The Manpower and salary for a very go

TABLE-A

8 Hour service

1
2
3
4
5
6
7
8

Housekeeping
Security
Electrician
Plumber
Fire Fighter
Lift Maintenance
STP
Horticulture

Common Area Usables

every day (Lumpsum)

10

Other expenditures
(Lumpsum)

Tower

Total
required
Staf

Rate

Total

D= B X C

16
16
16
16
16
16
16
16

32
59
8
8
4
2
2
4

9000
10000
10000
10000
10000
10000
10000
9000
6600

288000
590000
80000
80000
40000
20000
20000
36000
6600

d salary for a very good Manpower services

supervisior

Rate

Total

Chief
Supervisior

Rate

Total

Grand
Total

G= E X F

J= H X I

K=D+G+J

2
2
1
1
1
1
1
1

15000
20000
20000
20000
15000
60000
25000
12000

0
1
0
0
0

0
35000
0
0
0

30000
40000
20000
20000
15000
60000
25000
12000

35000

318000
665000
100000
100000
55000
80000
45000
48000
200000
50000

Total Expenses (L)

11% @ of PF , ESI on Basic (Z)
10% Overhead charges M = (10 % of L)
15 % Administrative charges N= 15% of (L+M)

1661000
77550
166100
274065

8 Hour service except Security who are

1
2
3
4
5
6
7
8

Housekeeping
Security
Electrician
Plumber
Fire Fighter
Lift Maintenance
STP
Horticulture

Common Area Usables per

month (Lumpsum)

10

Tower

Total
required
Staf

Rate

Total

supervisior

D= B X C

16
16
16
16
16
16
16
16

20
30
4
4
4
2
2
4

8100
10000
9000
9000
10000
10000
10000
8100

162000
300000
36000
36000
40000
20000
20000
32400

2
2
1
1
1
1
0
1

Other expenditures
(Lumpsum)

Total Income to Piyush

No. of
Twr
A
4
6

Total
Number of
No. of flat
Total No.of Flats after
in each
Flats
excluding
tower
the Non
Payment
B
72
66

C
288
396

D=C-14
274
382

1) As per This calculation Builder is making the expenditure for 10 Towers is equal to Rs.789150

2) As per the notice pasted on notice board only 28 flat owners are not paying to builder due to hig
certain that 654 owners are paying the Maintenance regularly which comes around Rs. 2136294/
3) If he is delaying in handing over the project ( almost 6.5 yrs delay) and if people are not willing t
simply makes the sense that Builder is cheating .

4) In view of above why should we pay for whole project?

2 BHK
3 BHK

charge /
sqft
0.8
0.8

Sq ft
1268
1576

total
1014.4
1260.8

Total Falts

Total

288 292147.2
396 499276.8
791424

Rate

Total

Chief
Supervisior

Rate

Total

Grand
Total

G= E X F

J= H X I

K=D+G+J

0
0
0
0
0

0
0
0
0
0

11000
13000
20000
20000
15000
60000
0
12000

22000
26000
20000
20000
15000
60000
0
12000

184000
326000 security 12 hr services
56000
56000
55000
80000
20000
44400
50000
5000

Total Expenses (L)

12% PF & ESI on basic (Z)
10% Overhead charges M = (10 % of L)
25 % Administrative charges N= 25% of (L+M)
Grand Total O= L+M+N+Z

per flat
Maintenan
ce
charges @
Rs2.25
psqft
E
2853
3546

876400
52584
87640
241010
1262634

Total
Amount In
Rs.
Tota Amount
F=C X E
G= D X E
821664
781722
1404216
1354572
2225880
2136294

ual to Rs.789150

to builder due to higher charges and deficiency of services hence it is

around Rs. 2136294/ Month
ople are not willing to pay him though he has ofered the possession then it

ecurity 12 hr services

22694.4

#VALUE!

789146.3