Upload
kamal-joshi
View
260
Download
3
Tags:
Embed Size (px)
Citation preview
Zone 2
Cypress Magnolia Platano D Platano F
Configuration 1 BHK 1.5 BHK 2 BHK 3 BHK 2 BHK 1 BHK 1.5 BHKSaleble area 603 693 891 1161 729 603 693
413 478 600 786 503 413 478
Rates without ADF4302 4302 4302 4302 4203 4203 4203
Rates with ADF 4095 4095 4095 4095 3996 3996 3996Down Payment 20% 20% 20% 20% 20% 20% 20%
Dec-15 Dec-15 Dec-15 Dec-15 Dec-16 Dec-16 Dec-16
Note : There is No Free Stamp Duty Registration in ADF Scheme
Zone 3 Riverside
Amazon US Open Apartment
Configuration 2 BHK 2.5 BHK 3 BHK Studio 2 BHK 2 BHK 3 BHkSaleble area 1017 1125 1296 594 918 927 1224
Carpet Area (Including FB &
niche )
Expected Possession
710 786 910 398 604 625,613 797
Rates without ADF4698 4698 4698 5400 5400 5400 5400
Rates with ADF 4491 4491 4491 No ADF No ADF No ADF No ADFDown Payment 20% 20% 20% 20% 20% 20% 20%
Dec-15 Dec-15 Dec-15 Dec-16 Dec-16 Dec-16 Dec-16
Note : There is No Free Stamp Duty Registration in ADF Scheme
Carpet Area (Including FB &
niche)
Expected Possession
1BHK 1.5BHKFloor 1 1Areas 603 693Rate 4302 4302Floor Rise 0 0Premium 54 54Final Rate 4356 4356Flat Cost 2626668 3018708Infra Cost 90450 103950Total 2717118 3122658Earnest 20% 543423.6 624531.6Plinth 10% 271711.8 312265.81st Slab 4% 108684.72 124906.322nd Slab 4% 108684.72 124906.323rd Slab 4% 108684.72 124906.324th Slab 4% 108684.72 124906.325th Slab 4% 108684.72 124906.326th Slab 4% 108684.72 124906.327th Slab 4% 108684.72 124906.328th Slab 4% 108684.72 124906.329th Slab 4% 108684.72 124906.3210th Slab 4% 108684.72 124906.3211th Slab 4% 108684.72 124906.3212th Slab 4% 108684.72 124906.3213th Slab 4% 108684.72 124906.3214th Slab 4% 108684.72 124906.3215th Slab 4% 108684.72 124906.32Plastering 5% 135855.9 156132.9Possession 5% 135855.9 156132.9Total A 2717118 3122658Stamp Duty 118455.9 138732.9Registration 27171.18 31226.58
10000 10000Total B 155627.08 179959.48
Society Charges 36530 41930
Documentation Charges
Other Charges 80000 80000Total C 116530 121930
2989275.1 3424547.48NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Breakup of Earnest Money1BHK 1.5BHK
1st payment Token 45000 450002nd Payment 21 Days 498423.6 579531.6
Govt Taxes Applicable(1% vat &3.09% service tax )
..
Final cost A+B+C
27Rs/sq ft ( 2nd floor onwards ) 54 Rs/Sq ft Premium for Garden Facing
Scanning,Paging,Xerox & Consultation Chargesapprox
2 yrs maintainance @2.5Rs/sq ft+share money(Rs 350/-)
on possession
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Govt Taxes Applicable(1% vat &3.09% service tax )
Legal+water & electric connection+club house membership+ Soc Formation.
