OWNER - Gadisa Haka Res.Ho.

Co
Item Description Unit Qty Rate Amount
A. Substructure
1. EXCAVATION AND EATRH WORK
Clearing of the building area and removal of all dirt and M2 105 35.00 3675.00
1.1
expansive soil to an average depth of 20cm.
Bulk excavationof ordinary soil from reduced levevl to a M3 51.36 300.00 15408.00
1.2
depth not exceeding 50cm.
Pit excavation for isolated foundation in ordinary soil to M3 78.6 350.00 27510.00
1.3
a depth of 200cm with 50cm working space.
Trench excavation for masonary workfoundation in M3 65.75 375.00 24656.25
1.4 ordinary soil to a depth of 100cm with 25cm working
space.
Fill around footings, foundation column, masonary M3 46.89 350.00 16411.50
1.5 foundation, under isolated footing, under hard core with
non expansive soil

Cartaway and spread surplus excavated material and M3 172.8 300.00 51840.00
1.6
deposit to an appropriate tip but away from the site.
25cm thick basaltic or equivalent stone hardcore well M2 102.96 400.00 41184.00
1.7
rolled consolidated and blinded with crushed stone.
Total carried to summary 180684.75
2. Masonry work
M3 49.31 2,100.00 103551.00
Construct 150cm thick Stone masonry wall below ground
2.1 level according to the drawing bedded in cement sand
mortar mix ration (1:3)
Stone masonry wall above ground level 50cm M3 16.2 2,300.00 37260.00
2.2 according to the drawing bedded in cement sand
mortar mix ration (1:3) both sides left for pointing.
Total carried to summary 140811.00
3.Concrete Work

5cm lean concrete quality C-5 with minimum cement

3.1
content of 150Kg/m3 of concrete
a/ Under footings M2 21.4 400.00 8560.00

b/ Grade beam M2 46.04 400.00 18416.00

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 footings M3 10.69 6,000.00 64140.00

3.3 In foundation column M3 1.44 6,000.00 8640.00

3.4 In grade beams M3 6.57 6,000.00 39420.00
3.5 In 10 cm thick ground floor slab M2 42.96 600.00 25776.00
Total carried to summary 164952.00
4. Form work
Provide, cut and fix in position sawn zigba wood form
work
4.1 For footings M2 30.55 450.00 13747.50
 OWNER - Gadisa Haka Res.Ho.Co
4.2 To foundation column M2 19.65 450.00 8842.50
4.3 To grade beams M 2
65.75 450.00 29587.50
Total carried to summary 52177.50
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 431.23 104.00 44847.92
5.2 Dia. 12mm deformed bars Kg 121.42 104.00 12627.68
5.3 Dia. 14mm deformed bars Kg 438.6 104.00 45614.40
5.4 Dia. 16mm deformed bars Kg 423.54 104.00 44048.16
Total carried to summary 147138.16
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 M3 9.43 6,000.00 56580.00
1.2 In beams M3 19.73 6,000.00 118380.00
1.3 In Stair case, landing and entrance steps M 3
13.57 6,000.00 81420.00
1.4 In suspended slab m2 308.88 6,000.00 1853280.00
Total carried to summary 2109660.00
2.Form Work
Provide, cut and fix sawn zigba wood form work:
2.1 To elevation column M2 167.73 450.00 75478.50
2.2 To beams M 2
394.52 450.00 177534.00
2.3 In Stair case, landing and entrance steps M 2
40.56 450.00 18252.00
2.4 To suspended slab M 2
205.8 450.00 92610.00
Total carried to summary 363874.50
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 87.78 110.00 9655.80
3.3 Dia. 12mm deformed bars Kg 529.17 110.00 58208.70
3.4 Dia 14mm deformed bars Kg 240.6 110.00 26466.00
Total carried to summary 94330.50
4. Block Work
4.1 20cm thick HCB wall bedded in cement M2 371.8 600.00 223080.00
4.2 Ditto but 15cm thick HCB wall M2 402 550.00 221100.00
Total carried to summary 444180.00
5. Roofing
Roof cover in G-30(t=0.6mm) CIS sheet fixed to steel M2 102.96 1,000.00 102960.00
truss and purlin as per the detail drawing. Price shall
5.1 include roof ridged cover and roof cover measured in a
horizontal projection.
 OWNER - Gadisa Haka Res.Ho.Co
Ml 57.72 200.00 11544.00
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 74.88 200.00 14976.00
Total carried to summary 129480.00
6. carpentary and joinary

