Item .

No Description Unit QNT Unit price

A. SUBSTRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Site clearing and removing of the top 20 cm thick soil m2 110.00 72.14
1.02 Bulk excavation in ordinary soil to an average depth of
m3 46.49 751.39
1500 mm from reduced level.
1.14 Pit excavation in ordinary soil to depth of 1500mm from
m3 0.00 795.59
reduced level
Trench excavation for masonry foundation wall to an
average depth of 1500mm from reduced level in ordinary m3 21.00 845.31
1.22 soil
1.26 Fill around foundation from granular material
imported from outside( from quarry) and
compact in layers not exceeding 20cm thick. m3 23.07 2037.70
1.29 Load and cart away excavated material
as per engineers direction. m3 99.45 949.39
1.30 25cm thick basaltic or equivalent stone
hardcore, well rolled, consolidated and
blinded with crushed stone. m2 92.98 476.59
subtotal
2. CONCRETE WORK
2.01 5cm lean concrete quality C-5 150kg of
cement/m3 : "type of cement to be PPC"under:
a) Footing m2 0.00 292.19
b) Grade Beams and ground floor slab m2 0.00 292.19
c)Stone Masonry m2 22.20 292.19
2.02 Ditto, but C-7 180 kg/m3 of cement under :
a) Footing m2 0.00 331.76
b) Grade Beams and ground floor slab m2 0.00 331.76
c) Stone Masonry m2 0.00 331.76
2.03 C-20 Concrete for 10 cm thick slab m2 0.00 1084.71
2.04 C-25Cyclopean Concrete under footing m3 0.00 11391.73
2.05 Reinforced concrete quality C-25
filled in to form work and vibrated
around rod reinforcement/ formwork and
reinforcement measured separately/ "Type of
cement to be PPC"
a) In footings. m3 0.00 11391.73
b) In foundation columns. m3 0.00 11391.73
c) In grade beams. m3 2.45 11391.73
d) In 10cm thick ground floor slab. m2 92.98 1139.17
Reinforced concrete quality C-30 filled into form work and
vibrated around rod reinforcement/ form work and m3 0.00 12289.29
2.06 reinforcement measured separately/.
2.07 Provide, cut and fix in position sawn wooden
or steel formwork which ever appropriate.
 a) To footings,subgradebeam & mat foundation m2 0.00 594.96
b) To subgrade column,grade beam,concrete wall & liftshaft m2 31.12 672.57
2.08 Mild steel reinforcement according to structural
drawings. Price includes cutting, Bending, Placing
in position and tying wires, chairs and spacers
a) Dia 6mm plain bar kg 95.24 257.48
b) Dia 8mm deformed bar . kg 0.00 211.87
c) Dia 10mm deformed bar. kg 0.00 208.23
d) Dia 12mm deformed bar . kg 277.49 199.57
e) Dia 14mm deformed bar . kg 0.00 187.79
f) Dia 16mm deformed bar . kg 0.00 182.27
g) Dia 20mm deformed bar. kg 0.00 206.25
h) Dia 24mm deformed bar . kg 0.00 206.25
2.09 Supply and install 0.8cm thick and 10cm high
chip wood for the expansion joint in between
the grade beam and the ground floor slab. ml 0.00 120.87
subtotal
3. STONE MASONRY WORK
2.10 50cm thick basaltic or equivalent stone masonry
wall bedded in cement sand mortar 1:4 below
natural ground level m3 13.50 5064.97
2.11 Ditto, but above N.G.L m3 13.50 5406.16
One side dressed stone masonry steps bedded in cement
m3 0.00 6245.44
2.12 sand mortar
2.13 Retaining wall m3 0.00 6335.00
subtotal
B. SUPER STRUCTURE
1. CONCRET WORK
1.01 Reinforced concrete quality C-25
, filled into form work and vibrated
around rod reinforcement/ form work and
reinforcement measured separately/. "Type of
cement to be PPC" .
a) In elevation columns. m3 2.16 12687.22
b) In suspended and floor beams. m3 3.12 12687.22
c) In roof beams. m3 0.00 12687.22
d) In 120mm Suspended slab . m2 0.00 1522.47
e) In staircase including landing . m3 0.00 12687.22
f) In 150mm thick staircase roof slab . m2 0.00 1903.08
Reinforced concrete quality C-30 filled into form work and
vibrated around rod reinforcement/ form work and m3 0.00 12289.29
reinforcement measured separately/. "Type of cement to
1.02 be PPC" .
1.03 Provide, cut and fix in position sawn wooden or
steel formwork which ever appropriate.
a) To elevation columns ,beams&lintels,concretewall& liftsha m2 89.92 863.70
 b)To Suspended slab . m2 0.00 830.72
c) To side and belly of staircase including landing & parapet. m2 0.00 946.85
d) To 150mm thick roof slab m2 0.00 830.72
2.Reinforcment
2.01 Mild steel reinforcement according to structural
drawings Price includes cutting, bending, placing
in position and tying wires, chairs and spacers .
a) Dia 6mm plain bar . kg 147.02 259.90
b) Dia 8mm deformed bar . kg 0.00 213.69
c) Dia 10mm deformed bar . kg 80.34 209.37
d) Dia 12mm deformed bar. kg 470.48 200.71
e) Dia 14mm deformed bar. kg 0.00 188.93
f) Dia 16mm deformed bar . kg 0.00 183.41
g) Dia 20mm deormed bar . kg 0.00 207.39
h) Dia 24mm deformed bar . kg 0.00 207.39
subtotal
3. BLOCK WORK
3.01 20 cm thick HCB wall class C m2 210.94 1289.35
3.02 15 cm thick HCB wall class C m2 0.00 1123.67
3.03 10 cm thick HCB wall class C m2 0.00 1000.00
3.04 Wicker partition wall m2 0.00 1477.67
3.05 Agrostone wall m2 0.00 509.74
3.06 12cm thick Brick wall m2 0.00 2584.69
3.07 25cm thick Brick wall m2 0.00 4905.35
subtotal
5. Carpentery and joinery
5.01 5*7 Zigba purlin ml 160.90 140.46
5.02 Dia 10-12cm Eucaliptus truss upper & lower chord ml 136.00 326.30
5.03 Dia 8cm Eucaliptus truss Vertical & Diagonal ml 125.30 313.84
5.04 8mm chip wood Ceiling soffit m2 92.98 1726.96
5.05 Plastic Ceiling m2 0.00 1337.15
5.06 Plywooden Door m2 5.94 4840.50
5.07 Wooden Window m2 0.00 3514.41
5.08 Facia board 25cm width ml 0.00 632.12
subtotal
6. STEEL STRUCTURE & Metal Work
6 Fix steel roof truss made out of RHS
and fixed in position as shown in detail ST-
drawing. Erection work includes anchorage plates

