(Factory Made) Interior Work Estimation for Mr.

Mandal Residence @ Nagole - 19-10-2022

S No Description L(ft) B/Ht(ft) Qty Total Unit Rate Amount

Qty
1 2nd Floor - Kitchen
Kitchen cabinets - 16/19 mm 710 grade plywood laminated inside will be
0.8mm thk, external laminate will be 1mm thk of your choice, branded
hinges will be used. Construction will be as per the approved drawing.

1a Bottom unit- A; size: 5'-8.5" x 2'-5" x 2'-0"D 5' 8.5" 2' 5" 1.00 13.89 Sq.ft 1,250.00 17,357.81
1b Bottom unit- B; size: 9'-8" x 2'-5" x 2'-0"D 9' 8" 2' 5" 1.00 23.33 Sq.ft 1,250.00 29,161.13
1c Top unit - A; size: 5'-8.5" x 1'-10" x 1'-0"D 5' 8.5" 1' 10" 1.00 10.52 Sq.ft 1,000.00 10,522.50
1d Top unit - B; size: 10'-6" x 1'-10" x 1'-0"D 10' 6" 1' 10" 1.00 19.22 Sq.ft 1,165.00 22,385.48
1e Framed Loft unit - A; size: 5'-8.5" x 2'-0"x1'-3"D 5' 8.5" 2' 0" 1.00 11.50 Sq.ft 600.00 6,900.00
1f Framed Loft unit - B; size: 10'-3" x 2'.0"x1'-3"D 10' 3" 2' 0" 1.00 20.50 Sq.ft 600.00 12,300.00
1g Framed Loft unit - C; size: 6'-5" x 2'.0"x1'-3"D 6' 5" 2' 0" 1.00 12.83 Sq.ft 600.00 7,698.00
1h Tall unit- C; size: 3'-4" x 6'-7" x 2'-0"D 3' 4" 6' 7" 1.00 21.92 Sq.ft 1,250.00 27,401.74
1i Kitchen Display Loft; size: 6'-9" x 2'-1" x 1'-4.25"D 6' 9" 2' 1" 1.00 14.06 Sq.ft 1,250.00 17,575.31
1j Kitchen Fridge Partition; size: 2'-3" x 6-7" x 0'-3" D 2' 3" 6' 7" 1.00 14.81 Sq.ft 1,000.00 14,811.75
1k Tandem baskets - Hafele 4.00 4.00 No's 3,500.00 14,000.00

2 2nd Floor - Pooja Room

2a Pooja Unit:16/19 mm 710 grade plywood laminated inside will be 0.8mm 2' 5" 3' 0" 1.00 7.25 Sq.ft 1,250.00 9,056.25
thk, external laminate will be 1mm thk of your choice, branded hinges
will be used. Construction will be as per the approved drawing. size: 2'-
5"x 3'-0"x2'-0"D
2b Pooja Stool: size: 1'-6"x 1'-6" x 0'-6"D 1' 6" 1' 6" 1.00 2.25 Sq.ft 1,300.00 1,300.00

3 2nd Floor - Drawing Area

3a Diwan with Seat Cushioning; 16/19 mm 710 grade plywood laminated 9' 8" 1' 6" 2.00 28.98 Sq.ft 1,550.00 44,919.00
inside will be 0.8mm thk, external laminate will be 1mm thk of your
choice, All drawers & 6" SS legs. Construction will be as per the
approved drawing. size: 9'-8" x 1'-6" x 1'-6"D x 2 nos

3b Diwan Back Cushioing; 16/19 mm 710 grade plywood laminated inside 9' 8" 1' 6" 2.00 28.98 Sq.ft 800.00 23,184.00
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. Construction will be as per the approved
drawing. size: 9'-8" x 1'-6" x 2 nos
3c Diwan Vertical Open Display; 16/19 mm 710 grade plywood laminated 1' 1" 8' 8" 1.00 9.38 Sq.ft 800.00 7,503.02
inside will be 0.8mm thk, external laminate will be 1mm thk of your
choice, branded hinges will be used. Construction will be as per the
approved drawing.
size: 1'-1" x 8'-8" x 0'-10"D

