,915 19,80,974 18,971 19,62,003
10% on 9th floor slab 18,97,059 83,915 19,80,974 18,971 19,62,003
10% on 12th floor slab 18,97,059 83,915 19,80,974 18,971 19,62,003
Final Slab 18,97,059 83,915 19,80,974 18,971 19,62,003
Total 1,95,58,908 9,09,320 2,16,46,463 1,89,706 2,14,56,757 21646463.07
0
OK
ESTIMATE
Flat No D1304
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,95,87,839 Rs. 8,76,435 1,95,878.39 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,95,878 195878.388 0
Rs. 21,62,554
96.64% 4.32%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,065 47,566 11,10,631 10,631 11,00,000
0.5% On Receipt of CC 97,939 4,382 1,02,321 979 1,01,342
10% On Plinth 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 3rd floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 6th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 9th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
10% on 12th floor slab 19,58,784 87,643 20,46,427 19,588 20,26,840
Final Slab 19,58,784 87,643 20,46,427 19,588 20,26,840
Total 2,01,81,646 9,47,283 2,23,44,200 1,95,878 2,21,48,322 22344200.1
0
OK
ESTIMATE
Flat No D1401
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,97,42,755 Rs. 8,95,582 1,97,427.55 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,97,428 197427.5524 0
Rs. 21,90,996
96.58% 4.38%
ESTIMATE
Flat No D1402
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,62,430 48,195 11,10,624 10,624 11,00,000
0.5% On Receipt of CC 98,714 4,478 1,03,192 987 1,02,205
10% On Plinth 19,74,276 89,558 20,63,834 19,743 20,44,091
10% on 3rd floor slab 19,74,276 89,558 20,63,834 19,743 20,44,091
10% on 6th floor slab 19,74,276 89,558 20,63,834 19,743 20,44,091
10% on 9th floor slab 19,74,276 89,558 20,63,834 19,743 20,44,091
10% on 12th floor slab 19,74,276 89,558 20,63,834 19,743 20,44,091
Final Slab 19,74,276 89,558 20,63,834 19,743 20,44,091
Total 2,03,36,563 9,66,431 2,25,27,559 1,97,428 2,23,30,132 22527559.19
0
OK
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 2,39,20,549 Rs. 10,86,464 2,39,205.49 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,54,007 Rs. 31,395
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 6,39,607 Rs. 76,509 Rs. 7,16,116 0
On Actuals Rs. 2,39,205 239205.4946 0
Rs. 26,38,207
96.58% 4.39%
ESTIMATE
Flat No D1403
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 13,52,109 61,412 14,13,521 13,521 14,00,000
0.5% On Receipt of CC 1,19,603 5,432 1,25,035 1,196 1,23,839
10% On Plinth 23,92,055 1,08,646 25,00,701 23,921 24,76,781
10% on 3rd floor slab 23,92,055 1,08,646 25,00,701 23,921 24,76,781
10% on 6th floor slab 23,92,055 1,08,646 25,00,701 23,921 24,76,781
10% on 9th floor slab 23,92,055 1,08,646 25,00,701 23,921 24,76,781
10% on 12th floor slab 23,92,055 1,08,646 25,00,701 23,921 24,76,781
Final Slab 23,92,055 1,08,646 25,00,701 23,921 24,76,781
Total 2,45,60,156 11,62,974 2,71,98,363 2,39,205 2,69,59,157 27198362.8
0
OK
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,90,91,255 Rs. 8,54,064 1,90,912.55 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,02,719 Rs. 25,056
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,88,319 Rs. 70,170 Rs. 6,58,489 0
On Actuals Rs. 1,90,913 190912.548 0
Rs. 21,09,710
96.64% 4.32%
ESTIMATE
Flat No D1404
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,63,073 47,558 11,10,631 10,631 11,00,000
0.5% On Receipt of CC 95,456 4,270 99,727 955 98,772
10% On Plinth 19,09,125 85,406 19,94,532 19,091 19,75,441
10% on 3rd floor slab 19,09,125 85,406 19,94,532 19,091 19,75,441
10% on 6th floor slab 19,09,125 85,406 19,94,532 19,091 19,75,441
10% on 9th floor slab 19,09,125 85,406 19,94,532 19,091 19,75,441
10% on 12th floor slab 19,09,125 85,406 19,94,532 19,091 19,75,441
Final Slab 19,09,125 85,406 19,94,532 19,091 19,75,441
Total 1,96,79,574 9,24,234 2,17,89,284 1,90,913 2,15,98,371 21789283.53
0
OK
OK OK