to beam/column, welding and all associated works on

Price includes cleaning , wire brushing and finally two coats
of antirust paint .The Employer shall suply all material that
will incorporate into the work except anti -rust paint .
6.02 Metal Door m2 6.60 14543.10
6.03 Metal Window m2 15.24 10806.01
 6.04 12x12x1mm Sefty Grill c/c 20cm m2 0.00 492.72
subtotal
7. PLASTERING & pointing
Apply three coats of plaster in cement mortar Inter & Exte.
m2 397.70 508.57
7.05 Surface
Apply three coats of plaster in cement mortar Vertical sur.
m2 0.00 783.12
7.06 & Soffit
7.07 Apply two coats of plaster cement mortar Inter & Exte surfa m2 0.00 329.45
Apply two coats of plaster cement mortar concrete Vertical
m2 0.00 501.28
7.08 sur.&soffit
7.09 Pointing to stone masonry wall in cement
mortar (1:3) mix. m2 0.00 120.15
7.10 pointing to stone H.C.B wall in cement mortar (1:3) mix. m2 0.00 111.56
7.11 pointing to brick wall cement mortar (1:3) mix. m2 0.00 191.97
subtotal
8. Floor finish work
8.01 5cm thick Cement screed 1:3 m2 0.00 561.27
8.02 3cm thick Cement screed 1:3 m2 92.98 368.45
8.03 Comon cement tile 20*20cm gray m2 0.00 3207.50
8.04 Comon cement tile 20*20cm colrful m2 0.00 3207.50
8.05 Terrazo tile gray 20*20* 2cm thick m2 0.00 3469.13
8.06 Marble floor tile m2 0.00 1270.94
8.07 ceramic tile 300*300*10mm m2 0.00 1735.97
8.08 Ceramic wall tile 15*15cm m2 0.00 1736.09
subtotal
9.PAINTING WORK
Apply three coats of plastic paint to plasterd vertical
m2 397.70 221.15
9.01 surfaces,beams & columns.
9.02 Ditto, but to sofit Surfaces & renderd wall surfaces m2 0.00 238.50
9.03 Apply three coat of synthetic enamel paint to plastered Vertical .
surfaces,beams & columns. m2 0.00 270.50
9.04 Ditto, but to sofit Surfaces & renderd wall surfaces m2 0.00 287.85
9.05 Apply two coat of plastic emulsion paint to plastered Vertical .
surfaces,beams & columns. m2 0.00 205.67
9.06 Ditto, but to sofit Surfaces & renderd wall surfaces m2 0.00 223.02
9.07 Apply two coat of synthetic enamel paint to plastered Vertical .
surfaces,beams & columns. m2 0.00 236.85
9.08 Ditto, but to sofit Surfaces & renderd wall surfaces m2 0.00 254.21
9.09 Apply three coat of varnish paint to chip wood cilling m2 92.98 268.83
9.10 Apply Quartize paint m2 0.00 378.71
9.11 External wall finshing clinker m2 0.00 1028.68
subtotal
10. ROOF WORK
10.01 Galvanized,Corrugated steel sheet G-35 m2 92.98 1081.68
10.02 Ditto but toG-32 m2 0.00 1292.61
10.03 Ditto but toG-30 m2 0.00 1658.24
10.04 Ditto but to G-28 m2 0.00 1666.58
subtotal
11. GLAZING WORK
11.0 Clear glass 3mm thick m2 15.24 1904.96
11.0 Clear glass 4mm thick m2 6.60 2115.39
11.0 figer galss 3mm thick m2 0.00 3045.04
11.0 Colored glass 4mm m2 0.00 2882.59
11.1 4mm ice glass m2 0.00 2684.59
subtotal
12.Electrical Installation
MDB with plastic sheat box with 8pc with NP & EP Pcs 1.00 1,757.06
12.06 locable door including all acssesary with out Breakers
SDB with plastic sheat box with 4pc with NP & EP locable Pcs 0.00 1,352.06
12.11 door including all acssesary with out Breakers
12.23 single switch Pcs 11.00 100.00
12.24 two way switch Pcs 0.00 100.00
12.25 switch & socket Pcs 11.00 120.00
12.26 Socket Point Pcs 9.00 2,332.00
12.27 philips fluorescent 1*36w Pcs 0.00 552.09
12.28 philips fluorescent 2*36w Pcs 0.00 684.39
12.29 philips fluorescent 4*36w Pcs 0.00 684.39
12.3 Tele phone out let Pcs 0.00 2,035.06
12.31 Bell Call system with all accessries Pcs 0.00 2,051.94
12.32 Globe Lamp with Opal Glass Globe Cover Pcs 0.00 817.56
12.33 Incandesent Lamp 40W with Opal Glass Globe Cover Pcs 0.00 165.03
12.34 fluorescent Lamp single Pcs 0.00 2,527.53
subtotal

