Detailed Estimate v1

Meedhoo Staff Quarters (8 Units) · v1 · Internal estimate

Draft

20 of 20 items

Item No	Description	Amount	Actions
01.00Preliminaries· 3 items
	Mobilization, site establishment and transport of plant & materials to Meedhoo Provisional sum	MVR 198,000.00	📏🧮
	Site office, stores, sanitary facilities and temporary services for contract period Provisional sum	MVR 93,600.00	📏🧮
	Insurances, performance bond and statutory permits Provisional sum	MVR 54,000.00	📏🧮
Preliminaries subtotal		MVR 345,600.00
03.00Earthworks· 2 items
	Excavate for foundations in all soils incl. disposal of surplus material	MVR 30,720.00	📏🧮
	Hardcore filling to make up levels, compacted in layers	MVR 25,920.00	📏🧮
Earthworks subtotal		MVR 56,640.00
04.00Concrete Works· 2 items
	Grade C25 reinforced concrete to foundations and ground beams	MVR 136,800.00	📏🧮
	Grade C30 reinforced concrete to suspended slabs and columns	MVR 237,900.00	📏🧮
Concrete Works subtotal		MVR 374,700.00
05.00Reinforcement· 1 item
	High-yield steel reinforcement, cut, bend and fix to detail	MVR 231,840.00	📏🧮
Reinforcement subtotal		MVR 231,840.00
06.00Formwork· 1 item
	Sawn formwork to sides and soffits of beams, columns and slabs	MVR 212,040.00	📏🧮
Formwork subtotal		MVR 212,040.00
07.00Masonry and Blockwork· 1 item
	200mm hollow concrete block walls in cement mortar 1:4	MVR 306,600.00	📏🧮
Masonry and Blockwork subtotal		MVR 306,600.00
09.00Roofing· 1 item
	0.5mm colour-coated roofing sheets on steel purlins incl. flashings	MVR 233,280.00	📏🧮
Roofing subtotal		MVR 233,280.00
10.00Doors and Windows· 2 items
	Aluminium-framed glazed windows with mosquito mesh, complete	MVR 188,700.00	📏🧮
	Solid-core timber flush doors with ironmongery, hung and fixed	MVR 90,720.00	📏🧮
Doors and Windows subtotal		MVR 279,420.00
13.00Wall Finishes· 1 item
	13mm cement & sand plaster to internal block walls, steel-trowel finish	MVR 210,600.00	📏🧮
Wall Finishes subtotal		MVR 210,600.00
14.00Floor Finishes· 1 item
	Supply and lay 600x600 ceramic floor tiles on cement bedding	MVR 255,000.00	📏🧮
Floor Finishes subtotal		MVR 255,000.00
15.00Ceiling Finishes· 1 item
	Suspended gypsum board ceiling on metal grid, incl. access panels	MVR 196,560.00	📏🧮
Ceiling Finishes subtotal		MVR 196,560.00
16.00Painting and Decoration· 1 item
	Prepare and apply primer + two coats emulsion to internal walls/ceilings	MVR 193,800.00	📏🧮
Painting and Decoration subtotal		MVR 193,800.00
17.00Plumbing and Sanitary Works· 1 item
	Plumbing & sanitary installation complete with fixtures, testing & commissioning Provisional sum	MVR 294,000.00	📏🧮
Plumbing and Sanitary Works subtotal		MVR 294,000.00
18.00Electrical Works· 1 item
	Electrical wiring, distribution boards, fittings & accessories complete Provisional sum	MVR 384,000.00	📏🧮
Electrical Works subtotal		MVR 384,000.00
21.00External Works· 1 item
	Interlocking paving blocks to external areas on sand bedding	MVR 104,160.00	📏🧮
External Works subtotal		MVR 104,160.00
Subtotal		MVR 3,678,240.00
GST @ 8.0%		MVR 294,259.20
Grand Total		MVR 3,972,499.20