ITEM DESCRITION UNIT QTY RATE AMOUNT

A-SUB STRUCTURE
1.EXCAVATION & EARTH WORK
1.1 Site clearing & removing the top soil of the whole area in which the
should be rest on it in 200 mm thick. M2 2,200 20 44,000
1.2 Bulk excavation in expansive soil in which the should be rest on it to an
average depth of 300 mm. M3 4,260 150 638,963
1.3 Trench excavation to in which the should be rests on it a depth of not
exceeding 1000 mm. M3
1.4 Pit excavation for footing in ordinary soil to a depth not exceeding
3000mm from reduced level M3 1,600 350 560,000
1.5 Back fill around foundation & under hard core with selected & non
expansive granular material brought from outside well rolled and
compacted in layers not exceeding 200 mm. M3 2,986 250 746,513
1.6 Back fill around Isolated footing with selected material from site waste and
compact in layers not exceeding 200mm thick. M3 -
1.7 Cart away excessive excavated soil to a distance not exceeding 5km from
the site M3 3,412 180 614,079
1.8 25 cm thick basaltic or equivalent stone hard core well rolled,
consolidated and blinded with crushed stone. M2 614 220 135,102
SUB TOTAL 2,738,656
2.CONCRETE WORK
2.1 50 mm thick c-5 lean concrete, minimum cement content 150 kg/m3 under
masonry and footing for
A. FOOTING M2 506 250 126,475
B. STONE MASONARY M2 210 250 52,600
C. GRADE BEAM M2 48 250 12,121
2.2 C-25 reinforced concrete minimum cement content 360 kg/m3 filled in to
formwork and vibrated around steel reinforcement. (form work and
reinforcement measured separately) -
A. FOOTING M3 214 3100 663,090
B. FOOTING COLUMN M3 17 3100 51,479
C. in groung floor slab M2 614 450 276,345
D.IN BEAMs M3 31 3200 98,256
F. IN SHEAR WALL M3 29 4000 116,000
2.3 Provide, cut and fix in position sawn zigba wood or steel formwork which
ever appropriate. -
A, in footing M2 292 350 102,235
B, in footing columns M2 147 350 51,520
C.IN BEAMs M2 308 350 107,870
D. IN SHEAR WALL M2 52 350 18,112
2.4 Mild steel reinforcement according to structural drawings rice shall include
cutting bending, placing in position and tying wire. -
A, dia 8 mm K.G 10,309 200 2,061,710
B, dia 10 mm K.G 8,000 200 1,600,000
C, dia 12 mm K.G 6,142 200 1,228,360
D, dia 14 mm K.G 7,346 200 1,469,240
E, dia 16 mm K.G 4,791 200 958,210
F. dia 20 mm K.G 1,766 200 353,280
G. dia 24 mm K.G 200 -
SUB TOTAL 9,346,903
3. MASONARY WORK
3.1 Hard equivalent stone masonry well embedded in cement mortar 1:3 ratio.
A, ditto but below NGL M3 415 1300 539,500
B, ditto but above NGL M3 514 1300 668,720
C. STAIR M3 300 1300 390,000
SUB TOTAL 1,598,220
4. SHORING WALL
 CONCRETE WORK
a C-15 reinforced concrete minimum cement content 240kg/m3 f vibrated
around steel reinforcement. (form work and reinforcement measured
separately) M2 -
b RHS STEEL REINFORCMENT KG -
SUB TOTAL -
SUB TOTAL 10,945,123
B. SUPER STRUCTURE
FROM GROUND FLOOR SLAB TO ROOF
1.CONRETE WORK
1.1 C-25 reinforced concrete minimum cement content 360 kg/m3 filled in to
formwork and vibrated around steel reinforcement. (form work and
reinforcement measured separately)
A, in columns M3 145 3000 434,700
B. in shear wall M3 83 3000 248,400
C. in 15 mm solid slabs M2 4,025 450 1,811,250
D. in intermediate beams M3 207 3000 621,000
E. in staircase M3 59 3000 176,985
1.2 Provide, cut and fix in position sawn zigba wood or steel formwork which
ever appropriate. -

