{
  "version": "14.0-itemised-tax-and-charge-plan",
  "generatedAt": "2026-10-17T07:39:08.704Z",
  "status": "Conditional known-cost agreement ceiling; final net unresolved",
  "siteUrl": "https://upper-kharadi-intelligence-20261015.nilesh360.chatgpt.site",
  "model": {
    "basis": "saleable",
    "area": 2500000,
    "loadingPercent": 40,
    "loadingBase": "developerPlanningCarpet",
    "areaBasisVersion": 3,
    "factor": 1.4,
    "target": 1000000,
    "targetBasis": "saleable",
    "months": 8,
    "scenario": "launch-v13",
    "confirmed": true,
    "monthlyLeads": 3500,
    "awarenessLead": 0.5,
    "releaseBuffer": 1.25,
    "cpCommission": 2,
    "installment1Lag": 3,
    "installment1Percent": 30,
    "installment2Lag": 6,
    "installment2Percent": 25,
    "installment3Lag": 12,
    "installment3Percent": 25,
    "leadQual": 35,
    "qualVisit": 40,
    "visitNegotiation": 45,
    "negBooking": 30,
    "cancellation": 8,
    "bookAgreement": 95,
    "agreementRegistration": 95,
    "lag": 1,
    "collection": 20,
    "cpShare": 60,
    "costPerLead": 1500,
    "escalation": 0,
    "postLeads": 3000,
    "release": [
      20,
      18,
      16,
      14,
      10,
      8,
      8,
      6
    ],
    "products": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 11689.560439560439
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12095.238095238095
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12162.698412698412
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12551.020408163266
      }
    ],
    "areaAssumptionNotice": "Products carrying the explicit zero-terrace label assume 0 sq ft exclusive terrace for preliminary design. Unknown competitor terrace remains unknown; balcony is excluded from loading.",
    "planningVersion": 14,
    "costModelVersion": 14,
    "launchVersion": "v13",
    "flexShare": 5,
    "commercialMode": "allInclusiveTargets",
    "commercialPricePoint": "mid",
    "gstPercent": 5,
    "stampDutyPercent": 7,
    "registrationPercent": 1,
    "registrationCapINR": 30000,
    "maintenanceDepositINR": 150000,
    "maintenanceAdvanceINR": 60000,
    "otherMandatoryChargesINR": null,
    "stampJurisdictionConfirmed": false,
    "projectChargeScheduleConfirmed": false,
    "commercialAssumptionStatus": "Itemised planning case: effective 5% GST; conditional 7% Pune urban stamp reference; 1% registration capped at ₹30,000; NECO maintenance benchmark. Own jurisdiction, valuation and complete mandatory charges remain unresolved."
  },
  "inventory": {
    "ready": true,
    "issues": [],
    "pricingReady": true,
    "packageReady": true,
    "knownCostsReady": true,
    "chargesComplete": false,
    "costBreakdown": {
      "gstINR": 1027821428.5714284,
      "stampDutyINR": 1438950000,
      "registrationINR": 63450000,
      "maintenanceDepositINR": 317250000,
      "maintenanceAdvanceINR": 126900000,
      "otherKnownChargesINR": 0,
      "stampBasisINR": 20556428571.42857,
      "tdsWithheldINR": 205564285.7142857,
      "unknownItems": [
        "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
        "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
        "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
        "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
      ]
    },
    "finalNetAgreementRevenue": null,
    "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
    "factor": 1.4,
    "loadingPercent": 40,
    "loadingBase": "developerPlanningCarpet",
    "basis": "saleable",
    "shares": 100,
    "coreShares": 95,
    "flexShare": 5,
    "flexArea": 125000,
    "coreRoundingReserve": 670,
    "products": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 11689.560439560439,
        "allInclusiveLow": 8500000,
        "allInclusiveMid": 8750000,
        "allInclusiveHigh": 9000000,
        "allInclusiveTicket": 8750000,
        "netAgreementLow": 7375000.000000001,
        "netAgreementMid": 7598214.285714285,
        "netAgreementHigh": 7821428.571428572,
        "netAgreementTicket": 7598214.285714285,
        "knownCostAgreementCeilingINR": 7598214.285714285,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 379910.71428571426,
          "stampDutyINR": 531875,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 7598214.285714285,
          "tdsWithheldINR": 75982.14285714286,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 7375000.000000001,
            "allInclusiveTicket": 8500000,
            "agreementTicketINR": 7375000.000000001,
            "costBreakdown": {
              "gstINR": 368750.00000000006,
              "stampDutyINR": 516250.00000000006,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7375000.000000001,
              "tdsWithheldINR": 73750.00000000001,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 7598214.285714285,
            "allInclusiveTicket": 8750000,
            "agreementTicketINR": 7598214.285714285,
            "costBreakdown": {
              "gstINR": 379910.71428571426,
              "stampDutyINR": 531875,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7598214.285714285,
              "tdsWithheldINR": 75982.14285714286,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 7821428.571428572,
            "allInclusiveTicket": 9000000,
            "agreementTicketINR": 7821428.571428572,
            "costBreakdown": {
              "gstINR": 391071.4285714286,
              "stampDutyINR": 547500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7821428.571428572,
              "tdsWithheldINR": 78214.28571428572,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 650,
        "perUnitPlanning": 650,
        "perUnitSaleable": 909.9999999999999,
        "perUnitExtended": null,
        "perUnitAllocation": 909.9999999999999,
        "allocatedArea": 375000,
        "ticket": 7598214.285714285,
        "units": 412,
        "allocatedCarpet": 267857.1428571429,
        "carpet": 267800,
        "reraArea": 267800,
        "planning": 267800,
        "saleable": 374919.99999999994,
        "extended": null,
        "assignedArea": 374919.99999999994,
        "revenue": 3130464285.7142854,
        "allInclusiveRevenue": 3605000000,
