G
Labor Welfare Cess – BUA X
Construction Cost X 1 % 1% 34003.82 366017.08
30,250
1,02,86,154 1.03
H
Staircase Primium- 10 % of RR on
20 % of Total Construction Area(
Assumtion ) (20% of1) 10% 6800.76 73203.42
14,259
9,69,72,083 9.70
I
Open Space Defficiency – 10 % of
RR X 20 % of Total Construction
Cost ( Assumtion ) 10% 6800.76 73203.42
14,259
9,69,72,083 9.70
J
Mhada Premium( 70 % on RR ) on
Balance Sale- Permissible BUA –
Existing BUA(11-9) 70% 9739.84 104839.64
1,42,590
97,21,62,650 97.22 C1/ Page 6
K
Infrastructure Development Cess(7
% of RR) on Permisssible BUA –
Existing BUA 7% 9739.84 104839.64
1,42,590
9,72,16,265 9.72
L
Expenses for approval/other
premium- Lumsum
10,00,00,000 10.00
Expenses for Tenants
1 Rental residential tenants
36.00 150.00 43836.00
23,67,14,400 23.67
2 Shifting Charges
85.00
1,00,000
85,00,000 0.85
3 Corpus fund residential tenements
85.00 7000.00 43836.00
30,68,52,000 30.69
4
Brokerage charges to residential
tenants 150.00 43836.00
2
1,31,50,800 1.32
5
Stamp Duty & Registration
Charges- Approx
4,00,00,000 4.00
6 Legal Charges (lumsum) 0.00
2,00,00,000 2.00
7 Miscellaneous charges- Lumsum
5,00,00,000 5.00