FINAL INTERIOR ESTIMATE OF INTERIOR WORK OF FLAT FOR MR.
NIKHIL 22-May-2025
AT KIWALE, PUNE.
Delux ( Material Specification ) Rate
1 PLYWOOD- MR grade, Full core- Full panel ( ALTERNET ) sqft - 70
2 EXTERNAL LAMINATE- 1mm thk.Suede finish ( MERINO / REAL TOUCH ) 1850
3 INTERNAL LAMINATE- 1mm thk. Fabric laminate 650
4 HARDWARE
A ALL DRAWERS CHANNEL'S - ( GODREJ )
B WARDROBE LOCK , ( EBCO )
C HINGES -SOFT CLOSE
5 PAINT- Luster paint of Asian/ Nerolac/ Equivalent sqft- 28
6 ELECTRICAL LIGHT FITTING - (V -TEK) 650
Item No. Item Unit Quantity Delux
1 SHOE RACK WITH SITTING
SHOE RACK 4'0" X 1'2" X 3'6" in 18mm plywood with, 1mm thk. suede finish laminate,
white laminate for inner surface as per approved design including labour hardware and sft 14.40 Rs.750.00 Rs.10,800.00
material etc. complete.
B LIVING ROOM
1 TV UNIT WITH DESIGNER PANELING
TV UNIT 7'0" X 1'2" X 9'0" in 18mm plywood with, 1mm thk. suede finish laminate,
white laminate for inner surface as per approved design including labour hardware and sft 63.00 Rs.565.00 Rs.35,595.00
material etc. complete.
2 POOJA PLACE
POOJA PLACE 2'0" X 1'8" X 7'0" in 18mm plywood with, 1mm thk. suede finish
laminate, white laminate for inner surface as per approved design including labour sft 14.00 Rs.1,225.00 Rs.17,150.00
hardware and material etc. complete.
C KITCHEN
1 OVERHEAD STORAGE
Providing and fixing OVERHEAD STORAGE of size 12'3" x 2'0" in main kitchen in 18
mm thick ply , externally 1mm thk. suede finish laminate including all necessary sft 24.60 Rs.1,225.00 Rs.30,135.00
adhesives, hardware and labour etc complete.
2 KITCHEN PLATFORM TENDOM BASKET TENDOM
Providing and fixing below platform shutters & TENDOM baskets in Main Kitchen with
chromium plated telescopic channel and aluminium profile handle, including labour rft 6.00 Rs.5,850.00 Rs.35,100.00
hardware and material complete
3 BELOW KITCHEN PLATFORM FRONT SHUTTER
Providing and fixing FRONT SHUTTER of size 10'3" x 2'6" in main kitchen in 18 mm
thick ply , externally 1mm thk. suede finish laminate including all necessary adhesives, sft 26.70 Rs.875.00 Rs.23,362.50
hardware and labour etc complete.
4 LOFT STORAGE
LOFT STORAGE 12'3" X 2'0" in 18mm plywood with, 1mm thk. suede finish laminate,
white laminate for inner surface as per approved design including labour hardware and sft 24.60 Rs.1,125.00 Rs.27,675.00
material etc. complete.
5 DINING STORAGE
DINING STORAGE 4'0" X 2'0" in 18mm plywood with, 1mm thk. suede finish laminate,
white laminate for inner surface as per approved design including labour hardware and sft 8.00 Rs.1,125.00 Rs.9,000.00
material etc. complete.
Page 1
Item No. Item Unit Quantity Delux
D CHILDREN BEDROOM
1 WARDROBE- SLIDING DOOR
Providing and fixing in position WARDROBE UNIT OF SIZE 7'0" X 2'0" X 7'0" in 18mm
ply, finished in 1mm thk. suede finish laminate. internally finished in white laminate
internal shelves to be made in 18mm ply in white laminate. Drawers to be on 16" sft 49.00 Rs.1,275.00 Rs.62,475.00
telescopic channels including all necessary adhesives, hardware, materials, labour as
per detailed drawings
2 LOFT STORAGE ( FRAMING )
LOFT STORAGE 7'0" X 2'0" in 18mm plywood with, 1mm thk. suede finish laminate,
white laminate for inner surface as per approved design including labour hardware and sft 14.00 Rs.1,125.00 Rs.15,750.00
material etc. complete.
