V P SPACES PVT. LTD.
VP SPACES- GRANDEUR
BHK 2 BHK
Floor 15
Size 1150 EDC 100
BSP 3090000 Parking Covered
Club Charges
Inaugural Discount 0 50,000
Power Back
BSP After Inaugural 3090000 Up 30,000
VPS Discount % 10.00% Park Facing Yes
VPS Discount 309000 IFMS 30
Final BSP 2781000
13524
PLC Park Facing 3% of BSP
Cost Sheet of FLAT
Charges Typer Amount Final Cost
BSP Amount 2,781,000 2,781,000.00
EDC/IDC 115,000 115,000.00
Car Parking- Covered 150,000 150,000.00
Club Charges 50,000 50,000.00
Power Back Up 30,000 30,000.00
IFMS 34,500 34,500.00
PLC Park Facing 92,700 92,700.00
Flat Cost 3,253,200 3,253,200.00
MVL ADJUSTMENT 500,000 2,753,200.00
9650539333
Cost Sheet 1BHK 650 sqft(402)
Charges Type 1bhk TYPE/1BHK 4th Floor Cost Sheet
BSP Amount 2,090,000.00
EDC/IDC 100/SQFT 65,000.00
Car Parking COVERD 150,000.00
Club Membership 1Time 50,000.00
IFMS 30/sqft 19,500.00
Power Backup 1KVA 30,000.00
TOTAL COST 2,404,500.00
VPS DISCOUNT&PLC WAIVED OFF 320,500.00
TOTAL COST AFTER DISCOUNT 2,084,000.00
MVL Adjustment 584,000.00
FLAT COST 1,500,000.00
Cost Sheet 3 BHK 1500Sqft
Charges Type 3bhk TYPE/3BHK 5th Floor Cost Sheet
BSP Amount 4,550,000.00
EDC/IDC 100/sqft 150,000.00
Car Parking open 150,000.00
Club Membership 1Time 50,000.00
IFMS 30/sqft 45,000.00
Power Backup 1KVA 30,000.00
PLC 136,500.00
TOTAL COST 5,111,500.00
OTHER CHARGES WAIVED OFF 425,000.00
VPS DISCOUNT(@8%) 364,000.00
TOTAL COST AFTER DISCOUNT 4,322,500.00
Suparas Adjustment 1,040,000.00
FLAT COST 3,282,500.00
Cost Sheet 2 BHK 100sqyd,900sqft
Charges Type 2bhk TYPE/2BHK Cost Sheet
BSP Amount 4,000,000.00
EDC/IDC 75,000.00
Car Parking Coverd 150,000.00
Power Backup
PLC if any
IFMS 50,000.00
TOTAL COST 4,225,000.00
VPS DISCOUNT 400,000.00
TOTAL COST AFTER DISCOUNT 3,825,000.00
Suparas Adjustment 300,000.00
FLAT COST 3,525,000.00
Cost Sheet Shop-288sqft
Charges Type TYPE/SHOP 8 288sqft Cost Sheet
BSP Amount 10,000 501.00 5,010,000.00
EDC/IDC 100/sqft 50,100.00
Car Parking Coverd -
Power Backup 1KVA 30,000.00
IFMS 50/sqft 25050
TOTAL COST 5,115,150.00
VPS DISCOUNT 501,000.00
TOTAL COST AFTER DISCOUNT 4,614,150.00
Adjustment 2,400,000.00
FLAT COST 2,214,150.00
Cost Sheet Shop-288sqft
Charges Type TYPE/SHOP 8 288sqft Cost Sheet
BSP Amount 10,000 2,880,000.00
EDC/IDC 100/sqft 28,800.00
Car Parking Coverd -
Power Backup 1KVA 30,000.00
IFMS 50/sqft 14400
TOTAL COST 2,953,200.00
VPS DISCOUNT 576,000.00
TOTAL COST AFTER DISCOUNT 2,377,200.00
Adjustment -
FLAT COST 2,377,200.00
Cost Sheet 1BHK 650 sqft(105)
Charges Type 1bhk TYPE/1BHK 1st Floor Cost Sheet
BSP Amount 2,150,000.00
EDC/IDC 100/sqft 65,000.00
Car Parking open 100,000.00
Club Membership 1Time 50,000.00
IFMS 30/sqft 19,500.00
Power Backup 1KVA 30,000.00
TOTAL COST 2,414,500.00
VPS DISCOUNT 264,500.00
TOTAL COST AFTER DISCOUNT 2,150,000.00
MVL Adjustment 550,000.00
FLAT COST 1,600,000.00
Cost Sheet Studio 465 sqft(1408 Unit no.)
