Zone 2
Cypress
Configuration
Saleble area
Carpet Area
(Including FB &
niche )
Rates without ADF
Rates with ADF
Down Payment
Expected
Possession
1 BHK 1.5 BHK
Magnolia
Platano D
Platano F
2 BHK
3 BHK
2 BHK
1 BHK
1.5 BHK
603
693
891
1161
729
603
693
413
478
600
786
503
413
478
4302
4302
4302
4302
4203
4203
4203
4095
4095
4095
4095
3996
3996
3996
20%
20%
20%
20%
20%
20%
20%
Dec-15
Dec-15
Dec-16
Dec-16
Dec-16
Dec-15 Dec-15
e : There is No Free Stamp Duty Registration in ADF Scheme
Zone 3 Riverside
Amazon
Configuration
Saleble area
Carpet Area
(Including FB &
niche)
US Open Apartment
2 BHK 2.5 BHK
3 BHK
Studio
2 BHK
2 BHK
3 BHk
1017
1125
1296
594
918
927
1224
710
786
910
398
604
625,613
797
Rates without ADF
Rates with ADF
Down Payment
Expected
Possession
4698
4698
4698
5400
5400
5400
5400
4491
4491
4491
No ADF
No ADF
No ADF
No ADF
20%
20%
20%
20%
20%
20%
20%
Dec-15
Dec-16
Dec-16
Dec-16
Dec-16
Dec-15 Dec-15
e : There is No Free Stamp Duty Registration in ADF Scheme
1BHK
Floor
Areas
Rate
Floor Rise
Premium
Final Rate
Flat Cost
Infra Cost
Total
Earnest
Plinth
1st Slab
2nd Slab
3rd Slab
4th Slab
5th Slab
6th Slab
7th Slab
8th Slab
9th Slab
10th Slab
11th Slab
12th Slab
13th Slab
14th Slab
15th Slab
Plastering
Possession
Total A
Stamp Duty
Registration
Documentation
Charges
Total B
Society Charges
20%
10%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
5%
5%
1.5BHK
1
603
4302
0
54
4356
2626668
90450
2717118
543423.6
271711.8
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
108684.72
135855.9
135855.9
2717118
118455.9
27171.18
1
693
4302
0
54
4356
3018708
103950
3122658
624531.6
312265.8
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
124906.32
156132.9
156132.9
3122658
138732.9
31226.58
10000
155627.08
10000
179959.48
36530
41930
Other Charges
Total C
Final cost
A+B+C
1st payment
2nd Payment
80000
116530
80000
121930
2989275.1
3424547.48
NOTE: All the Cheques issued should be in favour of - Nirm
Breakup of Earnest Money
1BHK
1.5BHK
Token
45000
45000
21 Days
498423.6
579531.6
Govt Taxes Applicable(1% vat &3.09% service tax
..
27Rs/sq ft ( 2nd floor onwards )
54 Rs/Sq ft Premium for Garden Facing
Scanning,Paging,Xerox & Consultation Charges
approx
2 yrs maintainance @2.5Rs/sq ft+share money(Rs
350/-)
Legal+water & electric connection+club house
membership+ Soc Formation.
on possession
sued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
le(1% vat &3.09% service tax )
2BHK
Floor
Areas
Rate
Floor Rise
Premium
Final Rate
Flat Cost
Infra Cost
Total
Earnest
Plinth
1st Slab
2nd Slab
3rd Slab
4th Slab
5th Slab
6th Slab
7th Slab
8th Slab
9th Slab
10th Slab
11th Slab
12th Slab
13th Slab
14th Slab
15th Slab
Plastering
Possession
Total A
Stamp Duty
Registration
Documentation
Charges
Total B
Society Charges
20%
10%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
5%
5%
3BHK
1
891
4302
0
54
4356
3881196
133650
4314846
862969.2
431484.6
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
172593.84
215742.3
215742.3
4314846
198342.3
43148.46
1
1161
4302
0
54
4356
5057316
174150
5531466
1106293.2
553146.6
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
221258.64
276573.3
276573.3
5531466
259173.3
55314.66
10000
251490.76
10000
324487.96
53810
70010
Other Charges
Total C
Final cost
A+B+C
80000
133810
80000
150010
4700147 6005964
NOTE: All the Cheques issued should be in favour of - Nirmal L
Breakup of Earnest Money
2BHK
3BHK
1st payment
Token
45000
45000
2nd Payment
21 Days
817969.2 1061293.2
Govt Taxes Applicable(1% vat &3.09% service tax )
27Rs/sq ft ( 2nd floor onwards )
54 Rs/Sq ft Premium for Garden Facing
1 Car Parking Reserved
Scanning,Paging,Xerox & Consultation Charges
approx
2 yrs maintainance @2.5Rs/sq ft+share money(Rs
350/-)
Legal+water & electric connection+club house
membership+ Soc Formation.