        "finalNetAgreementRevenue": null
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12095.238095238095,
        "allInclusiveLow": 10000000,
        "allInclusiveMid": 10400000,
        "allInclusiveHigh": 10800000,
        "allInclusiveTicket": 10400000,
        "netAgreementLow": 8714285.714285715,
        "netAgreementMid": 9071428.57142857,
        "netAgreementHigh": 9428571.42857143,
        "netAgreementTicket": 9071428.57142857,
        "knownCostAgreementCeilingINR": 9071428.57142857,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 453571.4285714285,
          "stampDutyINR": 635000,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 9071428.57142857,
          "tdsWithheldINR": 90714.28571428571,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 8714285.714285715,
            "allInclusiveTicket": 10000000,
            "agreementTicketINR": 8714285.714285715,
            "costBreakdown": {
              "gstINR": 435714.28571428574,
              "stampDutyINR": 610000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 8714285.714285715,
              "tdsWithheldINR": 87142.85714285714,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 9071428.57142857,
            "allInclusiveTicket": 10400000,
            "agreementTicketINR": 9071428.57142857,
            "costBreakdown": {
              "gstINR": 453571.4285714285,
              "stampDutyINR": 635000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 9071428.57142857,
              "tdsWithheldINR": 90714.28571428571,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 9428571.42857143,
            "allInclusiveTicket": 10800000,
            "agreementTicketINR": 9428571.42857143,
            "costBreakdown": {
              "gstINR": 471428.5714285715,
              "stampDutyINR": 660000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 9428571.42857143,
              "tdsWithheldINR": 94285.71428571429,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 750,
        "perUnitPlanning": 750,
        "perUnitSaleable": 1050,
        "perUnitExtended": null,
        "perUnitAllocation": 1050,
        "allocatedArea": 1000000,
        "ticket": 9071428.57142857,
        "units": 952,
        "allocatedCarpet": 714285.7142857143,
        "carpet": 714000,
        "reraArea": 714000,
        "planning": 714000,
        "saleable": 999600,
        "extended": null,
        "assignedArea": 999600,
        "revenue": 8636000000,
        "allInclusiveRevenue": 9900800000,
        "finalNetAgreementRevenue": null
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12162.698412698412,
        "allInclusiveLow": 12000000,
        "allInclusiveMid": 12500000,
        "allInclusiveHigh": 13000000,
        "allInclusiveTicket": 12500000,
        "netAgreementLow": 10500000,
        "netAgreementMid": 10946428.57142857,
        "netAgreementHigh": 11392857.142857144,
        "netAgreementTicket": 10946428.57142857,
        "knownCostAgreementCeilingINR": 10946428.57142857,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 547321.4285714285,
          "stampDutyINR": 766250,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 10946428.57142857,
          "tdsWithheldINR": 109464.28571428571,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 10500000,
            "allInclusiveTicket": 12000000,
            "agreementTicketINR": 10500000,
            "costBreakdown": {
              "gstINR": 525000,
              "stampDutyINR": 735000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 10500000,
              "tdsWithheldINR": 105000,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 10946428.57142857,
            "allInclusiveTicket": 12500000,
            "agreementTicketINR": 10946428.57142857,
            "costBreakdown": {
              "gstINR": 547321.4285714285,
              "stampDutyINR": 766250,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 10946428.57142857,
              "tdsWithheldINR": 109464.28571428571,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 11392857.142857144,
            "allInclusiveTicket": 13000000,
            "agreementTicketINR": 11392857.142857144,
            "costBreakdown": {
              "gstINR": 569642.8571428572,
              "stampDutyINR": 797500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 11392857.142857144,
              "tdsWithheldINR": 113928.57142857143,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 900,
        "perUnitPlanning": 900,
        "perUnitSaleable": 1260,
        "perUnitExtended": null,
        "perUnitAllocation": 1260,
        "allocatedArea": 625000,
        "ticket": 10946428.57142857,
        "units": 496,
        "allocatedCarpet": 446428.5714285714,
        "carpet": 446400,
        "reraArea": 446400,
        "planning": 446400,
        "saleable": 624960,
        "extended": null,
        "assignedArea": 624960,
        "revenue": 5429428571.428571,
        "allInclusiveRevenue": 6200000000,
        "finalNetAgreementRevenue": null
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12551.020408163266,
        "allInclusiveLow": 14500000,
        "allInclusiveMid": 15000000,
        "allInclusiveHigh": 15500000,
        "allInclusiveTicket": 15000000,
        "netAgreementLow": 12732142.857142856,
        "netAgreementMid": 13178571.42857143,
        "netAgreementHigh": 13625000,
        "netAgreementTicket": 13178571.42857143,
        "knownCostAgreementCeilingINR": 13178571.42857143,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 658928.5714285715,
          "stampDutyINR": 922500,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 13178571.42857143,
          "tdsWithheldINR": 131785.7142857143,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 12732142.857142856,
            "allInclusiveTicket": 14500000,
            "agreementTicketINR": 12732142.857142856,
            "costBreakdown": {
              "gstINR": 636607.1428571428,
              "stampDutyINR": 891250,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 12732142.857142856,
              "tdsWithheldINR": 127321.42857142857,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 13178571.42857143,