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
2BHK 3BHKFloor 1 1Areas 891 1161Rate 4302 4302Floor Rise 0 0Premium 54 54Final Rate 4356 4356Flat Cost 3881196 5057316Infra Cost 133650 174150Total 4314846 5531466Earnest 20% 862969.2 1106293.2Plinth 10% 431484.6 553146.61st Slab 4% 172593.84 221258.642nd Slab 4% 172593.84 221258.643rd Slab 4% 172593.84 221258.644th Slab 4% 172593.84 221258.645th Slab 4% 172593.84 221258.646th Slab 4% 172593.84 221258.647th Slab 4% 172593.84 221258.648th Slab 4% 172593.84 221258.649th Slab 4% 172593.84 221258.6410th Slab 4% 172593.84 221258.6411th Slab 4% 172593.84 221258.6412th Slab 4% 172593.84 221258.6413th Slab 4% 172593.84 221258.6414th Slab 4% 172593.84 221258.6415th Slab 4% 172593.84 221258.64Plastering 5% 215742.3 276573.3Possession 5% 215742.3 276573.3Total A 4314846 5531466Stamp Duty 198342.3 259173.3Registration 43148.46 55314.66
10000 10000Total B 251490.76 324487.96
Society Charges 53810 70010
Documentation Charges
Other Charges 80000 80000Total C 133810 150010
4700147 6005964NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Breakup of Earnest Money2BHK 3BHK
1st payment Token 45000 450002nd Payment 21 Days 817969.2 1061293.2
Govt Taxes Applicable(1% vat &3.09% service tax )
Final cost A+B+C
27Rs/sq ft ( 2nd floor onwards ) 54 Rs/Sq ft Premium for Garden Facing
1 Car Parking Reserved
Scanning,Paging,Xerox & Consultation Chargesapprox
2 yrs maintainance @2.5Rs/sq ft+share money(Rs 350/-)
on possession
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Govt Taxes Applicable(1% vat &3.09% service tax )
Legal+water & electric connection+club house membership+ Soc Formation.
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
2 BHK (P) Floor 1Areas 729Rate 4203Floor Rise 0 27 Rs/sq ft(2nd flr onwards)Premium 54 54 Rs/Sq ft for Garden facing PremiumFinal Rate 4257Flat Cost 3103353Infra Cost 109350 1 Car Parking ReservedTotal CV 3512703 Service Tax 3.09%Earnest 20% 702540.6 21708.5Plinth 10% 351270.3 10854.31st Slab 4% 140508.12 4341.72nd Slab 4% 140508.12 4341.73rd Slab 4% 140508.12 4341.74th Slab 4% 140508.12 4341.75th Slab 4% 140508.12 4341.76th Slab 4% 140508.12 4341.77th Slab 4% 140508.12 4341.78th Slab 4% 140508.12 4341.79th Slab 4% 140508.12 4341.710th Slab 4% 140508.12 4341.711th Slab 4% 140508.12 4341.712th Slab 4% 140508.12 4341.713th Slab 4% 140508.12 4341.714th Slab 4% 140508.12 4341.715th Slab 4% 140508.12 4341.7Plastering 5% 175635.15 5427.1Possession 5% 175635.15 5427.1Total A 3512703 108542.5Stamp Duty 158235.15Registration 30000
10000Total B 198235
approx
44090
Other Charges 80000Total C 124090 on possessionTotal A+B+C 3835028
Breakup of Earnest Money2BHK
Documentation Charges
Society Charges
2 yrs maintainance @2.5Rs/sq ft+share money(Rs 350/-)
Legal+water & electric connection+club house membership+ Soc Formation.