on possession
s issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
cable(1% vat &3.09% service tax )
2 BHK (P)
Floor
Areas
Rate
Floor Rise
Premium
Final Rate
Flat Cost
Infra Cost
Total CV
Earnest
Plinth
1st Slab
2nd Slab
3rd Slab
4th Slab
5th Slab
6th Slab
7th Slab
8th Slab
9th Slab
10th Slab
11th Slab
12th Slab
13th Slab
14th Slab
15th Slab
Plastering
Possession
Total A
Stamp Duty
Registration
Documentatio
n Charges
Total B
20%
10%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
5%
5%
1
729
4203
0 27 Rs/sq ft(2nd flr onwards)
54 54 Rs/Sq ft for Garden facing Premium
4257
3103353
109350 1 Car Parking Reserved
3512703
Service Tax 3.09%
702540.6
21708.5
351270.3
10854.3
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
140508.12
4341.7
175635.15
5427.1
175635.15
5427.1
3512703
108542.5
158235.15
30000
10000
198235
approx
Society
2 yrs maintainance @2.5Rs/sq
Charges
44090 ft+share money(Rs 350/-)
Legal+water & electric
connection+club house
Other Charges
80000 membership+ Soc Formation.
Total C
124090 on possession
Total A+B+C
3835028
Breakup of Earnest Money
2BHK
1st payment
Token
45000
2nd Payment 21 Days
657540.6
Govt taxes as applicable(1% Vat & 3.09% Service tax)
g Premium
1BHK
Floor
Areas
Rate
Floor Rise
Premium
Final Rate
Flat Cost
Infra Cost
Total
Earnest
Plinth
1st Slab
2nd Slab
3rd Slab
4th Slab
5th Slab
6th Slab
7th Slab
8th Slab
9th Slab
10th Slab
11th Slab
12th Slab
13th Slab
14th Slab
15th Slab
Plastering
Possession
Total A
Stamp Duty
Registration
Documentation
Charges
Total B
Society Charges
20%
10%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
5%
5%
1.5BHK
1
603
4203
0
54
4257
2566971
90450
2657421
531484.2
265742.1
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
106296.84
132871.05
132871.05
2657421
115471.05
26574.21
1
693
4203
0
54
4257
2950101
103950
3054051
610810.2
305405.1
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
122162.04
152702.55
152702.55
3054051
135302.55
30540.51
10000
152045.26
10000
175843.06
36530
41930
Other Charges
Total C
A+B+C
Final cost
A+B+C
1st payment
2nd Payment
80000
116530
2925996.26
80000
121930
3351824.06
2925996.3
3351824.06
NOTE: All the Cheques issued should be in favour of - Nirm
Breakup of Earnest Money
1BHK
1.5BHK
Token
45000
45000
21 Days
486484.2
565810.2
Govt Taxes Applicable(1% vat &3.09% service tax
..
27Rs/sq ft ( 2nd floor onwards )
54 Rs/Sq ft Premium for Garden Facing
Scanning,Paging,Xerox & Consultation Charges
approx
2 yrs maintainance @2.5Rs/sq ft+share money(Rs
350/-)
Legal+water & electric connection+club house
membership+ Soc Formation.
on possession
sued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
le(1% vat &3.09% service tax )
RIVER SIDE
2 BHK
3 BHK (P)
Floor
Area
Rate
1017
4698
1125
4698
Floor Rise
Premium
99
99
Final Rate
4797
4797
Flat Cost
Infra Cost
4878549
152550
5396625
168750
C V Total
5331099
5865375
Earnest
20%
1066220
1173075
Allotment
10%
533110
586538
5%
266555
293269
Podium Slab
2.5%
133277
146634
1st Floor Slab
2.5%
133277
146634
2nd Floor Slab
2.5%
133277
146634
3rd Floor Slab
2.5%
133277
146634
4th Floor Slab
2.5%
133277
146634
5th Floor Slab
2.5%
133277
146634
6th Floor Slab
2.5%
133277
146634
7th Floor Slab
2.5%
133277
146634
8th Floor Slab
2.5%
133277
146634
9th Floor Slab
2.5%
133277
146634
10th Floor Slab
2.5%
133277
146634
11th Floor Slab
2.5%
133277
146634
12th Floor Slab
2.5%
133277
146634
13th Floor Slab
2.5%
133277
146634
14th Floor Slab
2.5%
133277
146634
15th Floor Slab
2.5%
133277
146634
16th Floor Slab
2.5%
133277
146634
17th Floor Slab
2.5%
133277
146634
18th Floor Slab
2.5%
133277
146634
19th Floor Slab
2.5%
133277
146634
20th Floor Slab
2.5%
133277
146634
21st Floor Slab
2.5%
133277
146634
22nd Floor Slab
2.5%
133277
146634
Foundation
Plastering
Possession
2.5%
5%
133277
266555
146634
293269
5331099
5865375
256555
283269
30000
30000
Documentation Charges
Society Charges
10000
190778
10000
222850
Total B
487333
546119
5818432
6411494
Total A
Stamp Duty apx
Registration
Final Cost (A+B)
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Breakup of Earnest Money
Token Amount
45000
45000
10 % Earnest - 7 Days
488110
541538
10 % Earnest - 15 Days
533110
586538
Note:
