Vous êtes sur la page 1sur 25

Mosquito Net - Sq.

Ft Calculation
Sl.
No

Actual

Description

Breadth

Length

Nos

Area

Rate

Amount

Aluminium Frame
1. Hall

4.50'

6.00'

27.000

110.00

2,970.00

2. Dinning

4.50'

4.00'

18.000

110.00

1,980.00

3. Bed-1

4.50'

4.00'

18.000

110.00

1,980.00

4. Bed-2

4.50'

4.00'

18.000

110.00

1,980.00

5. Luvar

3.00'

2.00'

12.000

110.00

1,320.00

6. Kitchen

3.00'

1.50'

4.500

110.00

495.00

7. Service Area

4.50'

4.50'

20.250

110.00

2,227.50

Grand-Total

118

12,953

Remarks

Summary of Costs
Sl. No

Description

Total Amount

1.

Material Expenses

151,280

2.

Labour Expenses

Err:509

3.

Cost of chimney

#REF!

Chimney Installation Charges

#REF!

Sub-Total

Err:509

Remarks

Modular Kitchen: S-C2


Sl.No

Description

Sq.Ft

Labour Cost
/ Sq.Ft

1. Kitchen Boxes

80.500

325

2. Pooja Box

25.375

325

3. Shoe Rack

Err:509

4. Loft / Door Frames

125

72.875

125

5. Washing Machine - Cupboard

Err:509

125

6. Wash Basin - Cupboard

Err:509

325

Grand Total

Err:509

Summary
Modular Kitchen
Total Labour Cost

Materials Purchased

:
Sub-Total

Err:509
Err:509

Err:509

Total Cost with Materials

12,953

Total Cost

Err:509

Advance Received

Balance

Mosquito Net

Err:509
Err:509

Total Cost
26,162.50
8,246.88
Err:509
9,109.38
Err:509
Err:509
Err:509

Rs.
Rs.
Rs.

Rs.

Rs.
Rs.
Rs.

Sl.No

Particulars

Amount

Remarks

Ratework
Capital
Client Advance

270,000

Adv

Client Return

---

KSK / Other

---

Sub-Total

270,000

Materials
Vijaya Plywood purchase

93,586

Vijaya

Maruti Hardware purchase

37,617

Maruti

Auto Charges

1,650

Auto

Electrical Items

4,282

Electrical

Material - Others

3,671

Matrl-Others

Sub-Total

140,806

Labour
Loganathan
Labour - Others
Sub-Total

Grand Total

79,400

Logu

1,900

Lab-Others

81,300

222,106 Rs.

GA - NMR
1 Chimney Works

11,230

Chimney

2 Mosquito Net

10,338

Mosquito

3 Materials

762

GA-Matrl

4 Labour

800

GA-Labour

Grand Total

23,130 Rs.