A, for columns M2 1,449 200 289,800

B. in shear wall M3 1,035 200 207,000
C. in 15 mm solid slabs M2 4,600 200 920,000
D. in intermediate beams M2 1,552 200 310,500
E. in staircase M2 476 200 95,220
1.3 Mild steel reinforcement according to structural drawings rice shall include
-
cutting bending, placing in position and tying wire.
A, dia 8 mm K.G 13,800 200 2,760,000
B, dia 10 mm K.G 7,750 200 1,550,000
C , dia 12 mm K.G 18,600 200 3,720,000
D. dia 14 mm K.G 5,750 200 1,150,000
E. dia 16 mm K.G 15,180 200 3,035,954
F. dia 20 mm K.G 9,200 200 1,840,000
G. dia 24 mm K.G 6,900 200 1,380,000
SUB TOTAL 20,550,809
4. ROOF WORK
4.1 Supply and fix or cover the roof by 28 GAGE CORRIGATED IRON SHEET
roof cover fixed on 70×50 wooden purloin which also fixed on the wooden
truss . the price include ridge cover, and roof truss members, (roof cover
measured in horizontal projection)
M2 600 5800 3,480,000
SUB TOTAL 3,480,000
2. BLOCK WORK
2.1 200 mm class B hallow block wall bedded in cement mortar mix (1:3) two
M2 8,680 320 2,777,600
sides left for plastering
2.2 150 mm class B hallow block wall bedded in cement mortar mix (1:3) two
M2 8,220 300 2,466,000
sides left for plastering
2.3 100 mm class Bhallow block wall bedded in cement mortar mix (1:3) two
sides left for plastering M2 2,219 280 621,180

