Estimate for SHENSHAH VILLA 2nd & 3rd Floor UP-5 PITAMPURA

For Mr. Hitesh Rajnani

S.NO DESCRIPTION UNIT QUANTITY RATE COST % of Work Done Sign
A. Hitish's Room Wardrobe
A.1 Wardrobe Sqft 112 Rs1,800.00 201,600.00 100
A.2 Panelling for wall Sqft 79 Rs120.00 9,480.00 100
A.3 False Ceiling Sqft 45 Rs80.00 3,600.00 100
A.4 Door For Bathroom no. 1 Rs9,000.00 9,000.00 100
A.5 Tiles for wardrobe and washing arera LUMPSUM 1 Rs8,500.00 8,500.00 100
A.6 Plumbing works and fixtures LUMPSUM 1 Rs9,000.00 9,000.00 100
A.7 bathroom shelfing unit (WPB) Sqft 23 Rs600.00 13,800.00 100
A.8 Bathroom glass Partition Sqft 53 Rs400.00 21,200.00 100
A.9 Repair Of Old vanity LUMPSUM 1 Rs4,500.00 4,500.00 100
A.10 Side wpc paneling for washroom door Sqft 28 Rs100.00 2,800.00 100
A.11 Hindware Showerware 16”X16” LUMPSUM 1 Rs12,500.00 12,500.00 100
A.12 Glass Film for toughned glass sqft 53 Rs50.00 2,650.00 100
SUB TOTAL 298,630.00
B. Hitesh's Room
B.1 Overhead storage sqft 28 Rs1,800.00 50,400.00 100
B.2 Panelling for Front wall sqft 158 Rs425.00 67,150.00 100
B.3 Panelling for Back wall sqft 90 Rs425.00 38,250.00 100
B.4 False Gypsum Wall sqft 42.2 Rs120.00 5,064.00 100
B.5 Display shelfs sqft 25 Rs750.00 18,750.00 100
B.6 Dressing Table sqft 7 Rs1,500.00 10,500.00 100
B.7 Door Panelling sqft 25 Rs160.00 4,000.00 100
B.8 Sliding Door LUMPSUM 1 Rs16,000.00 16,000.00 100
B.9 PVC Flooring for room sqft 200 Rs55.00 11,000.00 100
B.10 Wallpaper for all wall no. 8 Rs2,200.00 17,600.00 100
B.11 Chair and ottoman no. 1 Rs17,500.00 17,500.00 100
B.12 Chair for Dressing Table no. 1 Rs2,500.00 2,500.00 0
B.13 Lights for room LUMPSUM 1 Rs21,750.00 21,750.00 100
B.14 Electrical Switches and Wires LUMPSUM 1 Rs17,675.00 17,675.00 100
B.15 Upholestary for bed sqft 50 Rs150.00 7,500.00 100
B.16 Windows For both wardrobe and bedroom sqft 8 Rs500.00 4,000.00 100
B.17 Wooden Skirting rft 50 Rs60.00 3,000.00 100
B.18 Side Tables for Bed no. 2 Rs4,750.00 9,500.00 100
B.19 Coffee Table for chair no. 1 Rs3,500.00 3,500.00 100
B.20 New Window Ventilator sqft 3 Rs1,500.00 4,500.00 100
B.21 A/C Covering Pine Unit sq ft 4 Rs1,000.00 4,000.00
SUB TOTAL 334,139.00
C. Drawaing Room and repair work
C.1 Wall Unit For Storage sqft 26 Rs1,200.00 31,200.00 100
C.2 Wallpaper for all walls no. 15 Rs2,500.00 37,500.00 100
C.3 Glass Paneling sqft 95 Rs220.00 20,900.00 100
C.4 Glass Sliding Door for kitchen Sqft 72 Rs380.00 27,360.00 100
C.5 Kitchen Fittings no, 1 Rs22,000.00 22,000.00 100
C.6 Labour for Repair no. 1 Rs15,000.00 15,000.00 100
C.7 bathroom shelfing unit (WPB) sqft 15 Rs600.00 9,000.00 100
C.8 Old Wardrobe material no. 1 Rs6,000.00 6,000.00 100
C.9 Labour for wardrobe no. 1 Rs5,500.00 5,500.00 100
C.10 Paint and material For the whole house no. 1 Rs17,325.00 17,325.00 100
C.11 Labour Rate for Paint no. 29 Rs700.00 20,300.00 100
C.12 Lights for False Ceiling no. 13 Rs300.00 3,900.00 100
C.13 POP False Ceiling for kitchen sqft 24 Rs80.00 1,920.00 100
C.14 Chair Upholestary no. 6 Rs600.00 3,600.00 100
