SM CONTRACTS

FURNITURE APPROX ESTIMATE

CLEINT - WILLINGTON RESERVE

SR. AREA / UNIT /

DESCRITION FINAL REMARKS
NO NOS NOS
RATE AMOUNT
LOWER FLOOR

A FURNITURE WORK

1 LOUNGE AREA

PROVIDING AND FIXING 3" THK .WALL PANELING WITH BOTTOM OF THE PANELING
1 FIXED PROFILE LIGHT FOR WALL WASH (ALUMINIUM + 12MM PLY + 4MM VENEER) ( 300 SQ.FT. 1500 450000 INCL. LIGHTS FOR WALL WASH
@RS.100 PER SQ.FT.) INCL PU POLISH
PROVIDING AND FIXING 12MM THICK GLASS RALLING WITH APP. DESIGN AND
2 35.25 SQFT 1800 63450
DETAIL.
PROVIDING AND FIXING WALL PANELING AS PER
3 FINISHED IN CMC STONE SHEET FINISH. ( ALUMINIUM + 12MM PLY + MCM + 80 SQ.FT. 1600 128000 STONE SHEET @ ₹550/SFT
ARTIFICIAL STONE SHEET) ( @RS.550 PER SFT), IN DANCE AREA
4 P&F TEXTURE PAINT ON CURVED PARTIITON ELEMENT IN DANCE AREA 50 SQFT 1600 80000
5 P&F MIRROR PANNELING ON DUCT WALL IN DANCE AREA 100 SQ.FT. 1200 120000
PROVIDING AND FIXING VENEER FINISH CEILING WITH ALUMINIUM FRAMING WITH
6 APP. DESIGN AND DETAIL.- INCL PU POLISH 375 SQ.FT. 1500 562500 INCL. PU POLISH
(METAL INSERTS / T PATTI IN CLIENT SCOPE )
P&F BISON BOARD CEILING ON ALU FRAMEWORK FINISHEDIN STONELAM with
7 200 SQ.FT. 800 160000 INCL METAL INSERTS AND PATTI
provision for trapdoors, ( stonelam to be provided by client)
P&F TRAPDOORS IN BISON BOARD CEILING FINISHED IN STONELAM, LOCKING
8 2 NOS 9000 18000 ITEM SPEC CHANGED
MECHANISM SHALL BE IN ALENKEY ONLY ( 2'X4')
P&F BISON BOARD WALL PANNELING WITH STONE LAM FINISH ( stone lam to be
9 500 SQFT 800 400000 NEW ITEM
provided by client)
P&F TELESCOPIC SLIDING FOLDING PARTITION finished in laminate or acoustic
10 panel between dance studio and games area ( base rate of lam / acoustic panel - 80 SQFT 3300 264000 hardware considerd from
120rs/sft)
11 P&F FIXED GLASS PARTITION 150 SQFT 700 105000
matching to sliding folding paritition ,
12 P&F GLASS DOOR 1 NOS 57500 57500
entire series shal be co-ordinated
13 P&F SLIDING FOLDING GLASS PARTITION 300 SQFT 2100 630000
P&F LIBRARY UNIT ,near duct area, finihsed in veneer, 400 mm deep ( fully exposed
14 25 SQFT 4000 100000 NEW ITEM
unit without shutters)
P&F STORAGE AT DANCE AREA - near duct area, finihsed in veneer, 600 mm deep .
15 90 SQFT 4500 405000 NEW ITEM
Unit shall be internally finished in laminate.
P&F STORAGE near duct area, finihsed in veneer, 400 mm deep. Unit shall be
16 36 SQFT 4000 144000 NEW ITEM
internally finished in laminate.
P&F 50MM THK PARTITION, finished in stone lam in outer side and laminate in
17 innerside , having 6-8 shelves for charging and 6-8 nos of sockets. ( stonelam to be 30 SQFT 1600 48000 NEW ITEM
provided by client)
18 P&F ENCLOSURE WITH metal louver shutter for TOWER AC , depth of unit 600 mm 81 SQFT 3600 291600 NEW ITEM
19 WHITE back painted glass panneling in society room 50 SQFT 1200 60000 NEW ITEM
20 ACOUSTIC PANNELING stuck on pop finished surface 50 SQFT 800 40000 NEW ITEM
21 LAMINATE PANNELING on 12mm ply on pop finished surface 110 SQFT 1200 132000 NEW ITEM
P&F FULL HEIGHT STORAGE finished internally & externally with laminate, 400 mm
22 108 SQFT 3200 345600 NEW ITEM, in society office
deep
P&F TABLE in society office. table size shall be - 1500x 750mm, side unit shall be 900
23 2 NOS 45000 90000 NEW ITEM, in society office
X 450 mm deep. Entire furniture shall be finished in laminate