Total Capital

270,000

Ratework

222,106

NMR Works

23,130

Unaccounted

105
Balance

24,659

Cash-in-Hand

9,900

Bank Cash

12,000

Advances
Excess / (Difference)
Logu

(2,759)
1,500

Cash-Flow Statement
Date

Voucher.No

Description

02/12/14

----

02/12/14

B39756

02/12/14

V-00

<S>

<S>

03/12/14

Maturi-1

Maturi Material Purchase

305

03/12/14

----

Electrical items purchase

30

03/12/14

V-01

Loganathan Labour Advance

500

<S>

<S>

04/12/14

----

04/12/14

Maturi-2

04/12/14

V-02

<S>

<S>

05/12/14

39913

05/12/14

Client Advance

Advance

Expenses

72,000

Vijaya Material purchase

69,500

Auto Charges

600

<S>

<S>
Client Advance

<S>

<S>

<S>

<S>

50,000

Maturi Material Purchase

33,090

Loganathan Labour Advance

1,500

<S>

<S>

<S>

Chimney Purchase

9,800

B40136

Vijaya Material purchase

7,120

05/12/14

B40137

Vijaya Material purchase

720

05/12/14

37

Edge Bend Purchase

1,700

05/12/14

V-03

Auto Charges

400

05/12/14

----

Client Advance

05/12/14

V-04

Loganathan Labour Advance

28,000

05/12/14

----

Chimney Installation

1,430

<S>

<S>

06/12/14

V-05

Diesel Purchase

500

06/12/14

2071

Metcon Material purchase

93

<S>

<S>

08/12/14

2557

Araldite

158

08/12/14

V-06

Vinayagar Tiles

75

<S>

<S>

09/12/14

----

09/12/14

B40814

Vijaya Material purchase

378

09/12/14

B40815

Vijaya Material purchase

10,080

09/12/14

B40824

Vijaya Material purchase

620

09/12/14

B40875

Vijaya Material purchase

4,138

09/12/14

A-18270

Saravana Electrical - Material Purchase

1,385

09/12/14

A-18323

Saravana Electrical - Material Purchase

2,203

09/12/14

A-18324

Saravana Electrical - Material Purchase

694

<S>

<S>

10/12/14

V-07

Loganathan Labour Advance

4,000

10/12/14

V-08

Abdul - Mosquito Net Advance

5,000

09/12/14

V-09

Raja (Demolition) - Granite Drilling

300

09/12/14

V-10

Auto Charges

350

10/12/14

V-11

Loganathan Labour Advance

6,000

10/12/14

6339

Casing Pipe

140

50,000

<S>

<S>

<S>
Client Advance

<S>

<S>

<S>

<S>

<S>

<S>

48,000

<S>

<S>

<S>

<S>

<S>

11/12/14

----

11/12/14

2596

11/12/14

----

11/12/14

V-12

<S>

<S>

12/12/14

777

12/12/14

IC9897

12/12/14

<S>

<S>

<S>

20mm Bend & Clamp

25

M-Seal & Gun

380

Teakwood for Mosquito Net

638

Auto Charges

300

<S>

<S>

<S>

SR Paste

350

Melamyne Purchase

300

Maruti-3

Maturi Material Purchase

2,762

12/12/14

B41313

Vijaya Material purchase

1,030

12/12/14

----

Miscellaneous Electrical Items

106

12/12/14

V-13

Abdul - Mosquito Net - Final Payment

4,700

12/12/14

V-14

Siva (Painter) Advance

12/12/14

V-15

Mani (Electrician) Advance

12/12/14

V-16

Loganathan Labour Advance

200

<S>

<S>

13/12/14

Maruti-4

Maturi Material Purchase

1,400

13/12/14

Maruti-5

Maturi Material Purchase

60

13/12/14

----

Miscellaneous Electrical Items

98

13/12/14

33256

Melamyne Purchase

233

13/12/14

----

SR Paste

350

13/12/14

V-17

Siva (Painter)

800

13/12/14

V-18

Siva (Painter)

800

13/12/14

V-19

Krishnakumar (Electrician)

800

13/12/14

----

Client Advance

13/12/14

<S>

<S>

<S>

50,000

Loganathan Labour Advance

Sub-Total

270,000

39,200
245,341

Remarks

<S>

<S>

<S>

<S>

<S>

<S>

<S>

<S>

<S>

<S>

24,659

S-C : MODULAR KITCHEN


MATERIALS RECEIPT REGISTER
Inv.No

02-12-14

B39756

Sri Vijaya Plywood

1) 0.8mm MICA - (8' x 4') - Green Laminate-1085

22.50

Nos

02-12-14

B39756

Sri Vijaya Plywood

2) 19mm BWR Plywood - (8' x 4') - Speed Ply

81.00

Nos

02-12-14

B39756

Sri Vijaya Plywood

3) 9mm BWR Plywood - (8' x 4') - Speed Ply

53.00

Nos

02-12-14

B39756

Sri Vijaya Plywood

4) Fevicol SH

Kgs

02-12-14

B39756

Sri Vijaya Plywood

5) 0.6mm MICA - (8' x 4') - Archid- White (9002)

