GENERAL SUMMARY

No Description
1 Warehouse Construction 9,144,730.35
2 Compund Works 16,838,817.80
TOTAL ETB 25,983,548.14
Vat 15% 3,897,532.22
GRAND TOTAL 29,881,080.36
 SUMMARY
A. SUB STRUCTURE
1 EXCAVATION & EARTH WORK BIRR 1,110,134.93

2 CONCRETE WORK BIRR 1,999,787.09

3 MASONRY WORK BIRR 518,760.00

SUB TOTAL "A" BIRR 3,628,682.02

B. SUPER STRUCTURE
1 CONCRETE WORK BIRR 1,693,451.09

2 BLOCK WORK BIRR 617,083.00

3 ROOFING BIRR 924,715.41

4 STEEL STRUCTURE BIRR 1,136,240.00

5 METAL WORK BIRR 111,000.00

6 FINISHING BIRR 646,084.87

7 GLAZING BIRR 50,000.00

8 DITCH AND PAVING BIRR 208,053.96

9 ELECTRICAL INSTALLATION BIRR 129,420.00

SUB TOTAL "B" BIRR 5,516,048.33

GRAND TOTAL A+B BIRR 9,144,730.35

ITEM
DESCRIPTION UNIT QTY RATE AMOUNT
№
A. SUB STRUCTURE
1. EXCAVATION AND EARTH WORK
1.1 Clear off the site to remove top soil to an average depth
m2 608.58 100.00 60,858.00
of 20cm
1.2 Bulk excavation in Ordinary soil -
1.2.1 Not exceeding 60cm from natural ground level m3 270.88 400.00 108,352.80
1.3 Excavation for Foundation -
1.3.1 Excavate for isolated footings foundation to a depth not
exceeding 150cm, starting from reduced ground level
(R.G.L), (P.Q) price shall include excavation of soft m3 182.25 400.00 72,900.00
rock.
1.3.2 Ditto but exceeding 150cm but not exceeding 200cm m3 60.75 475.00 28,856.25
1.4 Trench excavation -
1.4.1 Excavate for foundation trench to a depth not exceeding
100cm, starting from reduced ground level G.L. (P.Q)
price shall include working spaces & excavation of soft m3 324.22 400.00 129,690.00
rocks.
1.5 Fill -
1.5.1 Fill around foundation with selected and non expansive
granular material brought from outside and well ram in
layers not exceeding 20cm thick by sprinkling water m3 216.15 780.00 168,597.00
using hand compactor.

1.5.2 25cm thick basaltic or equivalent stone hard core well

m2 377.00 620.00 233,737.52
rolled, consolidated and blinded with crushed stone.
1.6 Disposal -
1.6.1 Cart away all surplus excavated materials to a distance
m3 959.82 320.00 307,143.36
not less than 10km from site.

TOTAL CARRIED TO SUMMARY ................................................... 1,110,134.93

2. CONCRETE WORK
2.1 5cm thick lean concrete C-7,150kg/cement/M 3 of
concrete.

a) Under Isolated footing pad M2 37.50 680 25,500.00

b) Under masonry foundation wall M 2 72.05 680 48,994.00
2.2 Reinforced concrete in class C-25, with minimum
cement of 360kg/m2 filled into formwork and vibrated
around steel reinforcement (reinforcement measured
separately).
-
a) In Footing M3 11.25 9050 101,812.50
b) In Foundation Column M3 4.32 9050 39,096.00
c) In Grade Beam M3 17.29 9050 156,492.60
d) In Floor Slab M3 55.64 9050 503,551.05
2.3 Provide, cut and fix in position sawn zigba wood or steel
formwork : -
a) In Footing M2 36.00 680 24,480.00
b) In Foundation Column M2 57.60 680 39,168.00
c) In Grade Beam M2 115.28 680 78,390.40
2.4 Mild steel reinforcement bar according to structural
drawings, price includes cutting, bending, placing in
position and tying wire. Bars should be free from
coatings such as oil and mortar before they are placed.
-
a. Φ8 deformed bars kg 126.01 220.00 27,721.10
b. Φ10 deformed bars kg 2,677.71 220.00 589,095.61
c. Φ12 deformed bars kg 815.82 220.00 179,481.14
d. Φ14 deformed bars kg 845.48 220.00 186,004.68