SUB TOTAL 5,864,780

3. PLASTERING
3.1 Apply two coats of plastering in cement and sand mortar (1:3) finish internal
M2 12,100 150 1,815,000
hallows block walls, for columns, and beams
3.2 Ditto but item, 3.1 including chiseling ,scaffolding and edge work ML 2,530 80 202,400
3.3 External wall and slab plastering M2 4,025 180 724,500
3.4 Cement screed flooring M2 - 120 -
SUB TOTAL 2,741,900
5. FINISHING WORK
5.1 Carpentry and joinery
 A. Supply and fix flush type of internal doors 40mm thick
with semi solid cord frames and covered quality 4mm
walnut veneer. The price includes coats of varnish,3pcs
approved standard hinges. -
2100*900*200mm pcs 80 11200 896,000
2100*700*200mm pcs 34 11800 401,200
b. Plastic ceiling M 2
425 450 191,475
5.2 metal work
A. Supply and fix aluminum or imitation iron type door for the
price shall include hinges, locks and all other necessary
accessories (including glazing.).
a.aluminum made window frame M2 286 3000 858,750
b.aluminum made window door frame M2 575 3000 1,725,000
c.alluminuim clading M2 138 2000 276,000
SUB TOTAL 4,348,425
6. PAINTING
6.1 Apply two coats of approved type and color plastic paint :-
A, internal beams, column and walls M2 14,100 135 1,903,500
B.apply one coat of Gypsum paint to internal beam column and walls M2 14,100 160 2,256,000
C.apply one coat of quartz plastering to external beams, column and walls M2 4,025 250 1,006,250
d.gypsum board for slabs M2 4,600 220 1,012,000
SUB TOTAL 6,177,750
7. FLOOR FINISHING
7.1 A. 60*60 porceiline Ceramic tiles M2 2,272 1000 2,272,000
7.2 B. 30*30 toilet ceramic M2 1,800 700 1,260,000
7.3 E. ceramic skearting ML 1,000 450 450,000
7.4 F. Plastic skearting ML - -
7.5 I. stair case marble ML 300 1500 450,000
7.6 J. Door sill ML 250 1200 300,000
7.7 K. window sill ML 60 1500 90,000
SUB TOTAL 4,822,000
8. SANITARY INSTALLATION
8.1 sanitary equipment
All fixtures differ from those specified below shall be Subjected to the owner
approval.
a.Single bowl hand wash basin NO 80 1200 96,000
b.Water closet made of white vitreous NO 80 3500 280,000
c.Supply and fix shower unites SHOWER BOX NO 80 3500 280,000
d. Supply and fix floor drains made of polish steel with a size of 50mm
diameter. NO 80 650 52,000
e.Supply and fix vent caps with a diameter of 50mm. NO 8 365 2,920
f. Sink NO 8 8000 64,000
f. Jacuzzi NO 6 8000 48,000
8.2 Plumbing water supply system
A. Supply, install test commissioning domestic water Supply PPR Pipes,
including Pipe fitting, anchors and necessary accessories as shown on the
drawing.
A, dia. 1/2 P INCH ipe ML 200 60 12,000
B, dia. 3/4 INCH Pipe ML 2,530 80 202,400
C. dia 25 mm ML - 90 -
D. dia 32 mm ML 345 100 34,500
8.3 West vent and storm water pipes -
1. Supply and lay internal Upvc waste and vent pipes according to where
shown on the Drawing. Complete with all the necessary Fitting and -
accessories.
a) Dia 50 mm ML 345 65 22,425
b) Dia 110mm ML 230 80 18,400
 2. Supply and lay approved quality storm water Upvc dawn pipes according
to where shown on the drawings price shall include all the necessary
connecting pieces. Dia 75mm ML 368 80 29,440
8.4 Site works -
1. Supply and install 20mm dia PPR pipes from municipal water supply to
roof water tank as where shown on the drawings. Complete with all the
necessary Fitting and accessories. ML 35 150 5,175
2. Supply and install commission water meter of approved quality with gate
valves before and after water meter as where shown on the drawings using
dia 20 mm pipe. ML 2 1700 3,910
8.5 site west and storm water drainage system -
1. Supply and lay Upvc pipe according to the drawing shown with a
minimum slope of 15%.the price shall include excavation of trench and cart
away.dia 160mm pipe ML 57 180 10,350
8.6 Manholes -
1. Construct manholes as where shown on the drawing in precast concrete
around pipes on 100mm thick reinforced concrete bottom slab in dia 10mm
c/c 200mm re-bar both ways and 120mm thick R.C manhole cover with
handle with a diameter of 600mm. NO 24 740 17,760
8.7 Septic tank -
1. Construct septic tank out of masonry walls reinforced concrete bottom and
top slabs, and reinforced concrete manhole covers .capacity 80m3. NO 1 120000 120,000
8.8 Roof water tanks -
A. Supply and mount fiber glass roof water tank 5000L NO 2 8000 16,000
B. 20mm dia float valve NO 2 700 1,400
C. provide dia 25 PPR over flow and Drain pipe to water tank ML - 100 -
D. Supply and fix bronze gate valves of -
i. On pipe inlet to the tank, dia 20mm NO 5 180 900
ii. On water distribution pipe after the tank, dia 32mm NO 5 220 1,100
iii. On the dawn pipe of the tank dia 25mm NO 5 200 1,000
SUB TOTAL 1,319,680
9. ELECTRICAL INSTALLATION
9.1
Note: LVSG (MDB) shall be supplied, installed commissioned.Floor stand
low voltage switch gear,LVSG (MDB) with hard drawn conductivity copper
bus bars of 250A rating, 150KA for 1sec. including all controlling and other
necessary accessories with ample reserve space, all tested and wired to
relevant standard IEC standard & consists of:

