Client :PB Hospitality LLP

207, Pinnacle ,Prahaladnagar area opp,royal arcade,auda garden Ahemdabad Gujarat 380015
Project Location : Survey no .1234 Vithlapur Gujarat 382120
Types of Project: Japanese hotel Project At Vithalapur

Rajvee
Consultant
Assosiate Antrix(Delhi) Riviera(Ahemdabad)
S. No Sub head estimate(studio lotus )
(Ahemdabad)
Actual Site Expence
Amount Amount Amount Amount
1 SUBHEAD I: EARTHWORK 62,10,414 39,14,442 75,18,372 94,56,993 ₹ 44,47,581.00
2 SUBHEAD II: CONCRETE,RCC AND REINFORCEMENT 10,28,90,563 9,97,49,851 9,58,99,586 10,76,67,960 ₹ 5,92,39,512
3 SUBHEAD III: WATERPROOFING 2,03,95,404 1,69,57,455 2,09,95,794 2,13,40,540 ₹ 10,44,000
4 SUBHEAD IV: MASONARY WORKS 71,35,373 70,79,044 77,00,460 1,05,35,712
5 SUBHEAD V: FINISHING WORKS 72,83,150 1,62,75,045 1,29,76,661 2,26,85,587
6 SUBHEAD VI: METAL WORKS 58,44,100 61,42,500 56,08,750 61,77,275
7 SUBHEAD VII: FLOORING WORKS 2,750 2,250 2,250 3,780
8 SUBHEAD VIII: MISCELLANEOUS WORKS 2,31,500 1,38,550 5,64,975 1,15,743

Total 14,99,93,253 15,02,59,136 15,12,66,848 17,79,83,589

Withought Profit Cost
GST
Grand Total