Charges Type Studio TYPE/Studio 11TH Floor Cost Sheet
BSP Amount 1,999,000.00
EDC/IDC 100/sqft 46,500.00
Car Parking - -
Club Membership 1Time 50,000.00
IFMS 30/sqft 13,950.00
Power Backup 1KVA 30,000.00
TOTAL COST 2,139,450.00
VPS DISCOUNT 264,500.00
TOTAL COST AFTER DISCOUNT 1,874,950.00
Suparas Adjustment 575,000.00
FLAT COST 1,299,950.00
Floor 1 BHK 2 BHK
650 1150
1 2150000 3480000
2 2130000 3450000
3 2110000 3420000
4 2090000 3390000
5 2070000 3360000
6 2050000 3330000
7 2030000 3300000
8 2010000 3270000
9 1990000 3240000
10 1970000 3210000
11 1950000 3180000
12 1930000 3150000
14 1910000 3120000
15 1890000 3090000
Construction Linked Payment Plan Amount
At the time of booking 10% of BSP +S.Tax 278,100.00
With in 45 days of booking 10% of BSP +S.Tax 278,100.00
On start of Foundation 10% of BSP +S.Tax 278,100.00
On start of Stilt Roof Slab 7.5% of BSP + PLC +S.Tax 301,275.00
On start of 1st Floor Slab 7.5% of BSP + EDC +S.Tax 323,575.00
On start of 3rd Floor Slab 7.5% of BSP + 50%Car Parking +S.Tax 283,575.00
On start of 5thFloor Slab 7.5% of BSP + 50%Car Parking +S.Tax 283,575.00
On start of 8th Floor Slab 7.5% of BSP +S.Tax 208,575.00
On start of 11th Floor Slab 7.5% of BSP +S.Tax 208,575.00
On start of 14th Floor Slab 7.5% of BSP +S.Tax 208,575.00
On start of Internal Plaster 7.5% of BSP +S.Tax+Power Back Up 238,575.00
On start of Flooring 5% of BSP +S.Tax+Club 189,050.00
At the time of Possession 5% of BSP +S.Tax+ IFMS + Stamp duty etc. 173,550.00
Total Payment 3,253,200.0
COST SHEET 2BHK 1150 SQFT(1150)
CHARGES TYPE 2BHK TYPE/2BHK
BSP AMOUNT
EDC/IDC 100/SQFT
CAR PARKING COVERD
CLUB MEMBERSHIP 1TIME
IFMS 30/SQFT
POWER BACKUP 1KVA
TOTAL COST
VPS DISCOUNT
TOTAL COST AFTER DISCOUNT
Sarvawas ADJUSTMENT
MORE DISCOUNT
FINAL COST
Cost Sheet 3 BHK 1600 sqft
Charges Type 3bhk TYPE/3BHK
BSP Amount 2,769
EDC/IDC 100/sqft
Car Parking Coverd
Club Membership 1Time
IFMS 30/sqft
Power Backup 1KVA
TOTAL COST
VPS DISCOUNT
TOTAL COST AFTER DISCOUNT
Suparas Adjustment
FLAT COST
Cost Sheet 3 BHK 15psqyd,1350sqft
Charges Type 3bhk TYPE/3BHK
BSP Amount
EDC/IDC
Car Parking Coverd
Power Backup 1KVA
PLC if any
TOTAL COST
TOTAL COST AFTER DISCOUNT
Suparas Adjustment
FLAT COST
Cost Sheet Shop-290sqft
