OWNER - KENENISA ASRAT KABETA

Item Description Unit Qty Rate Amount

\ A. Substructure
1. EXCAVATION AND EATRH WORK
M2 105.00 35.00 3,675.00
1.1 Clearing of the building area and removal of all dirt and
expansive soil to an average depth of 20cm.
M3 16.00 347.66 5,562.56
1.2 Pit excavation of normal soil to a depth not less than
300cm
M3 51.31 112.00 5,746.72
1.4 Trench excavation for masonary workfoundation in
ordinary soil to a depth of 100cm.
Fill around masonary foundation, under hard core with M3 15.28 214.00 3,269.92
1.5 non expansive soil and compact by layer to depth 20cm

M3 73.03 110.00 8,033.30

1.6 Cartaway and spread surplus excavated material and
deposit to an appropriate tip but away from the site.
M2 71.41 386.00 27,564.26
1.7 25cm thick basaltic or equivalent stone hardcore well
rolled consolidated and blinded with crushed stone.
Total carried to summary 53,851.76
2. Masonry work
M3 63.15 4,146.00 261,819.90
Stone masonry wall below ground level 80cm nad the
2.1 septic tank according to the drawing bedded in cement
sand mortar mix ration (1:3)
M3 20.37 4,330.00 88,202.10
Stone masonry wall above ground level 50cm according
2.2 to the drawing bedded in cement sand mortar mix ration
(1:3) both sides left for pointing.
Total carried to summary 350,022.00
3.Concrete Work

3.1 5cm lean concrete quality C-5 with minimum cement

content of 150Kg/m3 of concrete
a/ under masonary wall M2 46.71 149.00 6,959.79
b/ Grade beam M2 15.84 149.00 2,360.16
Reinforced concrete in class C-25 with minimum
cement content of 382Kg/m3 filled in to formwork and
vibrated around rod reinforcement.(steel and formwork
measuered separately)
3.2 In grade beams and septic tank slab M3 6.35 4,350.00 27,622.50
3.3 In 10 cm thick ground floor slab M2 78.71 435.00 34,238.85
Total carried to summary 71,181.30
4. Form work
Provide, cut and fix in position sawn zigba wood form
work
4.1 To grade beams M2 46.32 654.52 30,317.37
 OWNER - KENENISA ASRAT KABETA

Total carried to summary 30,317.37

5.Steel Reinforcement
Steel reinforcement according to structural drawing
price shall include cutting, bending placing in position
and tying wires
5.1 Dia. 8mm deformed bars Kg 328.6 154.00 50,601.32
5.2 Dia. 12mm deformed bars Kg 455.54 156.00 71,064.24
Total carried to summary 121,665.56
B. Superstructure
1.  Concrete Work
Reinforced concrete in C-25 with minimum cement
content of 360kg/m3 filled into formwork and vibrated
around reinforcement.
1.1 In elevation columns and water tanker slab M3 2.65 4,350.00 11,527.50
1.2 In beams M3 3.81 4,350.00 16,573.50
Total carried to summary 28,101.00
2.Form Work
Provide, cut and fix sawn zigba wood form work:
2.1 To elevation column and water tanker slab M2 46.52 654.52 30,448.27
2.2 To beams M 2
64.91 654.52 42,484.89
Total carried to summary 72,933.16
3.Steel Reinforcement
Steel reinforcement according to structural drawing.
Price shall include cutting, bending placing position and
tying
3.1 Dia. 8 mm deformed bars Kg 265.4 154.00 40,863.90
3.2 Dia. 12mm deformed bars Kg 366.56 156.00 57,183.36
3.2 Dia. 14mm deformed bars Kg 257.30 156.00 40,138.80
Total carried to summary 138,186.06
4. Block Work
4.1 20cm thick HCB wall bedded in cement M2 459.32 408.00 187,404.19
4.2 Ditto but 15cm thick HCB wall M 2
139.17 368.00 51,212.72
Total carried to summary 238,616.91
5. Roofing
Roof cover in G-30(t=0.6mm) CIS sheet fixed to wood M2 82.32 890.00 73,264.80
5.1 truss and purlin as per the detail drawing. Price shall
include roof ridged cover and roof cover measured in a
horizontal projection.
Ml 15.38 925.00 14,226.50
5.2 G-28 galvanized flat metal sheet gutter with
development length 60 cm also apply 2 coats of oil paint
5.3 Down pipe made of PVC size 110mm Ml 13.50 180.00 2,430.00
Total carried to summary 89,921.30
 OWNER - KENENISA ASRAT KABETA

