Sr No ITEM SIZE

1 TEAK WOOD DOOR FRAME 7'-0" x 3'-0"

WOOD 6.00 2.50 18.00 270.00 1.88
2 TEAK WOOD DOOR FRAME 7'-0" x 3'-0"
DOUBLE DOOR WOOD 6.00 2.50 21.00 315.00 2.19

3 BTC FRAME COVERING 7'-0" x 3'-0"

DOUBLE DOOR WOOD 4.00 1.00 36.00 144.00 1.00
3.00 1.00 72.00 216.00 1.50
3.00 0.50 36.00 54.00 0.38

4 BTC FRAME COVERING 7'-0" x 3'-0"

WOOD 4.00 1.00 18.00 72.00 0.50
3.00 1.00 36.00 108.00 0.75
3.00 0.50 18.00 27.00 0.19

5 WARDROBE 8'-0" x 7'-0"

WOOD 3.00 1.00 126.00 378.00 2.63
3.00 1.00 40.00 120.00 0.83
2.00 1.50 28.00 84.00 0.58
2.00 0.50 58.00 58.00 0.40
5.00 1.00 94.00 470.00 3.26
PLYWOOD
19 mm 8.00 2.00 4.00 64.00
7.00 2.00 3.00 42.00
3.00 2.00 3.00 18.00
12 MM 7.00 8.00 1.00 56.00
9 MM 7.00 8.00 2.00 112.00
2.00 2.00 12.00 48.00
LAMINATE 8.00 7.00 2.00 112.00
8.00 2.00 4.00 64.00
7.00 2.00 6.00 84.00
2.00 2.00 24.00 96.00
VENEER 8.00 7.00 1.00 56.00
8.00 2.00 1.00 16.00
HARDWARE

6 BED 6'-6" x 7'-0" WOOD 2.00 1.00 60.00 120.00 0.83

2.00 1.50 40.00 120.00 0.83
2.00 1.50 20.00 60.00 0.42
PLYWOOD
19MM 7.00 1.25 14.00 122.50
7.00 6.50 1.00 45.50
12 MM 7.00 6.50 1.00 45.50
4.00 3.00 1.00 12.00
LAMINATE 8.00 4.00 8.00 256.00
VENEER 7.00 1.25 2.00 17.50
6.50 1.25 1.00 8.13

7 DOOR 60 MM 7'-0" x 3'-0" WOOD 4.00 1.50 36.00 216.00 1.50

3.00 0.50 20.00 30.00 0.21
9 MM PLYWOOD 7.00 3.00 2.00 42.00
VENEER 7.00 3.00 2.00 42.00
HARDWARE

8 DOOR 60 MM 7'-0" x 3'-0" WOOD 4.00 1.50 72.00 432.00 3.00

3.00 0.50 40.00 60.00 0.42
 9 MM PLYWOOD 7.00 3.00 4.00 84.00
VENEER 7.00 3.00 4.00 84.00
HARDWARE

9 BED HEAD BOARD 10'-0"X4'-0" WOOD 2.00 1.60 50.00 160.00 1.11
19 MM 10.00 4.00 1.00 40.00
VENEER 10.00 4.00 1.00 40.00

10 SIDE TABLE 4'-0"X1'-6" 19 MM PLYWOOD 4.00 1.50 2.00 12.00

1.50 1.50 3.00 6.75
12 MM 4.00 1.50 1.00 6.00
6 MM 1.50 1.50 4.00 9.00
WOOD 6.00 1.00 30.00 180.00 1.25
2.00 1.00 7.00 14.00 0.10
4.00 1.00 6.00 24.00 0.17
LAMINATE 4.00 1.50 8.00 48.00
1.50 1.50 4.00 9.00
VENEER 4.00 1.50 2.00 12.00
1.50 1.50 1.00 2.25
HARDWARE