4 2nd Floor - Living & Dining Area

4a Diwan Display Unit; 16/19 mm 710 grade plywood laminated inside will 1' 6" 6' 7" 1.00 9.87 Sq.ft 1,550.00 15,305.48
be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used with display from both sides. Construction
will be as per the approved drawing.
size: 1'- 6" x 6'-7" x 1'-4.25"D
4b Diwan Display Loft; with display from both sides & glass shelves 4' 11" 2' 1" 1.00 10.24 Sq.ft 1,050.00 10,752.03
size: 4'-11" x 2'-1" x 1'-4.25"D

4c Pillar Unit; 16/19 mm 710 grade plywood finished external in veneer and 2' 5.25" 6' 7" 1.00 16.46 Sq.ft 1,050.00 17,280.38
rest in 1mm approved laminate of your choice, branded hinges will be
used. Construction will be as per the approved drawing. size: 2'- 5.25" x
6'-7" x 1'-4.25"D

4d Living TV.Unit; 16/19 mm 710 grade plywood laminated inside will be 8' 0" 2' 0" 1.00 16.00 Sq.ft 1,100.00 17,600.00
0.8mm thk, external laminate will be 1mm thk of your choice with bottom
drawers, vertical display & 4" SS legs, branded hinges will be used.
Construction will be as per the approved drawing.
Overall Dimensions - size: 8'-0" x 6'-10" x 1'-6"D
Box Storage (drawers); size: 8'-0" x 2'-0" x 1'-6"D

4e Box Display; size: 2'-0" x 4'-10" x 1'-3"D 2' 0" 4' 10" 1.00 9.66 Sq.ft 1,050.00 10,143.00
4f Wall Panelling; size: 6'-0" x 4'-10" x 1'-3"D 6' 0" 4' 10" 1.00 28.98 Sq.ft 800.00 23,184.00
S No Description L(ft) B/Ht(ft) Qty Total Unit Rate Amount
Qty
4g Dining Washbasin Partition; 16/19 mm 710 grade plywood laminated 2' 9" 6' 10" 1.00 18.78 Sq.ft 1,000.00 18,782.50
inside will be 0.8mm thk, external laminate will be 1mm thk of your
choice, Construction will be as per the approved drawing.
size: 2'-9" x 6'-10" x 0'-3"D

4h Dining Washbasin Unit; 16/19 mm 710 grade plywood laminated inside 2' 10" 2' 9" 1.00 7.78 Sq.ft 1,100.00 8,560.75
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
Construction will be as per the approved drawing.
size: 2'-10" x 2'-9" x 1'-6"D
4i Dining Washbasin Mirror; 16/19 mm 710 grade plywood laminated 2' 10" 2' 9" 1.00 7.78 Sq.ft 400.00 3,113.00
inside will be 0.8mm thk, external laminate will be 1mm thk of your
choice, Construction will be as per the approved drawing.
size: 2'-10" x 2'-9"

5 2nd Floor - Master Bedroom

5a Openable wardrobe (West Side); 16/19 mm 710 grade plywood 6' 6" 6' 10" 1.00 44.41 Sq.ft 1,250.00 55,518.13
laminated inside will be 0.8mm thk, external laminate will be 1mm thk of
your choice, branded hinges will be used.Construction will be as per the
approved drawing. Size: 6'-6" x 6'-10" x 2'-0"D

5b Window Unit; Size: 4'-5" x 2'-9" x 2'-0"D 4' 4.75" 2' 8.5" 1.00 12.14 Sq.ft 1,250.00 15,176.56
5c Loft (South): 16/19 mm 710 grade plywood laminated inside will be 9' 1" 2' 3" 1.00 20.44 Sq.ft 600.00 12,262.05
0.8mm thk, external laminate will be 1mm thk of your choice, branded
hinges will be used. Construction will be as per the approved drawing.
size: 9'-1" x 2'-3"
5d Loft (West); size: 2'-10" x 2'-9" 13' 2" 2' 3" 1.00 7.78 Sq.ft 600.00 4,669.50
5e Double Bed : 16/19 mm 710 grade plywood laminated inside will be 4' 6" 6' 0" 1.00 27.00 LS 32,000.00 32,000.00
0.8mm thk, external laminate will be 1mm thk of your choice, with all
drawers below. Construction will be as per the approved drawing. size:
4'-6"x 6'-0"
5f TV Unit : 16/19 mm 710 grade plywood laminated inside will be 0.8mm 3' 0" 3' 6" 1.00 10.50 Sq.ft 900.00 9,450.00
thk, external laminate will be 1mm thk of your choice. Construction will
be as per the approved drawing.
size: 3'-0"x 3'-6"
5g Dress: 16/19 mm 710 grade plywood laminated inside will be 0.8mm 3' 8.5" 6' 6" 1.00 24.38 LS 600.00 14,625.00
thk, external laminate will be 1mm thk of your choice, branded hinges
will be used. Construction will be as per the approved drawing. size: 3'-
9" x 6'-6"
5h Display 01: 16/19 mm 710 grade plywood laminated inside will be 4' 6" 3' 7.5" 1.00 16.47 Sq.ft 650.00 10,705.50
0.8mm thk, external laminate will be 1mm thk of your choice, will be
used. Construction will be as per the approved drawing.
size: 4'-6" x 3'-8" x 0'-9" D
5i Display 02; size: 6'-0" x 3'-8" x 0'-9" D 6' 0" 3' 7.5" 1.00 21.96 Sq.ft 650.00 14,274.00