1. Stamp duty & Registraion charges are apx basis.
2. Stamp duty & registraiton charges will be at actual as per govt. Rules & Regulation.
3. Society formation & Other charges Includes electric charges, Water charges, Share money, Soc. Fomation Charges, Legal
Charges, Advance Maintenance & Club house membership.
4. Service Tax. Vat or any other Govt. levy as applicable.
5. one parking will be reserved.
6. Documentation Charges Includes Scanning, paging,Xerox & consultation Charges.
3BHK (L)
1
1296
4698
0 Rs27/sq ft ( 2nd floor onwards )
99
4797 Premium Charges
6216912 Garden Facing Rs 54
194400 River Facing Rs 99
6711312 1 Car Parking Reserved
1342262
671131
335566
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
167783
335566
6711312
325566
30000
10000
259214
624780
7336092
e Kalyan Pvt. Ltd
45000
626131
671131
ney, Soc. Fomation Charges, Legal
U S OPEN (Kalyan) Super Luxury Apartments
1 BHK STUDIO
2 BHK (L)
2 BHK (L)
Floor
Area
Rate
594
5400
918
5400
927
5400
Floor Rise
Premium
54
54
54
Final Rate
5454
5454
5454
Flat Cost
3239676
5006772
5055858
Infra Cost
89100
137700
139050
C V Total
3328776
5444472
5494908
Earnest
20%
665755
1088894
1098982
Allotment
10%
332878
544447
549491
Foundation
5%
166439
272224
274745
Podium Slab
2.5%
83219
136112
137373
1st Floor Slab
2.5%
83219
136112
137373
2nd Floor Slab
2.5%
83219
136112
137373
3rd Floor Slab
2.5%
83219
136112
137373
4th Floor Slab
2.5%
83219
136112
137373
5th Floor Slab
2.5%
83219
136112
137373
6th Floor Slab
2.5%
83219
136112
137373
7th Floor Slab
2.5%
83219
136112
137373
8th Floor Slab
2.5%
83219
136112
137373
9th Floor Slab
2.5%
83219
136112
137373
10th Floor Slab
2.5%
83219
136112
137373
11th Floor Slab
2.5%
83219
136112
137373
12th Floor Slab
2.5%
83219
136112
137373
13th Floor Slab
2.5%
83219
136112
137373
14th Floor Slab
2.5%
83219
136112
137373
15th Floor Slab
2.5%
83219
136112
137373
16th Floor Slab
2.5%
83219
136112
137373
17th Floor Slab
2.5%
83219
136112
137373
18th Floor Slab
2.5%
83219
136112
137373
19th Floor Slab
2.5%
83219
136112
137373
20th Floor Slab
2.5%
83219
136112
137373
21st Floor Slab
2.5%
83219
136112
137373
22nd Floor Slab
2.5%
83219
136112
137373
Plastering
Possession
2.5%
5%
83219
166439
136112
272224
137373
274745
Total A
3328776
5444472
5494908
Stamp Duty apx
166439
272224
274745
Registration
Documentation
Charges
Society Charges
30000
30000
30000
10000
10000
10000
155246
205462
206218
Total B
361685
517686
520963
Final Cost (A+B)
3690461
5962158
6015871
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Breakup of Earnest Money
Token Amount
45000
45000
45000
10 % Earnest - 7 Days
287878
499447
504491
10 % Earnest - 15 Days
332878
544447
549491
Note:
1. Stamp duty & Registraion charges are apx basis.
2. Stamp duty & registraiton charges will be at actual as per govt. Rules & Regulation.
3. Society formation & Other charges Includes electric charges, Water charges, Share money, Soc. Fomation Charges, Legal
Charges, Advance Maintenance & Club house membership.
4. Service Tax. Vat or any other Govt. levy as applicable.
5. one parking will be reserved.
6. Documentation Charges Includes Scanning, paging,Xerox & consultation Charges.
ments
3BHK (L)
1
1233
5400
0
Rs27/sq ft (2nd floor onwards)
54
5454
6724782
Premium Charges
Garden Facing Rs 54
184950
7209732
1441946
720973
360487
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
180243
1 Car Parking Reserved
180243
360487
7209732
360487
30000
10000
253166
653653
7863385
festyle Kalyan Pvt. Ltd
45000
675973
720973
ey, Soc. Fomation Charges, Legal