5. Carpentary and Joinery Work

6.1 Wood truss and Purlin
Dia. 8cm. ML 387.35 63.00 24,403.05
Dia. 10cm. ML 186.53 78.00 14,549.34
Dia. 12cm. ML 245.65 112.00 27,512.80
Total carried to summary 66,465.19
7. Metal work
Window and doors made of aluminium profiles as per
the detail drawing and architect’s 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

7.1 Door
a/70X300 Pcs 1.00 5,800.00 5,800.00
b/80X300 Pcs 1.00 7,200.00 7,200.00
c/90X300 Pcs 4.00 8,200.00 32,800.00
d/240X300 Pcs 1.00 15,500.00 15,500.00
7.2 Window
a/60X50 Pcs 2.00 950.00 1,900.00
c/90X190 Pcs 3.00 4,800.00 14,400.00
d/150x190 Pcs 2.00 7,200.00 14,400.00
Total carried to summary 92,000.00
8. Finishing
Finishing work shall include all surfaces cleaning
preparation, chiseling, application of finishing, polishing
and cleaning at the end of finishing work.
M2 737.65 335.00 247,114.09
8.1 Apply three coats of plaster in cement mortar (1:3) to
internal wall surface
8.2 Ditto but to external wall surface M2 459.32 335.00 153,873.54
M 2
78.71 1,120.00 88,155.20
8.3 ceramic tile flooring bedded in 3 cm thick cement sand
screed
10cm skirting stuck to wall with approved type of ML 95.23 270.00 25,712.10
8.4 adhesive
8.5 Marble skirting on doors and windows ML 13.90 365.00 5,073.50
8.7 gypsum ceiling M2 78.71 345.00 27,154.95
Total carried to summary 547,083.38
9. Glazing
M2 48.65 880.00 42,812.00
9.1 Supply and fix 4 mm thick clearing glazing as per the
detail drawing. Price shall include putty
Total carried to summary 42,812.00
 OWNER - KENENISA ASRAT KABETA

10. Painting

Apply three coats of approved type plastic emulsion M2 737.65 115.00 84,830.21
10.1 paint to internal wall beams and columns.
Apply and paint Quartz to external wall the price shall M2 459.32 365.00 167,653.26
10.2 include prime coat
10.3 Ditto but to gypsum ceiling M2 78.71 85.00 6,690.35
Total carried to summary 259,173.82
11. Sanitary Installation
Supply and fix hand wash basin made of white vitreous Pcs 2.00 8,665.00 17,330.00
china equipped with concealed bracket mad of grey
11.1 malleable cast iron white painted compete with plug.
Chains and traps. Size 500x405

Supply and fix wash down water closet made of white Pcs 2.00 9,215.00 18,430.00
vitreous china with plastic seat and cover including low
flush cistern and stop cock on the water supply line
11.2 complete with all accessories. Supply and fix toilet
paper holder with metal roller 150x150x25mm complete
with fastening screws.

11.4 Supply and fix soap holder Pcs 2.00 525.00 1,050.00
11.5 Supply and fix towel hanger Pcs 2.00 368.00 736.00
11.6 Supply and fix glass mirror Pcs 1.00 1,240.00 1,240.00
Kitchen sink 1500*600mm(double) with all accessories Pcs 1.00 7,800.00 7,800.00
11.7
11.8 Crystal glass mirror 500*400mm shower box Pcs 1.00 16,500.00 16,500.00
11.9 Water tanker Pcs 1.00 6,400.00 6,400.00
Total carried to summary 69,486.00
12. ELECTRICAL INSTALATION
Electrical wiring should be color coded and labeled
1.POWER BOARD
Supply and install flush mounted distribution board No. 1.00 3,575.00 3,575.00
consisting of:- -1pc of
25A main breaker -1pc of
12.1 10A breaker -2pcs of
16A breaker

