Вы находитесь на странице: 1из 3

PROJECT:

Preliminary Estimate ( Villa ) , 5668 sq.ft


S.No.
Description
Total Amount
1 CIVIL WORKS
9,527,309.36
2 PLUMBING WORKS

850,000.00

3 ELECTRICAL WORKS

146,917.00

Total

10,524,226.36

Preliminary Cost Estimates , oct2011

S.NO

Preliminary Civil Cost of One Villa


Composite Structure Construction
Unit
Qty
DESCRIPTION

Rate

AMOUNT

1
2
3
4
5
6
7
8
9
10
11
12

Excavation
Back filling
Soling
Sand Filling
Anti - Termite
PCC under floor ( 1:3 :6)
PCC ( 1:4 :8 )
RCC
RCC Sloping Roof
Reinf
Shuttering
DPC

cum
cum
cum
cum
sq.m
cum
cum
cum
cum
kgs
sq.m
sq.m

161
83
22
22
240
11
16
83
12
8707
721
17

200
55
949
817
120
3562
3172
5355
6000
58
275
300

32,252.14
4,544.58
21,286.73
18,325.88
28,800.00
39,949.08
51,676.87
442,562.35
73,891.97
505,023.95
198,293.67
5,100.00

13
14
15
16
17
18

Stone work in foundation

cum
cum
cum
sq.m
sq.m
sq.m

74
128
3
916
179
361

2300
5853
6146
165
242
127

170,890.00
749,931.60
18,438.00
151,095.83
43,219.31
45,905.57

sq.m
sq.m

193
916

1600
215

308,239.84
196,882.44

sq.m

179

245

43,755.08

sq.m

361

225

sq.m
cum
sq.m

1
117

72000
800

sq.m
sq.m
sq.m
sq.m
sq.m

50
196
93
54
92
106

475
3700
4500
6000
1258
1285

81,328.77
425,476.00
116,443.00
50,745.24
93,462.92
277,503.49
23,750.00
724,065.53
419,116.32
324,210.00
115,920.69
136,606.98

sq.m

76

1180

89,700.62

sq.m

18

850

15,468.30

19
20

Block work 200 conc


Block work 100 conc
Internal Plaster
External Plaster
Celing Plaster
External Stone - Gwalior Mint
cladding
Acrylic Paint

21

External Paint -Weather Coat


Texture Paint

34

External Paint -Weather Coat


Smooth Paint
Doors & Windows Aluminium
Doors
Chowkat (CHAP)
Glass
Hardware
Wire Mesh
Italian Marble
Pergo Wooden Flooring
Wooden Deck
Anti Skid Ceramic Tiles
Ceramic dado
Polished ShahderAli Stone ( Terrace
and Balcony )

35

Shahderali Rough

22
23
24
25
26
27
28
29
30
31
32
33

S.NO
36
37
38
39
40
41
42
43
44
45
46
47

Preliminary Civil Cost of One Villa


Composite Structure Construction
Unit
Qty
DESCRIPTION
Counter ( Granite )
Manglore Tiles Roofing
Pavers
Terrace Waterproofing
Other waterproofing
False Celing & Bison Board
Mirror
PerGola
Glass Railing - D LINE
Railing,
Hand rail - teak
Swimming Pool

sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
sq.m
metre
nos

10
104
27
82
59
29
10
52
43
500
40
1

Rate
2200
600
1250
1125
615
1178.58
2500
5670
17500
88
610

AMOUNT
21,059.94
62,620.32
33,487.50
92,759.06
36,158.00
34,568.80
25,000.00
294,840.00
752,500.00
44,000.00
24,400.00
936,251.00

8,401,507.37
Add 5 % for contigencies
add 8% for taxes

420,075.37
8,821,582.74
705,726.62

Grand Total

9,527,309.36

Cost per sq.ft

1,680.89

Note 1. Items in substructure particularly item 1 to 12 vary by 15 to 20 %


Note 2. Other items to vary 5- 10 %

Вам также может понравиться