BUDGETARY ESTIMATE FOR YAPRAL FLAT OF ATLURI'S Dated: 02-09-2023

Sr. Dwg Dimensions Sub Fixed Loose

Code Description length height depth
Qty Unit Rate Amount
no. Qty Furniture Furniture

1 Kitchen & Store Room

a 1A Kitchen Platform Storage framed and boxed shutters below the platform with 9.00 2.41 21.69 1.00 sft 0 0
all the necessary ss accessories using branded waterproof ply finished all
inside and out with finalised shade of laminate of 1mm outside and 0.7mm
inside,all complete with necessary hardware
b 1B " 5.00 2.41 12.05 1.00 sft 0 0
c 1C " 3.25 2.41 7.83 1.00 sft 0 0
d 1D " 2.00 2.41 4.82 1.00 sft 0 0
e 1E Breakfast Counter Storage framed and boxed shutters below the platform 4.25 3.00 12.75 1.00 sft 0 0
with all the necessary ss accessories using branded waterproof ply finished all
inside with 0.7mm and outside finished with approved 3mm veneer, all
complete with necessary hardware

f 1F Tall Unit Storage over the storage : 7'0"height ,using comm plywood finished 0.66 7.00 4.62 1.00 sft 0 0
all inside and out with finalised shade of laminate of 1mm outside and 0.7mm
inside,all complete with necessary hardware for Broom Pullout
g 1G Tall Unit Storage over the storage : 7'0"height ,using comm plywood finished 2.00 7.00 14.00 1.00 sft 0 0
all inside and out with finalised shade of laminate of 1mm outside and 0.7mm
inside,all complete with necessary hardware for Store Room
h 1H " 2.00 7.00 14.00 1.00 sft 0 0

i 1i Overhead Storage over the platform upto 7'0",using waterproof ply finished 5.00 2.83 14.15 14.15 sft 0 0
all inside and out with finalised shade of laminate of 1mm outside and 0.7mm
inside,all complete with necessary hardware
k 1K " 3.50 2.83 9.91 9.91 sft 0 0
l 1L " 4.25 1.50 6.38 6.38 sft 0 0
m 1M " 3.16 2.00 6.32 6.32 sft 0 0
n 1N " 2.50 2.00 5.00 5.00 sft 0 0

o 1o Overlintel Storage over the storage : over 7'0"height ,using comm plywood 11.00 2.50 27.50 1.00 sft 0 0
finished all inside and out with finalised shade of laminate of 1mm outside and
0.7mm inside,all complete with necessary hardware
p 1P " 7.75 2.50 19.38 1.00 sft 0 0

Access Arch: ply pannelling finished with veneer & laminate

a 1Q Partition for the Referigerator 6.08 9.50 57.76 1.00 sft 0 0
b 1R Kitchen Arch 21.00 1.00 21.00 1.00 sft 0 0
c 1S Store Room Arch 16.50 1.00 16.50 1.00 sft 0 0

2 Kitchen Storage & Accessories - Hafele/Hettich/Ebco (Cost as per actuals with installation)
a 2A Tandem Drawers/Bottle Rack 10.00 sft 0 0
b 2B Cutlery Tray 1.00 no 0 0
c 2C Cup & Saucer Basket 1.00 sft 0 0
d 2D Magic Corner 1.00 sft 0 0
e 2E Grain Trolley Basket 2.00 sft 0 0
f 2F Detergent Rack 1.00 sft 0 0
g 2G Above Sink - Dish Rack and Cutlery Holder 1.00 sft 0 0
h 2H Larder / Tall Unit 2.00 sft 0 0
i 2i Tall Unit, Broom Pullout 10.00 sft 0 0
j 2J Wicker Basket 3.00 sft 0 0
k 2K Ironing board 1.00 sft 0 0
l 2L Wastebin Swing Out 1.00 sft 0 0

1.1 Kitchen & Store Room Totals 0 0

Kitchen Fixtures (Cost as per actuals)

Kitchen Equipments & Appliances (Cost as per actuals with installation)

1.2 Kitchen Fixtures, Equipments & Appliances Totals 0 0

Wash Area
s 2S Overhead storage over the platform upto 7'0",using waterproof ply finished 4.16 2.00 1.00 8.32 1.00 sft 0 0
all inside and out with finalised shade of laminate of 1mm outside and 0.7mm
inside,all complete with necessary hardware
t 2T " 3.33 2.00 1.00 6.66 1.00 sft 0 0

