The Manpower and salary for a very good Manpower services

TABLE-A 8 Hour service

Tower Rate Total

A B C D= B X C

1 Housekeeping 16 32 9000 2880002 Security 16 59 10000 5900003 Electrician 16 8 10000 800004 Plumber 16 8 10000 800005 Fire Fighter 16 4 10000 400006 Lift Maintenance 16 2 10000 200007 STP 16 2 10000 200008 Horticulture 16 4 9000 36000

9 6600 6600

10

Total required

Staf

Common Area Usables every day (Lumpsum)

Other expenditures (Lumpsum)

The Manpower and salary for a very good Manpower services

supervisior Rate Total Rate Total

E F G= E X F H I J= H X I K=D+G+J

2 15000 30000 0 0 3180002 20000 40000 1 35000 35000 6650001 20000 20000 0 0 1000001 20000 20000 0 0 1000001 15000 15000 0 0 550001 60000 60000 800001 25000 25000 450001 12000 12000 48000

200000

50000

Total Expenses (L) 166100011% @ of PF , ESI on Basic (Z) 77550

10% Overhead charges M = (10 % of L) 16610015 % Administrative charges N= 15% of (L+M) 274065

Chief Supervisior

Grand Total

8 Hour service except Security who are

Tower Rate Total supervisior

A B C D= B X C E

1 Housekeeping 16 20 8100 162000 22 Security 16 30 10000 300000 23 Electrician 16 4 9000 36000 14 Plumber 16 4 9000 36000 15 Fire Fighter 16 4 10000 40000 16 Lift Maintenance 16 2 10000 20000 17 STP 16 2 10000 20000 08 Horticulture 16 4 8100 32400 1

9

10

A B C D=C-14Total Income to Piyush 4 72 288 274

6 66 396 382

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 higher charges and deficiency of services hence it is certain that 654 owners are paying the Maintenance regularly which comes around Rs. 2136294/ Month

3) If he is delaying in handing over the project ( almost 6.5 yrs delay) and if people are not willing to pay him though he has ofered the possession then it simply makes the sense that Builder is cheating .

Total required

Staf

Common Area Usables per month (Lumpsum)

Other expenditures (Lumpsum)

No. of Twr

No. of flat in each tower

Total No.of Flats

Total Number of Flats after excluding the Non Payment

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

Sq ft total Total Falts Total

2 BHK 0.8 1268 1014.4 288 292147.23 BHK 0.8 1576 1260.8 396 499276.8

791424

charge /sqft

Rate Total Rate Total

F G= E X F H I J= H X I K=D+G+J

11000 22000 0 0 18400013000 26000 0 0 0 326000 security 12 hr services20000 20000 0 0 5600020000 20000 0 0 5600015000 15000 0 0 5500060000 60000 80000

0 0 2000012000 12000 44400

50000

5000

Total Expenses (L) 87640012% PF & ESI on basic (Z) 52584

10% Overhead charges M = (10 % of L) 8764025 % Administrative charges N= 25% of (L+M) 241010

Grand Total O= L+M+N+Z 1262634

Tota Amount E F=C X E G= D X E

2853 821664 7817223546 1404216 1354572

2225880 2136294

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

As per the notice pasted on notice board only 28 flat owners are not paying to builder due to higher charges and deficiency of services hence it is certain that 654 owners are paying the Maintenance regularly which comes around Rs. 2136294/ MonthIf he is delaying in handing over the project ( almost 6.5 yrs delay) and if people are not willing to pay him though he has ofered the possession then it

Chief Supervisior

Grand Total

per flat Maintenance charges @ Rs2.25 psqft

Total Amount In Rs.

security 12 hr services

22694.4

#VALUE!

789146.3