11 PLATFORM SHUTTERS 8'-0"X2'-9" WOOD 2.00 2.00 20.00 80.00 0.56

3.00 1.00 50.00 150.00 1.04
2.00 0.50 52.00 52.00 0.36
6.00 1.00 32.00 192.00 1.33
9MM PLYWOOD 6.00 3.00 2.00 36.00
2.25 2.00 4.00 18.00
LAMINATE 8.00 3.00 8.00 192.00
2.25 2.00 8.00 36.00
VENEER 8.00 3.00 1.00 24.00
HARDWARE

12 OH STORAGE 8'-0"X3'-0"" WOOD 2.00 2.00 12.00 48.00 0.33

3.00 1.00 50.00 150.00 1.04
2.00 0.50 52.00 52.00 0.36
6.00 1.00 32.00 192.00 1.33
19 MM PLYWOOD 8.00 1.50 2.00 24.00
3.00 1.50 4.00 18.00
9MM PLYWOOD 8.00 3.00 2.00 48.00
3.00 1.50 6.00 27.00
LAMINATE 8.00 3.00 2.00 48.00
8.00 1.50 2.00 24.00
3.00 1.50 6.00 27.00

VENEER 8.00 3.00 1.00 24.00

8.00 1.50 1.00 12.00
HARDWARE

13 BISON PARTITION 8'-0"X8'-0"" WOOD 2.00 2.00 120.00 480.00 3.33

GLASSWOOL 8.00 8.00 1.00 64.00
BISON 8.00 8.00 2.00 128.00

14 VENEER PARTITION 8'-0"X8'-0"" WOOD 2.00 2.00 120.00 480.00 3.33

5.00 1.00 16.00 80.00 0.56
 GLASSWOOL 8.00 8.00 1.00 64.00
12 MM PLYWOOD 8.00 8.00 2.00 128.00
VENEER 8.00 8.00 2.00 128.00

15 GYPSUM PARTITION 8'-0"X8'-0"" WOOD 2.00 2.00 120.00 480.00 3.33

GYPSUM NOT INCLUDED 5.00 1.00 16.00 80.00 0.56
GLASSWOOL 8.00 8.00 1.00 64.00
12 MM PLYWOOD 8.00 8.00 2.00 128.00

16 VENEER PANELLING 8'-0"X8'-0"" WOOD 2.00 1.50 120.00 360.00 2.50

9 MM PLYWOOD 8.00 8.00 1.00 64.00
VENEER 8.00 8.00 1.00 64.00

17 MIRROR PANELLING 8'-0"X8'-0"" WOOD 2.00 1.50 120.00 360.00 2.50

9 MM PLYWOOD 8.00 8.00 1.00 64.00
MIRROR 8.00 8.00 1.00 64.00

18 GYPSUM PANELLING 8'-0"X8'-0"" WOOD 2.00 1.50 120.00 360.00 2.50

9 MM PLYWOOD 8.00 8.00 1.00 64.00

19 WOODEN FASIA FOR A/C 8'-0"X2'-6"" WOOD 2.00 1.50 45.00 135.00 0.94
19 MM PLYWOOD 8.00 2.50 1.00 20.00
8.00 0.75 4.00 24.00
TEAK VENEER 8.00 0.75 2.00 12.00
FOR PAINT FINISH 8.00 2.50 1.00 20.00

20 WOODE FASIA FOR A/C 8'-0"X2'-6"" WOOD 2.00 1.50 45.00 135.00 0.94
VENEER FINISH 19 MM PLYWOOD 8.00 2.50 1.00 20.00
8.00 0.75 4.00 24.00
VENEER 8.00 0.75 2.00 12.00
8.00 2.50 1.00 20.00

21 TRAP DOOR CEILING 5'-0"X2'-6"" WOOD 2.00 1.50 25.00 75.00 0.52
12 MM PLYWOOD 5.00 2.50 2.00 25.00
VENEER 5.00 2.50 2.00 25.00
HARDWARE

