Estimate
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Estimate as PDF for free.
More details
- Words: 2,158
- Pages: 12
Sr No ITEM 1 TEAK WOOD DOOR FRAME
2 TEAK WOOD DOOR FRAME
SIZE 7'-0" x 3'-0" 6.00
2.50
18.00
270.00
1.88
WOOD
6.00
2.50
21.00
315.00
2.19
WOOD
4.00 3.00 3.00
1.00 1.00 0.50
36.00 72.00 36.00
144.00 216.00 54.00
1.00 1.50 0.38
WOOD
4.00 3.00 3.00
1.00 1.00 0.50
18.00 36.00 18.00
72.00 108.00 27.00
0.50 0.75 0.19
WOOD
3.00 3.00 2.00 2.00 5.00
1.00 1.00 1.50 0.50 1.00
126.00 40.00 28.00 58.00 94.00
378.00 120.00 84.00 58.00 470.00
2.63 0.83 0.58 0.40 3.26
8.00 7.00 3.00 7.00 7.00 2.00 8.00 8.00 7.00 2.00 8.00 8.00
2.00 2.00 2.00 8.00 8.00 2.00 7.00 2.00 2.00 2.00 7.00 2.00
4.00 3.00 3.00 1.00 2.00 12.00 2.00 4.00 6.00 24.00 1.00 1.00
64.00 42.00 18.00 56.00 112.00 48.00 112.00 64.00 84.00 96.00 56.00 16.00
2.00 2.00 2.00
1.00 1.50 1.50
60.00 40.00 20.00
120.00 120.00 60.00
7.00 7.00 7.00 4.00 8.00 7.00 6.50
1.25 6.50 6.50 3.00 4.00 1.25 1.25
14.00 1.00 1.00 1.00 8.00 2.00 1.00
122.50 45.50 45.50 12.00 256.00 17.50 8.13
4.00 3.00 7.00 7.00
1.50 0.50 3.00 3.00
36.00 20.00 2.00 2.00
216.00 30.00 42.00 42.00
1.50 0.21
4.00 3.00 7.00 7.00
1.50 0.50 3.00 3.00
72.00 40.00 4.00 4.00
432.00 60.00 84.00 84.00
3.00 0.42
7'-0" x 3'-0"
DOUBLE DOOR 3 BTC FRAME COVERING DOUBLE DOOR
7'-0" x 3'-0"
4 BTC FRAME COVERING
7'-0" x 3'-0"
5 WARDROBE
WOOD
8'-0" x 7'-0"
PLYWOOD 19 mm
12 MM 9 MM LAMINATE
VENEER HARDWARE
6 BED
6'-6" x 7'-0"
WOOD
PLYWOOD 19MM 12 MM LAMINATE VENEER
7 DOOR 60 MM
7'-0" x 3'-0"
WOOD 9 MM PLYWOOD VENEER HARDWARE
8 DOOR 60 MM
7'-0" x 3'-0"
WOOD 9 MM PLYWOOD VENEER
0.83 0.83 0.42
HARDWARE
9 BED HEAD BOARD
10 SIDE TABLE
10'-0"X4'-0"
WOOD 19 MM VENEER
4'-0"X1'-6"
19 MM PLYWOOD 12 MM 6 MM WOOD
LAMINATE VENEER
2.00 10.00 10.00
1.60 4.00 4.00
50.00 1.00 1.00
160.00 40.00 40.00
4.00 1.50 4.00 1.50 6.00 2.00 4.00 4.00 1.50 4.00 1.50
1.50 1.50 1.50 1.50 1.00 1.00 1.00 1.50 1.50 1.50 1.50
2.00 3.00 1.00 4.00 30.00 7.00 6.00 8.00 4.00 2.00 1.00
12.00 6.75 6.00 9.00 180.00 14.00 24.00 48.00 9.00 12.00 2.25
2.00 3.00 2.00 6.00 6.00 2.25 8.00 2.25 8.00
2.00 1.00 0.50 1.00 3.00 2.00 3.00 2.00 3.00
20.00 50.00 52.00 32.00 2.00 4.00 8.00 8.00 1.00
80.00 150.00 52.00 192.00 36.00 18.00 192.00 36.00 24.00
0.56 1.04 0.36 1.33
2.00 3.00 2.00 6.00 8.00 3.00 8.00 3.00 8.00 8.00 3.00
2.00 1.00 0.50 1.00 1.50 1.50 3.00 1.50 3.00 1.50 1.50
12.00 50.00 52.00 32.00 2.00 4.00 2.00 6.00 2.00 2.00 6.00
48.00 150.00 52.00 192.00 24.00 18.00 48.00 27.00 48.00 24.00 27.00
0.33 1.04 0.36 1.33
8.00 8.00
3.00 1.50
1.00 1.00
24.00 12.00
1.11
1.25 0.10 0.17
HARDWARE
11 PLATFORM SHUTTERS
8'-0"X2'-9"
WOOD
9MM PLYWOOD LAMINATE VENEER HARDWARE
12 OH STORAGE
8'-0"X3'-0""
WOOD
19 MM PLYWOOD 9MM PLYWOOD LAMINATE
VENEER HARDWARE
13 BISON PARTITION
8'-0"X8'-0""
WOOD GLASSWOOL BISON
2.00 8.00 8.00
2.00 8.00 8.00
120.00 1.00 2.00
480.00 64.00 128.00
3.33
14 VENEER PARTITION
8'-0"X8'-0""
WOOD
2.00 5.00 8.00 8.00 8.00
2.00 1.00 8.00 8.00 8.00
120.00 16.00 1.00 2.00 2.00
480.00 80.00 64.00 128.00 128.00
3.33 0.56
GLASSWOOL 12 MM PLYWOOD VENEER
15 GYPSUM PARTITION GYPSUM NOT INCLUDED
8'-0"X8'-0""
WOOD
2.00 1.00 8.00 8.00
120.00 16.00 1.00 2.00
480.00 80.00 64.00 128.00
3.33 0.56
GLASSWOOL 12 MM PLYWOOD
2.00 5.00 8.00 8.00
16 VENEER PANELLING
8'-0"X8'-0""
WOOD 9 MM PLYWOOD VENEER
2.00 8.00 8.00
1.50 8.00 8.00
120.00 1.00 1.00
360.00 64.00 64.00
2.50
17 MIRROR PANELLING
8'-0"X8'-0""
WOOD 9 MM PLYWOOD MIRROR
2.00 8.00 8.00
1.50 8.00 8.00
120.00 1.00 1.00
360.00 64.00 64.00
2.50
18 GYPSUM PANELLING
8'-0"X8'-0""
WOOD 9 MM PLYWOOD
2.00 8.00
1.50 8.00
120.00 1.00
360.00 64.00
2.50
