Sunteți pe pagina 1din 12

SUMMARY

A.
1.
2.
3.

SUB-STRUCTURE
Excavation and earth work
Concrete work
Masonry work
Sub total

B.

Eth. Birr
17711.60
97605.00
18270.00
133586.40

SUPER-STRUCTURE

1. Concrete work
2. Masonry work
3. Roofing
4. Carpentry & joinery
5. Metal work
6. Finishing
7. Glazing
8. Painting
9. Sanitary installation
10. Electrical installation

62960.00
36152.00
32172.00
39089.50
19239.00
148073.00
8664.00
20748.50
41727.00
26760.00
Sub total

435386.00

GRAND TOTAL
A+ B

568972.40

Item

1.1

1.2

Description
A. Substructure
1. Excavation and earth work
Clearing of the building are and removal
of all dirts and top expansive soil to an
average depth of 20 cm.
Bulk excavation to leave the ground
depth not exceeding 200 cm

1.3

Pit excavation in ordinary soil to a depth


not exceeding 300 cm for footings

1.4

Ditto but for strip foundation

1.5

Backfill around isolated footing and


foundation column and compact with
layer not exceeding 20cm thick.

1.6

1.7

Backfill to level the ground to the


required height and compact with layer
not exceeding 20 cm thick.

Unit

M2

Qty

Rate

Amount

541

3.40

1839.40

60

11

660.00

124

11

1364.00

63

11

693.00

93

18

1674.00

75

18

1350.00

307

33

10131.00

M3
3

M3
M3
M3
M2

M2

25 cm thick basaltic or equivalent stone


hard core well rolled, consolidated and
blinded with crushed stone.
Total carried to summary

17711.40
3

2.1

2.2
2.3
2.4

2. Concrete work
5 cm thick lean concrete in c-5 with
minimum cement content of 150
kg/m3under

M
M3
M3

Grade beans, ground floor slab & footing

386

19

7334.00

Reinforced concrete in C-25 with


minimum cement content of 360 kg/m3
filled into formwork and vibrated around
reinforcement bar (steel and form work
m/s)
In footings
In foundation column & sheer wall
In grade beams

9
4.5
11.5

530
530
530

4770.00
2385.00
6095.00

Item

Unit

Qty.

Rate

307

53

16271.00

Provide, cut and fix in position sawn


zigba wood form work

M2
M2
M2
M2

2.6

For footings

Kg

33

75

2475.00

2.7

To foundation column

Kg

72

75

5400.00

2.8

To grade beams

Kg

101

75

7575.00

3912

7.50

29340.00

926

7.50

6945.00

1202

7.50

9015.00

2.5

Description
In 10 cm thick basement floor slab

Amount

Steel reinforcement according to


structural drawing price shall include
cutting, bending placing in position and
tying wires
2.9

8 mm deformed bars

2.10

12mm deformed bars

2.11

16mm deformed bars

M3

97605.00

Total Carried to summary


3. Masonry work
3.1

Stone retaining wall according to the


drawing bedded in cement sand mortar
mix ration (1:3) both sides left for
pointing.
Total carried to summary

63

290

18270.00

18270.00

Item

Description

Unit

Qty

Rate

Amount

M3
M3

530

2650.00

15.5

530

8215.00

98

75

7350.00

190.3

75

14272500

2505

7.50

18787.50

1558

7.50

11658.00

B. Superstructure
1. Concrete work
Reinforce concrete in C-25 with
minimum cement content of 360kg/m3
filled into formwork and vibrated around
rod reinforcement.
1.1

In elevation columns

1.2

In top tie beam


Provide, cut and fix sawn zigba wood
form work

1.3
1.4

To elevation column
To top tie beam
Steel reinforcement according to
structural drawing. Price shall include
cutting, bending placing position and
tying wire.

1.5

8 mm deformed bars

1.6

16 mm deformed bars

M2
M2
Kg
Kg

M2
M2
M2

Total carried to summary


62960.00

2. Masonry work
2.1

20 cm thick hollow block wall bedded in


cement sand mortar mix ratio (1:3) both
sides left for plastering

179

75

13425.00

2.2

Ditto but 15 m thick

196.6

65

12779.00

2.3

Ditto but 10 cm thick

65.8

60

9948.00

Total carried to summary

36152.00

Item
3.1

Description
3. Roofing
Roof cover in G-28 (t = 0.6mm) fixed to
eucaleptus truss and zigba purlin as per
the detail drawing. Price shall include
roof ridged cover, purlin m/s and roof
cover measured in a horizontal
projection.

