Item Item
No Dim Qnty Unit Description No Dim Qnty Unit Description
1. SUB-STRUCTURE Formwork
1.Excavation and Earth Work
Clear and Remove the top Soil to
1.00 16.69 Average depth of 20cm Reinforcement Work
5.40 Without Working space 1.00 148.10 Kg 10Ø bar For great beam
90.13 m² Total Area 1.00 46.67 Kg ditto 6Ø plain bar for Sterrup
Trench Excavation to the depth of 35cm
and wide of 60cm including working
1.00 79.97 space 1.00 148.10 Kg 10Ø bar For tie beam
Toatal Length= 16.69 x3+5x4+3.3 x3 =
0.60 79.97 1.00 46.67 Kg ditto 6Ø plain bar for Sterrup
0.35 12.00 9.14 10Ø bar for Column
16.79 m³ Total Volume 109.68 Kg
Back fill around masonry foundation &
1.00 79.97 fill around Hard Core 12.00 2.64 Ditto 6Ø plain bar for Sterrup
0.20 31.68 Kg
0.35 Carpentery Work
5.60 m³ Total Backfill Eucalyptus roof truss
Cart Away soil left from backfill
L=58.37, W= 0.4 & D= 0.35 Truss Ø 100-120mm Lower and
1.00 79.97 12.00 9.51 inclined member
0.40 114.12 ml Total Lower & Inclined members
truss member Ø 100mm Vertical and
0.35 12.00 7.52 Diagonal
11.20 m³ Total Cartway Soil 90.24 ml Total Vertical and Diagonal members
6.00 12.60 Purline
2. Concrete Work Block 75.60 ml Total Purlines
Lean Concrte 50mm Lean Concrete C-5
under the block masonry foundation
1.00 79.97 with minimum cement content of 150Kg 8mm Chipwood Ceiling
0.40 1.00 12.60 L==12.6 & 4.6
31.99 m² Total Lean Concrete 4.60
Stone masonry work on the foundation
below NGL at L=58.37, W=0.4 & D=
1.00 79.97 0.35 57.96 m² Total Chipwood Ceiling
0.40 5.2 - 4cm*5cm Ceiling Buttens
0.35 7.00 12.60
11.20 m³ 88.20 m Total Ceiling Buttens
1.00 79.97 Ditto Above NGL Roofing
Roof cover in G-32 fixed to
eucaleptus truss and zigba purlin as
per the detail drawing measured in a
0.40 1.00 12.60 horizontal projection.
0.35 5.31
11.20 m³ 66.91 m² Total Roof Cover
22.39 m³ Total sum of Stone masonry Work 1.00 12.60 galvanized flat metal sheet gutter
25cm basaltic stone hard core under
3.00 20.54 concrete floor 12.60 m
0.50 30.81 m² 2.00 3.40 Down pipe PVC Ø100mm
Reinforced concrete in C-25 with
minimum cement content of 360 kg/m3
filled into formwork and vibrated
around reinforcement bar (steel and
form work m/s) 6.80 m
1.00 79.97 Concrete Great Beam Metal Work
0.20 1.00 3.00 Door 1m x 2m
0.20 3.00 No
3.20 m³ Total Concrete Great Beam 1.00 3.00 Window 1.5m x 1m
Formwork 3.00 No
Formwork for Great Beam
Legth=12.79x2+5.4x2= 35.58 &
1.00 44.18 thickness=20cm External side FINSHING WORKS
Enternal Plastering area of the wall
0.20 1.00 34.38 L= 34.38m & W= 3.2m
8.84 m² 3.20
Formwork for Great Beam Legth of
long side=12.39x4+5x6= 79.56 &
1.00 72.87 thickness=20cm Internal side 110.02 m²
0.20 Deduce Windows & Doors
14.57 m² 3.00 2.00 Windows
23.41 m² Total Sum of formwork 1.00
SUPPER STRUCTURE 6.00 m²
Concrete Work 3.00 3.00 Doors
1.00 52.68 Concrete Block works 1.00
3.00 9.00 m²
158.04 m² Total block for Wall 15.00 m²
1.00 32.58 Parapet concrete block 95.02 m² Total External Plastering
Internal Plastering area of the wall L=
1.20 1.00 48.00 48m & W= 3.2m
39.10 m² Total Block for parapet 3.20
197.14 m² Total sum of wall & Parapet block 153.60 m²
Deduce Door &Window
3.00 2.50 D1 .5m x 2.5
1.00
7.50 Deduce Windows & Doors
3.00 0.40 Window2 = 0.4m x 0.4m
0.40
0.48
3.00 3.00 Door 1m x2.5m 3.00 2.00 Windows
1.00 1.00
9.00 m² 6.00 m²
3.00 2.00 Window 1m x 1.5m 3.00 3.00 Doors
1.00 1.00
6.00 m² 9.00 m²
22.98 m² Total openning to be deduce 15.00
174.16 Total Block works 138.60 m² Total Internal Plastering
Reinforced concrete in C-25 with
minimum cement content of 360 kg/m3
filled into formwork and vibrated
around reinforcement bar (steel and
form work m/s) 1.00 Plastering on Parapet Wall
12.00 3.00 Column 36.38 External part L= 36.38 & W= 1.34
0.20 1.34
0.20 48.75 m² Total Parapet Wall
Internal Plastering L= 34.78m & W=
1.44 m³ Total Column 1.00 34.78 1.34m
1.00 79.97 Concrete top tie Beam 1.34
0.20 46.61 m²
Total Enternal Plastering for Parapet
0.20 143.77 m² & Wall
Total Internal Plastering for Parapet &
3.20 m³ Total Tie Beam 185.21 m² Wall
Project : - Guest House Construction
Location:- Nyangora- Newland
Consultant :- Engineering Domach Keak
Contractor:- Koang
Item Description Unit QTY Rate
No
A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Site clearing and removing of top 200mm thick soil m² 90.13 20.00
Trench excavation in ordinary soil to a depth not
1.02 exceeding 150 cm from reduced ground level.