19 WOODEN FASIA FOR A/C
8'-0"X2'-6""
WOOD 19 MM PLYWOOD
2.00 8.00 8.00 8.00 8.00
1.50 2.50 0.75 0.75 2.50
45.00 1.00 4.00 2.00 1.00
135.00 20.00 24.00 12.00 20.00
0.94
2.00 8.00 8.00 8.00 8.00
1.50 2.50 0.75 0.75 2.50
45.00 1.00 4.00 2.00 1.00
135.00 20.00 24.00 12.00 20.00
0.94
0.52
TEAK VENEER FOR PAINT FINISH
20 WOODE FASIA FOR A/C VENEER FINISH
8'-0"X2'-6""
WOOD 19 MM PLYWOOD VENEER
21 TRAP DOOR CEILING
5'-0"X2'-6""
WOOD 12 MM PLYWOOD VENEER HARDWARE
2.00 5.00 5.00
1.50 2.50 2.50
25.00 2.00 2.00
75.00 25.00 25.00
22 BASIN COUNTERS SHUTTERS
6'-0"X2'-6" DEEP 18"
19 MM PLYWOOD
6.00 2.50 6.00 5.00 3.00 5.00 6.00 6.00 2.50
1.50 1.50 2.50 2.50 1.00 1.00 2.50 2.50 1.50
2.00 3.00 1.00 2.00 27.00 35.00 2.00 2.00 14.00
18.00 11.25 15.00 25.00 81.00 175.00 30.00 30.00 52.50
6.00 1.40
2.50 1.50
28.00 18.00
2.92 0.26
6.00
2.00
1.00
420.00 37.80 24.00 12.00
4.00 3.00 7.00
1.50 0.50 3.00
36.00 20.00 2.00
216.00 30.00 42.00
1.50 0.21
12 MM PLYWOOD 9 MM PLYWOOD WOOD VENEER LAMINATE
0.56 1.22
HARDWARE
23 WOODEN FRAME SLIDING DOOR WITH 12 MM GLASS
24 ROOM DOOR CONCEALED DOOR CLOSER
7'-0"X3'-0"
WOOD
KOBLENZ
VENEER GLASS HARDWARE
7'-0" x 3'-0"
WOOD 9 MM PLYWOOD
VENEER HARDWARE
7.00
3.00
2.00
42.00
2.00 8.00 8.00
1.50 1.00 0.50
25.00 1.00 2.00
75.00 8.00 8.00
0.52
6.00 5.00 4.00 28.00 8.00 2.00 2.50 8.00 2.50 8.00 2.00 2.50
1.00 1.00 1.00 2.00 2.50 2.00 2.00 2.00 2.00 2.50 2.00 2.00
64.00 96.00 8.00 1.00 1.00 16.00 4.00 1.00 2.00 1.00 32.00 4.00
384.00 480.00 32.00 56.00 20.00 64.00 20.00 16.00 10.00 20.00 128.00 20.00
2.67 3.33 0.22
25 INDIRECT LIGHT PALMENT
7'-0" x 1'-6"
WOOD 19 MMM PLYWOOD
26 CHEST OF DRAWERS
8'-0" x 2'-6"
WOOD
19 MMM PLYWOOD 9 MM PLYWOOD
VENEER
LAMINATE HARDWARE
wastage
after was
hardware
after hard
labour
AMOUNT
RATE WITH MATERIAL
6562.50
984.38
7546.88
1509.38
9056.25 5433.75
14490.00
852.35
7656.25
1148.44
8804.69
1760.94
### 6339.38
16905.00
994.41
4500.00 6750.00 1687.50
675.00 1012.50 253.13
5175.00 7762.50 1940.63
1035.00 1552.50 388.13
2250.00 3375.00 843.75
337.50 506.25 126.56
2587.50 3881.25 970.31
517.50 776.25 194.06
6210.00 9315.00 2328.75
3726.00 5589.00 1397.25
9936.00 14904.00 3726.00
###
###
28566.00
3105.00 4657.50 1164.38
1863.00 2794.50 698.63
4968.00 7452.00 1863.00
8926.88 5356.13
14283.00
9187.50 2916.67 2041.67 1409.72 11423.61
1378.13 437.50 306.25 211.46 1713.54
10565.63 3354.17 2347.92 1621.18 13137.15
2113.13 670.83 469.58 324.24 2627.43
12678.75 4025.00 2817.50 1945.42 15764.58
7607.25 2415.00 1690.50 1167.25 9458.75
20286.00 6440.00 4508.00 3112.67 25223.33
4608.00 3024.00 1296.00 3080.00 5040.00 2160.00 4480.00 2560.00 3360.00 3840.00 8400.00 2400.00
691.20 453.60 194.40 462.00 756.00 324.00 672.00 384.00 504.00 576.00 2100.00 600.00
5299.20 3477.60 1490.40 3542.00 5796.00 2484.00 5152.00 2944.00 3864.00 4416.00 10500.00 3000.00
1059.84 695.52 298.08 708.40 1159.20 496.80 1030.40 588.80 772.80 883.20 2100.00 600.00
6359.04 4173.12 1788.48 4250.40 6955.20 2980.80 6182.40 3532.80 4636.80 5299.20 12600.00 3600.00 15000.00
3815.42 2503.87 1073.09 2550.24 4173.12 1788.48 3709.44 2119.68 2782.08 3179.52 7560.00 2160.00 5000.00
10174.46 6676.99 2861.57 6800.64 11128.32 4769.28 9891.84 5652.48 7418.88 8478.72 20160.00 5760.00 20000.00
###
### 119773.18
2916.67 2916.67 1458.33
437.50 437.50 218.75
3354.17 3354.17 1677.08
670.83 670.83 335.42
4025.00 4025.00 2012.50
2415.00 2415.00 1207.50
6440.00 6440.00 3220.00
8820.00 3276.00 2502.50 660.00 10240.00 2625.00 1218.75
1323.00 491.40 375.38 99.00 1536.00 656.25 304.69
10143.00 3767.40 2877.88 759.00 11776.00 3281.25 1523.44
2028.60 753.48 575.58 151.80 2355.20 656.25 304.69