Unit
M2

Qty

Rate

Amount

332

85

28220.00

Ml

Ml
3.2

G-28 galvanized flat metal sheet gutter


with development length 60 cm also
apply 2 coats of oil paint

41

65

2665.00

3.3

Down pipe made of flat metal sheet size


10 cm, also apply 2 coats of oil paints.

19.8

65

1287.00
32172.00

Total carried to summary


4. Carpentry and joinery
All structural members shall be free of
harmful defects and painted with two
coats of anti-termites solution. Each truss
shall be firmly fixed to beams as shown
on the detail drawing

Pcs
Ml
Ml

4.1

Eucalyptus roof truss

31

250

250

4.2

5x7 cm zigba purlin

402

16

16

4.3

2.5 x25 cm facia board also apply 2 coats


of oil paints

40.5

27

27

36

661.5

661.5

Supply and fix 40 mm thick semi solid


flush wood door covered with 4 mm thick
good quality plywood with all necessary
accessories. Price shall include approved
type of lock, three coats of varnished
paint and all accessories/

Pcs

Internal wooden doors


4.4

Types
D1

Size
70 x 210 cm
Total carried to summary

39089.50

Item

Description
5. Metal work

Unit

Qty

Rate

Amount

Pcs

12
12

618.75
984.5

7425.00
11814.00

Window and doors made of steel profiles


as per the detail drawing and architects
approval,. Cut and assemble to size and
shape shown on the drawing. Price shall
include all the necessary iron mongary
and accessories including approved type
of lock
5.1
5.2

Type
D1
W2

Size
90x275cm
90x250cm
Total carried to summary

19239.00

6. Finishing
Finishing work shall include all surfaces
per cleaning preparation, chiseling
application of finishing, polishing and
cleaning at the end of finishing work.
6.1

Apply three coats of plaster in cement


mortar (1:3) to internal wall surface

6.2

Ditto but to external wall surface

6.3

Apply to coats of plaster in cement


mortar (1:3) to receive ceramic wall tiles

6.4

20x20x2cm terrazzo tile flooring bedded


in 3 cm thick cement sand screed

M2
M2
M2
M2
M2
Ml

920

26

23920.00

300

31

9300.00

175

19

3325.00

332

110

36520.00

M2

6.5

Terrazzo skirting 10 cm high

274

27

7398.00

6.6

Supply and fix 2 cm thick marble


window sill. Width 29 cm. Price shall
include cement mortar backing

21

72.5

1522.00

6.7

150x150x6mm glazed ceramic wall tile.


Price shall include cement mortar
backing

175

185

32375.00

Item
6.8

6.9

Description
Supply and fix cement pipe with a
diameter of 30 cm to collect rain water
and bedded on 2o cm thick red as base.
The joint shall be made tight in cement
mortar 1:3

Unit
Ml

Qty

Rate

Amount

40.5

112

4536.00

36

62

2232.00

317

85

26945.00

M2
M2

5 cm thick per-cast concrete floor &


pavement around the building bedded on
red ash. Price shall include red ash and
cement mortar joint.
M2

6.10

8mm chipwood ceiling fixed to 4x5cm


wooden batten c/c 60cm both ways. Price
shall include batten.

M2
M2

Total carried to summary

148073.50
2

M
7. Glazing
7.1

Supply and fix 4 mm thick clearing


glazing as per the detail drawing. Price
shall include putty

62.7

135

Total carried to summary

8464.50

8464.50

8. Painting
8.1

Apply three coats of approved type


plastic emulsion paint to internal wall
beams and columns.

920

13

11960.00

8.2

Ditto but to external wall, beams and


columns

300

14.5

4350.00

8.3

Ditto but to chip wood ceiling

317

14

4438.00

Total carried to summary

20748.00

Item

Description

Unit

Qty

Rate

Amount

33
7
13
17

32
37
45
65

1056.00
259.00
585.00
1105.00

24
2
3
6

25
45
55
67

600.00
90.00
165.00
390.00

12

450

5400.00

9. Sanitary Installation
I Internal Installation
9.1

9.2

9.3

Supply and install galvanized iron pipes


for cold and hot water distribution to all
sanitary fixtures according to where
shown on the drawing complete with the
necessary connecting pipes such as
bends, unions, etc.. Unit price shall
include all the necessary assistance to the
installation works such as chiseling of
walls, beams, slabs, floors, fixing pipes
with metal straps to beams, etc.. and
closing them with concrete or cement
mortar to normal conditions. The
installation shall be tested at a pressure of
10kg/cm2 at the expense of the contractor.
15 mm
20 mm
25mm
32 mm
Supply and fix gate valves of approved
standard complete with unions, elastic
water proofing and hand wheels of
normal quality
15 mm
20 mm
25mm
32 mm