Owner :-Eleni Birara and Tesfahun Gugsa

ኢሌኒ ቢራራ እና ተስፋሁን ጉግሳ
Project:- G+0 Residential Building
Address:- gashena

summary
A-SUB STRUCTURE

1 Excavation and earth work.......................... Birr 246,358.94

2 Concrete work.................................... Birr 241,147.84
3 Stone masonry work ........................... Birr 141,360.26
TOTAL A........................ Birr 628,867.03
 B. SUPER STRUCTURE
4 Concrete work................................................ Birr 294,113.75
5 Block work........................................................ Birr 271,975.49
6 Carpentry and joinery...................................... Birr 295,626.28
7 Metal Work........................ Birr 260,668.05
8 Plastering and pointing .................................... Birr 202,258.29
10 Finishing Work................................................. Birr 34,258.48
11 Painting Work................................................... Birr 112,947.17
13 Roof Work …………………………………… Birr 100,574.61
12 glazing work Birr 42,993.16
14 Electrical Installation,......................... Birr 25,165.06

Total B .......................... Birr 1,640,580.34

Total A + B ............................ Birr 2,269,447.37

total price

7935.4

34932.1211

17751.51
0
0
47009.739

94416.8355

44313.3382
246358.9438

0
0
6486.618

0
0
0
0
0

0
0
27909.7385
105920.0266

0
 0
20930.3784

24522.3952
0
0
55378.6793
0
0
0
0

0
241147.836

68377.095
72983.16

0
0
141360.255

27404.3952
39584.1264
0
0
0
0

77663.904
 0
0
0

38210.498
0
16820.7858
94430.0408
0
0
0
0
294113.7502

271975.489
0
0
0
0
0
0
271975.489

22600.014
44376.8
39324.152
160572.7408
0
28752.57
0
0
295626.2768

95984.46
164683.5924
 0
260668.0524

202258.289

0
0

0
0
0
202258.289

0
34258.481
0
0
0
0
0
0
34258.481

87951.355
0

0
0

0
0

0
0
24995.8134
0
0
112947.1684

100574.6064
0
 0
0
100574.6064

29031.5904
13961.574
0
0
0
42993.1644

1757.06

0
1100
0
1320
20988
0
0
0
0
0
0
0
0
25165.06