2 Wash Area Totals 0 0 0

3 Master Bedroom & Dress

a 3A Wardrobe - Providing and fixing ply boxed with shutters all as per design 8.75 7.00 61.25 2.00 sft 0 0
pannelling all as per design,using commercial ply finished wilth all visible area
of approved shade of 1mm laminate and all non visible inside areas with
0.7mm laminate, all complete with necessary hardware
b 3B " 5.75 7.00 40.25 1.00 sft 0 0
c 3C AC ply packing for fixing split AC indoor unit : over 7'0"height ,using comm 4.25 2.83 12.03 1.00 sft 0 0
plywood finished all inside and out with finalised shade of laminate of 1mm
outside and 0.7mm inside,all complete with necessary hardware
d 3D 4.5" deep Ply box panelling behind the excisting bed 3.00 3.00 9.00 1.00 sft 0 0
e 3E Bedside Table as per approved design 1.25 1.50 1.50 1.88 2.00 no 0 0
f 3F Study table pannelling all as per design,using commercial ply finished wilth 2.66 9.00 23.94 1.00 sft 0 0
all visible area of approved shade of 1mm laminate and all non visible inside
areas with 0.7mm laminate, all complete with necessary hardware

g 3G Study table with storage below,keyboard provision and TV cabinet with 6.50 4.50 29.25 1.00 sft 0 0
display,provision for lcd tv,pannelling all as per design, using comm. ply
finished all inside and out with finalised shade of veneer of 4mm outside and
0.7mm laminate inside, all complete with necessary hardware
h 3H Study chair as per approved design 1.00 no 0 0
i 3i Dressing mirror with Display:providing and fixing of mirror panelling with 5.25 7.00 36.75 1.00 sft 0 0
display on both sides as per the approved design

3.1 Master Bedroom & Dress Totals 0 0 0

Master Toilet
k 3K Overhead storage upto 7'0",using waterproof ply finished all inside and out 1.66 2.50 1.00 4.15 1.00 sft 0 0
with finalised shade of laminate of 1mm outside and 0.7mm inside,all
complete with necessary hardware

3.2 Master Toilet Totals 0 0 0

4 Children's Bedroom
a 4A Wardrobe - Providing and fixing ply boxed with shutters all as per design 3.00 7.00 21.00 2.00 sft 0 0
pannelling all as per design,using commercial ply finished wilth all visible area
of approved shade of 1mm laminate and all non visible inside areas with
0.7mm laminate, all complete with necessary hardware
b 4B " 1.50 7.00 10.50 1.00 sft 0 0
c 4C Overlintel storage over the wardrobe : over 7'0"height ,using comm plywood 5.75 2.83 16.27 sft 0 0
finished all inside and out with finalised shade of laminate of 1mm outside and
0.7mm inside,all complete with necessary hardware
d 4D AC ply packing for fixing split AC indoor unit : over 7'0"height ,using comm 5.83 2.83 16.50 1.00 sft 0 0
plywood finished all inside and out with finalised shade of laminate of 1mm
outside and 0.7mm inside,all complete with necessary hardware
e 4E 4.5" deep Ply box panelling behind the excisting bed 8.50 2.00 17.00 1.00 sft 0 0
f 4F Bedside Table as per approved design 1.25 1.50 1.50 1.88 2.00 no 0 0
g 4G Study table with storage below,keyboard provision and TV cabinet with 8.50 4.50 38.25 1.00 sft 0 0
display,provision for lcd tv,pannelling all as per design, using comm. ply
finished all inside and out with finalised shade of veneer of 4mm outside and
0.7mm laminate inside, all complete with necessary hardware
i 4i Study chair as per approved design 1.00 no 0 0
j 4J Dressing mirror with Display:providing and fixing of mirror panelling with 3.00 7.00 21.00 1.00 sft 0 0
display on both sides as per the approved design

4.1 Children's Bedroom Totals 0 0 0

Children's Toilet
l 4L Overhead storage upto 7'0",using waterproof ply finished all inside and out 1.66 2.50 1.00 4.15 1.00 sft 0 0
with finalised shade of laminate of 1mm outside and 0.7mm inside,all
complete with necessary hardware

4.2 Children's Toilet Totals 0 0 0

5 Guest Bedroom
a 5A Wardrobe - Providing and fixing ply boxed with shutters all as per design 6.25 7.00 43.75 2.00 sft 0 0
pannelling all as per design,using commercial ply finished wilth all visible area
of approved shade of 1mm laminate and all non visible inside areas with
0.7mm laminate, all complete with necessary hardware
b 5B " 3.00 7.00 21.00 1.00 sft 0 0
c 5C Platform Storage framed and boxed shutters below the platform with all the 8.00 2.66 21.28 1.00 sft 0 0
necessary ss accessories using branded waterproof ply finished all inside and
out with finalised shade of laminate of 1mm outside and 0.7mm inside,all
complete with necessary hardware
e 5E Overlintel storage over the wardrobe : over 7'0"height ,using comm plywood 12.50 2.83 35.38 sft 0 0
finished all inside and out with finalised shade of laminate of 1mm outside and
0.7mm inside,all complete with necessary hardware
f 5F Dressing mirror with Display:providing and fixing of mirror panelling with 3.00 7.00 21.00 1.00 sft 0 0
display on both sides as per the approved design

5.1 Guest Bedroom Totals 0 0 0

Guest Toilet
h 5H Overhead storage upto 7'0",using waterproof ply finished all inside and out 1.66 2.50 1.00 4.15 1.00 sft 0 0
with finalised shade of laminate of 1mm outside and 0.7mm inside,all
complete with necessary hardware