22 BASIN COUNTERS 6'-0"X2'-6" 19 MM PLYWOOD 6.00 1.50 2.00 18.00

SHUTTERS DEEP 18" 2.50 1.50 3.00 11.25
12 MM PLYWOOD 6.00 2.50 1.00 15.00
9 MM PLYWOOD 5.00 2.50 2.00 25.00
WOOD 3.00 1.00 27.00 81.00 0.56
5.00 1.00 35.00 175.00 1.22
VENEER 6.00 2.50 2.00 30.00
LAMINATE 6.00 2.50 2.00 30.00
2.50 1.50 14.00 52.50
HARDWARE

23 WOODEN FRAME SLIDING 7'-0"X3'-0" WOOD 6.00 2.50 28.00 420.00 2.92
DOOR WITH 12 MM GLASS 1.40 1.50 18.00 37.80 0.26
VENEER 24.00
GLASS 6.00 2.00 1.00 12.00
 KOBLENZ HARDWARE

24 ROOM DOOR CONCEALED 7'-0" x 3'-0" WOOD 4.00 1.50 36.00 216.00 1.50
DOOR CLOSER 3.00 0.50 20.00 30.00 0.21
9 MM PLYWOOD 7.00 3.00 2.00 42.00
VENEER 7.00 3.00 2.00 42.00
HARDWARE

25 INDIRECT LIGHT PALMENT 7'-0" x 1'-6" WOOD 2.00 1.50 25.00 75.00 0.52
19 MMM PLYWOOD 8.00 1.00 1.00 8.00
8.00 0.50 2.00 8.00

26 CHEST OF DRAWERS 8'-0" x 2'-6" WOOD 6.00 1.00 64.00 384.00 2.67
5.00 1.00 96.00 480.00 3.33
4.00 1.00 8.00 32.00 0.22
19 MMM PLYWOOD 28.00 2.00 1.00 56.00
9 MM PLYWOOD 8.00 2.50 1.00 20.00
2.00 2.00 16.00 64.00
2.50 2.00 4.00 20.00
VENEER 8.00 2.00 1.00 16.00
2.50 2.00 2.00 10.00
8.00 2.50 1.00 20.00
LAMINATE 2.00 2.00 32.00 128.00
2.50 2.00 4.00 20.00
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 10565.63 6339.38 16905.00 994.41

4500.00 675.00 5175.00 1035.00 6210.00 3726.00 9936.00

6750.00 1012.50 7762.50 1552.50 9315.00 5589.00 14904.00
1687.50 253.13 1940.63 388.13 2328.75 1397.25 3726.00
17853.75 10712.25 28566.00 1680.35
2250.00 337.50 2587.50 517.50 3105.00 1863.00 4968.00
3375.00 506.25 3881.25 776.25 4657.50 2794.50 7452.00
843.75 126.56 970.31 194.06 1164.38 698.63 1863.00
8926.88 5356.13 14283.00 840.18
9187.50 1378.13 10565.63 2113.13 12678.75 7607.25 20286.00
2916.67 437.50 3354.17 670.83 4025.00 2415.00 6440.00
2041.67 306.25 2347.92 469.58 2817.50 1690.50 4508.00
1409.72 211.46 1621.18 324.24 1945.42 1167.25 3112.67
11423.61 1713.54 13137.15 2627.43 15764.58 9458.75 25223.33

4608.00 691.20 5299.20 1059.84 6359.04 3815.42 10174.46

3024.00 453.60 3477.60 695.52 4173.12 2503.87 6676.99
1296.00 194.40 1490.40 298.08 1788.48 1073.09 2861.57
3080.00 462.00 3542.00 708.40 4250.40 2550.24 6800.64
5040.00 756.00 5796.00 1159.20 6955.20 4173.12 11128.32
2160.00 324.00 2484.00 496.80 2980.80 1788.48 4769.28
4480.00 672.00 5152.00 1030.40 6182.40 3709.44 9891.84
2560.00 384.00 2944.00 588.80 3532.80 2119.68 5652.48
3360.00 504.00 3864.00 772.80 4636.80 2782.08 7418.88
3840.00 576.00 4416.00 883.20 5299.20 3179.52 8478.72
8400.00 2100.00 10500.00 2100.00 12600.00 7560.00 20160.00
2400.00 600.00 3000.00 600.00 3600.00 2160.00 5760.00
15000.00 5000.00 20000.00
77358.24 42414.94 119773.18 2138.81
2916.67 437.50 3354.17 670.83 4025.00 2415.00 6440.00
2916.67 437.50 3354.17 670.83 4025.00 2415.00 6440.00
1458.33 218.75 1677.08 335.42 2012.50 1207.50 3220.00