Charges Type TYPE/SHOP
BSP Amount 10,000
EDC/IDC
Car Parking
Power Backup
IFMS
TOTAL COST
VPS DISCOUNT
TOTAL COST AFTER DISCOUNT
Adjustment
FLAT COST
IFMS
Power Backup
TOTAL COST 1bhk
VPS DISCOUNT
TOTAL COST AFTER DISCOUNT
MVL Adjustment
FLAT COST
3 BHK 2 BHK
1500 1150
4410000 3680000
4370000 3650000
4330000 3620000
4290000 3590000
4250000 3560000
4210000 3530000
4170000 3500000
4130000 3470000
4090000 3440000
4050000 3410000
4010000 3380000
3970000 3350000
3930000 3320000
3890000 3290000
10th FLOOR Cost Sheet
2,875,000.00
115,000.00
2,990,000.00
2,990,000.00
850,000.00
2,140,000.00
8th Floor Cost Sheet
4,430,000.00
160,000.00
150,000.00
50,000.00
48,000.00
30,000.00
4,868,000.00
150,000.00
4,718,000.00
1,500,000.00
3,218,000.00
Cost Sheet
5,600,000.00
125,000.00
150,000.00
50,000.00
5,925,000.00
5,925,000.00
1,000,000.00
4,925,000.00
Shop-290sqft Cost Sheet Shop-399sqft
17 290sqft Cost Sheet Charges Type TYPE/SHOP
2,900,000.00 BSP Amount 10,000
100/sqft 29,000.00 EDC/IDC
Coverd - Car Parking
1KVA 30,000.00 Power Backup
50/sqft 14500 IFMS
2,973,500.00 TOTAL COST
580,000.00 VPS DISCOUNT
2,393,500.00 TOTAL COST AFTER DISCOUNT
- Suparas Adjustment
2,393,500.00 FLAT COST
TYPE/1BHK 7TH Floor 11
1-Feb
100/sqft
open
1Time
30/sqft
1KVA
Cost Sheet 3 BHK 1500Sqft
Charges Type 3bhk 5th Floor Cost Sheet
BSP Amount 4,550,000.00
EDC/IDC 150,000.00
Car Parking 150,000.00
Club Membership 50,000.00
IFMS 45,000.00
Power Backup 30,000.00
PLC 136,500.00
TOTAL COST 5,111,500.00
OTHER CHARGES WAIVED OFF 425,000.00
VPS DISCOUNT(@8%) 364,000.00
TOTAL COST AFTER DISCOUNT 4,322,500.00
Suparas Adjustment 850,000.00
FLAT COST 3,472,500.00
Cost Sheet Shop-399sqft
21 399sqft Cost Sheet
399 3,990,000.00
100/sqft 39,900.00
-
1KVA 30,000.00
50/sqft 19950
4,079,850.00
798,000.00
3,281,850.00
1,100,000.00
2,181,850.00
0
COST SHEET 2BHK 1150 SQFT(1150)
CHARGES TYPE 2BHK TYPE/2BHK 10th FLOOR(1006) Cost Sheet
BSP AMOUNT 3,210,000.00
EDC/IDC 100/SQFT 115,000.00
CAR PARKING COVERD 150,000.00
CLUB MEMBERSHIP 1TIME 50,000.00
IFMS 30/SQFT 34,500.00
POWER BACKUP 1KVA 30,000.00
TOTAL COST 3,589,500.00
VPS DISCOUNT 811,500.00
TOTAL COST AFTER DISCOUNT 2,778,000.00
SARVAWAS ADJUSTMENT 478,000.00
FLAT COST 2,300,000.00
