Scribd Logo
Upload

Welcome to Scribd!

  • Vilaasa Cost Sheet

    Uploaded by

    DEEPAK KUMAR
    29 views9 pages
    This document contains details of multiple residential units for sale in a development called Migsun Vilaasa. For each unit, it lists the unit type, area, floor number, basic sale price, and itemized charges for amenities like parking, maintenance, electricity connection, furniture, and taxes. It also shows the total cost after deducting discounts for inaugural offer, rental benefits and gifts. The units range from 2BHK to duplex 4BHK configurations and prices range from around Rs. 2 million to over Rs. 11 million depending on the unit size and features.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains details of multiple residential units for sale in a development called Migsun Vilaasa. For each unit, it lists the unit type, area, floor number, basic sale price, and itemized charges for amenities like parking, maintenance, electricity connection, furniture, and taxes. It also shows the total cost after deducting discounts for inaugural offer, rental benefits and gifts. The units range from 2BHK to duplex 4BHK configurations and prices range from around Rs. 2 million to over Rs. 11 million depending on the unit size and features.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    29 views9 pages

    Vilaasa Cost Sheet

    Uploaded by

    DEEPAK KUMAR
    This document contains details of multiple residential units for sale in a development called Migsun Vilaasa. For each unit, it lists the unit type, area, floor number, basic sale price, and itemized charges for amenities like parking, maintenance, electricity connection, furniture, and taxes. It also shows the total cost after deducting discounts for inaugural offer, rental benefits and gifts. The units range from 2BHK to duplex 4BHK configurations and prices range from around Rs. 2 million to over Rs. 11 million depending on the unit size and features.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 9

