29
Zone 2 Cypress Magnolia Platano D Platano F Configuration 1 BHK 1.5 BHK 2 BHK 3 BHK 2 BHK 1 BHK 1.5 BHK Saleble area 603 693 891 1161 729 603 693 413 478 600 786 503 413 478 4302 4302 4302 4302 4203 4203 4203 Rates with ADF 4095 4095 4095 4095 3996 3996 3996 Down Payment 20% 20% 20% 20% 20% 20% 20% Dec-15 Dec-15 Dec-15 Dec-15 Dec-16 Dec-16 Dec-16 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 BHk Saleble area 1017 1125 1296 594 918 927 1224 Carpet Area (Including FB & niche ) Rates without ADF Expected Possession

Kalyan Cost Sheet

Embed Size (px)

Citation preview

Page 1: Kalyan Cost Sheet

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

Page 2: Kalyan Cost Sheet

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

Page 3: Kalyan Cost Sheet

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

Page 4: Kalyan Cost Sheet

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

Page 5: Kalyan Cost Sheet

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/-)

Page 6: Kalyan Cost Sheet

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.

Page 7: Kalyan Cost Sheet

NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd

Page 8: Kalyan Cost Sheet

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

Page 9: Kalyan Cost Sheet

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

Page 10: Kalyan Cost Sheet

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/-)

Page 11: Kalyan Cost Sheet

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.

Page 12: Kalyan Cost Sheet

NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd

Page 13: Kalyan Cost Sheet

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.

Page 14: Kalyan Cost Sheet

1st payment Token 450002nd Payment 21 Days 657540.6

Govt taxes as applicable(1% Vat & 3.09% Service tax)

Page 15: Kalyan Cost Sheet

54 Rs/Sq ft for Garden facing Premium

Page 16: Kalyan Cost Sheet

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

Page 17: Kalyan Cost Sheet

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

Page 18: Kalyan Cost Sheet

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.

Page 19: Kalyan Cost Sheet

NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd

Govt Taxes Applicable(1% vat &3.09% service tax )

Page 20: Kalyan Cost Sheet

NOTE: All the Cheques issued should be in favour of - Nirmal Lifestyle Kalyan Pvt. Ltd

Page 21: Kalyan Cost Sheet

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

Page 22: Kalyan Cost Sheet

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.

Page 23: Kalyan Cost Sheet

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

Page 24: Kalyan Cost Sheet

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

Page 25: Kalyan Cost Sheet

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

Page 26: Kalyan Cost Sheet

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.

Page 27: Kalyan Cost Sheet

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

Page 28: Kalyan Cost Sheet

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