            "allInclusiveTicket": 15000000,
            "agreementTicketINR": 13178571.42857143,
            "costBreakdown": {
              "gstINR": 658928.5714285715,
              "stampDutyINR": 922500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 13178571.42857143,
              "tdsWithheldINR": 131785.7142857143,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 13625000,
            "allInclusiveTicket": 15500000,
            "agreementTicketINR": 13625000,
            "costBreakdown": {
              "gstINR": 681250,
              "stampDutyINR": 953750,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 13625000,
              "tdsWithheldINR": 136250,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 1050,
        "perUnitPlanning": 1050,
        "perUnitSaleable": 1470,
        "perUnitExtended": null,
        "perUnitAllocation": 1470,
        "allocatedArea": 375000,
        "ticket": 13178571.42857143,
        "units": 255,
        "allocatedCarpet": 267857.14285714284,
        "carpet": 267750,
        "reraArea": 267750,
        "planning": 267750,
        "saleable": 374850,
        "extended": null,
        "assignedArea": 374850,
        "revenue": 3360535714.2857146,
        "allInclusiveRevenue": 3825000000,
        "finalNetAgreementRevenue": null
      }
    ],
    "units": 2115,
    "carpetArea": 1695950,
    "reraArea": 1695950,
    "planningArea": 1695950,
    "saleableArea": 2374330,
    "revenue": 20556428571.42857,
    "netAgreementRevenue": 20556428571.42857,
    "allInclusiveRevenue": 23530800000,
    "assigned": 2374330,
    "assignedByBasis": 2374330,
    "assignedByAreaBasis": {
      "reraCarpet": 1695950,
      "developerPlanningCarpet": 1695950,
      "saleable": 2374330
    },
    "residual": 125670,
    "residualBasis": "saleable",
    "averageSize": 801.8676122931442,
    "averagePlanningSize": 801.8676122931442,
    "averageSaleableSize": 1122.614657210402,
    "averageTicket": 9719351.5704154,
    "averageAllInclusiveTicket": 11125673.758865248,
    "rate": 12120.89305193465,
    "planningRate": 12120.89305193465,
    "saleableRate": 8657.780751381893
  },
  "commercial": {
    "ready": true,
    "knownCostsReady": true,
    "chargesComplete": false,
    "costModelVersion": 14,
    "pricePoint": "mid",
    "assumptionStatus": "Itemised planning case: effective 5% GST; conditional 7% Pune urban stamp reference; 1% registration capped at ₹30,000; NECO maintenance benchmark. Own jurisdiction, valuation and complete mandatory charges remain unresolved.",
    "formula": "Package = agreement + GST% × agreement + stamp% × max(agreement, supplied stamp minimum) + capped registration fee (Maharashtra ₹1,000 steps at the 1% reference; continuous only for custom rate edits) + maintenance deposit + maintenance advance + known other charges. Missing minimum uses agreement as a floor case; missing other charges are excluded only for a conditional ceiling.",
    "products": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 11689.560439560439,
        "allInclusiveLow": 8500000,
        "allInclusiveMid": 8750000,
        "allInclusiveHigh": 9000000,
        "allInclusiveTicket": 8750000,
        "netAgreementLow": 7375000.000000001,
        "netAgreementMid": 7598214.285714285,
        "netAgreementHigh": 7821428.571428572,
        "netAgreementTicket": 7598214.285714285,
        "knownCostAgreementCeilingINR": 7598214.285714285,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 379910.71428571426,
          "stampDutyINR": 531875,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 7598214.285714285,
          "tdsWithheldINR": 75982.14285714286,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 7375000.000000001,
            "allInclusiveTicket": 8500000,
            "agreementTicketINR": 7375000.000000001,
            "costBreakdown": {
              "gstINR": 368750.00000000006,
              "stampDutyINR": 516250.00000000006,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7375000.000000001,
              "tdsWithheldINR": 73750.00000000001,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 7598214.285714285,
            "allInclusiveTicket": 8750000,
            "agreementTicketINR": 7598214.285714285,
            "costBreakdown": {
              "gstINR": 379910.71428571426,
              "stampDutyINR": 531875,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7598214.285714285,
              "tdsWithheldINR": 75982.14285714286,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 7821428.571428572,
            "allInclusiveTicket": 9000000,
            "agreementTicketINR": 7821428.571428572,
            "costBreakdown": {
              "gstINR": 391071.4285714286,
              "stampDutyINR": 547500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7821428.571428572,
              "tdsWithheldINR": 78214.28571428572,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 650,
        "perUnitPlanning": 650,
        "perUnitSaleable": 909.9999999999999,
        "perUnitExtended": null,
        "perUnitAllocation": 909.9999999999999,
        "allocatedArea": 375000,
        "ticket": 7598214.285714285,
        "units": 412,
        "allocatedCarpet": 267857.1428571429,
        "carpet": 267800,
        "reraArea": 267800,
        "planning": 267800,
        "saleable": 374919.99999999994,
        "extended": null,
        "assignedArea": 374919.99999999994,
        "revenue": 3130464285.7142854,
        "allInclusiveRevenue": 3605000000,
        "finalNetAgreementRevenue": null
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12095.238095238095,
        "allInclusiveLow": 10000000,
        "allInclusiveMid": 10400000,
        "allInclusiveHigh": 10800000,
        "allInclusiveTicket": 10400000,
        "netAgreementLow": 8714285.714285715,
        "netAgreementMid": 9071428.57142857,
        "netAgreementHigh": 9428571.42857143,
        "netAgreementTicket": 9071428.57142857,
        "knownCostAgreementCeilingINR": 9071428.57142857,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 453571.4285714285,
          "stampDutyINR": 635000,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 9071428.57142857,