8820.00 1323.00 10143.00 2028.60 12171.60 7302.96 19474.56

3276.00 491.40 3767.40 753.48 4520.88 2712.53 7233.41
2502.50 375.38 2877.88 575.58 3453.45 2072.07 5525.52
660.00 99.00 759.00 151.80 910.80 546.48 1457.28
10240.00 1536.00 11776.00 2355.20 14131.20 8478.72 22609.92
2625.00 656.25 3281.25 656.25 3937.50 2362.50 6300.00
1218.75 304.69 1523.44 304.69 1828.13 1096.88 2925.00
51016.06 30609.63 81625.69 1793.97
5250.00 787.50 6037.50 1207.50 7245.00 4347.00 11592.00
729.17 109.38 838.54 167.71 1006.25 603.75 1610.00
1890.00 283.50 2173.50 434.70 2608.20 1564.92 4173.12
6300.00 1575.00 7875.00 1575.00 9450.00 5670.00 15120.00
2000.00 1200.00 3200.00
3000.00 1800.00 4800.00
10000.00 6000.00 16000.00
35309.45 21185.67 56495.12 2690.24
10500.00 1575.00 12075.00 2415.00 14490.00 8694.00 23184.00
1458.33 218.75 1677.08 335.42 2012.50 1207.50 3220.00
 3780.00 567.00 4347.00 869.40 5216.40 3129.84 8346.24
12600.00 3150.00 15750.00 3150.00 18900.00 11340.00 30240.00
4000.00 2400.00 6400.00
6000.00 3600.00 9600.00
20000.00 12000.00 32000.00
70618.90 42371.34 112990.24 5380.49
3888.89 583.33 4472.22 894.44 5366.67 3220.00 8586.67
2880.00 432.00 3312.00 662.40 3974.40 2384.64 6359.04
6000.00 1500.00 7500.00 1500.00 9000.00 5400.00 14400.00
18341.07 11004.64 29345.71 2934.57
864.00 129.60 993.60 198.72 1192.32 715.39 1907.71
486.00 72.90 558.90 111.78 670.68 402.41 1073.09
432.00 64.80 496.80 99.36 596.16 357.70 953.86
648.00 97.20 745.20 149.04 894.24 536.54 1430.78
4375.00 656.25 5031.25 1006.25 6037.50 3622.50 9660.00
340.28 51.04 391.32 78.26 469.58 281.75 751.33
583.33 87.50 670.83 134.17 805.00 483.00 1288.00
1920.00 288.00 2208.00 441.60 2649.60 1589.76 4239.36
360.00 54.00 414.00 82.80 496.80 298.08 794.88
1800.00 450.00 2250.00 450.00 2700.00 1620.00 4320.00
337.50 84.38 421.88 84.38 506.25 303.75 810.00
3500.00 1500.00 5000.00
20518.13 11710.88 32229.01 5371.50
1944.44 291.67 2236.11 447.22 2683.33 1610.00 4293.33
3645.83 546.88 4192.71 838.54 5031.25 3018.75 8050.00
1263.89 189.58 1453.47 290.69 1744.17 1046.50 2790.67
4666.67 700.00 5366.67 1073.33 6440.00 3864.00 10304.00
1620.00 243.00 1863.00 372.60 2235.60 1341.36 3576.96
810.00 121.50 931.50 186.30 1117.80 670.68 1788.48
7680.00 1152.00 8832.00 1766.40 10598.40 6359.04 16957.44
1440.00 216.00 1656.00 331.20 1987.20 1192.32 3179.52
3600.00 900.00 4500.00 900.00 5400.00 3240.00 8640.00
7000.00 3000.00 10000.00
44237.75 25342.65 69580.40 3162.75
1166.67 175.00 1341.67 268.33 1610.00 966.00 2576.00
3645.83 546.88 4192.71 838.54 5031.25 3018.75 8050.00
1263.89 189.58 1453.47 290.69 1744.17 1046.50 2790.67
4666.67 700.00 5366.67 1073.33 6440.00 3864.00 10304.00
1728.00 259.20 1987.20 397.44 2384.64 1430.78 3815.42
1296.00 194.40 1490.40 298.08 1788.48 1073.09 2861.57
2160.00 324.00 2484.00 496.80 2980.80 1788.48 4769.28
1215.00 182.25 1397.25 279.45 1676.70 1006.02 2682.72
1920.00 288.00 2208.00 441.60 2649.60 1589.76 4239.36
960.00 144.00 1104.00 220.80 1324.80 794.88 2119.68
1080.00 162.00 1242.00 248.40 1490.40 894.24 2384.64