13.00

Nos

02-12-14

B39756

Sri Vijaya Plywood

6) 17mm MDF OSL (8' x 4') - ASIS-4037 - Mohogany

63.00

Nos

20

02-12-14

B39756

Sri Vijaya Plywood

7) 7.5mm MDF OSL (8' x 4') - ASIS-4037 - Mohogany

38.00

Nos

10

02-12-14

B39756

Sri Vijaya Plywood

8) SR Paste (Fevicol SR998)

Ltrs

<S>

<S>

02-12-14

V-00

<S>

<S>

03-12-14

<S>

---

<S>

Supplier

<S>
Miscellaneous

<S>
Maruti Hardwares

<S>

Material_Description

Rate /
Sq.Ft

Date

<S>

<S>

<S>

1) Auto Charges

<S>

<S>

1) Pin & Screw Items

<S>

<S>
-

<S>

<S>

Quantity

<S>

LS

<S>
-

<S>

Uom

<S>

LS

<S>

<S>

04-12-14

---

Maruti Hardwares

1) 17" x 20" x 4" - Cutlery Basket - Ebco

Nos

04-12-14

---

Maruti Hardwares

2) 17" x 20" x 4" - Plain Basket - Ebco

Nos

04-12-14

---

Maruti Hardwares

3) 17" x 20" x 6" - Plain Basket - Ebco

Nos

04-12-14

---

Maruti Hardwares

4) 17" x 20" x 8" - Plate Basket - Ebco

Nos

04-12-14

---

Maruti Hardwares

5) 17" x 20" x 8" - Plain Basket - Ebco

Nos

04-12-14

---

Maruti Hardwares

6) 8/3 - Box Pullout Shelves - Ebco

Nos

04-12-14

---

Maruti Hardwares

7) 20" Soft Push Telescope - Ebco

Set

04-12-14

---

Maruti Hardwares

8) 12" Telescope

Set

04-12-14

---

Maruti Hardwares

9) 0' Box Hinge (Automatic) - Hydraulic - (C-Mat)

Set

65

S-C : MODULAR KITCHEN


MATERIALS RECEIPT REGISTER
Date

Inv.No

Supplier

Material_Description

Rate /
Sq.Ft

Uom

Quantity

04-12-14

---

Maruti Hardwares

10) 6" x 3/8 Tower bolt (S.S)

Nos

04-12-14

---

Maruti Hardwares

11) Multi-purpose Cupboard Lock

Nos

04-12-14

---

Maruti Hardwares

12) Magnet

Nos

10

04-12-14

---

Maruti Hardwares

13) 16 x 8 Screw

Pkts

04-12-14

---

Maruti Hardwares

14) 22 x 4 Screw

Nos

100

04-12-14

---

Maruti Hardwares

15) 1.5" Headless Pin nail (17 no)

Kgs

0.5

04-12-14

---

Maruti Hardwares

16) 4" S.S. Handle

Nos

40

04-12-14

---

Maruti Hardwares

17) 6" S.S. Handle

Nos

10

04-12-14

---

Maruti Hardwares

18) 16 x 6 Screw

Nos

100

04-12-14

---

Maruti Hardwares

19) Discount

LS

<S>

<S>

<S>

<S>

<S>

<S>

<S>

<S>

05-12-14

39913

London Hardwares

1) Topaz 60 Chimney

Nos

05-12-14

----

Sriram Enterprises

2) Installation Charges

LS

<S>

<S>

<S>

<S>

<S>

<S>

<S>

<S>

05-12-14

B40136

Sri Vijaya Plywood

1) 19mm BWR Plywood - (8' x 4') - Speed Ply

81.00

Nos

05-12-14

B40136

Sri Vijaya Plywood

2) 0.8mm MICA - (8' x 4') - Green Laminate-1085

22.50

Nos

05-12-14

B40136

Sri Vijaya Plywood

3) 0.7mm MICA - (8' x 4') - Archid- White (9002)