12171.60 4520.88 3453.45 910.80 14131.20 3937.50 1828.13
7302.96 2712.53 2072.07 546.48 8478.72 2362.50 1096.88
19474.56 7233.41 5525.52 1457.28 22609.92 6300.00 2925.00
###
###
81625.69
7245.00 1006.25 2608.20 9450.00 2000.00 3000.00 10000.00
4347.00 603.75 1564.92 5670.00 1200.00 1800.00 6000.00
11592.00 1610.00 4173.12 15120.00 3200.00 4800.00 16000.00
###
###
56495.12
14490.00 2012.50 5216.40 18900.00
8694.00 1207.50 3129.84 11340.00
23184.00 3220.00 8346.24 30240.00
5250.00 729.17 1890.00 6300.00
10500.00 1458.33 3780.00 12600.00
787.50 109.38 283.50 1575.00
1575.00 218.75 567.00 3150.00
6037.50 838.54 2173.50 7875.00
12075.00 1677.08 4347.00 15750.00
1207.50 167.71 434.70 1575.00
2415.00 335.42 869.40 3150.00
1680.35
840.18
2138.81
1793.97
2690.24
4000.00 6000.00 20000.00
### 3888.89 2880.00 6000.00
864.00 486.00 432.00 648.00 4375.00 340.28 583.33 1920.00 360.00 1800.00 337.50
1944.44 3645.83 1263.89 4666.67 1620.00 810.00 7680.00 1440.00 3600.00
583.33 432.00 1500.00
129.60 72.90 64.80 97.20 656.25 51.04 87.50 288.00 54.00 450.00 84.38
291.67 546.88 189.58 700.00 243.00 121.50 1152.00 216.00 900.00
4472.22 3312.00 7500.00
993.60 558.90 496.80 745.20 5031.25 391.32 670.83 2208.00 414.00 2250.00 421.88
2236.11 4192.71 1453.47 5366.67 1863.00 931.50 8832.00 1656.00 4500.00
894.44 662.40 1500.00
198.72 111.78 99.36 149.04 1006.25 78.26 134.17 441.60 82.80 450.00 84.38
447.22 838.54 290.69 1073.33 372.60 186.30 1766.40 331.20 900.00
2400.00 3600.00 12000.00
6400.00 9600.00 32000.00
### 112990.24
5366.67 3974.40 9000.00
3220.00 2384.64 5400.00
8586.67 6359.04 14400.00
###
###
29345.71
1192.32 670.68 596.16 894.24 6037.50 469.58 805.00 2649.60 496.80 2700.00 506.25 3500.00
715.39 402.41 357.70 536.54 3622.50 281.75 483.00 1589.76 298.08 1620.00 303.75 1500.00
1907.71 1073.09 953.86 1430.78 9660.00 751.33 1288.00 4239.36 794.88 4320.00 810.00 5000.00
###
###
32229.01
2683.33 5031.25 1744.17 6440.00 2235.60 1117.80 10598.40 1987.20 5400.00 7000.00
1610.00 3018.75 1046.50 3864.00 1341.36 670.68 6359.04 1192.32 3240.00 3000.00
4293.33 8050.00 2790.67 10304.00 3576.96 1788.48 16957.44 3179.52 8640.00 10000.00
###
###
69580.40
1166.67 3645.83 1263.89 4666.67 1728.00 1296.00 2160.00 1215.00 1920.00 960.00 1080.00
175.00 546.88 189.58 700.00 259.20 194.40 324.00 182.25 288.00 144.00 162.00
1341.67 4192.71 1453.47 5366.67 1987.20 1490.40 2484.00 1397.25 2208.00 1104.00 1242.00
268.33 838.54 290.69 1073.33 397.44 298.08 496.80 279.45 441.60 220.80 248.40
1610.00 5031.25 1744.17 6440.00 2384.64 1788.48 2980.80 1676.70 2649.60 1324.80 1490.40
966.00 3018.75 1046.50 3864.00 1430.78 1073.09 1788.48 1006.02 1589.76 794.88 894.24
2576.00 8050.00 2790.67 10304.00 3815.42 2861.57 4769.28 2682.72 4239.36 2119.68 2384.64
3600.00 1800.00
900.00 450.00
4500.00 2250.00
900.00 450.00
5400.00 2700.00 7000.00
3240.00 1620.00 3000.00
8640.00 4320.00 10000.00
###
###
69553.34
16100.00 3091.20 7948.80
9660.00 1854.72 4769.28
25760.00 4945.92 12718.08
###
###
43424.00
16100.00 2683.33 3091.20 9715.20 28800.00
9660.00 1610.00 1854.72 5829.12 17280.00
25760.00 4293.33 4945.92 15544.32 46080.00
###
###
96623.57
11666.67 2240.00 5760.00
11666.67 1944.44 2240.00 7040.00 19200.00
1750.00 336.00 864.00
1750.00 291.67 336.00 1056.00 4800.00
13416.67 2576.00 6624.00
13416.67 2236.11 2576.00 8096.00 24000.00
2683.33 515.20 1324.80
2683.33 447.22 515.20 1619.20 4800.00
5380.49
2934.57
5371.50
3162.75
2898.06
678.50
1509.74
11666.67 1944.44 2240.00 7040.00
8750.00 2880.00 9600.00
8750.00 2880.00 11520.00
8750.00 2880.00
3281.25 1440.00 1728.00 600.00 1000.00
3281.25 1440.00 1728.00 1800.00 3000.00