6 2nd Floor - Master Toilet

6a Framed Storage 01; 16/19 mm 710 grade plywood laminated inside will 2' 6" 0' 9" 1.00 1.88 Sq.ft 600.00 1,125.00
be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used.Construction will be as per the approved
drawing. Size: 2'-6" x 0'-9" x 0'-6"D
5i Framed Storage 02; size: 0'-8" x 3'-0" x 0'-6" D 0' 8" 3' 0" 1.00 1.98 Sq.ft 600.00 1,188.00

7 3rd Floor - Children's Bedroom - 01

7a Openable wardrobe 01; 16/19 mm 710 grade plywood laminated inside 6' 5" 8' 7" 1.00 55.06 Sq.ft 1,250.00 68,824.93
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. Construction will be as per the approved
drawing. Size: 6'-5" x 8'-7" x 2'-0" D
7b Openable wardrobe 02; size: 4'-0" x 2'-10.5" x 2'-0" D 4' 0" 2' 10.5" 1.00 11.40 Sq.ft 1,250.00 14,250.00
7c Loft (Box) over window: 16/19 mm 710 grade plywood laminated inside 4' 0" 1' 8.75" 1.00 7.00 Sq.ft 600.00 4,200.00
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. Construction will be as per the approved
drawing. size: 4'-0" x 1'-9" x 2'-0"D
7d Framed Shutter(Over Toilet); size: 2'-5" x 1'-6" 2' 5" 1' 6" 1.00 3.62 Sq.ft 600.00 2,173.50
7e Double Bed : 16/19 mm 710 grade plywood laminated inside will be 6' 3" 6' 6" 1.00 40.63 Sq.ft 1,100.00 44,687.50
0.8mm thk, external laminate will be 1mm thk of your choice. With 2
drawers & Uplifting bedtop on hydraulic ift. Construction will be as per
the approved drawing.
size: 6'-3" x 6'-6"
S No Description L(ft) B/Ht(ft) Qty Total Unit Rate Amount
Qty
7f Bed Headboard : 16/19 mm 710 grade plywood laminated inside will be 6' 3" 6' 6" 1.00 40.63 Sq.ft 900.00 36,562.50
0.8mm thk, external laminate will be 1mm thk of your choice. Head
board cushioing. Construction will be as per the approved drawing.
size: 6'-3" x 6'-6"