19.00

Nos

<S>
05-12-14

<S>
B40137

<S>

<S>

02-12-14

V-03

<S>

<S>

<S>
Sri Vijaya Plywood

<S>
Miscellaneous

<S>

<S>

<S>

1) 0.8mm MICA - (8' x 4') - Green Laminate-1085

<S>

<S>

<S>
22.50

<S>

1) Auto Charges

<S>

<S>

<S>

<S>

Nos

<S>
-

<S>
1

<S>

LS

<S>

<S>

S-C : MODULAR KITCHEN


MATERIALS RECEIPT REGISTER
Date
05-12-14

Inv.No
37

Supplier
Ghayaa Industry

Rate /
Sq.Ft

Uom

Quantity

Rolls

1) Edge Bend - Mahagony

<S>

<S>

06-12-14

8778

<S>

<S>

05-12-14

2071

Metcon Hardwares

1) 4" S.S. Handle

Nos

05-12-14

2071

Metcon Hardwares

2) 6" S.S. Handle

Nos

<S>

<S>

08-12-14

2557

<S>

<S>

<S>

08-12-14

V-06

Local Purchase

<S>

<S>

<S>

09-12-14

<S>
09-12-14

<S>
09-12-14

B40814

<S>
B40815

<S>
B40824

<S>

<S>

10-12-14

V-10

<S>

<S>

<S>

Material_Description

R.G.R Enterprises

<S>

<S>
Joshi & Joshi

Sri Vijaya Plywood

<S>
Sri Vijaya Plywood

<S>
Sri Vijaya Plywood

<S>
Miscellaneous

<S>

<S>

<S>

<S>

1) Diesel

<S>

<S>

<S>

<S>

<S>

<S>

<S>

1) Vinayagar

<S>

<S>

<S>

<S>

1) 17mm MDF OSL (8' x 4') - ASIS-4037 - Mohogany

<S>

<S>

<S>

<S>

1) SR Paste (Fevicol SR998)

<S>

<S>

<S>

1) Auto Charges

<S>

<S>

<S>

<S>
1

<S>
2

<S>
5

<S>

Ltrs

<S>
-

Nos

<S>
-

<S>

Nos

<S>

63.00

<S>

Nos

<S>
-

Nos

<S>
-

1) 30mm Double Channel (Heavy)