2.LIGHT POINT
 OWNER - KENENISA ASRAT KABETA

Supply and install light point fed through PVC No. 22.00 780.00 17,160.00
insulated conductor of2x2.5mm2 in PVC conduits
including , junction boxes, with screw, cups and
complete all accessories
12.2

3.SOCKET OUTLET
Supply and install socket point fed through PVC No. 18.00 550.00 9,900.00
insulated conductor 3x2.5mm2 in PVC hard conduit
including junction boxes with screw caps and complete
accessories
12.3

4.TELEPHONE,
Supply telephone point only conduit diam21 mm No. 2.00 580.00 1,160.00
including Supply telephone point only conduit diam21
12.4 mm including

5.TV
Flush mounted through wiring TV-FM_SAT socket No. 1.00 580.00 580.00
outlet point with conduit diam21 mm including junction
box with cover , pooling wireand TV outlet including all
12.5 accessories for complet installation.

6.FITTING
12.6 Best fittings on market No. 1.00 45.00 45.00
Supply flush switch type legrand or equivalent
Single switch No. 3.00 215.00 645.00
Double switch No. 1.00 215.00 215.00
Two way switch No. 7.00 215.00 1,505.00
Telephon terminal box No. 2.00 220.00 440.00
T.v terminal socket outlet No. 1.00 220.00 220.00
7.POWER CABLE
Best and modern cables now on market ML 205.08 95.00 19,482.13
12.7 8.Conduits and Pipes
PVC pipes of 75mm in diameter ML 63.10 70.00 4,417.00
12.8 Total carried to summary 59,344.13
GRAND TOTAL 2,331,160.94
 PROJECT :RESIDENTIAL BUILDING
OWNER - KENENISA ASRAT KABETA

A. Substructure BIRR
1 Excavation and earth work 53,851.76
2 Masonry work 350,022.00
3 Concrete work 71,181.30
4 Form Work 30,317.37
5 Steel Reinforcement 121,665.56
TOTAL A 627,037.99

B. Superstructure
1 Concrete Work 28,101.00
2 Form Work 72,933.16
3 Steel Reinforcement 138,186.06
4 Block Work 238,616.91
5 Roofing 89,921.30
6 Carpentry and joinery 66,465.19
7 Metal Work 92,000.00
8 Finishing 547,083.38
9 Glazing 42,812.00
10 Painting 259,173.82
11 Sanitary Installation 69,486.00
12 Electrical installation 59,344.13
TOTAL B 1,704,122.95
GRAND TOTAL A+B 2,331,160.94
VAT(15%) 349,674.14
GRAND TOTAL WITH VAT 2,680,835.08
 1. Roof maintenance Unit Qty Rate Amount
1 Roof cover in G-30(t=0.6mm) CIS sheet fixed to Wood tru M2 10
2 Roof cover in G-28(Colored tiels form) CIS sheet fixed t M2 12.6
3 chip wood roof ceiling including painting M2 40
Total carried to summary 0

Maintenance of office at kebele 07

Unit Qty Rate Amount
1 15m thick HCB wall bedded in cement M2 10.00 200.00 2,000.00

Apply three coats of plaster in cement M2 20.00 150.00 3,000.00

2
mortar (1:3) to internal wall surface
3 Painting M2 45.00 50.00 2,250.00
4 Door (90x280) No 1.00 2,400.00 2,400.00
Total 9,650.00
VAT(15%) 1,447.50
GRAND TOTAL WITH VAT 11,097.50
Compatibility Report for Genzeb.xls
Run on 12/19/2018 16:59

If the workbook is saved in an earlier file format or opened in an earlier version

of Microsoft Excel, the listed features will not be available.

Minor loss of fidelity # of occurrences

Some cells or styles in this workbook contain formatting that is not supported 2
by the selected file format. These formats will be converted to the closest
format available.
 Version

Excel 97-2003