Concept Estimate v1

Meedhoo Sports Pavilion · v1 · Internal estimate

Draft

16 of 16 items

Item No	Description	Amount	Actions
01.00Preliminaries· 3 items
	Mobilization, site establishment and transport of plant & materials to Meedhoo Provisional sum	MVR 82,500.00	📏🧮
	Site office, stores, sanitary facilities and temporary services for contract period Provisional sum	MVR 39,000.00	📏🧮
	Insurances, performance bond and statutory permits Provisional sum	MVR 22,500.00	📏🧮
Preliminaries subtotal		MVR 144,000.00
03.00Earthworks· 2 items
	Excavate for foundations in all soils incl. disposal of surplus material	MVR 12,800.00	📏🧮
	Hardcore filling to make up levels, compacted in layers	MVR 10,800.00	📏🧮
Earthworks subtotal		MVR 23,600.00
04.00Concrete Works· 2 items
	Grade C25 reinforced concrete to foundations and ground beams	MVR 57,000.00	📏🧮
	Grade C30 reinforced concrete to suspended slabs and columns	MVR 99,125.00	📏🧮
Concrete Works subtotal		MVR 156,125.00
05.00Reinforcement· 1 item
	High-yield steel reinforcement, cut, bend and fix to detail	MVR 96,600.00	📏🧮
Reinforcement subtotal		MVR 96,600.00
06.00Formwork· 1 item
	Sawn formwork to sides and soffits of beams, columns and slabs	MVR 88,350.00	📏🧮
Formwork subtotal		MVR 88,350.00
07.00Masonry and Blockwork· 1 item
	200mm hollow concrete block walls in cement mortar 1:4	MVR 127,750.00	📏🧮
Masonry and Blockwork subtotal		MVR 127,750.00
10.00Doors and Windows· 2 items
	Aluminium-framed glazed windows with mosquito mesh, complete	MVR 78,625.00	📏🧮
	Solid-core timber flush doors with ironmongery, hung and fixed	MVR 37,800.00	📏🧮
Doors and Windows subtotal		MVR 116,425.00
13.00Wall Finishes· 1 item
	13mm cement & sand plaster to internal block walls, steel-trowel finish	MVR 87,750.00	📏🧮
Wall Finishes subtotal		MVR 87,750.00
14.00Floor Finishes· 1 item
	Supply and lay 600x600 ceramic floor tiles on cement bedding	MVR 106,250.00	📏🧮
Floor Finishes subtotal		MVR 106,250.00
15.00Ceiling Finishes· 1 item
	Suspended gypsum board ceiling on metal grid, incl. access panels	MVR 81,900.00	📏🧮
Ceiling Finishes subtotal		MVR 81,900.00
16.00Painting and Decoration· 1 item
	Prepare and apply primer + two coats emulsion to internal walls/ceilings	MVR 80,750.00	📏🧮
Painting and Decoration subtotal		MVR 80,750.00
Subtotal		MVR 1,109,500.00
GST @ 8.0%		MVR 88,760.00
Grand Total		MVR 1,198,260.00