<S>

<S>
-

<S>

LS

<S>

<S>

1) Araldite

<S>

<S>

<S>

LS

<S>

<S>

09-12-14

A-18270

Saravana Electricals

1) Pasolite LED Panel - 7W - Round CW - LDL047

Nos

09-12-14

A-18270

Saravana Electricals

2) Pasolite LED Panel - 4W - Round CW - LDL045

Nos

<S>

<S>

<S>

<S>

<S>

<S>

<S>

<S>

S-C : MODULAR KITCHEN


MATERIALS RECEIPT REGISTER
Date

Inv.No

Supplier

Material_Description

Rate /
Sq.Ft

Uom

Quantity

09-12-14

A-18323

Saravana Electricals

1) Pasolite LED Panel - 4W - Round CW - LDL045

Nos

09-12-14

A-18323

Saravana Electricals

2) Toyoma ACC Plus - 1 Way Switch - 6A

Nos

<S>

<S>

<S>

<S>

<S>

<S>

<S>

<S>

09-12-14

A-18324

Saravana Electricals

1) Polycab Wire - 1.0 Sq.mm

Coil

09-12-14

A-18324

Saravana Electricals

2) Insulation Tape

Nos

<S>

<S>

<S>

10-12-14

6339

Local Purchase

<S>

<S>

<S>

11-12-14

----

<S>

<S>

11-12-14

2596

<S>

<S>

11-12-14

<S>

----

<S>

Local Purchase

<S>
Joshi & Joshi

<S>
Local Purchase

<S>

<S>

<S>

<S>

1) Casing Pipe

<S>

<S>

<S>

1) 20mm Bend & Clamp

<S>

<S>

<S>

<S>

<S>

1) Teak Wood

<S>

<S>

<S>

<S>
1

<S>

LS

<S>
-

LS

<S>
-

<S>

Nos

<S>
-

1) M-Seal & Gun

<S>

<S>

<S>

LS

<S>

<S>

11-12-14

B40875

Sri Vijaya Plywood

1) Holes Glass - 8 x 25

LS

11-12-14

B40875

Sri Vijaya Plywood

2) HI Polish Glass - 16.5 x 5

LS

11-12-14

B40875

Sri Vijaya Plywood

3) 5mm Mirror - 10 x 75

Nos

11-12-14

B40875

Sri Vijaya Plywood

4) HI Polish Glass - 19 x 12

LS

11-12-14

B40875

Sri Vijaya Plywood

5) 12mm Plain Glass (Float) - 12 x 121

LS

11-12-14

B40875

Sri Vijaya Plywood

6) HI Polish Glass - 19 x 5

LS

11-12-14

B40875

Sri Vijaya Plywood

7) 5mm Plain Glass (Float) - 10 x 49

Nos

11-12-14

B40875

Sri Vijaya Plywood

8) HI Polish Glass - 35 x 4

LS

S-C : MODULAR KITCHEN


MATERIALS RECEIPT REGISTER
Date

Inv.No

11-12-14

B40875

<S>

<S>

11-12-14

V-12

<S>

<S>

12-12-14

<S>
12-12-14

<S>
12-12-14

<S>

777

<S>
IC9897

<S>
----

<S>

Supplier
Sri Vijaya Plywood

<S>
Miscellaneous

<S>
Local Purchase

<S>
Saravana Hardwares

<S>
Maruti Hardwares

<S>

Material_Description
9) 4mm Frosted Design Glass - 14 x 50

<S>

<S>

<S>

<S>

<S>
1) Melamyne Glossy

<S>

<S>

1) Miscellaneous Mirror Accessories

<S>

<S>

12-12-14

B41313

Sri Vijaya Plywood

2) 0.8mm MICA - (8' x 4') - Green Laminate-1085

<S>

----

<S>

Local Purchase

<S>

<S>

<S>

<S>

<S>

22.50

<S>

1) Miscellaneous Electrical Items

<S>

<S>

Total

<S>

<S>
1

<S>
1

<S>

LS

<S>

Ltrs

Nos

<S>
-

Ltrs

<S>
-

<S>

Ltrs

<S>
-

LS

<S>
-

1) SR Paste (Fevicol SR998)

12-12-14

<S>

Quantity

Nos

<S>
-

<S>

Uom

<S>

<S>

1) SR Paste (Fevicol SR998)

Sri Vijaya Plywood

<S>

<S>
-

B41313

<S>

1) Auto Charges

12-12-14

<S>

Rate /
Sq.Ft

<S>

LS

<S>

<S>

Unit Rate

Freight /
Total Amount
Loading

Tax

720.00

2,592.00

10,368.00 Matrls

1,696.00

1,696.00 Matrls

178.40

892.00 Matrls

416.00

1,248.00 Matrls

2,016.00

40,320.00 Matrls

1,216.00

12,160.00 Matrls

295.00

1,475.00 Matrls

<S>

<S>

600.00

<S>

<S>
-

<S>

305.00

<S>

(99.00)

