Every line item
The full budget for the study room as of 25 Oct 2026. Amounts are updated as real bills replace estimates.
- Incurred — bills on file
- ₹2,01,851
- Incurred — final bill awaited
- ₹20,400
- Expenses incurred so far
- ₹2,22,251
- Booked
- ₹1,416
- Pending estimates
- ₹1,57,475
- Contingency — 10% of pending
- ₹15,748
- Total project cost
- ₹3,96,890
- Target
- ₹4,00,000
- Raised so far
- ₹0
- Still needed
- ₹4,00,000
Site preparation
₹6,800- Clear-out and civil patching₹5,000Qty: 1 LSIncurred — final bill awaited
- CCTV recorder (NVR) relocation₹1,800Qty: 13 Oct 2026IncurredBill on file
Flooring
₹22,627- Vitrified tiles 2×4 ft, 5027CR₹10,752Qty: 192 sqft @ ₹56IncurredBill on file
- Tile adhesive (gum cement)₹3,840Qty: 8 bags @ ₹480IncurredBill on file
- Grout₹70Qty: 1IncurredBill on file
- Transport and loading₹1,000Qty: 1IncurredBill on file
- Tile laying labour incl. skirting₹6,965Qty: ~192 sqftCompleted 15 Oct 2026 · includes one extra tile (₹465)IncurredBill on file
Ceiling
₹15,400- POP false ceiling, plain white, full room₹15,400Qty: ~181 sqftCompleted 10 Oct 2026Incurred — final bill awaited
Painting
₹20,300- Painting materials bought so far₹4,625Qty: 3 billsPutty, primer, paint, rollers and brushesIncurredBill on file
- Putty, primer, emulsion — walls + POP ceiling (remaining)₹15,675Qty: ~677 sqftIn progress — the ₹20,300 estimate less the materials already boughtEstimate
Electrical
₹23,550- New concealed wiring points₹6,800Qty: 8Estimate
- Desk charging points, 6A + USB₹9,000Qty: 10Estimate
- Dedicated 16A AC point with MCB₹2,000Qty: 1Estimate
- MCB / DB upgrade₹3,750Qty: 1 LSEstimate
- Fixture installation — track, profile, fan₹2,000Qty: 1 LSEstimate
Lighting
₹38,230- Magnetic track 48V, surface, black, joiners + end caps₹6,900Qty: 8 mEstimate
- Linear grille modules 20W/600mm, 4000K, CRI 90+, UGR<19₹14,400Qty: 12Estimate
- 48V 200W drivers₹4,000Qty: 2Estimate
- Under-shelf profile 11 m + COB 3000K strip 12 m + 24V 150W driver₹7,250Qty: 1 setEstimate
- Whiteboard wall washer 20W 4000K₹2,000Qty: 1Estimate
- 10W LED ceiling lights and LED profiles₹3,680Qty: 6 lights + 5 profilesBought by the carpenter, 25 Oct 2026IncurredBill on file
AC and fan
₹54,426- Panasonic 1.5T 5★ inverter split AC, CS/CU-NU18BKY5WX₹46,111Qty: 1IncurredBill on file
- AC installation (₹1,200 + 18% GST)₹1,416Qty: 1Payable at serviceBooked
- AC extras — outdoor stand, extra copper, drain₹2,500Qty: 1 LSEstimate
- Atomberg Renesa Enzel 1400mm, Honey Maplewood₹4,399Qty: 1IncurredBill on file
Furniture
₹1,46,840- Ply, laminate and hardware for the furniture₹44,400Qty: 1 billBought 15 Oct 2026IncurredBill on file
- Additional ply and laminate — 19 mm and 6 mm ply, 4 laminate sheets₹12,370Qty: 1 billIncurredBill on file
- Carpenter's hardware — adhesive, clamps, screws, profile light₹3,070Qty: 1 billBought by the carpenter, 19 Oct 2026IncurredBill on file
- PVC panels, H-joint and screws₹7,790Qty: 17 @ ₹420Bought by the carpenter, 22 Oct 2026IncurredBill on file
- Edge banding / lipping₹2,000Qty: 1 LSNot on carpenter's listEstimate
- Carpenter labour — paid so far₹41,210Qty: LSWork in progress — the final payment is added when the furniture is finishedIncurredBill on file
- Ergonomic study chairs₹36,000Qty: 8₹4,500 eachEstimate
Fixtures
₹46,969- Magnetic whiteboard 3×4 ft, Pragati Systems₹3,445Qty: 1IncurredBill on file
- Whiteboard markers, Soni, pack of 10₹160Qty: 1IncurredBill on file
- DOMS magnetic duster + 2 markers₹128Qty: 1IncurredBill on file
- 17.5" LED digital wall clock₹3,007Qty: 1IncurredBill on file
- Unidentified item, same order as fan + whiteboard₹3,029Qty: 1IncurredBill on file
- Window blinds₹6,000Qty: ~45 sqftEstimate
- Pin-up notice board 3×2 ft₹1,200Qty: 1Estimate
- Framed calligraphy, Rabbi Zidni Ilma₹2,500Qty: 1Estimate
- Plants, desk organisers, misc décor₹3,000Qty: 1 LSEstimate
- Wi-Fi router₹2,500Qty: 1Broadband plan is a monthly cost, outside this budgetEstimate
- CCTV camera, tied into the masjid's existing system if possible₹4,000Qty: 1Estimate
- Shoe rack₹3,000Qty: 1Estimate
- Lockers, 10 compartments₹15,000Qty: 1Placement TBDEstimate
Cleaning and misc
₹6,000- Post-work deep cleaning₹2,000Qty: 1 LSEstimate
- Hardware, transport, consumables₹4,000Qty: 1 LSEstimate
Contingency
₹15,74810% of the work still to be bought (estimates only). Never applied to money already spent or booked.