          "tdsWithheldINR": 90714.28571428571,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 8714285.714285715,
            "allInclusiveTicket": 10000000,
            "agreementTicketINR": 8714285.714285715,
            "costBreakdown": {
              "gstINR": 435714.28571428574,
              "stampDutyINR": 610000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 8714285.714285715,
              "tdsWithheldINR": 87142.85714285714,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 9071428.57142857,
            "allInclusiveTicket": 10400000,
            "agreementTicketINR": 9071428.57142857,
            "costBreakdown": {
              "gstINR": 453571.4285714285,
              "stampDutyINR": 635000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 9071428.57142857,
              "tdsWithheldINR": 90714.28571428571,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 9428571.42857143,
            "allInclusiveTicket": 10800000,
            "agreementTicketINR": 9428571.42857143,
            "costBreakdown": {
              "gstINR": 471428.5714285715,
              "stampDutyINR": 660000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 9428571.42857143,
              "tdsWithheldINR": 94285.71428571429,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 750,
        "perUnitPlanning": 750,
        "perUnitSaleable": 1050,
        "perUnitExtended": null,
        "perUnitAllocation": 1050,
        "allocatedArea": 1000000,
        "ticket": 9071428.57142857,
        "units": 952,
        "allocatedCarpet": 714285.7142857143,
        "carpet": 714000,
        "reraArea": 714000,
        "planning": 714000,
        "saleable": 999600,
        "extended": null,
        "assignedArea": 999600,
        "revenue": 8636000000,
        "allInclusiveRevenue": 9900800000,
        "finalNetAgreementRevenue": null
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12162.698412698412,
        "allInclusiveLow": 12000000,
        "allInclusiveMid": 12500000,
        "allInclusiveHigh": 13000000,
        "allInclusiveTicket": 12500000,
        "netAgreementLow": 10500000,
        "netAgreementMid": 10946428.57142857,
        "netAgreementHigh": 11392857.142857144,
        "netAgreementTicket": 10946428.57142857,
        "knownCostAgreementCeilingINR": 10946428.57142857,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 547321.4285714285,
          "stampDutyINR": 766250,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 10946428.57142857,
          "tdsWithheldINR": 109464.28571428571,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 10500000,
            "allInclusiveTicket": 12000000,
            "agreementTicketINR": 10500000,
            "costBreakdown": {
              "gstINR": 525000,
              "stampDutyINR": 735000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 10500000,
              "tdsWithheldINR": 105000,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 10946428.57142857,
            "allInclusiveTicket": 12500000,
            "agreementTicketINR": 10946428.57142857,
            "costBreakdown": {
              "gstINR": 547321.4285714285,
              "stampDutyINR": 766250,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 10946428.57142857,
              "tdsWithheldINR": 109464.28571428571,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 11392857.142857144,
            "allInclusiveTicket": 13000000,
            "agreementTicketINR": 11392857.142857144,
            "costBreakdown": {
              "gstINR": 569642.8571428572,
              "stampDutyINR": 797500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 11392857.142857144,
              "tdsWithheldINR": 113928.57142857143,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 900,
        "perUnitPlanning": 900,
        "perUnitSaleable": 1260,
        "perUnitExtended": null,
        "perUnitAllocation": 1260,
        "allocatedArea": 625000,
        "ticket": 10946428.57142857,
        "units": 496,
        "allocatedCarpet": 446428.5714285714,
        "carpet": 446400,
        "reraArea": 446400,
        "planning": 446400,
        "saleable": 624960,
        "extended": null,
        "assignedArea": 624960,
        "revenue": 5429428571.428571,
        "allInclusiveRevenue": 6200000000,
        "finalNetAgreementRevenue": null
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12551.020408163266,
        "allInclusiveLow": 14500000,
        "allInclusiveMid": 15000000,
        "allInclusiveHigh": 15500000,
        "allInclusiveTicket": 15000000,
        "netAgreementLow": 12732142.857142856,
        "netAgreementMid": 13178571.42857143,
        "netAgreementHigh": 13625000,
        "netAgreementTicket": 13178571.42857143,
        "knownCostAgreementCeilingINR": 13178571.42857143,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 658928.5714285715,
          "stampDutyINR": 922500,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 13178571.42857143,
          "tdsWithheldINR": 131785.7142857143,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 12732142.857142856,
            "allInclusiveTicket": 14500000,
            "agreementTicketINR": 12732142.857142856,
            "costBreakdown": {
              "gstINR": 636607.1428571428,
              "stampDutyINR": 891250,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 12732142.857142856,
              "tdsWithheldINR": 127321.42857142857,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 13178571.42857143,
            "allInclusiveTicket": 15000000,
            "agreementTicketINR": 13178571.42857143,
            "costBreakdown": {
              "gstINR": 658928.5714285715,
              "stampDutyINR": 922500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 13178571.42857143,
              "tdsWithheldINR": 131785.7142857143,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 13625000,
            "allInclusiveTicket": 15500000,
            "agreementTicketINR": 13625000,
            "costBreakdown": {
              "gstINR": 681250,
              "stampDutyINR": 953750,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 13625000,
              "tdsWithheldINR": 136250,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 1050,