Remarks

<S>
-

<S>
-

<S>

1,341.00 Matrls

600.00 Matrls

<S>
-

<S>

<S>

<S>

305.00 Matrls

<S>

<S>

3,867.00

3,867.00 Matrls

1,847.00

1,847.00 Matrls

1,940.00

3,880.00 Matrls

2,239.00

2,239.00 Matrls

2,075.00

2,075.00 Matrls

2,227.00

2,227.00 Matrls

648.00

4,536.00 Matrls

144.00

576.00 Matrls

160.00

10,400.00 Matrls

Unit Rate

Freight /
Total Amount
Loading

Tax

Remarks

45.00

360.00 Matrls

60.00

240.00 Matrls

14.00

140.00 Matrls

310.00

310.00 Matrls

1.00

100.00 Matrls

120.00

60.00 Matrls

48.00

1,920.00 Matrls

65.00

650.00 Matrls

0.30

30.00 Matrls

(2,457.00) Matrls

(2,457.00)

<S>
8,558.95

<S>
14.50 %

1,430.00

<S>

<S>
-

<S>

<S>

<S>

9,800.00 Chimney

1,430.00 Chimney

<S>

<S>

<S>

2,592.00

5,184.00 Matrls

720.00

720.00 Matrls

608.00

1,216.00 Matrls

<S>

<S>

720.00

<S>

<S>

400.00

<S>

<S>
-

<S>
-

<S>

<S>

<S>

720.00 Matrls

<S>
-

<S>

<S>

400.00 Matrls

<S>

<S>

Unit Rate
850.00

<S>

<S>

500.00

<S>

Freight /
Total Amount
Loading

Tax

<S>
-

<S>

1,700.00 Matrls

<S>
-

<S>

Remarks

<S>

500.00 Others

<S>

<S>

38.00

38.00 Matrls

55.00

55.00 Matrls

<S>

<S>

158.00

<S>

<S>
-

<S>

75.00

<S>

<S>

<S>

180.00

5.00 %

<S>

<S>

<S>

<S>

<S>
-

<S>
14.50 %

440.00

14.50 %

<S>

<S>
-

<S>

<S>

350.00 Matrls

<S>

(0.45)

<S>

620.00 Matrls

<S>
-

<S>

10,080.00 Matrls

<S>
-

<S>

378.00 Matrls

<S>

<S>

770.00

<S>

<S>

75.00 Matrls

<S>

<S>

<S>

350.00

<S>

<S>

<S>

158.00 Matrls

<S>
-

310.00

<S>

2,016.00

<S>

<S>

881.20 Matrls
503.80 Matrls

<S>

<S>

Unit Rate

Freight /
Total Amount
Loading

Tax

440.00

14.50 %

0.44

32.73

14.50 %

<S>

<S>

613.20

5.00 %

0.16

9.52

5.00 %

<S>

<S>

35.00

<S>

<S>

380.00

<S>

<S>

<S>

<S>
-

<S>

49.98 Matrls

<S>

<S>

25.00 Matrls

<S>

380.00 Matrls

<S>
-

<S>

140.00 Matrls

<S>
-

<S>

644.02 Matrls

<S>
-

638.00

<S>

<S>

<S>

187.36 Matrls

<S>
-

2,015.64 Matrls

<S>

<S>
-

25.00

<S>

<S>

Remarks

<S>

638.00 Matrls

<S>

<S>

200.00

200.00 Matrls

83.00

83.00 Matrls

375.00

750.00 Matrls

228.00

228.00 Matrls

726.00

1,452.00 Matrls

95.00

95.00 Matrls

245.00

490.00 Matrls

140.00

140.00 Matrls

Unit Rate
87.50

<S>

<S>

300.00

<S>

262.01

<S>

<S>

<S>

<S>

<S>

<S>

14.50 %

<S>

<S>

<S>
-

720.00

<S>

<S>

106.00

<S>

<S>

<S>

<S>

300.00 Others

<S>

2,762.00 Matrls

<S>

310.00 Matrls
720.00 Matrls

<S>
-

<S>

350.00 Matrls

<S>

(6.00)

<S>

<S>

<S>

316.00

300.00 Matrls

<S>
-

<S>

<S>
-

Remarks

700.00 Matrls

<S>
-

2,762.00

<S>

350.00

<S>

Freight /
Total Amount
Loading

Tax

<S>

106.00 Others

<S>

<S>

151,280.00

Sl.
No
1.