E MASTER BEDROOM
1 WARDROBE- SLIDING DOOR
Providing and fixing in position WARDROBE UNIT OF SIZE 7'0" X 2'0" X 7'0" in 18mm
ply, finished in 1mm thk. suede finish laminate. internally finished in white laminate
internal shelves to be made in 18mm ply in white laminate. Drawers to be on 16" sft 49.00 Rs.1,275.00 Rs.62,475.00
telescopic channels including all necessary adhesives, hardware, materials, labour as
per detailed drawings
2 LOFT STORAGE ( FRAMING )
LOFT STORAGE 7'0" X 2'0" in 18mm plywood with, 1mm thk. suede finish laminate,
white laminate for inner surface as per approved design including labour hardware and sft 14.00 Rs.1,125.00 Rs.15,750.00
material etc. complete.
F MASTER BEDROOM
1 WARDROBE- SLIDING DOOR
Providing and fixing in position WARDROBE UNIT OF SIZE 7'0" X 2'0" X 7'0" in 18mm
ply, finished in 1mm thk. suede finish laminate. internally finished in white laminate
internal shelves to be made in 18mm ply in white laminate. Drawers to be on 16" sft 49.00 Rs.1,275.00 Rs.62,475.00
telescopic channels including all necessary adhesives, hardware, materials, labour as
per detailed drawings
2 LOFT STORAGE ( FRAMING )
LOFT STORAGE 7'0" X 2'0" in 18mm plywood with, 1mm thk. suede finish laminate,
white laminate for inner surface as per approved design including labour hardware and sft 14.00 Rs.1,125.00 Rs.15,750.00
material etc. complete.
F Furniture Polish & Cleaning Lumpsum Rs.7,500.00
TOTAL 4,30,992.50
Interior Design, Consultancy, Supervision charges 9% Rs. 38,789.00
GST 18% Rs. 0.00
TOTAL Rs. 38,789.00
FURNITURE COST TOTAL TOTAL 4,69,781.50
A FALSE CEILING - OPTIONAL
LIVING
1 LIGHT POINT
Panel Lights no 6.00 Rs.850.00 Rs.5,100.00
LED strip / PROFILE LIGHT no 2.00 Rs.1,500.00 Rs.3,000.00
3 wat washer no 4.00 Rs.450.00 Rs.1,800.00
Hanging Lite (As Per Selection ) no 1.00 Rs.0.00 Rs.0.00
2 FALSE CEILING ( LIVING )
POP sft 500.00 Rs.58.00 Rs.29,000.00
3 ELECTRICAL WORK IN POP & FURNITURE LIGHT POINT
Providing and Fixing 5A light point with 1 sq.mm Polycab wire , 2.5 sq.mm Polycab wire
with individual circuit from D.B board, A.C point with 4 sq.mm Polycab wire &
Distribution board with 24 way, Including seperate circuit for each cabin with Legrand Lumpsum Rs.20,450.00
make MCB for proper current rating, Inverter wiring with 1.5 sq.mm Ploycab wire with
power point & safety backup with MCB including labour, hardware & material etc.
complete.
4 PAINT ( LIVING AREA )
PLASTIC PAINT / LUSTER PAINT sft. 832.00 Rs.29.00 Rs.24,128.00
Page 2
Item No. Item Unit Quantity Delux
POP AND ELECTRICAL Rs. 83,478
TOTAL PROJECT COST Rs. 5,53,260
NON- MANDATORY , IN CLIENT'S SCOPE
1 MATTRESS (AS PER SELECTION) NO 2.00 Rs.0.00
2 SOFA AS PER SELECTION ( 3 + 2 ) NO 2.00 Rs.0.00
3 CURTAINS ALL NO ALL Rs.0.00
4 WALLPAPER AS PER SELECTION NO 2.00 Rs.0.00
THE NEXT INTERIORS
Cell No- 9552616006
Page 3