Carpet - Saleable-
View NA
Amount Service Tax
Rs. 1,78,52,775 Rs. 6,61,981 1,78,527.75 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,78,528 178527.747 0
Rs. 18,43,996
97.36% 3.61%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,70,997 39,713 11,10,710 10,710 11,00,000
0.5% On Receipt of CC 89,264 3,310 92,574 893 91,681
10% On Plinth 17,85,277 66,198 18,51,476 17,853 18,33,623
10% on 3rd floor slab 17,85,277 66,198 18,51,476 17,853 18,33,623
10% on 6th floor slab 17,85,277 66,198 18,51,476 17,853 18,33,623
10% on 9th floor slab 17,85,277 66,198 18,51,476 17,853 18,33,623
10% on 12th floor slab 17,85,277 66,198 18,51,476 17,853 18,33,623
Final Slab 17,85,277 66,198 18,51,476 17,853 18,33,623
Total 1,84,46,582 7,32,829 2,02,90,578 1,78,528 2,01,12,050 20290578.23
0
OK
ESTIMATE
Flat No DG001
Type of Flat 2 BHK
NOT APPLICABLE
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Carpet - Saleable-
View PG
Amount Service Tax
Rs. 1,80,07,691 Rs. 6,81,129 1,80,076.91 OK
Rs. 3,00,000 Rs. 37,080
Rs. 2,08,208 Rs. 25,734
Rs. 25,000 Rs. 3,090
Rs. 20,000
Rs. 15,000 Rs. 1,854
Rs. 25,000 Rs. 3,090
Rs. 600
Rs. 5,93,808 Rs. 70,848 Rs. 6,64,656 0
On Actuals Rs. 1,80,077 180076.9114 0
Rs. 18,72,438
97.29% 3.68%
Event
Instalment Amount
(A) Service Tax (B)
Total -
(C= A+ B)
TDS to be paid
directly to Govt
(1% of A)
Total Instalment
payable
(C-TDS)
Earnest Money 10,70,222 40,480 11,10,702 10,702 11,00,000
0.5% On Receipt of CC 90,038 3,406 93,444 900 92,544
10% On Plinth 18,00,769 68,113 18,68,882 18,008 18,50,874
10% on 3rd floor slab 18,00,769 68,113 18,68,882 18,008 18,50,874
10% on 6th floor slab 18,00,769 68,113 18,68,882 18,008 18,50,874
10% on 9th floor slab 18,00,769 68,113 18,68,882 18,008 18,50,874
10% on 12th floor slab 18,00,769 68,113 18,68,882 18,008 18,50,874
Final Slab 18,00,769 68,113 18,68,882 18,008 18,50,874
Total 1,86,01,499 7,51,977 2,04,73,937 1,80,077 2,02,93,860 20473937.33
0
OK
ESTIMATE
Flat No DG002
Type of Flat 2 BHK
PLAY GROUND
Maintanence Charges
Electricty Charges
Corpus Amount
Legal Charges
Water Connection
Share Money
Other Govt Levies
OK OK

Godrej Central Pricelist

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Godrej Central Pricelist

Transféré par

Droits d'auteur :

Formats disponibles

Carpet - Saleable-

Vous aimerez peut-être aussi