OWNER -

Item Description Unit Qty Rate Amount

\ A. Substructure
1. EXCAVATION AND EATRH WORK
M2 273.22 17.00 4,644.74
1.1 Clearing of the building area and removal of all dirt and
expansive soil to an average depth of 20cm.
M3 9.00 196.00 1,764.00
1.2 Pit excavation of normal soil to a depth not less than
300cm for septic tank
M3 58.06 121.00 7,025.26
1.4 Trench excavation for masonary workfoundation in
ordinary soil to a depth of 80cm.
Fill around masonary foundation, under hard core with M3 22.97 192.00 4,409.66
1.5 non expansive soil and compact by layer to depth 20cm

M3 98.74 89.00 8,787.59

1.6 Cartaway and spread surplus excavated material and
deposit to an appropriate tip but away from the site.
M2 158.38 170.00 26,924.60
1.7 25cm thick basaltic or equivalent stone hardcore well
rolled consolidated and blinded with crushed stone.
Total carried to summary 53,555.86
2. Masonry work
M3 55.83 1,295.00 72,301.47
Stone masonry wall below ground level 80cm according
2.1 to the drawing bedded in cement sand mortar mix ration
(1:3)
M3 37.22 1,382.00 51,439.19
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 123,740.66
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 77.24 91.00 7,028.99
b/ Grade beam M2 31.19 91.00 2,838.29
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 8.72 3,411.00 29,735.39
3.3 In 10 cm thick ground floor slab M2 158.38 401.00 63,510.38
Total carried to summary 103,113.05
4. Form work
Provide, cut and fix in position sawn zigba wood form
work
4.1 To grade beams M2 77.98 300.00 23,392.50
 OWNER -

Total carried to summary 23,392.50

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 246.4 70.00 17,248.07
5.2 Dia. 12mm deformed bars Kg 553.93 70.00 38,775.41
Total carried to summary 56,023.48
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 4.80 3,411.00 16,377.92
1.2 In beams M3 7.80 3,411.00 26,597.27
Total carried to summary 42,975.19
2.Form Work
Provide, cut and fix sawn zigba wood form work:
2.1 To elevation column and water tanker slab M2 94.72 300.00 28,416.00
2.2 To beams M 2
109.17 300.00 32,749.50
Total carried to summary 61,165.50
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 431.3 70.00 30,188.27
3.2 Dia. 12mm deformed bars Kg 553.93 70.00 38,775.41
3.2 Dia. 14mm deformed bars Kg 565.34 69.00 39,008.74
Total carried to summary 107,972.41
4. Block Work
4.1 20cm thick HCB wall bedded in cement M2 344.40 458.00 157,735.20
4.2 Ditto but 15cm thick HCB wall M 2
258.78 408.00 105,582.24
Total carried to summary 263,317.44
5. Roofing
Roof cover in G-30(t=0.6mm) CIS sheet fixed to wood M2 187.41 594.00 111,321.54
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 41.30 60.00 2,478.00
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 32.00 80.00 2,560.00
Total carried to summary 116,359.54
6. Carpentary and Joinery Work
6.1 Wood truss and Purlin
 OWNER -

Dia. 8cm. ML 455.65 65.00 29,617.25

Dia. 10cm. ML 423.56 75.00 31,767.00
Dia. 12cm. ML 332.25 80.00 26,580.00
Total carried to summary 87,964.25
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/80X300 Pcs 3.00 6,144.00 18,432.00
b/90X300 Pcs 11.00 6,912.00 76,032.00
7.2 Window 0.00
a/70X50 Pcs 1.00 896.00 896.00
c/80X190 Pcs 1.00 4,377.60 4,377.60
d/100X190 Pcs 8.00 4,864.00 38,912.00
e/120X190 Pcs 4.00 5,836.80 23,347.20
Total carried to summary 161,996.80
8. Finishing
Finishing work shall include all surfaces cleaning
preparation, chiseling, application of finishing, polishing
and cleaning at the end of finishing work.
M2 632.36 210.00 132,795.60
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 458.05 190.00 87,029.88
M2 158.38 658.00 104,214.04
8.3 ceramic tile flooring bedded in 3 cm thick cement sand
screed
10cm skirting stuck to wall with approved type of ML 210.79 45.00 9,485.40
8.4 adhesive
8.5 Marble seals on doors and windows ML 26.80 104.00 2,787.20
8.7 gypsum ceiling M2 158.38 180.00 28,508.40
Total carried to summary 364,820.52
9. Glazing
M2 40.20 413.00 16,602.60
9.1 Supply and fix 4 mm thick clearing glazing as per the
detail drawing. Price shall include putty
Total carried to summary 16,602.60

