Small Office Estimation for RCC job

Minimum FIX OFFICE EXPENSES

Items Amount in Rs./ Month Amount in Rs./ Month Remarks
1) Office Rent 10,000
2) Electric bill 1,000
3) Telephone Bill / Mobile phone 1,000
4) Internet Bill 1,000
5) Clark pay 5,000
6) Office Boy Pay 5,000
7) Marketing / Engineers pay ( one ) 0
8) Stationary papers & postages 0
9) Misc / Interest paid etc. 500
Total / month 23,500
Taxes & other Expenses

Expenses % Amount in Rs. Remarks

1) Income Tax 20 % Yearly Income more than Rs.3,00,000
2) Sale Tax -----
3) Service Tax 15%
4) Any other Government Taxes ------
Total Tax Amount 15 % RCC Design Charges
RCC DESIGN CONSULTANCY , For 5000 sq ft plot with 2 FSI (10000 sq ft construction-Five storied)
( 5 Days work = One week )
Items Time in Hrs. Rate-Rs /Hr Amount Remarks
/ Job
1) Design Charges 10 300 3000
2) Drawing Charges 30 100 3000
3) Inspection / Reinforcement 6 Hr/Floor 100 3000
checking
4) Report making 1 Hr /Floor 100 500
5) Drawing Printing 1.5Hr /Floor 20 1500
6) Transportation 11 visits 200 2200
7) Certificate Rs 10000-00 ------ -----
8) Estimation & Quantity Material 20 Hr. 100 2000
9) Use of Software 60 100 7200
Total cost / job 22,400.00
10) Rework as per Require Max 50 % Lump sum 8,200.00
Total cost / Job 30,600.00
Office cost / month 23,500.00 23,500.00
Tax Amount 15 % of total cost 4,590.00
10000 sq ft of Design work 58,690.00
Rate of RCC Design work per sq ft 5.8690 Say 6.00
Total Design cost / Job 30,600.00
Office cost / job 23,500 23,500.00
 SMALL OFFICE FOR STRUCTURAL CONSULTANCY WORK
( 5 DAYS OFFICE + 2 DAYS OFF MAXIMUM ONE JOB / WEEK )

No. of Rate of Cost of 15%

Job RCC Design Office Expenses Service Net income Income Income after
Design sq income tax
Monthly ft Month Job . Tax Paid Month yearly Paid
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

1 8 80,000.00 23500 4590 51,910.00 6,22,920.00 48,802.33

1 7 70,000.00 23500 4590 41,910.00 5,02,920.00 39,802.33
1 6 60,000.00 23500 4590 31,910.00 3,82,920.00 30,802.33
1 5 50,000.00 23500 4590 21,910.00 2,62,920.00 21,802.33
1 4.5 45,000.00 23500 4590 16,910.00 2,02,920.00 17,302.33
1 4 40,000.00 23500 4590 11,910.00 1,42,920.00 12,802.33

2 8 1,60,000.00 36000 9180 1,14,820.00 13,77,840.00 86,624.00

2 7 1,40,000.00 36000 9180 94,820.00 11,37,840.00 72,624.00
2 6 1,20,000.00 36000 9180 74,820.00 8,97,840.00 58,624.00
2 5 1,00,000.00 36000 9180 54,820.00 6,57,840.00 44,624.00
2 4.5 90,000.00 36000 9180 44,820.00 5,37,840.00 37,624.00
2 4 80,000.00 36000 9180 34,820.00 4,17,840.00 30,624.00

3 8 2,40,000.00 48000 13770 1,78,230.00 21,38,760.00 13,1,011.00

3 7 2,10,000.00 48000 13770 1,48,230.00 17,78,760.00 11,0,011.00
3 5 1,50,000.00 48000 13770 88,230.00 10,58,760.00 68,011.00
3 4.5 1,35,000.00 48000 13770 73,230.00 8,78,760.00 57,511.00
3 4 1,20,000.00 48000 13770 58,230.00 6,98,760.00 47,011.00
3 3.5 1,05,000.00 48000 13770 43,230.00 5,18,760.00 36,511.00

4 8 3,20,000.00 60000 18360 2,41,640.00 28,99,680.00 1,75,398.00

4 7 2,80,000.00 60000 18360 2,01,640.00 24,19,680.00 1,47,398.00
4 5 2,00,000.00 60000 18360 1,21,640.00 14,59,680.00 91,398.00
4 4.5 1,80,000.00 60000 18360 1,01,640.00 12,19,680.00 77,398.00
4 4 1,60,000.00 60000 18360 81,640.00 979,680.00 63,398.00
4 3.5 1,40,000.00 60000 18360 61,640.00 739,680.00 49,398.00

Not a acceptable solution as there is a Is a Desirable solution

loss

Is a acceptable solution as there is no loss Will not be a acceptable solution

to the Client

Minimum income Rs. 50,000.00 per month