        "perUnitPlanning": 1050,
        "perUnitSaleable": 1470,
        "perUnitExtended": null,
        "perUnitAllocation": 1470,
        "allocatedArea": 375000,
        "ticket": 13178571.42857143,
        "units": 255,
        "allocatedCarpet": 267857.14285714284,
        "carpet": 267750,
        "reraArea": 267750,
        "planning": 267750,
        "saleable": 374850,
        "extended": null,
        "assignedArea": 374850,
        "revenue": 3360535714.2857146,
        "allInclusiveRevenue": 3825000000,
        "finalNetAgreementRevenue": null
      }
    ],
    "costBreakdown": {
      "gstINR": 1027821428.5714284,
      "stampDutyINR": 1438950000,
      "registrationINR": 63450000,
      "maintenanceDepositINR": 317250000,
      "maintenanceAdvanceINR": 126900000,
      "otherKnownChargesINR": 0,
      "stampBasisINR": 20556428571.42857,
      "tdsWithheldINR": 205564285.7142857,
      "unknownItems": [
        "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
        "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
        "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
        "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
      ]
    },
    "unknownItems": [
      "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
      "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
      "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
      "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
    ],
    "qualifications": [
      "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
      "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
      "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
      "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
      "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
    ],
    "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
    "allInclusiveLow": 22671500000,
    "allInclusiveMid": 23530800000,
    "allInclusiveHigh": 24390100000,
    "allInclusiveRevenue": 23530800000,
    "netAgreementLow": 19789196428.571426,
    "netAgreementMid": 20556428571.42857,
    "netAgreementHigh": 21323660714.285713,
    "netAgreementRevenue": 20556428571.42857,
    "packageResidualINR": 0,
    "knownCostAgreementCeilingRevenue": 20556428571.42857,
    "finalNetAgreementRevenue": null,
    "units": 2115,
    "flexArea": 125000
  },
  "target": {
    "ready": true,
    "knownCostsReady": true,
    "chargesComplete": false,
    "costBreakdown": {
      "gstINR": 432882142.85714287,
      "stampDutyINR": 606035000,
      "registrationINR": 26730000,
      "maintenanceDepositINR": 133650000,
      "maintenanceAdvanceINR": 53460000,
      "otherKnownChargesINR": 0,
      "stampBasisINR": 8657642857.142857,
      "tdsWithheldINR": 86576428.57142857,
      "unknownItems": [
        "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
        "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
        "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
        "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
      ]
    },
    "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
    "finalNetAgreementRevenue": null,
    "knownCostAgreementCeilingRevenue": 8657642857.142857,
    "packageResidualINR": 0,
    "rows": [
      {
        "name": "Compact 2 BHK",
        "configuration": "2 BHK",
        "size": 650,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 8500000,
        "packageHighINR": 9000000,
        "priorAgreementTicketINR": 7475000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 11689.560439560439,
        "allInclusiveLow": 8500000,
        "allInclusiveMid": 8750000,
        "allInclusiveHigh": 9000000,
        "allInclusiveTicket": 8750000,
        "netAgreementLow": 7375000.000000001,
        "netAgreementMid": 7598214.285714285,
        "netAgreementHigh": 7821428.571428572,
        "netAgreementTicket": 7598214.285714285,
        "knownCostAgreementCeilingINR": 7598214.285714285,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 379910.71428571426,
          "stampDutyINR": 531875,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 7598214.285714285,
          "tdsWithheldINR": 75982.14285714286,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 7375000.000000001,
            "allInclusiveTicket": 8500000,
            "agreementTicketINR": 7375000.000000001,
            "costBreakdown": {
              "gstINR": 368750.00000000006,
              "stampDutyINR": 516250.00000000006,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7375000.000000001,
              "tdsWithheldINR": 73750.00000000001,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 7598214.285714285,
            "allInclusiveTicket": 8750000,
            "agreementTicketINR": 7598214.285714285,
            "costBreakdown": {
              "gstINR": 379910.71428571426,
              "stampDutyINR": 531875,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7598214.285714285,
              "tdsWithheldINR": 75982.14285714286,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 7821428.571428572,
            "allInclusiveTicket": 9000000,
            "agreementTicketINR": 7821428.571428572,
            "costBreakdown": {
              "gstINR": 391071.4285714286,
              "stampDutyINR": 547500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 7821428.571428572,
              "tdsWithheldINR": 78214.28571428572,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 650,
        "perUnitPlanning": 650,
        "perUnitSaleable": 909.9999999999999,
        "perUnitExtended": null,
        "perUnitAllocation": 909.9999999999999,
        "allocatedArea": 375000,
        "ticket": 7598214.285714285,
        "units": 174,
        "allocatedCarpet": 267857.1428571429,
        "carpet": 267800,
        "reraArea": 267800,
        "planning": 267800,
        "saleable": 374919.99999999994,
        "extended": null,
        "assignedArea": 374919.99999999994,
        "revenue": 3130464285.7142854,
        "allInclusiveRevenue": 1522500000,
        "finalNetAgreementRevenue": null,
        "idealTargetUnits": 173.51069982648932,
        "targetUnits": 174,