C.15 Air Conditioning Repair,dismanteling and services LUMPSUM 1 Rs11,000.00 11,000.00 100
C.16 CCtv Security Systems LUMPSUM 1 Rs59,500.00 59,500.00 100
C.17 Sofa Repair Material LUMPSUM 1 Rs3,250.00 3,250.00 100
C.18 Vanity for Powder Room sqft 9 Rs1,000.00 9,000.00 100
C.19 Mandir Stand Alone Unit LUMPSUM 1 Rs14,855.00 14,855.00 100
SUB TOTAL 319,110.00
D. Kitchen and washing area
D.1 Labour for dismantiling no. 4 Rs1,300.00 5,200.00 100
D.2 Kitchen cabinetary 24" Depth sqft 63 Rs1,800.00 113,400.00 100
D.3 Kitchen Cabinetary overhead 16" depth sqft 49 Rs1,600.00 78,400.00 100
D.4 Kitchen Cabinetary overhead 18" depth Sqft 59.5 Rs1,650.00 98,175.00 100
D.5 Repair of old overhead cabinetary in washing area sqft 37 Rs500.00 18,500.00 100
D.6 Washing area cabinetary 24" depth sqft 27 Rs1,800.00 48,600.00 100
D.7 Electrical switchware (norisis) LUMPSUM 1 Rs9,800.00 9,800.00 100
D.8 Electrical Fittings and lightware LUMPSUM 1 Rs11,257.00 11,257.00 100
D.9 Labour for Plumbing work LUMPSUM 1 Rs4,000.00 4,000.00 100
D.10 Stone and tiles for New kitchen LUMPSUM 1 Rs53,750.00 61,500.00 100
D.11 Buffing and Profile work LUMPSUM 1 Rs8,000.00 8,000.00 100
D.12 Tiles for kitchen and bhanu’s bathroom LUMPSUM 1 Rs29,050.00 29,050.00 100
D.18 Main Door Repair LUMPSUM 1 Rs12,000.00 12,000.00 100
D.19 Kitchen Plumbing Fixture LUMPSUM 1 Rs11,000.00 11,000.00 100
D.20 Frosted film for toughned glass sqft 72 Rs100.00 7,200.00 100
D.21 Fan for kitchen no. 1 Rs2,200.00 2,200.00 100
D.22 PVC False Ceiling sqft 95 Rs120.00 11,400.00 0
D.23 T.V Unit Shelf 8" Deep LUMPSUM 1 Rs2,000.00 2,000.00 100
D.24 Pantary Unit 24" Deep sq ft 24 Rs1,800.00 43,200.00 100
SUB TOTAL 574,882.00
E. Bhanu's Room And Guest bedroom
E.1 Vanity for Bhanu's Toilet sqft 9 Rs1,000.00 9,000.00 100
E.2 Looking Mirror Dresser for Toilet sqft 15 Rs400.00 6,000.00 100
E.3 Wooden Designer False Ceiling sqft 20 Rs300.00 6,000.00 95
E.4 Toilet Plumbing fixtures LUMPSUM 1 Rs16,525.00 16,525.00 100
E.5 Toilet Plumbing Labour LUMPSUM 1 Rs9,500.00 9,500.00 100
E.6 Lights for Bhanu's Room LUMPSUM 1 Rs4,600.00 4,600.00 100
E.7 Wallpaper for bhanu's room no. 7 Rs2,500.00 17,500.00 100
E.8 Wallpaper for guest bedroom no. 5 Rs2,200.00 11,000.00 100
E.9 Electrical Labour LUMPSUM 1 Rs10,000.00 10,000.00 100
E.10 Floding Study Table With Leather Upholestary Sqft 8 Rs500.00 4,000.00
SUB TOTAL 94,125.00
F. Dimpesh's Room
F.1 Wardrobe front mica change 24" sq ft 81 Rs300.00 24,300.00 100
F.2 New wardrobe front wall 24" sq ft 70 Rs1,750.00 122,500.00 100
F.3 Back wall indivisual wardrobe 24" sq ft 23.5 Rs1,800.00 42,300.00 100
F.4 Overhead Storage Cabinet 24" sq ft 22.5 Rs1,800.00 40,500.00 100
F.5 Wall paneling T.V Unit wall sqft 147 Rs275.00 40,425.00 100
F.6 Wall paneling Back wall sqft 153 Rs275.00 42,075.00 100
F.7 Bed with 2 side tables LUMPSUM 1 Rs62,500.00 62,500.00 100
F.8 Wall hung shelfs sqft 11 Rs1,000.00 11,000.00 100
F.9 Electrical wiring LUMPSUM 1 Rs9,500.00 9,500.00 100
F.10 Electric Labour Work LUMPSUM 1 Rs19,000.00 19,000.00 100