3600.00 900.00 4500.00 900.00 5400.00 3240.00 8640.00

1800.00 450.00 2250.00 450.00 2700.00 1620.00 4320.00
7000.00 3000.00 10000.00
44220.84 25332.50 69553.34 2898.06
11666.67 1750.00 13416.67 2683.33 16100.00 9660.00 25760.00
2240.00 336.00 2576.00 515.20 3091.20 1854.72 4945.92
5760.00 864.00 6624.00 1324.80 7948.80 4769.28 12718.08
27140.00 16284.00 43424.00 678.50
11666.67 1750.00 13416.67 2683.33 16100.00 9660.00 25760.00
1944.44 291.67 2236.11 447.22 2683.33 1610.00 4293.33
 2240.00 336.00 2576.00 515.20 3091.20 1854.72 4945.92
7040.00 1056.00 8096.00 1619.20 9715.20 5829.12 15544.32
19200.00 4800.00 24000.00 4800.00 28800.00 17280.00 46080.00
60389.73 36233.84 96623.57 1509.74
11666.67 1750.00 13416.67 2683.33 16100.00 9660.00 25760.00
1944.44 291.67 2236.11 447.22 2683.33 1610.00 4293.33
2240.00 336.00 2576.00 515.20 3091.20 1854.72 4945.92
7040.00 1056.00 8096.00 1619.20 9715.20 5829.12 15544.32
31589.73 18953.84 50543.57 789.74
8750.00 1312.50 10062.50 2012.50 12075.00 7245.00 19320.00
2880.00 432.00 3312.00 662.40 3974.40 2384.64 6359.04
9600.00 2400.00 12000.00 2400.00 14400.00 8640.00 23040.00
30449.40 18269.64 48719.04 761.24
8750.00 1312.50 10062.50 2012.50 12075.00 7245.00 19320.00
2880.00 432.00 3312.00 662.40 3974.40 2384.64 6359.04
11520.00 11520.00 3456.00 14976.00
27569.40 13085.64 40655.04 635.24
8750.00 1312.50 10062.50 2012.50 12075.00 7245.00 19320.00
2880.00 432.00 3312.00 662.40 3974.40 2384.64 6359.04
16049.40 9629.64 25679.04 401.24
3281.25 492.19 3773.44 754.69 4528.13 2716.88 7245.00
1440.00 216.00 1656.00 331.20 1987.20 1192.32 3179.52
1728.00 259.20 1987.20 397.44 2384.64 1430.78 3815.42
600.00 150.00 750.00 150.00 900.00 540.00 1440.00
1000.00 250.00 1250.00 250.00 1500.00 900.00 2400.00
11299.97 6779.98 18079.94 904.00
3281.25 492.19 3773.44 754.69 4528.13 2716.88 7245.00
1440.00 216.00 1656.00 331.20 1987.20 1192.32 3179.52
1728.00 259.20 1987.20 397.44 2384.64 1430.78 3815.42
1800.00 450.00 2250.00 450.00 2700.00 1620.00 4320.00
3000.00 750.00 3750.00 750.00 4500.00 2700.00 7200.00
16099.97 9659.98 25759.94 1288.00
1822.92 273.44 2096.35 419.27 2515.63 1509.38 4025.00
1375.00 206.25 1581.25 316.25 1897.50 1138.50 3036.00
3750.00 937.50 4687.50 937.50 5625.00 3375.00 9000.00
1500.00 500.00 2000.00
11538.13 6522.88 18061.00 1444.88
1296.00 194.40 1490.40 298.08 1788.48 1073.09 2861.57