Ml
Ml
Ml
Ml

No
No
No
No

No

Supply and fix hand was basin made of


white vitreous china equipped with
concealed bracket mad of grey malleable
cast iron white painted compete with
plug. Chains and traps.
Size 500 x 405

Item
9.4

9.5

9.6

9.7

9.8

Description

Unit

Qty

Rate

Amount

Supply and fix wash down water closet


made of white viterous china with plastic
seat and cover including low flush cistern
and stop cock on the water supply line
complete with all accessories. Supply and
fix toilet paper holder with metal roller
150x150x25mm complete with fastening
screws.

No

12

850

10200.00

Supply and fix crystal glass mirror where


appropriate including chrome plated brass
mirrors, clips and screws.
Size 500x400mm

No

12

200

2400.00

Supply and fix soap holder in white


vitreous china with the necessary
accessories
Size 150x150mm

No

12

75

900.00

Supply and install standard towel hanger


made of chrome plated tubular metal
rollers including fastening screws and the
necessary accessories.

No

12

110

1320.00

Ml
Ml

32
96

45
55

1440.00
5280.99

Supply and install soil, waste and vent pipe


in horizontal branches and vertical stacks
made of rigid plastic pipes (PVC) of
approved standard including the necessary
fittings such as bends, Y,T clean outs,
increasing and reducing pipes with tight
joints as shown on the drawing. All
horizontal branch pipes shall be laid in a
slope of 2%. Unit price shall include all the
necessary masonry assistance such as
chiselling of walls, slabs, beams, floors,
etc. And closing them with concrete or
cement mortar.
50 mm
100mm

Item
9.9

9.10

Description
Supply and fix floor drains made of
enameled cast iron with smell trap complete
with all the accessories
50 mm
Supply and fix vent caps made of rigid PVC
to be connected to the roof terminal of vent
pipe.
50 mm

Unit

Qty

Rate

Amount

No

12

120

1440.00

No

12

45

540.00

Ml

75

225.00

No

150

150.00

Ml
Ml

33
4.5

25
35

825.00
157.00

II. External installation (site work)


9.11

9.12

9.13

Supply and lay galvanized iron water


distribution pipes according to the drawing
shown complete with fittings and
accessories. Unit price shall include
excavation of the trench to a depth of
500mm for laying the pipes spread of
granular material 100mm under and above
the pipe and back filling. The installation
shall be tested at a pressure of 10kg/cm2
before back filling.
32mm
Supply and fix gate valves of approved
standard complete with unions, elastic water
proofing and hand wheels of normal quality.
32 mm
Supply and lay rigid sewage pipe (PVC) of
approved standard including the necessary
fittings such as bends, Y,T with a slope as
indicated on the drawing with a firm bed of
sand 100mm above and under the pipe. Unit
price shall include excavation of trench,
supply and spread of granular material back
filling
150 mm
200mm

Item
9.14

Description
Construct pre cast concrete circular
manholes on sanitary sewers on a base of
mass concrete 150mm thick mass concrete
with proper slope for smooth flow. The
manholes shall be covered with 80mm
thick R.C slab.

Unit

Qty

No

12

Rate

600

Total carried to summary

Amount

7200.00
41727.50

10. Electrical installation


10.1

10.2

Supply and fix flush mounted


subdistribution boards SDB1-SDB-12 with
earthing leads, connectors and all other
necessary accessories
1 piece of MCB 10A/1ph

16A/ph
with reserve space for two MCBs
Light points fed through PVC insulated
conductor of 2x2.5mm2 in thermoplastic
conduit of diameter 13/16mm for
necessary installation including junction
boxes with insulating caps as well as flush
mounted switches.

No
No

12
60

250
100

3000.00
6000.00

No

24

90

2160.00

10.3

Flush mounted socket outlets of 16A/ph


fed through conductor of 3x2.5mm2 in
thermoplastic conduit of diameter of 13
mm including junction boxes with cover
insulating caps etc.

10.4

Telephone points only conduits of diameter


19mm etc as shown on the drawing
including junction boxes with cover as per
ETC requirements

No

12

100

1200.00

Fitting type siemens 5LJ22c 1-1c 36w


lamp or equivalent.

No

24

300

7200.00

Fitting type siemens 5NL 510/3 with 60 w


bulb or equivalent.

No

36

200

7200.00

10.5
10.6

Total carried to summary

26760.00

S-ar putea să vă placă și