        "targetFraction": 0.510699826489315,
        "inventoryUnits": 412,
        "targetRera": 113100,
        "targetPlanning": 113100,
        "targetSaleable": 158339.99999999997,
        "netAgreementRevenue": 1322089285.7142856,
        "targetPackageResidualINR": 0,
        "grossBookingsRequired": 190,
        "grossForRegistrations": 210
      },
      {
        "name": "Regular 2 BHK",
        "configuration": "2 BHK",
        "size": 750,
        "terrace": 0,
        "balcony": null,
        "share": 40,
        "packageLowINR": 10000000,
        "packageHighINR": 10800000,
        "priorAgreementTicketINR": 9750000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12095.238095238095,
        "allInclusiveLow": 10000000,
        "allInclusiveMid": 10400000,
        "allInclusiveHigh": 10800000,
        "allInclusiveTicket": 10400000,
        "netAgreementLow": 8714285.714285715,
        "netAgreementMid": 9071428.57142857,
        "netAgreementHigh": 9428571.42857143,
        "netAgreementTicket": 9071428.57142857,
        "knownCostAgreementCeilingINR": 9071428.57142857,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 453571.4285714285,
          "stampDutyINR": 635000,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 9071428.57142857,
          "tdsWithheldINR": 90714.28571428571,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 8714285.714285715,
            "allInclusiveTicket": 10000000,
            "agreementTicketINR": 8714285.714285715,
            "costBreakdown": {
              "gstINR": 435714.28571428574,
              "stampDutyINR": 610000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 8714285.714285715,
              "tdsWithheldINR": 87142.85714285714,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 9071428.57142857,
            "allInclusiveTicket": 10400000,
            "agreementTicketINR": 9071428.57142857,
            "costBreakdown": {
              "gstINR": 453571.4285714285,
              "stampDutyINR": 635000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 9071428.57142857,
              "tdsWithheldINR": 90714.28571428571,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 9428571.42857143,
            "allInclusiveTicket": 10800000,
            "agreementTicketINR": 9428571.42857143,
            "costBreakdown": {
              "gstINR": 471428.5714285715,
              "stampDutyINR": 660000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 9428571.42857143,
              "tdsWithheldINR": 94285.71428571429,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 750,
        "perUnitPlanning": 750,
        "perUnitSaleable": 1050,
        "perUnitExtended": null,
        "perUnitAllocation": 1050,
        "allocatedArea": 1000000,
        "ticket": 9071428.57142857,
        "units": 401,
        "allocatedCarpet": 714285.7142857143,
        "carpet": 714000,
        "reraArea": 714000,
        "planning": 714000,
        "saleable": 999600,
        "extended": null,
        "assignedArea": 999600,
        "revenue": 8636000000,
        "allInclusiveRevenue": 4170400000,
        "finalNetAgreementRevenue": null,
        "idealTargetUnits": 401.0025062656641,
        "targetUnits": 401,
        "targetFraction": 0.00250626566412393,
        "inventoryUnits": 952,
        "targetRera": 300750,
        "targetPlanning": 300750,
        "targetSaleable": 421050,
        "netAgreementRevenue": 3637642857.142857,
        "targetPackageResidualINR": 0,
        "grossBookingsRequired": 436,
        "grossForRegistrations": 483
      },
      {
        "name": "Compact 3 BHK",
        "configuration": "3 BHK",
        "size": 900,
        "terrace": 0,
        "balcony": null,
        "share": 25,
        "packageLowINR": 12000000,
        "packageHighINR": 13000000,
        "priorAgreementTicketINR": 11925000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12162.698412698412,
        "allInclusiveLow": 12000000,
        "allInclusiveMid": 12500000,
        "allInclusiveHigh": 13000000,
        "allInclusiveTicket": 12500000,
        "netAgreementLow": 10500000,
        "netAgreementMid": 10946428.57142857,
        "netAgreementHigh": 11392857.142857144,
        "netAgreementTicket": 10946428.57142857,
        "knownCostAgreementCeilingINR": 10946428.57142857,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 547321.4285714285,
          "stampDutyINR": 766250,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 10946428.57142857,
          "tdsWithheldINR": 109464.28571428571,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 10500000,
            "allInclusiveTicket": 12000000,
            "agreementTicketINR": 10500000,
            "costBreakdown": {
              "gstINR": 525000,
              "stampDutyINR": 735000,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 10500000,
              "tdsWithheldINR": 105000,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 10946428.57142857,
            "allInclusiveTicket": 12500000,
            "agreementTicketINR": 10946428.57142857,
            "costBreakdown": {
              "gstINR": 547321.4285714285,
              "stampDutyINR": 766250,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 10946428.57142857,
              "tdsWithheldINR": 109464.28571428571,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 11392857.142857144,
            "allInclusiveTicket": 13000000,
            "agreementTicketINR": 11392857.142857144,
            "costBreakdown": {
              "gstINR": 569642.8571428572,
              "stampDutyINR": 797500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 11392857.142857144,
              "tdsWithheldINR": 113928.57142857143,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 900,
        "perUnitPlanning": 900,
        "perUnitSaleable": 1260,
        "perUnitExtended": null,
        "perUnitAllocation": 1260,
        "allocatedArea": 625000,
        "ticket": 10946428.57142857,
        "units": 209,
        "allocatedCarpet": 446428.5714285714,
        "carpet": 446400,
        "reraArea": 446400,
        "planning": 446400,
        "saleable": 624960,
        "extended": null,
        "assignedArea": 624960,