810.00 121.50 931.50 186.30 1117.80 670.68 1788.48
825.00 123.75 948.75 189.75 1138.50 683.10 1821.60
1125.00 168.75 1293.75 258.75 1552.50 931.50 2484.00
1968.75 295.31 2264.06 452.81 2716.88 1630.13 4347.00
4253.47 638.02 4891.49 978.30 5869.79 3521.88 9391.67
4500.00 1125.00 5625.00 1125.00 6750.00 4050.00 10800.00
1200.00 180.00 1380.00 276.00 1656.00 993.60 2649.60
2100.00 315.00 2415.00 483.00 2898.00 1738.80 4636.80
3500.00 1500.00 5000.00
28987.95 16792.77 45780.71 3052.05
10208.33 1531.25 11739.58 2347.92 14087.50 8452.50 22540.00
918.75 137.81 1056.56 211.31 1267.88 760.73 2028.60
3600.00 900.00 4500.00 900.00 5400.00 3240.00 8640.00
1500.00 450.00 1950.00
 10000.00 4000.00 14000.00
30755.38 16903.23 49158.60 2340.89
5250.00 787.50 6037.50 1207.50 7245.00 4347.00 11592.00
729.17 109.38 838.54 167.71 1006.25 603.75 1610.00
1890.00 283.50 2173.50 434.70 2608.20 1564.92 4173.12
6300.00 1575.00 7875.00 1575.00 9450.00 5670.00 15120.00
2000.00 1200.00 3200.00
12000.00 7200.00 19200.00
3000.00 1800.00 4800.00
37309.45 22385.67 59695.12 2842.62
1822.92 273.44 2096.35 419.27 2515.63 1509.38 4025.00
576.00 86.40 662.40 132.48 794.88 476.93 1271.81
576.00 86.40 662.40 132.48 794.88 476.93 1271.81
4105.39 2463.23 6568.62 821.08
9333.33 1400.00 10733.33 2146.67 12880.00 7728.00 20608.00
11666.67 1750.00 13416.67 2683.33 16100.00 9660.00 25760.00
777.78 116.67 894.44 178.89 1073.33 644.00 1717.33
4032.00 604.80 4636.80 927.36 5564.16 3338.50 8902.66
900.00 135.00 1035.00 207.00 1242.00 745.20 1987.20
2880.00 432.00 3312.00 662.40 3974.40 2384.64 6359.04
900.00 135.00 1035.00 207.00 1242.00 745.20 1987.20
2400.00 600.00 3000.00 600.00 3600.00 2160.00 5760.00
1500.00 375.00 1875.00 375.00 2250.00 1350.00 3600.00
3000.00 750.00 3750.00 750.00 4500.00 2700.00 7200.00
5120.00 768.00 5888.00 1177.60 7065.60 4239.36 11304.96
800.00 120.00 920.00 184.00 1104.00 662.40 1766.40
15000.00 9000.00 24000.00
75595.49 45357.30 120952.79 6047.64
PER RATE LABOUR ONLY

RFT 319.63235294

RFT 372.90441176

RFT 630.13235294

RFT 315.06617647

SFT 757.4097

SFT 672.7392

SFT 1008.841
SFT 2017.683

RFT 157.2091

RFT 1951.813

SFT 1151.939

SFT 1055.521

SFT 254.4375
SFT 566.1538

SFT 296.1538

SFT 285.4631

ST 204.4631

SFT 150.4631

SFT 338.999

SFT 482.999

SFT 521.83

SFT 1119.518
SFT 804.9155

SFT 1065.984

RFT 307.9039

SFT 2267.8648