F.11 Tiles for washroom LUMPSUM 1 Rs11,000.00 11,000.00 100
F.12 Study table Sqft 22 Rs450.00 9,900.00 100
F.13 Dressing Table Sqft 10 Rs1,500.00 15,000.00 100
F.14 Lights for bedroom and wardrobe LUMPSUM 1 Rs17,500.00 17,500.00 100
F.15 Labour for light and electrical works LUMPSUM 1 Rs18,000.00 18,000.00 100
F.16 Toilet Plumbing fixtures LUMPSUM 1 Rs55,250.00 55,250.00 100
F.17 Kitchen Plumbing Fixture Cleaning LUMPSUM 1 Rs6,500.00 6,500.00 100
F.18 Toughned glass Door for shower cabin sqft 50 Rs350.00 17,500.00 100
F.19 Toughned glass Door for Window Sqft 35 Rs200.00 7,000.00 100
F.20 Looking Mirror For Dressing Table sqft 40 Rs120.00 4,800.00 100
F.21 Roller Blinds sqft 60 Rs90.00 5,400.00 0
F.22 Fans For Bedroom and wardrobe area no. 3 Rs2,500.00 7,500.00 100
F.23 WallPaper for Bedroom no. 10 Rs2,200.00 22,000.00 0
SUB TOTAL 611,450.00
G. Dimpesh's drawing room and kitchen
G.1 T.V Unit 15" deep sq ft 75 Rs750.00 56,250.00 100
G.2 Kitchen overhead cabinatary 15" deep sq ft 26 Rs1,600.00 41,600.00 100
G.3 Kitchen overhead cabinatary 18" deep sq ft 32 Rs1,800.00 57,600.00 100
G.4 Kitchen Underslap cabinatary 24" Deep sq ft 73 Rs1,600.00 116,800.00 100
G.5 Diwan no. 2 Rs22,000.00 44,000.00 100
G.6 Mandir with cabinetary with Laser cut Doors sqft 55 Rs1,600.00 88,000.00 100
G.7 Vanity for Powder Room sqft 9 Rs1,000.00 9,000.00 100
G.8 Labour for Paint Work LUMPSUM 1 Rs96,000.00 96,000.00 100
G.9 Material for Paint Work LUMPSUM 1 Rs35,000.00 35,000.00 100
G.10 WallPaper for the Drawing Room no. 11 Rs2,500.00 27,500.00 100
G.11 Chandalier for the Drawing room no. 1 Rs8,000.00 8,000.00 100
G.12 Chandalier for the Entrance lobby no. 1 Rs11,000.00 11,000.00 100
G.13 Mesh Balcony Door no. 1 Rs9,500.00 9,500.00 100
G.14 8 Seat Sofa Set+ 2 Puffies LUMPSUM 1 Rs97,000.00 97,000.00 100
G.15 Kitchen False Ceiling sqft 64 Rs250.00 16,000.00 100
G.16 Dinning table with six chairs LUMPSUM 1 Rs66,000.00 66,000.00 100
G.17 Dinning Table Pillar Repair LUMPSUM 1 Rs15,500.00 15,500.00 100
G.18 Fans for Kitchen no. 1 Rs2,200.00 2,200.00 100
SUB TOTAL 796,950.00
H. Extra Work
H.1 Bar Carbinet Unit sq ft 20 Rs1,600.00 32,000.00 100
H.2 Shelfs With Lights sq ft 11.5 Rs1,000.00 11,500.00 100
H.3 Bamboo Partition Wall With 4 RGB lights no. 1 Rs14,500.00 14,500.00 100
H.4 Kitchen Toughned Glass Sliding door sq ft 72 Rs380.00 27,360.00 100
H.5 Tiles for Kitchen and Master Bathroom no. 1 Rs9,500.00 9,500.00 100
H.6 Labour for installlation of tiles LUMPSUM 1 Rs1,500.00 1,500.00 100
H.7 Coffee Table no. 1 Rs24,000.00 24,000.00 100
H.8 Chandlier for Mandir no. 1 Rs2,800.00 2,800.00 100
H.9 Showerware 16”X16” LUMPSUM 2 Rs6,250.00 12,500.00 100
H.10 PVC Flooring for Master Bedroom sqft 220 Rs45.00 9,900.00 0
H.11 MCB Box Cover no. 2 Rs2,000.00 4,000.00 100
H.12 First Floor Vanity sqft 9 Rs1,000.00 9,000.00
SUB TOTAL 147,060.00
TOTAL 3,176,346.00
ADVANCE PAID 2,680,000.00
BALANCE 496,346.00
Design and Turnkey Charges 317,634.60
Total Payable amount 813,980.60