1822.92 1375.00 3750.00
1296.00 810.00 825.00 1125.00 1968.75 4253.47 4500.00 1200.00 2100.00
10208.33 918.75 3600.00 1500.00
5250.00 729.17 1890.00
1750.00 291.67 336.00 1056.00
1312.50 432.00 2400.00
1312.50 432.00
1312.50 432.00
492.19 216.00 259.20 150.00 250.00
492.19 216.00 259.20 450.00 750.00
273.44 206.25 937.50
194.40 121.50 123.75 168.75 295.31 638.02 1125.00 180.00 315.00
1531.25 137.81 900.00
787.50 109.38 283.50
13416.67 2236.11 2576.00 8096.00
10062.50 3312.00 12000.00
10062.50 3312.00
10062.50 3312.00
3773.44 1656.00 1987.20 750.00 1250.00
3773.44 1656.00 1987.20 2250.00 3750.00
2096.35 1581.25 4687.50
1490.40 931.50 948.75 1293.75 2264.06 4891.49 5625.00 1380.00 2415.00
11739.58 1056.56 4500.00
6037.50 838.54 2173.50
2683.33 447.22 515.20 1619.20
2012.50 662.40 2400.00
2012.50 662.40
2012.50 662.40
754.69 331.20 397.44 150.00 250.00
754.69 331.20 397.44 450.00 750.00
419.27 316.25 937.50
298.08 186.30 189.75 258.75 452.81 978.30 1125.00 276.00 483.00
2347.92 211.31 900.00
1207.50 167.71 434.70
16100.00 2683.33 3091.20 9715.20
9660.00 1610.00 1854.72 5829.12
25760.00 4293.33 4945.92 15544.32
###
###
50543.57
12075.00 3974.40 14400.00
7245.00 2384.64 8640.00
19320.00 6359.04 23040.00
###
###
48719.04
12075.00 3974.40 11520.00
7245.00 2384.64 3456.00
19320.00 6359.04 14976.00
###
###
40655.04
12075.00 3974.40
7245.00 2384.64
19320.00 6359.04
### 9629.64
25679.04
4528.13 1987.20 2384.64 900.00 1500.00
2716.88 1192.32 1430.78 540.00 900.00
7245.00 3179.52 3815.42 1440.00 2400.00
### 6779.98
18079.94
4528.13 1987.20 2384.64 2700.00 4500.00
2716.88 1192.32 1430.78 1620.00 2700.00
7245.00 3179.52 3815.42 4320.00 7200.00
### 9659.98
25759.94
2515.63 1897.50 5625.00 1500.00
1509.38 1138.50 3375.00 500.00
4025.00 3036.00 9000.00 2000.00
### 6522.88
18061.00
1788.48 1117.80 1138.50 1552.50 2716.88 5869.79 6750.00 1656.00 2898.00 3500.00
1073.09 670.68 683.10 931.50 1630.13 3521.88 4050.00 993.60 1738.80 1500.00
2861.57 1788.48 1821.60 2484.00 4347.00 9391.67 10800.00 2649.60 4636.80 5000.00
###
###
45780.71
14087.50 1267.88 5400.00 10000.00
8452.50 760.73 3240.00 450.00 4000.00
22540.00 2028.60 8640.00 1950.00 14000.00
###
###
49158.60
7245.00 1006.25 2608.20
4347.00 603.75 1564.92
11592.00 1610.00 4173.12
789.74
761.24
635.24
401.24
904.00
1288.00
1444.88
3052.05
2340.89
6300.00
1822.92 576.00 576.00
9333.33 11666.67 777.78 4032.00 900.00 2880.00 900.00 2400.00 1500.00 3000.00 5120.00 800.00
1575.00
273.44 86.40 86.40
1400.00 1750.00 116.67 604.80 135.00 432.00 135.00 600.00 375.00 750.00 768.00 120.00
7875.00
2096.35 662.40 662.40
10733.33 13416.67 894.44 4636.80 1035.00 3312.00 1035.00 3000.00 1875.00 3750.00 5888.00 920.00
1575.00
419.27 132.48 132.48
2146.67 2683.33 178.89 927.36 207.00 662.40 207.00 600.00 375.00 750.00 1177.60 184.00
9450.00 2000.00 12000.00 3000.00
5670.00 1200.00 7200.00 1800.00
15120.00 3200.00 19200.00 4800.00
###
###
59695.12
2515.63 794.88 794.88
1509.38 476.93 476.93
4025.00 1271.81 1271.81
4105.39 2463.23
6568.62
12880.00 16100.00 1073.33 5564.16 1242.00 3974.40 1242.00 3600.00 2250.00 4500.00 7065.60 1104.00 15000.00
###
7728.00 9660.00 644.00 3338.50 745.20 2384.64 745.20 2160.00 1350.00 2700.00 4239.36 662.40 9000.00
2842.62
821.08
20608.00 25760.00 1717.33 8902.66 1987.20 6359.04 1987.20 5760.00 3600.00 7200.00 11304.96 1766.40 24000.00
### 120952.79
6047.64
PER
RATE LABOUR ONLY
RFT
319.63
RFT
372.9
RFT
630.13
RFT
315.07
SFT
757.41
SFT
672.74
SFT
###
SFT
###
RFT
157.21
RFT
###
SFT
###
SFT
###
SFT
254.44
SFT
566.15
SFT
296.15
SFT
285.46
ST
204.46
SFT
150.46
SFT
339
SFT
483
SFT
521.83
SFT
###
SFT
804.92
SFT
###
RFT
307.9
SFT