Wood truss and Purlin

6.1 Dia. 10cm. ML 159.00 96.00 15,264.00

6.2 Dia. 12cm. ML 136.50 97.00 13,240.50

Total carried to summary 28504.50
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
d/80x280 m2 8.73 5000 43650.00
e/90x280 m 2
15.72 5000 78600.00
f/120x280 m 2
4.36 5000 21800.00
g/240x280 m 2
5.24 5000 26200.00
h/385X280 m2 9 5000 45000.00
7.2 Window
a/35x70 m2 1.47 5000 7350.00
b/60x80 m 2
0.96 5000 4800.00
c/100x180 m 2
5.4 5000 27000.00
d/120x180 m2 4.32 5000 21600.00
e/140x180 m 2
2.52 5000 12600.00
f/150x180 m 2
2.7 5000 13500.00
g/155x180 m 2
2.79 5000 13950.00
h/200x180 m 2
3.6 5000 18000.00
Total carried to summary 334050.00
8. Finishing
Finishing work shall include all surfaces cleaning
preparation, chiseling, application of finishing, polishing
and cleaning at the end of finishing work.
Apply three coats of plaster in cement mortar (1:3) to M2 674.7 310 209157.00
8.1
internal wall surface
8.2 Ditto but to external wall surface M2 282.73 310 87646.30
20x20x2cm PVC tile flooring bedded in 3 cm thick M 2
308.88 1200 370656.00
8.3
cement sand screed
8.4 gypsum ceiling M2 102.96 400 41184.00
Total carried to summary 708643.30
9. Glazing
 OWNER - Gadisa Haka Res.Ho.Co
Supply and fix 4 mm thick clearing glazing as per the M2 73.53 900 66177.00
9.1
detail drawing. Price shall include putty
Total carried to summary 66177.00
10. Painting
Apply three coats of approved type plastic emulsion paint M2 404.82 150 60723.00
10.1
to internal wall beams and columns.
10.2 Ditto but to external wall, beams and columns M2 169.64 150 25446.00
10.3 gypsum ceiling M 2
61.77 160 9883.20
Total carried to summary 96052.20
11. Sanitary Installation
Supply and fix hand wash basin made of white vitreous No. 4 8000 32000.00
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 No. 4 8000 32000.00
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.

construct septic tank for toilet.price shall include all No. 1 102254.00
necessary things according to the detail drawing.
11.3

102,254
Supply and fix bath tub made of enameled cast iron white No. 4 8000 32000.00
painted. Complete with mixing battery, fountain tab,
11.4 overflow pipes, smell trap and with all necessary
accessories.
Size1700mmX700mm
No. 4 8000 32000.00
Supply and install galvanized iron pipes for cold and hot
water distribution to all sanitary fixtures according to
11.5
where shown on the drawing complete with the necessary
connecting pipes such as bends, unions, etc.. Unit price
shall include all the necess
f 15 mm ML 91 250 22750.00
f 20 mm ML 104 255 26520.00
Total carried to summary 247524.00
12. ELECTRICAL INSTALATION
Electrical wiring should be color coded and labeled
1.POWER BOARD
Supply and install main distribution board and sub No. 4 6000.00 24000.00
distribution board flush mounting board with a complete
12.1 accessories and busbar

2.LIGHT POINT
 OWNER - Gadisa Haka Res.Ho.Co
Supply and install flash mounted light point fed through No. 27 1670.00 45090.00
PVC insulated conductor in PVC conduits including ,
12.2 junction boxes, with screw, cups and complete all
accessories

3.SOCKET OUTLET
Supply and install flash mounted socket point fed No. 37 1200.00 44400.00
through PVC insulated conductor in PVC hard conduit
12.3 including junction boxes with screw caps and complete
accessories

4.TELEPHONE,
Supply telephone point only conduit diam21 mm No. 4 1000.00 4000.00
12.4 including Supply telephone point only conduit diam21
mm including

5.TV
Flush mounted through wiring TV-FM_SAT socket No. 3 1500.00 4500.00
outlet point with conduit diam21 mm including junction
12.5 box with cover , pooling wireand TV outlet including all
accessories for complet installation.

6.FITTING
12.6 Best fittings on market No. 74 1790.00 132460.00
Supply flush switch type legrand or equivalent
Single switch No. 22 250.00 5500.00
Double switch No. 36 250.00 9000.00
Normal legrand socket outlet No. 2 250.00 500.00
Water heater legrand socket outlet No. 2 250.00 500.00
Stove legrand socket outlet No. 2 250.00 500.00
Ventilator legrand socket outlet No. 2 250.00 500.00
Telephon terminal box No. 2 250.00 500.00
T.v terminal socket outlet No. 2 250.00 500.00
7.POWER CABLE 250.00
12.7 Best and modern cables now on market M 163 300.00 48900.00
8.EARTHING SYSTEM
M 1 285.00 285.00
Earthing rod (complete with driving stud, coupler, stud
and rod to cable clamp) driven to deapth of
12.8 3m(minimum) so as to attain efficient earthing system
(price shall included cost of inspection pit where
required)earthing cable
Manhole in brick or masonary ,internally of No. 1 2100.00 2100.00
600x600x700 mm including reinforced concrete cover
with lifting lug
9.Conduits and Pipes
12.9 PVC pipes of 75mm in diameter M 56 250.00 14000.00
Total carried to summary 337235.00
GRAND TOTAL 5645474.41
 ROJECT - RESEDENTIAL BUILDING G+2
OWNER: Gadisa Haka Res.Ho.Co

A. Substructure BIRR
1 Excavation and earth work 180684.75
2 Masonry work 140811.00
3 Concrete Work 164952.00
4 Form Work 52177.50
5 Steel Reinforcement 147138.16
TOTAL A 685763.41
B. Superstructure
1 Concrete Work 2109660.00
2 Form Work 363874.50
3 Steel Reinforcement 94330.50
4 Block Work 444180.00
5 Roofing 129480.00
6 Carpentry and joinery 28504.50
7 Metal Work 334050.00
8 Finishing 708643.30
9 Glazing 66177.00
10 Painting 96052.20
11 Sanitary Installation 247524.00
12 Electrical installation 337235.00
TOTAL B 4959711.00
GRAND TOTAL A+B 5645474.41
VAT(15%) 846821.1615
GRAND TOTAL WITH VAT 6492295.57
 GRAND SUMMARY FOR BOTH BLOCKS
OWNER - TAKELE AMANU
1 NEW MAIN HOUSE 5,645,474.41
2 NEW SERVICE 219,233.79
TOTAL TOTAL
5,864,708.20
VAT15% 879,706.23
GRAND TOTAL 6,744,414.43