7g Study Table Storage: 16/19 mm 710 grade plywood laminated inside will 1' 9" 8' 7" 1.00 15.02 Sq.ft 1,250.00 18,775.31
be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. Construction will be as per the approved
drawing. size: 1'-9" x 8'-7" x 2'-0"D
7h Study Table: 16/19 mm 710 grade plywood laminated inside will be 4' 0" 2' 6" 1.00 10.00 LS 7,500.00 7,500.00
0.8mm thk, external laminate will be 1mm thk of your choice, branded
hinges will be used. Construction will be as per the approved drawing.
size: 4'-0" x 2'-6" x 2'-0"D
7i Study Table Up-Storage: 16/19 mm 710 grade plywood laminated inside 4' 0" 2' 2" 1.00 8.64 Sq.ft 1,050.00 9,072.00
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. Construction will be as per the approved
drawing. size: 4'-0" x 2'-2" x 1'-3"D
7i Openable wardrobe 03; 16/19 mm 710 grade plywood laminated inside 4' 6" 6' 8.75" 1.00 30.38 Sq.ft 1,250.00 37,968.75
will be 0.8mm thk, external laminate will be 1mm thk of your choice,with
mirrors on shutter. branded hinges will be used. Construction will be as
per the approved drawing.
Size: 4'-6" x 6'-9" x 1'-3" D
7j TV.Unit; 16/19 mm 710 grade plywood laminated inside will be 0.8mm 3' 7" 1' 7.75" 1.00 5.70 Sq.ft 1,250.00 7,121.21
thk, external laminate will be 1mm thk of your choice with bottom
drawers, branded hinges will be used. Construction will be as per the
approved drawing.
Overall Dimensions - size: 3'-7" x 6'-9" x 1'-3"D
Box Storage (drawers); size: 3'-7" x 1'-8" x 1'-3"D
7k Wall Panelling; size: 3'-7" x 5'-1" 3' 7" 5' 1" 1.00 18.21 Sq.ft 900.00 16,391.15
8 3rd Floor - Children's Bedroom - 02
8a Openable wardrobe 01; 16/19 mm 710 grade plywood laminated inside 2' 8.5" 6' 6" 2.00 35.75 Sq.ft 1,250.00 44,687.50
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. Construction will be as per the approved
drawing.
Size: 2'-9" x 6'-6" x 2'-0"D x 2 nos
8b Openable wardrobe 02; Size: 2'-9" x 6'-6" x 1'-3"D 2' 8.5" 6' 6" 1.00 17.88 Sq.ft 1,250.00 22,343.75
8c Loft: (Framed) 16/19 mm 710 grade plywood laminated inside will be 2' 8.5" 2' 1" 2.00 11.46 Sq.ft 600.00 6,873.90
0.8mm thk, external laminate will be 1mm thk of your choice, branded
hinges will be used. Construction will be as per the approved drawing.
Size: 2'-9" x 2'-1" x 2 nos
8d Loft 02; (Framed) Size: Size: 2'-9" x 2'-1" 2' 8.5" 2' 1" 1.00 5.73 Sq.ft 600.00 3,436.95
8e Double Bed : 16/19 mm 710 grade plywood laminated inside will be 5' 6" 6' 6" 1.00 35.75 Sq.ft 1,100.00 39,325.00
0.8mm thk, external laminate will be 1mm thk of your choice. With 2
drawers & Uplifting bedtop on hydraulic ift. Construction will be as per
the approved drawing. size: 5'-6" x 6'-6"
8f Bed Headboard : 16/19 mm 710 grade plywood laminated inside will be 5' 6" 6' 6" 1.00 35.75 Sq.ft 1,000.00 35,750.00
0.8mm thk, external laminate will be 1mm thk of your choice. Cshioing
included. Construction will be as per the approved drawing. size: 5'-6" x
6'-6"
8g TV.Unit; 16/19 mm 710 grade plywood laminated inside will be 0.8mm 2' 8.5" 1' 7.75" 1.00 4.57 Sq.ft 1,250.00 5,706.25
thk, external laminate will be 1mm thk of your choice with bottom
drawers, branded hinges will be used. Construction will be as per the
approved drawing.
Overall Dimensions - size: 2'-8.5" x 6'-9" x 1'-3"D
Box Storage (drawers); size: 2'-8.5" x 1'-8" x 1'-3"D
8h Wall Panelling; size: 2'-8.5" x 5'-1" 2' 8.5" 5' 1" 1.00 13.97 Sq.ft 800.00 11,176.00
8i Study Table: 16/19 mm 710 grade plywood laminated inside will be 3' 6" 2' 6" 1.00 8.75 Sq.ft 7,000.00 7,000.00
0.8mm thk, external laminate will be 1mm thk of your choice, branded
hinges will be used. Construction will be as per the approved drawing.
size: 3'-6" x 2'-6" x 2'-0"D
8j Study Table Up-Storage: 16/19 mm 710 grade plywood laminated inside 3' 6" 2' 2" 1.00 7.56 Sq.ft 950.00 7,182.00
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. Construction will be as per the approved
drawing. size: 3'-6" x 2'-2" x 1'-3"D
8k Dress: 16/19 mm 710 grade plywood laminated inside will be 0.8mm 2' 0" 6' 6" 1.00 13.00 Sq.ft 800.00 10,400.00
thk, external laminate will be 1mm thk of your choice, branded hinges
will be used. Construction will be as per the approved drawing. size: 2'-
0" x 6'-6"
S No Description L(ft) B/Ht(ft) Qty Total Unit Rate Amount
Qty
9 3rd Floor - Children's Bedroom 02 Toilet
9a Framed for Storage 01; 16/19 mm 710 grade plywood laminated inside 3' 0" 1' 0" 1.00 3.00 Sq.ft 600.00 1,800.00
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used.Construction will be as per the approved
drawing. Size: 3'-0" x 1'-0" x 0'-6"D
9b Framed for Loft Storage; size: 1'-3" x 4'-0" 1' 3" 4' 0" 1.00 5.00 Sq.ft 600.00 3,000.00

