You are on page 1of 3

Description INR per USF

Total Opex (per USF, per month) 1340250

A Payroll & Related Expenses 400000

B Occupancy & Infrastructure related expense 940250


B.1 Utilities 350000
B.2 Cleaning Expenses 25000
B.3 Safety & Security Expense 93000
B.4 Repair & Maintainence 31250
B.5 Facility Management Team Cost 195000
B.6 Service Contracts (Elevator, Other, Plants, Pest Control etc.) 11000
B.7 Computer & Internet expenses 95000
B.8 Print/Copy Lease/Printer Rental 5000
B.9 Consumables 120000
B.10 Meals & Entertainment 10000
B.11 Print/Copy Lease/Printer Rental -
B.12 Merchandise Expense 5000
B.13 Others

C CAM and service charges 0

TOTAL sqft area= 30000 but buildup area = 25000

Note: CAM- Common Area Maintenance


Comments
53/- per sqft

Electricity Bill,Landline bill,Diesel ,


HK Material & Chemical
4 Security Guards Salary & Parking Guard
Total 375000 .> Breakup> as 270000(AMC for Air Conditioning)+85000(DG AMC)+20000(Genral Repair & Maintenance
Total 10 Manpower ( 8hk boy+ 1 Sup+1 MST)
( 5000/- Plants +6000/-(Pest Control)
per month
Cartridge refilling & genral maintenence of Printer
Coffee Day Machine --Pantry Consumables
Unwind activities & Member Delight Expence
Genral Repair & Maintenance

You might also like