| Cost of BDA Site 30 * 40 @ 15,000 per SFT | 1,200 | 15,000 | 18,000,000 |
| Construction Cost Ground Floor Parking 1080 SFT @ 1500 per SFT | 1,080 | 1,500 | 1,620,000 |
| Construction Cost 1st Floor 1080 SFT @ 3000 per SFT | 1,080 | 3,000 | 3,240,000 |
| Construction Cost 2nd Floor 1080 SFT @ 3000 per SFT | 1,080 | 3,000 | 3,240,000 |
| Construction Cost 3rd Floor 1080 SFT @ 3000 per SFT | 1,080 | 3,000 | 3,240,000 |
| Construction Cost 4th Floor Terrace 1080 SFT @ 1000 per SFT | 1,080 | 1,000 | 1,080,000 |
| 3 Floors Interior work @ 10 Lakhs per Floor | 1,000,000 | 3 | 3,000,000 |
| Lift cost | 1,000,000 | 1 | 1,000,000 |
| BESCOM & BWSSB Deposits | 500,000 | 1 | 500,000 |
| Miscellaneous incidental expenses | 500,000 | 1 | 500,000 |
| TOTAL CONSTRUCTION COST | 35,420,000 |
|---|