TOTAL CARRIED TO SUMMARY ................................................... 1,999,787.09

ITEM
DESCRIPTION UNIT QTY RATE AMOUNT
№

3. MASONRY WORK
50cm thick sound stone foundation wall built in cement
3.1 m3 108.07 4,800.00 518,760.00
mortar mix. 1:4

TOTAL CARRIED TO SUMMARY ................................................... 518,760.00

B. SUPER STRUCTURE
1. CONCRETE WORK
Reinforced mechanical Mix concrete in class C-25, with
minimum cement of 360kg/m3 filled into formwork and
1.1 vibrated around steel reinforcement (reinforcement
measured separately)

a) In Column M3 12.74 9,050.00 115,333.20

b) In Intermediate Beam M3 9.96 9,050.00 90,165.15
c) In Top Tie Beam M 3 9.96 9,050.00 90,165.15
d) In floor slab M3 56.47 9,050.00 511,085.18
1.2 Provide, cut and fix in position sawn zigba wood or steel
formwork :
a) In Column M2 169.92 480.00 81,561.60
b) In Intermediate Beam M2 132.84 480.00 63,763.20
c) In Top Tie Beam M2 132.84 480.00 63,763.20
d) In floor slab M2 22.02 480.00 10,571.90
1.3 Mild steel reinforcement bar according to structural
drawings, price includes cutting, bending, placing in
position and tying wire. Bars should be free from
coatings such as oil and mortar before they are placed
a. Φ8 deformed bars kg 743.56 220.00 163,582.56
b. Φ14 deformed bars kg 2,288.45 220.00 503,459.95

TOTAL CARRIED TO SUMMARY ................................................... 1,693,451.09

2. BLOCK WORK
40cm thick hard trachytic stone masonry wall above
2.1 ground level bedded in cement mortar (1:3) all as per the M3 93.38 4,800.00 448,200.00
detailed drawing. Price shall include mortar bed.
20cm thick HCB wall both sides left for plastering
2.2 bedded in cement mortar (1:3). Price shall include M2 295.25 572.00 168,883.00
mortar bed.

TOTAL CARRIED TO SUMMARY ................................................... 617,083.00

3. ROOFING
3.1 Roof covering in EGA-500 sheet including roof ridge
cover fixed to 30x30x2.5mm RHS purlin at 90cm c/c by
means of J-bolt screw. Roof cover measured in M2 540.21 1,521.00 821,659.41
horizontal projection. Price shall include metal gutter of
development 60cm.

3.2 110mm PVC down pipe with full acessorices. Ml 152.00 678.00 103,056.00

TOTAL CARRIED TO SUMMARY ................................................... 924,715.41

ITEM
DESCRIPTION UNIT QTY RATE AMOUNT
№

4. STEEL STRUCTURE
Prepare & erect steel roof structure all as shown on the
detail drawings. Apply two coats of antirust paint. Price
includes all necessary preparation work such as
cleaning, wire brushing ,connecting plates, bolts, nuts, Pcs 14.0 81160.00 1,136,240.00
angle iron, reinf bars finally two coats of anti-rust
paint.& all the necessary accessories.

TOTAL CARRIED TO SUMMARY ................................................... 1,136,240.00

5. METAL WORK
Metal framed windows & doors price includes all locks,
door slidding hardware, handles should be ASSA,TESA
or equivalent comply with ASTM/ EN quality standard
complete work all according to drawing. All accessories
should be of the same quality standard as that of the
main frame. Use 0.8mm thick metal ribbed sheet for
doors covered part.

