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