PLOT NO 550Y/ & Z,B/2 DREAM VALLEY,

JUBILEE HILLS,CO-OPERATIVE HOUSING

SOCIETY,
ROAD NO 9,HYDERABAD -500033

Date:04-11-2019

PROPOSED ESTIMATE FOR VILLA -74 (laminate )

RATE
S.NO DESCRIPTION SIZE UNIT AREA AMOUNT
(INR)

1 FOYER
Providing and Fixing of shoe rack made of BWP ply in
laminate finish, with teak wood beeding (polishing) including 4’x2’ SFT 8.00 L/s 28000
hardware
Providing and Fixing of granite top on the shoe rack including
4’x1’6’’ SFT 6.00 L/s 7000
hardware
Providing and fixing of exterior texture excluding light 13’8’’x9’ SFT 122.94 150 18441
2 DRAWING ROOM
providing and fixing of tv unit with storage and wall panel
made up of century play and high gloss laminate with teak
6’8’’x8’8’' SFT 38.82 1050 40761
wood beeding and polishing including hardware excluding
light
providing of wall panel made up teakwood beeding (polishing )
1’7’’x 21’ SFT 45.24 75 3393
on century ply including hardware

3 Stairs storage

Providing and Fixing of storage with openable shutters century

9’x5’6’’ SFT 49.50 1000 49500
ply in laminate finish including hardware

4 Dining Area

2’9’’x2’
providing and fixing of hand wash unit with crockery unit
3’8’’x1’3’’
made up of BWP ply in HGL finish with beeding(polishing) SFT 30.48 1650 50292
5’9’’x2’6’’
and granite top including hardware excluding light
4’10’’x1’3

Providing and fixing of mirror on studs, including hardware,

2’6’’x3’ SFT 7.50 650 4875
including light

5 Dining court
Providing and fixing of wall cladding in dining court including
5’8’’x 9’ (x2) SFT 101.88 450 45846
hardware (mint stone)
6 KITCHEN
providing and fixing of Modular Kitchen (Excluding counter
top, back splash tiles, sink,tap & electronic appliances).in As shown in 3D L/s 700000
marine ply with HG Laminate finish including hardware
Providing and fixing of counter top in black granite including 6’10’’x2’
SFT 36.98 450 16641
hardware 11’8’’x2’

11’8’’x2’3’’,2’x
Providing and fixing of back splash tiles excluding windows. 4’3’’,
SFT 66.50 475 31588
(base price @300/- psft) 2’x4’3’’,6’10’’x
2’3’’,2’6’’x3’2’’

Providing and fixing of sliding door made up of century ply in

laminate finish and 12mm toughened glass door with concealed 6’6’’x7' SFT 45.50 L/s 44465
handle, including hardware
7 BEDROOM 1
Providing and Fixing of murphy bed with head board panel and
sofa made up of century ply in laminate finish including 5’1’’x7’ SFT 38.50 L/s 77000
hardware excluding light

Providing and fixing of bedside table with storage made up of

2’x7’ SFT 14.00 L/s 12000
BWR ply in laminate finish including hardware

Providing and fixing of openable wardrobe made up of century

ply with Laminate finish and loft with openable shutter 5’x9’ SFT 45.00 1450 65250
including hardware

1
8 TOILET
Providing and fixing of vanity counter made up of BWP ply in
laminate finish and granite top with louvers, including 2’2’’x1’10’’ SFT 3.95 L/s 28000
hardware.
Providing and fixing of mirror on studs, including hardware 2’x4’4’’ SFT 8.66 650 5629
9 BEDROOM- 2
Providing and Fixing of bed made up of century ply in 5’6’’x7’
SFT 40.00 L/s 60000
laminate finish with side table including hardware 2’x9’’
providing and fixing of head board made up of century ply
5’6’’x1’6’' SFT 8.25 L/s 14500
with cushion in fabric finish including hardware
providing and fixing of head board wall panel in laminate
finish on century ply base and black mirror including hardware 7’6’’x4’6’’ SFT 33.75 950 32063
excluding light

Providing texture paint on the wall 9’8’’x8’8’’ SFT 49.90 250 12475

Providing and fixing of wardrobe with openable doors made up

of century play in laminate finish and loft with openable 5’10’’x9’ SFT 52.47 1450 76082
shutters including hardware
12 TOILET

Providing and fixing of vanity unit of BWP ply in laminate

2’2’’x1’10’’ SFT 3.95 L/s 28000
finish and granite top with louvres, including hardware.