5.1 Window
W1 Size: 1500 x 4000mm № 2.00 17,500.00 35,000.00
5.2 Metal Slidding Door
D1 Size: 3000mm x 4000mm № 2.00 38,000.00 76,000.00

TOTAL CARRIED TO SUMMARY ................................................... 111,000.00

6. FINISHING
6.1 Pointing in cement sand mortar of ratio 1:3 to wall
M2 295.25 620.00 183,055.00
externally
6.2 Plastering in cement sand mortar of ratio 1:3 to wall
M2 295.25 645.00 190,436.25
Internally
6.3 3cm thick cement screed of ratio 1:3 to store flooring M2 388.31 702.00 272,593.62

TOTAL CARRIED TO SUMMARY ................................................... 646,084.87

7. GLAZING
7.1 5mm thick clear glass M2 20.00 2,500.00 50,000.00

TOTAL CARRIED TO SUMMARY ................................................... 50,000.00

8. DITCH & PAVING

8.1.0 20cmx20cm wide stone ditch covered with 10cm thick
concrete all around the building placed on compacted M 104.34 770.00 80,341.80
granular fill.
8.2.0 120cm wide and 10cm thick smoothed concrete
pavement all around the building of ratio 1:2:3 placed M2 125.21 1,020.00 127,712.16
on 20cm compacted granular fill and 25cm thick hard
core above it.(make 2% slope away from the building).
TOTAL CARRIED TO SUMMARY ................................................... 208,053.96
ITEM
DESCRIPTION UNIT QTY RATE AMOUNT
№

9. ELECTRICAL INSTALLATION
9.1 Internal & External Installation
Supply and install flush mounted stainless steel box
Main-distribution board (MDB-C2-C4) with lockable
door, earthing load connectors, bus bar of 20 Amp
9.1.1 consisting of:1pc, Main switch of 20 Amp 3-ph pcs 1.00 14,200.00 14,200.00
2Pcs, ACB of
16 Amp 1-ph
4pc, ACB of 10 Amp 1-ph
Supply and install flush mounted stainless steel box sub-
distribution board (SDB-C2-C4) with lockable door,
earthing load connectors, bus bar of 20 Amp consisting
9.1.2 of:1pc, Main switch of 20 Amp 3-ph pcs 2.00 9,600.00 19,200.00
2Pcs, ACB of 16 Amp 1-
ph
4pc, ACB of 10 Amp 1-ph
Light points fed through PVC conductor of 2x2.5 sq.
mm. in thermoplastic conduit of Ø13.5mm in/uner
9.1.3 surface, price shall including junction boxes, screw type pcs 30.00 470.00 14,100.00
insulating caps and cover as well as flush mounted
switches.

Flush mounted socket outlets of 16 Amp 1-ph fed

through PVC conductor of 3x2.5 sq. mm. in
9.1.4 thermoplastic conduit of Ø16mm in/under surface pcs 2.00 1,050.00 2,100.00
including boxes, screw type insulating caps and cover.

9.2 Type of Light Fittings or Equivalent

9.2.1 Flourescent luminaries type philips' TMS-012/2.36D
pcs 28.00 2,450.00 68,600.00
with 2x'TL'D36W
9.2.2 Flourescent luminaries type philips TMS-012/1.36c with
pcs 6.00 1,870.00 11,220.00
1x;TL'D36W

TOTAL CARRIED TO SUMMARY ................................................... 129,420.00

 2. Compound Works
ITEM
DESCRIPTION UNIT
№
Part 1 - Fance Work
A. SUPER STRUCTURE
1. EXCAVATION AND EARTH WORK
Clear off the site to remove top soil to an average depth of 20cm
1.1 m2

1.2 Bulk excavation in Ordinary soil

1.4 Trench excavation
Excavate for foundation trench to a depth not exceeding 100cm, starting
from reduced ground level G.L. (P.Q) price shall include working spaces
1.4.1 & excavation of soft rocks. m3