2267.86
2 TEAK WOOD DOOR FRAME
SIZE 7'-0" x 3'-0" 6.00
2.50
18.00
270.00
1.88
WOOD
6.00
2.50
21.00
315.00
2.19
WOOD
4.00 3.00 3.00
1.00 1.00 0.50
36.00 72.00 36.00
144.00 216.00 54.00
1.00 1.50 0.38
WOOD
4.00 3.00 3.00
1.00 1.00 0.50
18.00 36.00 18.00
72.00 108.00 27.00
0.50 0.75 0.19
WOOD
3.00 3.00 2.00 2.00 5.00
1.00 1.00 1.50 0.50 1.00
126.00 40.00 28.00 58.00 94.00
378.00 120.00 84.00 58.00 470.00
2.63 0.83 0.58 0.40 3.26
8.00 7.00 3.00 7.00 7.00 2.00 8.00 8.00 7.00 2.00 8.00 8.00
2.00 2.00 2.00 8.00 8.00 2.00 7.00 2.00 2.00 2.00 7.00 2.00
4.00 3.00 3.00 1.00 2.00 12.00 2.00 4.00 6.00 24.00 1.00 1.00
64.00 42.00 18.00 56.00 112.00 48.00 112.00 64.00 84.00 96.00 56.00 16.00
2.00 2.00 2.00
1.00 1.50 1.50
60.00 40.00 20.00
120.00 120.00 60.00
7.00 7.00 7.00 4.00 8.00 7.00 6.50
1.25 6.50 6.50 3.00 4.00 1.25 1.25
14.00 1.00 1.00 1.00 8.00 2.00 1.00
122.50 45.50 45.50 12.00 256.00 17.50 8.13
4.00 3.00 7.00 7.00
1.50 0.50 3.00 3.00
36.00 20.00 2.00 2.00
216.00 30.00 42.00 42.00
1.50 0.21
4.00 3.00 7.00 7.00
1.50 0.50 3.00 3.00
72.00 40.00 4.00 4.00
432.00 60.00 84.00 84.00
3.00 0.42
7'-0" x 3'-0"
DOUBLE DOOR 3 BTC FRAME COVERING DOUBLE DOOR
7'-0" x 3'-0"
4 BTC FRAME COVERING
7'-0" x 3'-0"
5 WARDROBE
WOOD
8'-0" x 7'-0"
PLYWOOD 19 mm
12 MM 9 MM LAMINATE
VENEER HARDWARE
6 BED
6'-6" x 7'-0"
WOOD
PLYWOOD 19MM 12 MM LAMINATE VENEER
7 DOOR 60 MM
7'-0" x 3'-0"
WOOD 9 MM PLYWOOD VENEER HARDWARE
8 DOOR 60 MM
7'-0" x 3'-0"
WOOD 9 MM PLYWOOD VENEER
0.83 0.83 0.42
HARDWARE
9 BED HEAD BOARD
10 SIDE TABLE
10'-0"X4'-0"
WOOD 19 MM VENEER
4'-0"X1'-6"
19 MM PLYWOOD 12 MM 6 MM WOOD
LAMINATE VENEER
2.00 10.00 10.00
1.60 4.00 4.00
50.00 1.00 1.00
160.00 40.00 40.00
4.00 1.50 4.00 1.50 6.00 2.00 4.00 4.00 1.50 4.00 1.50
1.50 1.50 1.50 1.50 1.00 1.00 1.00 1.50 1.50 1.50 1.50
2.00 3.00 1.00 4.00 30.00 7.00 6.00 8.00 4.00 2.00 1.00
12.00 6.75 6.00 9.00 180.00 14.00 24.00 48.00 9.00 12.00 2.25
2.00 3.00 2.00 6.00 6.00 2.25 8.00 2.25 8.00
2.00 1.00 0.50 1.00 3.00 2.00 3.00 2.00 3.00
20.00 50.00 52.00 32.00 2.00 4.00 8.00 8.00 1.00
80.00 150.00 52.00 192.00 36.00 18.00 192.00 36.00 24.00
0.56 1.04 0.36 1.33
2.00 3.00 2.00 6.00 8.00 3.00 8.00 3.00 8.00 8.00 3.00
2.00 1.00 0.50 1.00 1.50 1.50 3.00 1.50 3.00 1.50 1.50
12.00 50.00 52.00 32.00 2.00 4.00 2.00 6.00 2.00 2.00 6.00
48.00 150.00 52.00 192.00 24.00 18.00 48.00 27.00 48.00 24.00 27.00
0.33 1.04 0.36 1.33
8.00 8.00
3.00 1.50
1.00 1.00
24.00 12.00
1.11
1.25 0.10 0.17
HARDWARE
11 PLATFORM SHUTTERS
8'-0"X2'-9"
WOOD
9MM PLYWOOD LAMINATE VENEER HARDWARE
12 OH STORAGE
8'-0"X3'-0""
WOOD
19 MM PLYWOOD 9MM PLYWOOD LAMINATE
VENEER HARDWARE
13 BISON PARTITION
8'-0"X8'-0""
WOOD GLASSWOOL BISON
2.00 8.00 8.00
2.00 8.00 8.00
120.00 1.00 2.00
480.00 64.00 128.00
3.33
14 VENEER PARTITION
8'-0"X8'-0""
WOOD
2.00 5.00 8.00 8.00 8.00
2.00 1.00 8.00 8.00 8.00
120.00 16.00 1.00 2.00 2.00
480.00 80.00 64.00 128.00 128.00
3.33 0.56
GLASSWOOL 12 MM PLYWOOD VENEER
15 GYPSUM PARTITION GYPSUM NOT INCLUDED
8'-0"X8'-0""
WOOD
2.00 1.00 8.00 8.00
120.00 16.00 1.00 2.00
480.00 80.00 64.00 128.00
3.33 0.56
GLASSWOOL 12 MM PLYWOOD
2.00 5.00 8.00 8.00
16 VENEER PANELLING
8'-0"X8'-0""
WOOD 9 MM PLYWOOD VENEER
2.00 8.00 8.00
1.50 8.00 8.00
120.00 1.00 1.00
360.00 64.00 64.00
2.50
17 MIRROR PANELLING
8'-0"X8'-0""
WOOD 9 MM PLYWOOD MIRROR
2.00 8.00 8.00
1.50 8.00 8.00
120.00 1.00 1.00
360.00 64.00 64.00
2.50
18 GYPSUM PANELLING
8'-0"X8'-0""
WOOD 9 MM PLYWOOD
2.00 8.00
1.50 8.00
120.00 1.00
360.00 64.00
2.50
19 WOODEN FASIA FOR A/C
8'-0"X2'-6""
WOOD 19 MM PLYWOOD
2.00 8.00 8.00 8.00 8.00
1.50 2.50 0.75 0.75 2.50
45.00 1.00 4.00 2.00 1.00
135.00 20.00 24.00 12.00 20.00