TOTAL OF LOUNGE AREA 4694650

2 PANTRY AREA

UNDER COUNTER STORAGES AS PER DESIGN HAVING DRAWER AND SHUTTER

1 COMBINATION AS PER DESIGN. SHUTTERS TO BE FINISHED IN COLOR PU/ BPG - ALL 20 SQFT 2500 50000
COUNTER
OVER HEAD STORAGES WITH INTERNAL SHELVES AS PER
2 DESIGN. SHUTTERSS TO BE FINISHED COLOR PU / BPG AS PER SELCTION. - ALL 24 SQFT 2250 54000
COUNTER
HARDWARE FROM HATTICH, 10 TANDOM BOXES , 1 BOTTLE RACK , UNDER SINK
3 1 55000 55000
DUAL DUST BIN , VEGITABLE DRAWERS
4 LABOR WORKS FOR FIXING 1 16500 16500

TOTAL OF PANTRY AREA 175500

3 ALL DOOR'S AND DOOR FRAME'S

1 MAIN DOOR IN LINE WITH PANNELING finished in veneer 1 NOS. 55000 55000 INCL. PU POLISH
2 1 DUCT DOOR FINISHED IN MIRROR PANNELING 1 NOS. 37500 37500 INCL. PU POLISH
3 TOILET DOOR, finished in laminate on both sides 1 NOS. 42500 42500
stonelam to be provided by cleint
4 HANDWASH & PANTRY DOOR, finished in laminate on inner side and stone lam on 2 NOS. 42500 85000

TOTAL OF DOOR'S AND FRAME 220000

4 TOILETS
 SM CONTRACTS
FURNITURE APPROX ESTIMATE
CLEINT - WILLINGTON RESERVE
1 P&F MIRROR PANNELING 48 SFT 1200 57600
2 P&F BASIN COUNTER FINISHED IN WHITE ACRYLIC SURFACE, 8" ht, 2' deep 8.5 RFT 4500 38250
3 P&F JANITOR UNIT 300 MM DEEP, finished in laminate, 250mm deep, 600 wide & 2700 18 SFT 3200 57600
TOTAL FOR TOILET & HANDWASH 153450

4 LOOSE FURNITURE AND GAMES CLIENT SCOPE

TOTAL OF LOOSE FURNITURE -

5 CURTAIN , BEDDING, WALLPAPER & DÉCOR

WALLPAPER CLIENT SCOPE if required

TOTAL OF SOFT FURNISHING AND STYLING -

TOTAL OF FURNITURE ESTIMATE 5243600

NOTES FOR GLASS PARTITION SYSTEM

SIZES
1. Fix glass –
a. 7.25’ x 8.5’
b. 7.25’ x 7.25’
2. Fix glass with door for entrance lobby –
a. 7.75’ x 9’
3. Sliding folding windows –
a. 19.5’ x 9’
b. 18.25’ x 6.5’
Material specifications –
1. Fix Glass
a. 12 mm clear toughen glass
b. 25 x 25 mm Black powder coated glazing profiles on all 4 sides
2. Fix glass with door –
a. 12 mm clear toughen glass
b. 25 x 25 mm Black powder coated glazing profiles on Top and bottom
c. Door will have height of 7.5’ with fix top glass
d. Floor spring machine (100 kg capacity), Top, Bottom, Pued, Handle, door bottom
lock will all be of black shade, R1 brand with 1 year warranty on product.
3. Sliding folding windows –
a. Jindal sliding folding section.
b. The bottom channel has to be recessed in bottom marble, Marble cutting to be
done by respective on behalf of client
c. 6 mm clear toughen glass
d. Total length will be divided into 7 shutter, all to be moved on 1 side for opening.

e. Black powder coating of PP grade.

f. All Hardware – Handle mortise lock, top bearing, bottom bearing, middle hinges will
be of Kinlong or Ette brand.
g. Every shutter will have a shoot bolt for locking purpose.