1.5 Fill
Fill around foundation with selected and non expansive granular material
brought from outside and well ram in layers not exceeding 20cm thick by
1.5.1 sprinkling water using hand compactor. m3

1.6 Disposal
Cart away all surplus excavated materials to a distance not less than 10km
1.6.1 m3
from site.
2. CONCRETE WORK
5cm thick lean concrete C-7,150kg/cement/M3 of concrete.
2.1

Under masonry foundation wall M2

Reinforced concrete in class C-25, with minimum cement of 360kg/m 2
filled into formwork and vibrated around steel reinforcement
2.2 (reinforcement measured separately).

a) In Grade Beam M3
2.3 Provide, cut and fix in position sawn zigba wood or steel formwork :
a) In Grade Beam M2
Mild steel reinforcement bar according to structural drawings, price
includes cutting, bending, placing in position and tying wire. Bars should
2.4 be free from coatings such as oil and mortar before they are placed.

a. Φ8 deformed bars kg
b. Φ12 deformed bars kg
3. MASONRY WORK
 50cm thick sound stone foundation wall built in cement mortar mix. 1:4
3.1 Below OGL m3

50cm thick sound stone foundation wall built in cement mortar mix. 1:5
3.2 above OGL m3

B. SUPER STRUCTURE
1. CONCRETE WORK
1.1 Reinforced mechanical Mix concrete in class C-25, with minimum
cement of 360kg/m3 filled into formwork and vibrated around steel
reinforcement (reinforcement measured separately)

a) In Column M3
1.2 Provide, cut and fix in position sawn zigba wood or steel formwork :
a) In Column M2
1.3 Mild steel reinforcement bar according to structural drawings, price
includes cutting, bending, placing in position and tying wire. Bars should
be free from coatings such as oil and mortar before they are placed

a. Φ8 deformed bars kg
b. Φ12 deformed bars kg

2. BLOCK WORK
2.1 20cm thick HCB wall both sides left for plastering bedded in cement
M2
mortar (1:3). Price shall include mortar bed.
3. FINISHING
Pointing in cement sand mortar of ratio 1:3 to HCB wall and Masonary
6.1 M2
above ground in both side
Plastering in cement sand mortar of ratio 1:3 to columes and beams edges
6.2 M2

Denger Wire Fancing Including Angle Iron Horizontal and Vertical

7.1 m
Support
Part 2 - Compound Lighting Works
C-25 concret 40cmx40cmx40cm footing pad with plate for pole standing Pcs
1
2 6meter long integrated solar electric llight with LED 50 Watt Bulbs Pcs
3 Cable 4X4mm2 m
4 Cable 2X4mm2 m
5 Condiute diamter of 32mm m
6 Main distrbision Board (MDB) Pcs
7 Circute Breaker (CB) 4x50A Pcs
8 Circute Breaker (CB) 4x16A Pcs
9 Ground Rod 1x16mm2 Pcs
TOTAL CARRIED TO SUMMARY
QTY RATE AMOUNT

891.00 100 89,100.00

-
-

1,306.80 480 627,264.00

712.80 780 555,984.00

1,485.00 320 475,200.00

297.00 680 201,960.00

59.40 9070 538,758.00

-
237.60 9070 2,155,032.00

1,566.18 220 344,558.50

2,246.64 220 494,260.80
-
 445.50 4800 2,138,400.00

148.50 4800 712,800.00

-
-

25.86 9070 234,513.92

-
517.12 570 294,758.40

-
773.26 220 170,116.32
2,654.76 220 584,048.26
-
-

1,444.60 572 826,311.20

3,483.20 645 2,246,664.00

730.92 670 489,716.40

594.00 690 409,860.00

35 1531.2 53,592.00

35 72,000 2,520,000.00
20 756 15,120.00
650 738 479,700.00
650 240 156,000.00
1 7200 7,200.00
1 4500 4,500.00
2 4200 8,400.00
1 5000 5,000.00
RY 16,838,817.80