        "revenue": 5429428571.428571,
        "allInclusiveRevenue": 2612500000,
        "finalNetAgreementRevenue": null,
        "idealTargetUnits": 208.85547201336672,
        "targetUnits": 209,
        "targetFraction": 0.8554720133667217,
        "inventoryUnits": 496,
        "targetRera": 188100,
        "targetPlanning": 188100,
        "targetSaleable": 263340,
        "netAgreementRevenue": 2287803571.428571,
        "targetPackageResidualINR": 0,
        "grossBookingsRequired": 228,
        "grossForRegistrations": 252
      },
      {
        "name": "Regular 3 BHK",
        "configuration": "3 BHK",
        "size": 1050,
        "terrace": 0,
        "balcony": null,
        "share": 15,
        "packageLowINR": 14500000,
        "packageHighINR": 15500000,
        "priorAgreementTicketINR": 14175000,
        "stampDutyValueINR": null,
        "terraceAssumption": "Preliminary own-design assumption: 0 exclusive terrace; not statutory evidence.",
        "price": 12551.020408163266,
        "allInclusiveLow": 14500000,
        "allInclusiveMid": 15000000,
        "allInclusiveHigh": 15500000,
        "allInclusiveTicket": 15000000,
        "netAgreementLow": 12732142.857142856,
        "netAgreementMid": 13178571.42857143,
        "netAgreementHigh": 13625000,
        "netAgreementTicket": 13178571.42857143,
        "knownCostAgreementCeilingINR": 13178571.42857143,
        "finalNetAgreementTicket": null,
        "chargesKnown": true,
        "knownCostsReady": true,
        "chargesComplete": false,
        "costBreakdown": {
          "gstINR": 658928.5714285715,
          "stampDutyINR": 922500,
          "registrationINR": 30000,
          "maintenanceDepositINR": 150000,
          "maintenanceAdvanceINR": 60000,
          "otherKnownChargesINR": 0,
          "stampBasisINR": 13178571.42857143,
          "tdsWithheldINR": 131785.7142857143,
          "unknownItems": [
            "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
            "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
            "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
            "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
          ]
        },
        "packageRemainderINR": 0,
        "packageResidualINR": 0,
        "costBreakdownByPoint": {
          "low": {
            "netAgreementTicket": 12732142.857142856,
            "allInclusiveTicket": 14500000,
            "agreementTicketINR": 12732142.857142856,
            "costBreakdown": {
              "gstINR": 636607.1428571428,
              "stampDutyINR": 891250,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 12732142.857142856,
              "tdsWithheldINR": 127321.42857142857,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "mid": {
            "netAgreementTicket": 13178571.42857143,
            "allInclusiveTicket": 15000000,
            "agreementTicketINR": 13178571.42857143,
            "costBreakdown": {
              "gstINR": 658928.5714285715,
              "stampDutyINR": 922500,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 13178571.42857143,
              "tdsWithheldINR": 131785.7142857143,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          },
          "high": {
            "netAgreementTicket": 13625000,
            "allInclusiveTicket": 15500000,
            "agreementTicketINR": 13625000,
            "costBreakdown": {
              "gstINR": 681250,
              "stampDutyINR": 953750,
              "registrationINR": 30000,
              "maintenanceDepositINR": 150000,
              "maintenanceAdvanceINR": 60000,
              "otherKnownChargesINR": 0,
              "stampBasisINR": 13625000,
              "tdsWithheldINR": 136250,
              "unknownItems": [
                "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
                "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
                "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
                "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
              ]
            },
            "knownCostsReady": true,
            "chargesComplete": false,
            "finalAllInclusiveTicket": null,
            "unknownItems": [
              "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
              "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
              "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
              "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
            ],
            "qualifications": [
              "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
              "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
              "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
              "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
              "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
            ]
          }
        },
        "unknownItems": [
          "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
          "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
          "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
          "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
        ],
        "qualifications": [
          "GST assumes an eligible under-construction non-affordable residential supply: the selected 5% effective rate applies on total consideration, with no second one-third deduction.",
          "Stamp duty and registration use max(agreement, supplied stamp-duty minimum); a missing minimum uses agreement only as an unresolved floor case.",
          "Selected maintenance deposit ₹1,50,000 and advance ₹60,000 are planning allowances; the source benchmark is ₹1,50,000 plus ₹60,000. Source-sheet tax inclusion and own-project terms remain to be confirmed.",
          "Registration at the 1% reference uses the Maharashtra fee-table steps: ₹100 through ₹10,000, then ₹10 per ₹1,000 or part above ₹10,000, capped at the entered cap. Other percentage edits are custom continuous sensitivities.",
          "TDS is buyer withholding from the agreement payment, not an extra package charge and not a revenue deduction."