Actual

Description

Breadth

Length

Area

Actual Labour Cost


Rate

Amount

Rate

Loft / Door Frame

a. Kitchen

9.00'

2.75'

24.750

350.00

8,662.50

100.00

b. Bed-1

8.50'

2.75'

23.375

350.00

8,181.25

100.00

c. Bed-2

9.00'

2.75'

24.750

350.00

8,662.50

100.00

Sub-Total
2.

Shoe Rack

72.875
3.50'

2.75'

Sub-Total
3.

9.625

25,506.25
350.00

9.625

3,368.75

100.00

3,368.75

Modular Kitchen

a. Plywood - Underneath Kitchen Counter

9.00'

2.75'

24.750

1,800.00

44,550.00

300.00

b. Top Rack-1 (12")

2.00'

2.50'

5.000

700.00

3,500.00

300.00

11.50'

2.50'

28.750

700.00

20,125.00

300.00

8.00'

2.75'

22.000

900.00

19,800.00

300.00

c. Top Rack-2 (16")


Sub-Total
4.

80.500

87,975.00

Box Items (22")

a. Bed -1

7.00'

8.50'

59.500

900.00

53,550.00

300.00

b. Bed-2

7.00'

6.50'

45.500

900.00

40,950.00

300.00

Sub-Total
5.

Hall Showcase

105.000
7.25'

3.50'

Sub-Total
6.

Wash Basin - Cupboard

2.00'

Washing Machine - Cupboard

2.25'

3.00'

Pooja Room

4.500

2.00'

6.000

700.00

4.50'

24.750

300.00

3,150.00

300.00

3,150.00
700.00

6.000
5.50'

29,181.25
29,181.25

4.500

Sub-Total
8.

1,150.00

25.375

Sub-Total
7.

25.375

94,500.00

4,200.00

300.00

4,200.00
900.00

22,275.00

Sub-Total

24.750

22,275.00

Grand-Total

329

270,156

300.00

ctual Labour Cost


Amount

2,475.00
2,337.50
2,475.00
7,287.50
962.50
962.50
7,425.00
1,500.00
8,625.00
6,600.00
24,150.00
17,850.00
13,650.00
31,500.00
7,612.50
7,612.50
1,350.00
1,350.00
1,800.00
1,800.00
7,425.00
7,425.00

82,088

Remarks

Sl.
No
1.

Description

Sq.Ft Calculation
Breadth

Length

Actual Labour Cost


Area

Rate

Amount

Bed-1
Loft Frame

8.50'

3.00'

25.500

100.00

2,550.00

Box Item

7.00'

8.50'

59.500

300.00

17,850.00

2.

Bed-2

Loft Frame

9.00'

2.75'

24.750

100.00

2,475.00

Box Item

7.00'

6.00'

42.000

300.00

12,600.00

3.

Pooja Room

5.50'

4.50'

24.750

100.00

2,475.00

4.

Modular Kitchen
Kitchen
Plywood - Underneath Kitchen Counter
Top Rack-1 (12")
Top Rack-2 (16")

9.00'

2.75'

24.750

100.00

2,475.00

13.00'

2.75'

35.750

300.00

10,725.00

7.50'

2.50'

18.750

300.00

5,625.00

5.00'

2.50'

12.500

300.00

3,750.00

7.00'

2.75'

19.250

300.00

5,775.00

5.

Washing Machine - Cupboard

3.00'

2.00'

6.000

300.00

1,800.00

6.

Hall Showcase

7.00'

3.25'

22.750

300.00

6,825.00

3.00'

2.75'

8.250

300.00

2,475.00

7.

Shoe Rack

2.50'

3.50'

8.750

100.00

875.00

8.

Wash Basin - Cupboard

1.50'

2.50'

3.750

300.00
-

1,125.00

Remarks

Grand-Total

337

79,400