1 pcs MCCB of 125A/3P,

2 pc MCB of 40A/3P,
14 pcs MCB of 16A/1P,
5 pcs MCB of 10A/1P,
2 pcs MCB of 20A/1P,
3Pcs CTS: 500/5A
1pc frequency meter
3 pcs Ammeter (0-1000A)
1 pc Volt meter (0-500V) with selector switch
3 pcs Pilot lamps
1pc KWHm
high performance ventillation
25% reserve pitches No 1 41,600 41,600
9.2 PANEL BOARDS
Surface mounting distribution board,SDB-1F in sheet steel enclosure with
lockable door, and with phase neutral and earth bus-bars 63A rating, and
consisting of :-
1 pc main MCB of 40A/3P
5 pcs MCB of 10A/1P
11 pcs MCB of 16A/1P
25% reserve pitches No 7 3,255.0 22,785
 Surface mounting distribution board, SDB-7F in sheet steel enclosure with
lockable door, and with phase neutral and earth bus-bars 63A rating, and
consisting of :-
1 pc main MCB of 40A/3P
4 pcs MCB of 10A/1P
12 pcs MCB of 16A/1P
25% reserve pitches No 6 3,050.0 18,300
9.3 LIGHT POINTS
Flush mounted light points fed through HEAVY DUTY PVC insulated
conductors of 3 x 2.5 mm² inside PVC conduits of 20mm diameter, coupler,
No 600 306.00 183,600
including junction boxes with covers insulating screw cap
connectors.Including Incidence Work
9.4 LIGHTING CONTROL DEVICES
(TYPE LEGRAND SUNO OR EQUIVALENT)
Flush mounting single switch, 7740 01 + 77 40 41 No 80 125.00 10,000
Flush mounting 2 gang single switch, 7740 05 + 77 40 41 No 33 168.00 5,544
Flush mounting intermediate switch, 7740 07 + 7740 41 No 11 198.00 2,178
Flush mounting two-way switch, 7740 06 + 77 40 41 No 160 168.00 26,880
Flush mounting dimmer switch No 198.00 -
9.5 SOCKET OUTLET POINTS
10/16A / 1P flush mounted twin socket outlets fed through heavy duty PVC
insulated conductors of 3 x 2.5 sq.mm inside PVC conduits of 25mm
No 400 316.00 126,400
diameter including junction boxes with covers and insulating screw cap
connectors.Including Incidence Work
ditto but for single socket outlet for water heater No 72 316.00 22,752
20A / 1P wall mounted single socket outlets fed through heavy duty PVC
insulated conductors of 3 x 4 sq.mm inside PVC conduits of 25mm diameter
No 200 1,430.0 286,000
including junction boxes with covers and insulating screw cap
connectors.Including Incidence Work for stove
Extra Over socket outlets For : -
(TYPE LEGRAND SUNO OR EQUIVALENT)
Flush mounting socket outlet of 10-16A/1P, 7740 20 + 77 40 41. No 1,400 125.00 175,000
Ditto, but with switch for water heaters. No 72 309.00 22,248
Flush mounting socket outlet of20A/1P with switch for stove No 200 410.00 82,000
9.6 Feeder Cables
PVC Sheathed PVC Insulated power cable type 2NYY 0.6/1KV or equivalent
to be drawn inside cement or PVC conduit (measured elsewhere) and of.
3x50/25+1x16mm² from MDB to kWHM Ml 170 500.00 85,000
5x10mm² from MDB to SDBs Ml 200 180.00 36,000
Manhole size 500x500x500mm Pcs 1 800.00 800
9.7 INTERIOR LIGHTING
Light fittings and lamps
(Specified type or equivalent)
TYPE 2 No 200 2,100.0 420,000
TYPE 3 No 150 980.00 147,000
TYPE 5 No 44 880.00 38,720
TYPE 6 No 46 550.00 25,300
TYPE 7 No 200 4,200.0 840,000
TYPE 8 No 680 1,090.0 741,200
TYPE 10 No 1,100.0 -
TYPE 11 No 1,240.0 -
TYPE 12 No 990.00 -
TYPE 13 No 1,240.0 -
TYPE 15 No 2,100.0 -
TYPE 16 No 1,820.0 -
9.8 CONDUITS & PIPES
PVC pipe of 40mm diameter. Ml 120 31.00 3,720
PVC pipe of 70mm diameter. Ml 95 76.00 7,220
SUB TOTAL 3,370,247
 LUXURY GUEST HOUSE AND HALL BOQ
A. SUB-STRUCTURE

1.EXCAVATION & EARTH WORKS Birr 2,738,656.0

2.CONCRETE WORKS Birr 9,346,903.1
3.MASONRY WORK Birr 1,598,220.0
4. RHS shoring wall Birr -
TOTAL A…………………… 13,683,779.1

B. SUPER-STRUCTURE
1. CONCRETE WORKS Birr 20,550,809.1
2. ROOF WORK Birr 3,480,000.0
3. BLOCK WORK Birr 5,864,780.0
4. PLASTERING WORK Birr 2,741,900.0
5. FINISHING WORK Birr 4,348,425.0
6. PAINTING Birr 6,177,750.0
7. FLOOR FINISHING Birr 4,822,000.0
8. SANITARY INSTALLATION Birr 1,319,680.0
9. ELECTRICAL INSTALLATION Birr 3,370,247.0