        ],
        "financialStatus": "Conditional known-cost agreement ceiling; final net agreement unresolved",
        "pricePoint": "mid",
        "perUnitRera": 1050,
        "perUnitPlanning": 1050,
        "perUnitSaleable": 1470,
        "perUnitExtended": null,
        "perUnitAllocation": 1470,
        "allocatedArea": 375000,
        "ticket": 13178571.42857143,
        "units": 107,
        "allocatedCarpet": 267857.14285714284,
        "carpet": 267750,
        "reraArea": 267750,
        "planning": 267750,
        "saleable": 374850,
        "extended": null,
        "assignedArea": 374850,
        "revenue": 3360535714.2857146,
        "allInclusiveRevenue": 1605000000,
        "finalNetAgreementRevenue": null,
        "idealTargetUnits": 107.41138560687432,
        "targetUnits": 107,
        "targetFraction": 0.4113856068743189,
        "inventoryUnits": 255,
        "targetRera": 112350,
        "targetPlanning": 112350,
        "targetSaleable": 157290,
        "netAgreementRevenue": 1410107142.857143,
        "targetPackageResidualINR": 0,
        "grossBookingsRequired": 117,
        "grossForRegistrations": 129
      }
    ],
    "units": 891,
    "targetUnits": 891,
    "weightedEquivalentUnits": 891,
    "targetSaleable": 1000000,
    "totalRera": 714300,
    "totalPlanning": 714300,
    "totalSaleable": 1000020,
    "overshoot": 20,
    "allInclusiveRevenue": 9910400000,
    "netAgreementRevenue": 8657642857.142857,
    "grossBookingsRequired": 971,
    "grossForRegistrations": 1074,
    "cancellationsPercent": 8,
    "months": 8,
    "netHomesPerMonth": 111.375,
    "saleablePerMonth": 125002.5,
    "grossBookingsPerMonth": 121.375,
    "method": "Normalize positive core saleable-area shares; floor ideal counts, then add whole homes in descending fractional order until the saleable target is covered; capped by core inventory. Gated flex excluded. Gross-booking counts are product-level ceilings under the cancellation assumption; legal conversion and lags are separate."
  },
  "formula": "Package = agreement + GST% × agreement + stamp% × max(agreement, supplied stamp minimum) + capped registration fee (Maharashtra ₹1,000 steps at the 1% reference; continuous only for custom rate edits) + maintenance deposit + maintenance advance + known other charges. Missing minimum uses agreement as a floor case; missing other charges are excluded only for a conditional ceiling.",
  "defaultShortcut": "Only when the stamp value is not higher than agreement, registration is capped, and known extras are INR210000: agreement ceiling = (buyer package −210000 −30000)/1.12. Unknown fees are excluded solely to compute a conditional ceiling, never certified zero.",
  "sourceQualification": "Effective5%constructionGST is supported by official sources for this new non-affordable under-construction case.7%stamp duty is a conditional Pune urban reference; actual site jurisdiction, buyer concessions and unit stamp valuation are not verified. INR150000maintenance deposit and INR60000advance are a Neco1April2026 source benchmark adopted as planning reserves, not our verified charge schedule.",
  "unknowns": [
    "Exact-unit stamp-duty / ASR minimum valuation unavailable; agreement-base floor case only.",
    "Complete other mandatory project charges unavailable; zero is used only for this conditional known-cost ceiling.",
    "Own-site local-body jurisdiction and stamp-duty case are unconfirmed; 7% is a conditional Pune urban reference.",
    "Own-project complete mandatory charge schedule and tax treatment are unconfirmed; maintenance amounts are planning allowances, with the default adopted from the NECO benchmark."
  ],
  "tdsTreatment": "Resident-property1%TDS under current section393, subject to threshold and correct consideration scope, is part of agreement payment/tax credit. It is neither added again to the buyer package nor deducted from agreement revenue. Displayed withholding is indicative for the selected agreement/stamp base, not a completed filing computation.",
  "differenceFromV13": {
    "priorCoreIllustrativeNetINR": 21199363636.363636,
    "currentCoreConditionalCeilingINR": 20556428571.42857,
    "changeCoreINR": -642935064.9350662,
    "priorTargetIllustrativeNetINR": 8928454545.454544,
    "currentTargetConditionalCeilingINR": 8657642857.142857,
    "changeTargetINR": -270811688.31168747,
    "interpretation": "Different cost model with itemised rules and benchmark reserves; current result is not a final comparable actual realized revenue."
  },
  "stampSensitivities": [
    {
      "stampDutyPercent": 6,
      "qualification": "Eligible women concession sensitivity only; ownership eligibility not confirmed.",
      "coreAgreementCeilingINR": 20741621621.62162,
      "targetAgreementCeilingINR": 8735639639.639639,
      "finalNetAgreementRevenue": null
    },
    {
      "stampDutyPercent": 7,
      "qualification": "Conditional Pune urban reference; own local body/cess applicability not confirmed.",
      "coreAgreementCeilingINR": 20556428571.42857,
      "targetAgreementCeilingINR": 8657642857.142857,
      "finalNetAgreementRevenue": null
    }
  ],
  "areaQualification": "Development2500000sqft and target1000000sqft remain saleable; estimated saleable=(RERA+exclusive terrace)×1.40 default. Own zero terrace is an explicit design assumption. Balcony stays separate and competitor unknown terrace is not zero.",
  "decisionReady": false,
  "sourceRecordsRetained": 11909,
  "rawDataSha256": "387a6ba26ab4065f6a2fa10c1903c5e8ddd785ed7b01ddcdbea9360492f4972e",
  "evidenceReport": "tax_charge_review_v14.html"
}