Providing and fixing of mirror on studs, including hardware 2’x4’4’’ SFT 8.66 650 5629
13 STUDY ROOM

providing and fixing of study table with storage made up of

8’6’’x2’6’’ SFT 21.25 L/s 35500
century ply in laminate finish including hardware

providing and fixing of white board(lecquered glass) over the

8’6’x 2’ SFT 17.00 780 13260
study table with studs including hardware excluding light

providing and fixing of overhead storage with profile doors

made up of century ply in laminate finish including hardware 6’6’’x2’6’’ SFT 16.25 1450 23563
excluding light ( depth 14’’)

providing and fixing of bookshelf unit with openable doors and

drawers made up of century ply in laminate finish including 11’8’’x7’ SFT 81.62 1650 134673
hardware( depth 1’6’’)

14 FAMILY ROOM
providing and fixing of tv unit with storage made up of century
ply in laminate finish and shutter made up of ply with teak
5’8’’x1’8’’ SFT 9.39 L/s 46950
wood design (polished) and legs in wooden peg including
hardware

providing and fixing of wall panel made up of Italian marble

5’8’’x5’4’’ SFT 30.17 1450 43747
on ply including hardware

Providing texture paint on the wall 9’x7’ SFT 63.00 250 15750

(12’4’’x 8’6’’)
providing and fixing of wall panel made up of century ply in
exclude SFT 47.13 950 44774
laminate finish including hardware excluding hardware
(8’8’’x6’8’’)
15 MASTER BEDROOM
Providing and Fixing of bed made up of century ply in
6’6’’x7’ SFT 45.50 L/s 65000
laminate finish with side table including hardware
proving and fixing of side tables made up of century ply in
1’4’’x9’’(x2) SFT 2.00 L/s 14000
laminate finish including hardware
providing and fixing of head board made up of century ply
6’6’’x2’ SFT 13.00 L/s 16000
with cushioning in fabric finish including hardware

providing and fixing of wall panel made up of century ply in 3’5’’x7’9’’

laminate finish with teakwood beeding and mdf jaali in PU 3’5’’x7’9’’ SFT 86.98 L/s 130470
finish including hardware excluding light 6’6’’x5’3’’

2
 providing and fixing of storage unit with openable shutters and
drawers made up of century ply in laminate finish including 4’x3’6’’ SFT 14.00 L/s 36500
hardware

16 MASTER BEDROOM WIC

Providing and fixing of wardrobe with openable made up of

century play in laminate finish with dressing unit including 6’10’’x7’6’’ SFT 51.22 1450 74269
hardware excluding light
providing and fixing of loft with openable shutters made up of
century ply in laminate finish including hardware excluding 9’10’’x1’6’’ SFT 14.74 1450 21373
light
Providing and fixing of mirror on ply base , including
2’10’’x7’ SFT 19.81 850 16839
hardware, including light
17 TOILET
Providing and fixing of vanity unit of BWP ply in laminate
3’2’’x1’10’' SFT 5.78 L/s 34000
finish and granite top with louvres, including hardware.

Providing and fixing of mirror on studs, including hardware 3’x4’4’’ SFT 12.99 650 8444

18 BALCONY

Providing and fixing of exterior texture including hardware 5’x9’ SFT 45.00 150 6750
excluding light
Providing and fixing of granite slab (sitting) including 5’x2’ SFT 10.00 L/s 16000
hardware excluding light
16 POOJA ROOM
Providing and fixing of pooja unit with storage made up of
century ply in laminate finish and MDF JAALI in PU finish 3’2’’x5’6’' SFT 17.38 L/s 48000
including hardware

Providing and fixing of pooja room door with frame made up

of century ply in PU finish with CNC cutting and frame made 2’9’’x6' SFT 16.50 L/s 52000
up of teakwood including hardware

17 FALSE CEILING
Providing and fixing of gypsum false ceiling. 1606.59 65 104428

Grand Total 2902466

TERMS & CONDITIONS

1 50% ADVANCE WITH WORK ORDER

2 25% ON COMPLETION OF BOXING AND CEILING
3 20% ON KITCHEN DELIVERY
4 5% AGAINST COMPLETION OF WORK
5 TAXES AS APPLICABLE
6 POWER, DRINKING WATER & PERMISSION IN
CLIENTS SCOPE
7 STAYING FACILITY FOR THE CARPENTERS WILL BE
IN THE CLIENTS HOUSE
90-120 WORKING DAYS FOR COMPLETION OF THE
8
PROJECT (AS PER OR ESTIMATE ABOVE)( BUILDER
SCOPE OF WORK NOT CALCULATED-WORK
SCHEDULE TO BE TAKEN FROM THEM BY THE
CLIENT).

3
4
5
6
7
8
9