1st payment Token 450002nd Payment 21 Days 657540.6
Govt taxes as applicable(1% Vat & 3.09% Service tax)
54 Rs/Sq ft for Garden facing Premium
1BHK 1.5BHKFloor 1 1Areas 603 693Rate 4203 4203Floor Rise 0 0Premium 54 54Final Rate 4257 4257Flat Cost 2566971 2950101Infra Cost 90450 103950Total 2657421 3054051Earnest 20% 531484.2 610810.2Plinth 10% 265742.1 305405.11st Slab 4% 106296.84 122162.042nd Slab 4% 106296.84 122162.043rd Slab 4% 106296.84 122162.044th Slab 4% 106296.84 122162.045th Slab 4% 106296.84 122162.046th Slab 4% 106296.84 122162.047th Slab 4% 106296.84 122162.048th Slab 4% 106296.84 122162.049th Slab 4% 106296.84 122162.0410th Slab 4% 106296.84 122162.0411th Slab 4% 106296.84 122162.0412th Slab 4% 106296.84 122162.0413th Slab 4% 106296.84 122162.0414th Slab 4% 106296.84 122162.0415th Slab 4% 106296.84 122162.04Plastering 5% 132871.05 152702.55Possession 5% 132871.05 152702.55Total A 2657421 3054051Stamp Duty 115471.05 135302.55Registration 26574.21 30540.51
10000 10000Total B 152045.26 175843.06
Society Charges 36530 41930
Other Charges 80000 80000Total C 116530 121930
Documentation Charges
A+B+C 2925996.26 3351824.06
2925996.3 3351824.06NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Breakup of Earnest Money1BHK 1.5BHK
1st payment Token 45000 450002nd Payment 21 Days 486484.2 565810.2
Govt Taxes Applicable(1% vat &3.09% service tax )
..
Final cost A+B+C
27Rs/sq ft ( 2nd floor onwards ) 54 Rs/Sq ft Premium for Garden Facing
Scanning,Paging,Xerox & Consultation Chargesapprox
on possession
2 yrs maintainance @2.5Rs/sq ft+share money(Rs 350/-)
Legal+water & electric connection+club house membership+ Soc Formation.
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
Govt Taxes Applicable(1% vat &3.09% service tax )
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
RIVER SIDE 2 BHK 3 BHK (P)
Floor 1 1
Area 1017 1125
Rate 4698 4698
Floor Rise 0 0
Premium 99 99
Final Rate 4797 4797
Flat Cost 4878549 5396625
Infra Cost 152550 168750
C V Total 5331099 5865375
Earnest 20% 1066220 1173075
Allotment 10% 533110 586538
Foundation 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
Plastering 2.5% 133277 146634
Possession 5% 266555 293269
Total A 5331099 5865375
Stamp Duty apx 256555 283269
Registration 30000 30000
Documentation Charges 10000 10000
Society Charges 190778 222850
Total B 487333 546119Final Cost (A+B) 5818432 6411494NOTE: 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.
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.
3. Society formation & Other charges Includes electric charges, Water charges, Share money, Soc. Fomation Charges, Legal Charges, Advance Maintenance & Club house membership.
RIVER SIDE3BHK (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
6247807336092
NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
45000
626131
671131
1. Stamp duty & Registraion charges are apx basis.
2. Stamp duty & registraiton charges will be at actual as per govt. Rules & Regulation.
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.
3. Society formation & Other charges Includes electric charges, Water charges, Share money, Soc. Fomation Charges, Legal
U S OPEN (Kalyan) Super Luxury Apartments 1 BHK STUDIO 2 BHK (L) 2 BHK (L)
Floor 1 1 1
Area 594 918 927
Rate 5400 5400 5400
Floor Rise 0 0 0
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 2.5% 83219 136112 137373
Possession 5% 166439 272224 274745
Total A 3328776 5444472 5494908
Stamp Duty apx 166439 272224 274745
Registration 30000 30000 30000
10000 10000 10000
Society Charges 155246 205462 206218
Total B 361685 517686 520963
Final Cost (A+B) 3690461 5962158 6015871NOTE: 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.
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.
Documentation Charges
3. Society formation & Other charges Includes electric charges, Water charges, Share money, Soc. Fomation Charges, Legal Charges, Advance Maintenance & Club house membership.
U S OPEN (Kalyan) Super Luxury Apartments3BHK (L)
1
1233
5400
0 Rs27/sq ft (2nd floor onwards)
54
5454 Premium Charges
6724782 Garden Facing Rs 54
184950
7209732 1 Car Parking Reserved
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
180243
360487
7209732
360487
30000
10000
253166
653653
7863385NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd
45000
675973
720973
1. Stamp duty & Registraion charges are apx basis.
2. Stamp duty & registraiton charges will be at actual as per govt. Rules & Regulation.
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.
3. Society formation & Other charges Includes electric charges, Water charges, Share money, Soc. Fomation Charges, Legal