0.94
2.00 8.00 8.00 8.00 8.00
1.50 2.50 0.75 0.75 2.50
45.00 1.00 4.00 2.00 1.00
135.00 20.00 24.00 12.00 20.00
0.94
0.52
TEAK VENEER FOR PAINT FINISH
20 WOODE FASIA FOR A/C VENEER FINISH
8'-0"X2'-6""
WOOD 19 MM PLYWOOD VENEER
21 TRAP DOOR CEILING
5'-0"X2'-6""
WOOD 12 MM PLYWOOD VENEER HARDWARE
2.00 5.00 5.00
1.50 2.50 2.50
25.00 2.00 2.00
75.00 25.00 25.00
22 BASIN COUNTERS SHUTTERS
6'-0"X2'-6" DEEP 18"
19 MM PLYWOOD
6.00 2.50 6.00 5.00 3.00 5.00 6.00 6.00 2.50
1.50 1.50 2.50 2.50 1.00 1.00 2.50 2.50 1.50
2.00 3.00 1.00 2.00 27.00 35.00 2.00 2.00 14.00
18.00 11.25 15.00 25.00 81.00 175.00 30.00 30.00 52.50
6.00 1.40
2.50 1.50
28.00 18.00
2.92 0.26
6.00
2.00
1.00
420.00 37.80 24.00 12.00
4.00 3.00 7.00
1.50 0.50 3.00
36.00 20.00 2.00
216.00 30.00 42.00
1.50 0.21
12 MM PLYWOOD 9 MM PLYWOOD WOOD VENEER LAMINATE
0.56 1.22
HARDWARE
23 WOODEN FRAME SLIDING DOOR WITH 12 MM GLASS
24 ROOM DOOR CONCEALED DOOR CLOSER
7'-0"X3'-0"
WOOD
KOBLENZ
VENEER GLASS HARDWARE
7'-0" x 3'-0"
WOOD 9 MM PLYWOOD
VENEER HARDWARE
7.00
3.00
2.00
42.00
2.00 8.00 8.00
1.50 1.00 0.50
25.00 1.00 2.00
75.00 8.00 8.00
0.52
6.00 5.00 4.00 28.00 8.00 2.00 2.50 8.00 2.50 8.00 2.00 2.50
1.00 1.00 1.00 2.00 2.50 2.00 2.00 2.00 2.00 2.50 2.00 2.00
64.00 96.00 8.00 1.00 1.00 16.00 4.00 1.00 2.00 1.00 32.00 4.00
384.00 480.00 32.00 56.00 20.00 64.00 20.00 16.00 10.00 20.00 128.00 20.00
2.67 3.33 0.22
25 INDIRECT LIGHT PALMENT
7'-0" x 1'-6"
WOOD 19 MMM PLYWOOD
26 CHEST OF DRAWERS
8'-0" x 2'-6"
WOOD
19 MMM PLYWOOD 9 MM PLYWOOD
VENEER
LAMINATE HARDWARE
wastage
after was
hardware
after hard
labour
AMOUNT
RATE WITH MATERIAL
6562.50
984.38
7546.88
1509.38
9056.25 5433.75
14490.00
852.35
7656.25
1148.44
8804.69
1760.94
### 6339.38
16905.00
994.41
4500.00 6750.00 1687.50
675.00 1012.50 253.13
5175.00 7762.50 1940.63
1035.00 1552.50 388.13
2250.00 3375.00 843.75
337.50 506.25 126.56
2587.50 3881.25 970.31
517.50 776.25 194.06
6210.00 9315.00 2328.75
3726.00 5589.00 1397.25
9936.00 14904.00 3726.00
###
###
28566.00
3105.00 4657.50 1164.38
1863.00 2794.50 698.63
4968.00 7452.00 1863.00
8926.88 5356.13
14283.00
9187.50 2916.67 2041.67 1409.72 11423.61
1378.13 437.50 306.25 211.46 1713.54
10565.63 3354.17 2347.92 1621.18 13137.15
2113.13 670.83 469.58 324.24 2627.43
12678.75 4025.00 2817.50 1945.42 15764.58
7607.25 2415.00 1690.50 1167.25 9458.75
20286.00 6440.00 4508.00 3112.67 25223.33
4608.00 3024.00 1296.00 3080.00 5040.00 2160.00 4480.00 2560.00 3360.00 3840.00 8400.00 2400.00
691.20 453.60 194.40 462.00 756.00 324.00 672.00 384.00 504.00 576.00 2100.00 600.00
5299.20 3477.60 1490.40 3542.00 5796.00 2484.00 5152.00 2944.00 3864.00 4416.00 10500.00 3000.00
1059.84 695.52 298.08 708.40 1159.20 496.80 1030.40 588.80 772.80 883.20 2100.00 600.00
6359.04 4173.12 1788.48 4250.40 6955.20 2980.80 6182.40 3532.80 4636.80 5299.20 12600.00 3600.00 15000.00
3815.42 2503.87 1073.09 2550.24 4173.12 1788.48 3709.44 2119.68 2782.08 3179.52 7560.00 2160.00 5000.00
10174.46 6676.99 2861.57 6800.64 11128.32 4769.28 9891.84 5652.48 7418.88 8478.72 20160.00 5760.00 20000.00
###
### 119773.18
2916.67 2916.67 1458.33
437.50 437.50 218.75
3354.17 3354.17 1677.08
670.83 670.83 335.42
4025.00 4025.00 2012.50
2415.00 2415.00 1207.50
6440.00 6440.00 3220.00
8820.00 3276.00 2502.50 660.00 10240.00 2625.00 1218.75
1323.00 491.40 375.38 99.00 1536.00 656.25 304.69
10143.00 3767.40 2877.88 759.00 11776.00 3281.25 1523.44
2028.60 753.48 575.58 151.80 2355.20 656.25 304.69
12171.60 4520.88 3453.45 910.80 14131.20 3937.50 1828.13
7302.96 2712.53 2072.07 546.48 8478.72 2362.50 1096.88
19474.56 7233.41 5525.52 1457.28 22609.92 6300.00 2925.00