TOTAL B…………………… Birr 52,675,591.1

TOTAL A+B………………… Birr 66,359,370.2

INLUDING CONTINGENCY (5%) Birr

INLUDING VAT (15%) Birr

GRAND TOTAL Birr 66,359,370.2

 HOTEL GOODS

BILL OF QUANTITES AND SPESIFICATION

No DESCRIPTION OF GOODS SIZE ORIGIN QTY U/M UNIT TOTAL PRICE

PRICE ( USD )
(USD)
1 Double Bed with head bored 1.5*2.0 CHINA 48 set 685.00 32,880.00
2 Bed 1.2*2.0 CHINA 37 set 574.00 21,238.00
3 Mattress 1.5*2m CHINA 48 pcs 450.00 21,600.00
4 Mattress 1.2*2m CHINA 37 pcs 351.00 12,987.00
5 Door with accessories Solid wood 2100*900*200mm CHINA 70 set 327.00 22,890.00
6 Door with accessories Solid wood 2100*700*200mm CHINA 70 set 327.00 22,890.00
7 Toilet seat with accessories 710*370*790mm CHINA 75 Pcs 118.00 8,850.00
8 Kitchen Faucet CHINA 6 pcs 10.00 60.00
Hand wash sink with cabinet and
9 accessories CHINA 85 set 240.00 20,400.00
TOTAL AMOUNT FOB 163,795.00
1 round table CHINA 4 set 92.00 368.00
2 Restaurant chairs CHINA 72 pcs 57.00 4,104.00
3 Restaurant table 0.9*0.9 CHINA 18 pcs 130.00 2,340.00
4 Refigerator 420*980*980 CHINA 72 pcs 129.00 9,288.00
5 Sofa with table CHINA 4 set 110.00 440.00
6 Shose cleaner CHINA 2 pcs 200.00 400.00
7 Refigerator-freezer CHINA 3 pcs 200.00 600.00
8 Water heater CHINA 72 set 120.00 8,640.00
9 Washing machin CHINA 2 set 7,000.00 14,000.00
TOTAL AMOUNT FOB 40,180.00
1 Chair normal chair CHINA 72 pcs 166.00 11,952.00
2 Table MDF with drawers CHINA 72 pcs 166.00 11,952.00
3 dressing mirror 900*700mm CHINA 62 pcs 300.00 18,600.00
4 dressing tabel with chair CHINA 62 pcs 500.00 31,000.00
5 dining table 900*900mm CHINA 4 pcs 277.00 1,108.00
6 dining chair metal CHINA 8 pcs 105.00 840.00
7 600*600*9mm porceiline Ceramic tiles CHINA 4,272 M2 11.00 46,992.00
8 300*450*5mm toilet ceramic CHINA 1,800 M2 10.00 18,000.00
9 ceramic skearting 600*90*9mm CHINA 2,000 ml 2.00 4,000.00
10 servelance camera CHINA 6 pcs 555.00 3,330.00
11 sound system CHINA pcs -
12 sound mixer CHINA 2 pcs 450.00 900.00
13 fixed mic CHINA 4 pcs 20.00 80.00
14 wireless mic CHINA 2 pcs 25.00 50.00
15 speakers CHINA 4 pcs 1,100.00 4,400.00
16 lift shaft 640kg CHINA 1 pcs 33,000.00 33,000.00
17 bed room phones CHINA 75 pcs 56.00 4,200.00
TOTAL AMOUNT FOB 190,404.00
Sub Total 394,379.00
HS CODE

94035010
94035010
63064100
63064100
44182000
44182000
69101000
73249000

69101000

94036000
94036000
94036000
84183090
94036000
64041100
84181090
85161000
84221900

94036000
94036000
44140000
94036000
94036000
94036000
69049000
69049000
69049000
85253000

85185000
85181000
85181000
85182200
84282000
85171100
 SUMMERY FOR HOTEL GOODS

1. HOTEL GOODS Birr

TOTAL PROJECT ESTIMATED COST

1.TOTAL CIVIL WORKS Birr

2. HOTEL GOODS Birr

TOTAL Birr
Y FOR HOTEL GOODS

OTAL PROJECT ESTIMATED COST

66,359,370.17

66,359,370.17