5.2 Guest Toilet Totals 0 0 0

6 Entrance Foyer & Drawing Area

a 6A Footwear Rack as per design,using commercial ply finished wilth all visible 4.50 3.00 13.50 1.00 sft 0 0
area of approved shade of 4mm veneer and all non visible inside areas with
0.7mm laminate, all complete with necessary hardware
b 6B Main Door Metal grill door 3.75 7.00 26.25 1.00 sft 0 0
Size : 3'-9" x 7'-0"
c 6C West wall pannelling all as per design,using commercial ply finished wilth all 12.75 9.00 114.75 1.00 sft 0 0
visible area of approved shade of duco paint and all non visible inside areas
with 0.7mm laminate, all complete with necessary hardware
d 6D TV cabinet with display,provision for home theatre & lcd tv, pannelling all as 8.50 7.00 59.50 1.00 sft 0 0
per design,using commercial ply finished wilth all visible area of approved
shade of 4mm veneer and all non visible inside areas with 0.7mm laminate, all
complete with necessary hardware
e 6E Bookrackwith display and pannelling all as per design,using commercial ply 6.50 7.00 45.50 1.00 sft 0 0
finished wilth all visible area of approved shade of 4mm veneer and all non
visible inside areas with 0.7mm laminate, all complete with necessary
hardware
f 6F Access Arch: ply pannelling finished with veneer & laminate 29.00 1.25 36.25 1.00 sft 0 0

6.1 Entrance Foyer & Drawing Area Totals 0 0

Puja Area
g 6G Pooja Door Frame as per design using ply pannelling finished with veneer & 25.00 1.25 31.25 1.00 sft 0 0
laminate
h 6H Pooja Room Door as per design,using commercial ply finished wilth all visible 4.75 9.00 42.75 1.00 sft 0 0
area of approved shade of 4mm veneer and all non visible inside areas with
0.7mm laminate, all complete with necessary hardware

i 6i Wall Dadoing - vetrified tile in the puja area up to 7'0" height 9.00 7.00 63.00 1.00 sft 0 0
j 6J Puja temple :made of wood and plywood all as per design 4.75 3.00 14.25 1.00 sft 0 0

6.2 Puja Area Totals 0 0 0

Living / Dining Area

k 6K Crockery cabinet with display,drawer provision for cutlery, pannelling all as 5.50 7.00 38.50 sft 0 0
per design,using commercial ply finished wilth all visible area of approved
shade of 4mm veneer and all non visible inside areas with 0.7mm laminate, all
complete with necessary hardware
m 6M Curtain pelmit panelling 12.00 3.00 36.00 sft 0 0

6.3 Living / Dining Area Totals 0 0 0

West Balcony Area

6.4 West Balcony Area Totals 0 0

7 False Ceiling Works
a 7A Flooring insulation with PU material (for floor protection) 0
b 7B False Ceiling - Supply and fixing of Designer Gypsum ceiling: made of GI 1158 Sq.ft 0 0
sections frame supported with help of anchor fastners and 'L' channel from
the slab and finished with 12.5mm thk saint gobin gypsum board.All joints will
be properly taped as per india gypsum standards.(Area to be calculated after
the work)
c 7C False Ceiling Vertical - Gypsum ceiling: Strips 972 R.ft 0 0
d 7D 6" POP Cornice 125 R.ft 0 0
e 7E 6'-6" Flower Design 42 Sq.ft 0 0
f 7F Veneer Ceiling as per design, Proposed 6'-0"x4'-0" 24.00 Sq.ft 0 0
g 7G SS Hooks in Falseceiling (Extra Work) 6.00 nos 0 0

7.1 False Ceiling Works Totals 0 0

Electrical & Airconditioning works

7.2 Electrical & Airconditioning Works Totals 0 0 0

Main Curtain, Valencies & Artefact accessories

7.3 Main Curtain, Valencies & Artefact accessories Totals 0 0

Summary of the abovesaid works

1.1 Kitchen & Store Room Totals 0 0

1.2 Kitchen Fixtures, Equipments & Appliances Totals 0 0
2 Wash Area Totals 0 0 0
3.1 Master Bedroom & Dress Totals 0 0 0
3.2 Master Toilet Totals 0 0 0
4.1 Children's Bedroom Totals 0 0 0
4.2 Children's Toilet Totals 0 0 0
5.1 Guest Bedroom Totals 0 0 0
5.2 Guest Toilet Totals 0 0 0
6.1 Entrance Foyer & Drawing Area Totals 0 0
6.2 Puja Area Totals 0 0
6.3 Living / Dining Area Totals 0 0
6.4 West Balcony Area Totals 0 0
7.1 False Ceiling Works Totals 0 0
7.2 Electrical & Airconditioning Works Totals 0 0 0
7.3 Main Curtain, Valencies & Artefact accessories Totals 0 0

Complete Project - Main Totals 0 0 0

Note: these are the technical specs considered in the whole estimate put forth
with a marine/ply wood/18mm is considered of 68 Rs per sft, com/ply
wood/18mm is considered of 50 Rs per sft, labour charges of 35%on the
value of materials, laminate being considered in the kitchen/children's room,
wash room/inside wardrobes and shutters, branded veneer costing 90/- Rs
per sft in Drawing/Living & Dining Area wherever indicated.