9c 3rd Floor - Washbasin Unit; 16/19 mm 710 grade plywood laminated 3' 9.5" 2' 9" 1.00 10.53 Sq.ft 1,250.00 13,165.63
inside will be 0.8mm thk, external laminate will be 1mm thk of your
choice, Construction will be as per the approved drawing.
size: 3'-9.5" x 2'-9" x 1'-6"D

9d 3rd Floor - Washbasin Mirror; 16/19 mm 710 grade plywood laminated 3' 9.5" 2' 9" 1.00 10.45 Sq.ft 900.00 9,405.00
inside will be 0.8mm thk, external laminate will be 1mm thk of your
choice, Construction will be as per the approved drawing.
size: 3'-9.5" x 2'-9"

10 3rd Floor - Guest Bedroom

10a Storage 01; 16/19 mm 710 grade plywood laminated inside will be 4' 6" 2' 6" 1.00 11.25 Sq.ft 1,250.00 14,062.50
0.8mm thk, external laminate will be 1mm thk of your choice, branded
hinges will be used.Construction will be as per the approved drawing.
Size: 4'-6" x 2'-6" x 1'-6"D
11 4th Floor - Guest Bedroom
11a Framed wardrobe 01; 16/19 mm 710 grade plywood laminated inside 6' 8" 6' 3" 1.00 41.63 Sq.ft 600.00 24,975.00
will be 0.8mm thk, external laminate will be 1mm thk of your choice,
branded hinges will be used. PVC trays as per approval. Construction
will be as per the approved drawing.
Size: 6'-8" x 6'-3" x 2'-0"D
11b Framed Window Storage; Size: 3'-8" x 3'-2" x 2'-0"D 3' 8" 3' 2" 1.00 11.57 Sq.ft 600.00 6,939.36
11c Loft: 16/19 mm 710 grade plywood laminated inside will be 0.8mm thk, 10' 4" 2' 5" 1.00 24.95 Sq.ft 600.00 14,968.17
external laminate will be 1mm thk of your choice, branded hinges will be
used. Construction will be as per the approved drawing. Size: 10'-4" x 2'-
5"
11d Above Toilet Frame Shutter; Size: 2'-5" x 1'-9" 2' 5" 1' 9" 1.00 4.23 Sq.ft 600.00 2,535.75

12 Internal Staircase Sliding Shutter; size: 2'-11"x 3'-2" 2' 11" 3' 2" 1.00 9.21 Sq.ft 1,000.00 9,214.56

13 Lift Room with wooden Framed Shutter; size: 2'-6" x 3'-6" 2' 6" 3' 6" 1.00 8.75 Sq.ft 1,000.00 8,750.00

14 Footwear Rack; size: 4'-6" x 3'-0" x 1'-3"D 4' 6" 3' 0" 1.00 13.50 Sq.ft 1,200.00 16,200.00

Totals Total : 1,148,215.02

Terms and condition.

GST at 18% extra
Material Specs -
Plywood - Green Club
Inside Laminate - Virgo 0.8mm thk
Outside Laminate - 1mm thk Virgo, Century, Richlam, MerinoLam &
GreenLam
Hardware - Soft Close EBCO, ENOX, MG grove, Nimmi, Godrej
Fabric/Leatherette priced Rs 250/-/ p.meter
Shutters edges will be closed with 2 mm thick PVC tape.
Carcass edges will be closed with .8mm thick PVC tape.
Delivery 3 weeks form the date of confirmation.
40% of the amount to be paid as advance along with confirmation.
40% of the amount to be paid after delivery and fixing of carcass material at site.
20% Balance amount to be paid after completion of work.
Electricity to be provided free of cost at the time of installation.
Accomodation to be provided at site

Thanking you,
Alpine Modulars