10. Painting
Apply three coats of approved type plastic emulsion M2 632.36 134.00 84,736.24
10.1 paint to internal wall beams and columns.
 OWNER -

Apply and paint Quartz to external wall the price shall M2 458.05 235.00 107,642.22
10.2 include prime coat
10.3 Ditto but to gypsum ceiling M2 158.38 45.00 7,127.10
Total carried to summary 199,505.56
11. Sanitary Installation
Supply and fix hand wash basin made of white vitreous Pcs 2.00 1,689.00 3,378.00
china equipped with concealed bracket mad of grey
11.1 malleable cast iron white painted compete with plug.
Chains and traps. Size 500x405

11.2 Crystal glass mirror 500*400mm shower box Pcs 2.00 4,800.00 9,600.00
Supply and fix wash down water closet made of white Pcs 2.00 4,500.00 9,000.00
vitreous china with plastic seat and cover including low
11.3 flush cistern and stop cock on the water supply line
complete with all accessories

Kitchen sink 1500*600mm(double) with all accessories Pcs 1.00 4,204.00 4,204.00
11.4
11.5 Water tanker Pcs 1.00 6,500.00 6,500.00
Total carried to summary 32,682.00
12. ELECTRICAL INSTALATION
Electrical wiring should be color coded and labeled
1.POWER BOARD
Supply and install flush mounted distribution board No. 2.00 5,264.00 10,528.00
consisting of:- -1pc of
25A main breaker -1pc of
12.1 10A breaker -2pcs of
16A breaker

2.LIGHT POINT
Supply and install light point fed through PVC No. 18.00 550.00 9,900.00
insulated conductor of2x2.5mm2 in PVC conduits
12.2 including , junction boxes, with screw, cups and
complete all accessories

3.SOCKET OUTLET
Supply and install socket point fed through PVC No. 35.00 369.00 12,915.00
insulated conductor 3x2.5mm2 in PVC hard conduit
12.3 including junction boxes with screw caps and complete
accessories

6.FITTING
Supply flush switch type legrand or equivalent
Single switch No. 7.00 55.00 385.00
Double switch No. 16.00 55.00 880.00
Two way switch No. 2.00 55.00 110.00
7.POWER CABLE
 OWNER -

Best and modern cables now on market ML 380.48 80.00 30,438.50

12.7 8.Conduits and Pipes
PVC pipes of 75mm in diameter ML 104.50 60.00 6,270.00
12.8 Total carried to summary 71,426.50
GRAND TOTAL 1,886,613.86
 PROJECT :RESIDENTIAL BUILDING
OWNER -

A. Substructure BIRR
1 Excavation and earth work 53,555.86
2 Masonry work 123,740.66
3 Concrete work 103,113.05
4 Form Work 23,392.50
5 Steel Reinforcement 56,023.48
TOTAL A 359,825.55

B. Superstructure
1 Concrete Work 42,975.19
2 Form Work 61,165.50
3 Steel Reinforcement 107,972.41
4 Block Work 263,317.44
5 Roofing 116,359.54
6 Carpentry and joinery 87,964.25
7 Metal Work 161,996.80
8 Finishing 364,820.52
9 Glazing 16,602.60
10 Painting 199,505.56
11 Sanitary Installation 32,682.00
12 Electrical installation 71,426.50
TOTAL B 1,526,788.31
GRAND TOTAL A+B 1,886,613.86
VAT(15%) 282,992.08
GRAND TOTAL WITH VAT 2,169,605.94
 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