    Migsun Vilaasa 2BHK+2Toilet 660

    Tower SUN-01, Unit No. 102


    3249
    2,144,340
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 66,000
    IFMS Rs/sq. ft. 30 19,800
    Lease Rent Rs/sq. ft. 150 99,000
    Power Backup 2kva, Rs/kva 37,500 75,000
    Electric Meter Charges 5kva, Rs/kva 20,000 100,000
    Total 2,715,140
    Inaugral Discount Rs/sq. ft. 150 99,000
    Offer 10% on 10% 191,994
    Rental benefits 10000 for 1 year 120,000
    151 Gift Items
    Total Discount 410,994
    Total Cost to the Costomer 2,304,146
    Migsun Vilaasa 2BHK+2Toilet 860
    20th Floor
    2709
    2,329,740
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 86,000
    PLC Park facing Rs/sq. ft. 75 64,500
    IFMS Rs/sq. ft. 30 25,800
    Lease Rent Rs/sq. ft. 150 129,000
    Power Backup 2kva, Rs/kva 37,500 75,000
    Electric Meter Charges 5kva, Rs/kva 20,000 100,000
    Furnished Rs/sq. ft. 200 172,000
    GST 5% on Total 159,652
    Total 3,352,692
    Inaugral Discount Rs/sq. ft. 150 129,000
    Offer 10% on 10% 86,330
    Rental benefits 10000 for 1 year 120,000
    151 Gift Items
    Total Discount 335,330
    Total Cost to the Costomer 3,017,362
    Migsun Vilaasa 3BHK+2Toilet 1075
    20th Floor
    2709
    2,912,175
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 107,500
    PLC Park facing Rs/sq. ft. 75 80,625
    IFMS Rs/sq. ft. 30 32,250
    Lease Rent Rs/sq. ft. 150 161,250
    Power Backup 3kva, Rs/kva 37,500 112,500
    Electric Meter Charges 5kva, Rs/kva 20,000 100,000
    Furnished Rs/sq. ft. 200 215,000
    GST 5% on Total 196,615
    Total 4,128,915
    Inaugral Discount Rs/sq. ft. 150 161,250
    Offer 10% on 10% 102,012
    Rental benefits 12000 for 1 year 144,000
    151 Gift Items
    Total Discount 407,262
    Total Cost to the Costomer 3,721,653
    Migsun Vilaasa 3BHK+2Toilet 1075
    11th Floor
    2979
    3,202,425
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 107,500
    PLC Park facing Rs/sq. ft. 75 80,625
    IFMS Rs/sq. ft. 30 32,250
    Lease Rent Rs/sq. ft. 150 161,250
    Power Backup 3kva, Rs/kva 37,500 112,500
    Electric Meter Charges 5kva, Rs/kva 20,000 100,000
    Furnished Rs/sq. ft. 200 215,000
    GST 5% on Total 211,127
    Total 4,433,677
    Inaugral Discount Rs/sq. ft. 150 161,250
    Offer 10% on 10% 102,012
    Rental benefits 12000 for 1 year 144,000
    151 Gift Items
    Total Discount 407,262
    Total Cost to the Costomer 4,026,415
    Migsun Vilaasa 4 BHK+2Toilet 1375
    20th Floor
    2709
    3,724,875
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 137,500
    PLC Park facing Rs/sq. ft. 75 103,125
    IFMS Rs/sq. ft. 30 41,250
    Lease Rent Rs/sq. ft. 150 206,250
    Power Backup 5kva, Rs/kva 37,500 187,500
    Electric Meter Charges 6kva, Rs/kva 20,000 120,000
    Furnished Rs/sq. ft. 200 275,000
    GST 5% on Total
    Total 5,006,500
    Inaugral Discount Rs/sq. ft 150 128,162
    Offer 10% on 10% 351,862
    Rental benefits 15000 for 1 year 180,000
    151 Gift Items
    Total Discount 660,024
    Total Cost to the Costomer 4,346,476
    Migsun Vilaasa 4BHK+4Toilet+Puja 1925
    20th Floor
    3039
    5,850,075
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 192,500
    PLC Park facing Rs/sq. ft. 75 144,375
    IFMS Rs/sq. ft. 30 57,750
    Lease Rent Rs/sq. ft. 150 288,750
    Power Backup 5kva, Rs/kva 37,500 187,500
    Electric Meter Charges 6kva, Rs/kva 20,000 120,000
    Furnished Rs/sq. ft. 0
    GST 5% on Total 352,597
    Total 7,404,547
    Inaugral Discount Rs/sq. ft. 150 288,750
    Offer 10% on 10% 158,687
    Rental benefits 15000 for 1 year 180,000
    151 Gift Items
    Total Discount 627,437
    Total Cost to the Costomer 6,777,110
    4BHK+4Toilet+Study+
    Migsun Vilaasa Store+Pooja Room 2740
    20th Floor
    2709
    7,422,660
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 274,000
    PLC Park facing Rs/sq. ft. 75 205,500
    IFMS Rs/sq. ft. 30 82,200
    Lease Rent Rs/sq. ft. 150 411,000
    Power Backup 5kva, Rs/kva 37,500 187,500
    Electric Meter Charges 6kva, Rs/kva 20,000 120,000
    Furnished Rs/sq. ft. 200 548,000
    GST 5% on Total 473,093
    Total 9,934,953
    Inaugral Discount Rs/sq. ft. 150 411,000
    Offer 10% on 10% 203,920
    Rental benefits 15000 for 1 year 180,000
    151 Gift Items
    Total Discount 794,920
    Total Cost to the Costomer 9,140,033
    Duplex4BHK+4Toilet+
    Migsun Vilaasa Servent 3520
    20th Floor
    2709
    9,535,680
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 352,000
    PLC Park facing Rs/sq. ft. 75 264,000
    IFMS Rs/sq. ft. 30 105,600
    Lease Rent Rs/sq. ft. 150 528,000
    Power Backup 5kva, Rs/kva 37,500 187,500
    Electric Meter Charges 6kva, Rs/kva 20,000 120,000
    Furnished Rs/sq. ft. 200 704,000
    GST 5% on Total 600,389
    Total 12,608,169
    Inaugral Discount Rs/sq. ft. 150 528,000
    Offer 10% on 10% 247,210
    Rental benefits 15000 for 1 year 180,000
    151 Gift Items
    Total Discount 955,210
    Total Cost to the Costomer 11,652,959
    Migsun Vilaasa 2BHK+2Toilet 860
    26th Floor
    2499
    2,149,140
    Other Charges
    Car Parking 211,000
    Club Membership Rs/sq. ft. 100 86,000
    PLC Park facing Rs/sq. ft. 75 64,500
    IFMS Rs/sq. ft. 30 25,800
    Lease Rent Rs/sq. ft. 150 129,000
    Power Backup 2kva, Rs/kva 37,500 75,000
    Electric Meter Charges 5kva, Rs/kva 20,000 100,000
    Furnished Rs/sq. ft. 200
    GST 5% on Total
    Total 2,840,440
    Inaugral Discount Rs/sq. ft. 150 129,000
    Offer 10% on 10% 86,330
    Rental benefits 10000 for 1 year 120,000
    151 Gift Items
    Total Discount 335,330
    Total Cost to the Costomer 2,505,110

    You might also like