###
###
81625.69
7245.00 1006.25 2608.20 9450.00 2000.00 3000.00 10000.00
4347.00 603.75 1564.92 5670.00 1200.00 1800.00 6000.00
11592.00 1610.00 4173.12 15120.00 3200.00 4800.00 16000.00
###
###
56495.12
14490.00 2012.50 5216.40 18900.00
8694.00 1207.50 3129.84 11340.00
23184.00 3220.00 8346.24 30240.00
5250.00 729.17 1890.00 6300.00
10500.00 1458.33 3780.00 12600.00
787.50 109.38 283.50 1575.00
1575.00 218.75 567.00 3150.00
6037.50 838.54 2173.50 7875.00
12075.00 1677.08 4347.00 15750.00
1207.50 167.71 434.70 1575.00
2415.00 335.42 869.40 3150.00
1680.35
840.18
2138.81
1793.97
2690.24
4000.00 6000.00 20000.00
### 3888.89 2880.00 6000.00
864.00 486.00 432.00 648.00 4375.00 340.28 583.33 1920.00 360.00 1800.00 337.50
1944.44 3645.83 1263.89 4666.67 1620.00 810.00 7680.00 1440.00 3600.00
583.33 432.00 1500.00
129.60 72.90 64.80 97.20 656.25 51.04 87.50 288.00 54.00 450.00 84.38
291.67 546.88 189.58 700.00 243.00 121.50 1152.00 216.00 900.00
4472.22 3312.00 7500.00
993.60 558.90 496.80 745.20 5031.25 391.32 670.83 2208.00 414.00 2250.00 421.88
2236.11 4192.71 1453.47 5366.67 1863.00 931.50 8832.00 1656.00 4500.00
894.44 662.40 1500.00
198.72 111.78 99.36 149.04 1006.25 78.26 134.17 441.60 82.80 450.00 84.38
447.22 838.54 290.69 1073.33 372.60 186.30 1766.40 331.20 900.00
2400.00 3600.00 12000.00
6400.00 9600.00 32000.00
### 112990.24
5366.67 3974.40 9000.00
3220.00 2384.64 5400.00
8586.67 6359.04 14400.00
###
###
29345.71
1192.32 670.68 596.16 894.24 6037.50 469.58 805.00 2649.60 496.80 2700.00 506.25 3500.00
715.39 402.41 357.70 536.54 3622.50 281.75 483.00 1589.76 298.08 1620.00 303.75 1500.00
1907.71 1073.09 953.86 1430.78 9660.00 751.33 1288.00 4239.36 794.88 4320.00 810.00 5000.00
###
###
32229.01
2683.33 5031.25 1744.17 6440.00 2235.60 1117.80 10598.40 1987.20 5400.00 7000.00
1610.00 3018.75 1046.50 3864.00 1341.36 670.68 6359.04 1192.32 3240.00 3000.00
4293.33 8050.00 2790.67 10304.00 3576.96 1788.48 16957.44 3179.52 8640.00 10000.00
###
###
69580.40
1166.67 3645.83 1263.89 4666.67 1728.00 1296.00 2160.00 1215.00 1920.00 960.00 1080.00
175.00 546.88 189.58 700.00 259.20 194.40 324.00 182.25 288.00 144.00 162.00
1341.67 4192.71 1453.47 5366.67 1987.20 1490.40 2484.00 1397.25 2208.00 1104.00 1242.00
268.33 838.54 290.69 1073.33 397.44 298.08 496.80 279.45 441.60 220.80 248.40
1610.00 5031.25 1744.17 6440.00 2384.64 1788.48 2980.80 1676.70 2649.60 1324.80 1490.40
966.00 3018.75 1046.50 3864.00 1430.78 1073.09 1788.48 1006.02 1589.76 794.88 894.24
2576.00 8050.00 2790.67 10304.00 3815.42 2861.57 4769.28 2682.72 4239.36 2119.68 2384.64
3600.00 1800.00
900.00 450.00
4500.00 2250.00
900.00 450.00
5400.00 2700.00 7000.00
3240.00 1620.00 3000.00
8640.00 4320.00 10000.00
###
###
69553.34
16100.00 3091.20 7948.80
9660.00 1854.72 4769.28
25760.00 4945.92 12718.08
###
###
43424.00
16100.00 2683.33 3091.20 9715.20 28800.00
9660.00 1610.00 1854.72 5829.12 17280.00
25760.00 4293.33 4945.92 15544.32 46080.00
###
###
96623.57
11666.67 2240.00 5760.00
11666.67 1944.44 2240.00 7040.00 19200.00
1750.00 336.00 864.00
1750.00 291.67 336.00 1056.00 4800.00
13416.67 2576.00 6624.00
13416.67 2236.11 2576.00 8096.00 24000.00
2683.33 515.20 1324.80
2683.33 447.22 515.20 1619.20 4800.00
5380.49
2934.57
5371.50
3162.75
2898.06
678.50
1509.74
11666.67 1944.44 2240.00 7040.00
8750.00 2880.00 9600.00
8750.00 2880.00 11520.00
8750.00 2880.00
3281.25 1440.00 1728.00 600.00 1000.00
3281.25 1440.00 1728.00 1800.00 3000.00
1822.92 1375.00 3750.00
1296.00 810.00 825.00 1125.00 1968.75 4253.47 4500.00 1200.00 2100.00
10208.33 918.75 3600.00 1500.00
5250.00 729.17 1890.00
1750.00 291.67 336.00 1056.00
1312.50 432.00 2400.00
1312.50 432.00
1312.50 432.00
492.19 216.00 259.20 150.00 250.00
492.19 216.00 259.20 450.00 750.00
273.44 206.25 937.50
194.40 121.50 123.75 168.75 295.31 638.02 1125.00 180.00 315.00
1531.25 137.81 900.00
787.50 109.38 283.50
13416.67 2236.11 2576.00 8096.00
10062.50 3312.00 12000.00
10062.50 3312.00
10062.50 3312.00
3773.44 1656.00 1987.20 750.00 1250.00
3773.44 1656.00 1987.20 2250.00 3750.00
2096.35 1581.25 4687.50
1490.40 931.50 948.75 1293.75 2264.06 4891.49 5625.00 1380.00 2415.00
11739.58 1056.56 4500.00
6037.50 838.54 2173.50
2683.33 447.22 515.20 1619.20
2012.50 662.40 2400.00
2012.50 662.40
2012.50 662.40
754.69 331.20 397.44 150.00 250.00
754.69 331.20 397.44 450.00 750.00
419.27 316.25 937.50
298.08 186.30 189.75 258.75 452.81 978.30 1125.00 276.00 483.00
2347.92 211.31 900.00
1207.50 167.71 434.70
16100.00 2683.33 3091.20 9715.20
9660.00 1610.00 1854.72 5829.12
25760.00 4293.33 4945.92 15544.32
###
###
50543.57
12075.00 3974.40 14400.00
7245.00 2384.64 8640.00
19320.00 6359.04 23040.00
###
###
48719.04
12075.00 3974.40 11520.00
7245.00 2384.64 3456.00
19320.00 6359.04 14976.00
###
###
40655.04
12075.00 3974.40
7245.00 2384.64
19320.00 6359.04
### 9629.64
25679.04
4528.13 1987.20 2384.64 900.00 1500.00
2716.88 1192.32 1430.78 540.00 900.00
7245.00 3179.52 3815.42 1440.00 2400.00
### 6779.98
18079.94
4528.13 1987.20 2384.64 2700.00 4500.00
2716.88 1192.32 1430.78 1620.00 2700.00
7245.00 3179.52 3815.42 4320.00 7200.00
### 9659.98
25759.94
2515.63 1897.50 5625.00 1500.00
1509.38 1138.50 3375.00 500.00
4025.00 3036.00 9000.00 2000.00
### 6522.88
18061.00
1788.48 1117.80 1138.50 1552.50 2716.88 5869.79 6750.00 1656.00 2898.00 3500.00
1073.09 670.68 683.10 931.50 1630.13 3521.88 4050.00 993.60 1738.80 1500.00
2861.57 1788.48 1821.60 2484.00 4347.00 9391.67 10800.00 2649.60 4636.80 5000.00
###
###
45780.71
14087.50 1267.88 5400.00 10000.00
8452.50 760.73 3240.00 450.00 4000.00
22540.00 2028.60 8640.00 1950.00 14000.00
###
###
49158.60
7245.00 1006.25 2608.20
4347.00 603.75 1564.92
11592.00 1610.00 4173.12
789.74
761.24
635.24
401.24
904.00
1288.00
1444.88
3052.05
2340.89
6300.00
1822.92 576.00 576.00
9333.33 11666.67 777.78 4032.00 900.00 2880.00 900.00 2400.00 1500.00 3000.00 5120.00 800.00
1575.00
273.44 86.40 86.40
1400.00 1750.00 116.67 604.80 135.00 432.00 135.00 600.00 375.00 750.00 768.00 120.00
7875.00
2096.35 662.40 662.40
10733.33 13416.67 894.44 4636.80 1035.00 3312.00 1035.00 3000.00 1875.00 3750.00 5888.00 920.00
1575.00
419.27 132.48 132.48
2146.67 2683.33 178.89 927.36 207.00 662.40 207.00 600.00 375.00 750.00 1177.60 184.00
9450.00 2000.00 12000.00 3000.00
5670.00 1200.00 7200.00 1800.00
15120.00 3200.00 19200.00 4800.00
###
###
59695.12
2515.63 794.88 794.88
1509.38 476.93 476.93
4025.00 1271.81 1271.81
4105.39 2463.23
6568.62
12880.00 16100.00 1073.33 5564.16 1242.00 3974.40 1242.00 3600.00 2250.00 4500.00 7065.60 1104.00 15000.00
###
7728.00 9660.00 644.00 3338.50 745.20 2384.64 745.20 2160.00 1350.00 2700.00 4239.36 662.40 9000.00
2842.62
821.08
20608.00 25760.00 1717.33 8902.66 1987.20 6359.04 1987.20 5760.00 3600.00 7200.00 11304.96 1766.40 24000.00
### 120952.79
6047.64
PER
RATE LABOUR ONLY
RFT
319.63
RFT
372.9
RFT
630.13
RFT
315.07
SFT
757.41
SFT
672.74
SFT
###
SFT
###
RFT
157.21
RFT
###
SFT
###
SFT
###
SFT
254.44
SFT
566.15
SFT
296.15
SFT
285.46
ST
204.46
SFT
150.46
SFT
339
SFT
483
SFT
521.83
SFT
###
SFT
804.92
SFT
###
RFT
307.9
SFT
2267.86
Related Documents
Estimate
November 2019 38
Estimate
November 2019 29
Estimate
July 2020 20
Estimate
June 2020 17
Janno Estimate
November 2019 19