m³ 16.79 350.00
Back fill around foundation with brought material from
1.03 quarry waste and compact in layers not exceeding 20 cm
thick.
m³ 5.60 350.00
Load and cart away excavated material to a suitable tip at
1.04 a minimum distance not more than 2 km from the site.
m³ 11.20 300.00
25 cm thick basaltic stone hardcore well rolled,
1.05 consolidated and blinded with crushed stone .
m³ 30.81 3,500.00
Total carried to Summary
2. CONCRETE WORK
2.01 5 cm lean concrete quality C-5, 150 kg of cement/m3,
under
a). Masonry m² 31.99 550.67
2.02 Reinforced concrete quality C-25,360 kg of cement/m3
filled in to form work and vibrated around rod
reinforcement (formwork and reinforcement measured
separately)
a). Great Beam m³ 3.20 2,581.67
2.03 Provide, cut and fix in position sawn zigba wood or steel
formwork to:
a). Great Beam m² 23.41 751.12
2.04 Mild steel reinforcement according to structural drawings.
Price includes cutting, bending, placing in position and
tying wire.
a). Dia 6mm Plain Bar Kg 46.67 173.00
b). Dia 10mm Deformed Bar Kg 148.10 211.50
Total carried to Summary
3. MASONERY WORK
3.01 40 cm thick hard trachite stone bedded in cement mortar
(1:3).Price shall include mortar bed.
a). below Natural ground level m³ 11.20 1,647.32
b). above Natural ground level m³ 11.20 2,514.51
Total carried to Summary
TOTAL TO SUMMARY
B-SUPER STRUCTURE
1. CONCRETE WORK
1.01 Reinforced concrete quality C-25,360 kg of cement/m3
filled in to form work and vibrated around rod
reinforcement (formwork and reinforcement measured
separately)
a). In Columns m³ 1.44 2,581.67
b). In Roof Beams m³ 3.20 2,581.67
1.02 Provide, cut and fix in position sawn zigba wood
formwork:
a) To elevation columns m² 7.20 751.12
b) To floor beams m² 24.75 751.12
1.03 Mild steel reinforcement according to structural
drawings. Price includes cutting, bending, placing in
position and tying wire.
a) Dia 6 mm Plain bar Kg 46.67 173.00
b). Dia 10 mm deformed bar Kg 148.10 173.00
Total carried to Summary
2. BLOCK WORK
2.01 200mm thick HCB class B wall both sides left for
plastering; bedded in cement mortar (1:3). Price shall
include mortar bed. (brick work)
m² 174.16 1,500.00
Total carried to Summary
3. ROOFING
3.01
Supply and fix G-32 roof cover and including eucalyptus
purlins c/c 90cm using roofing nails .purlin and trusses
measured separately. Price shall includes sppulying and
fixing of metal ridge piece width 30cm from 0.40mm flat
galvanized iron sheets to roof purlins. m² 66.91 1,200.00
G-28 galvanized metal sheet gutter of 100cm width with
40cm length.price shall includes one coat of anti- rust &
3.02 two coats synthetic oil. m² 19.00 700.00
3.03 Down pvc pipes Dia. 110mm m 28.00 400.00
Total carried to Summary
4. CARPENTRY AND JOINERY
4.01 Truss Ø 100-120mm Lower and inclined member m 114.12 170.00
4.02 truss member Ø 100mm Vertical and Diagonal m 90.24 160.00
provide and fix 5*7cm zigba roof purlins painted with
4.03 anti-termite m 75.60 150.00
8mm thick chipwood ceiling nailed on 4*4 cm zigba
purlins spaced 60*60cm . Price shall includes 4*4cm
4.04 chamfered and uniform Zigba wood. m² 57.96 1,300.00
4.05 Supply and fix local gypsum ceiling without butten m 88.20 720.00
Total carried to Summary
5. FINSHING WORKS
Plastering
5.01 Internal area of the wall (3 coats) m² 185.21 620.00
5.02 External area of the wall (3 coats) m² 143.77 620.00
5.03 20*20 Cement Tile Floor finish m² 48.00 620.00
5.04 30mm thick Cement screed under the Floor Finishing m² 48.00 520.00
Total carried to Summary
6. METAL WORKS
All doors and windows are manufactured from 30*1.5mm
standard steel KASI LTZ steel profiles main frames. Price
shall includes 1mm thick metal ribbed,quality lock, door
stoppers and other accessaries.
DOORS
6.01 a). Door D1 size 1m x 2.1m No 3.00
b). Door D2 size 0.9m x 2.1m No 3.00
WINDOWS
b). W1 size 1m x 1.5m No 3.00
b). W2 size 1m x 0.5m No 3.00
6.02 b). W3 size 0.4m x 0.4m No 3.00
Total carried to Summary
7. PAINTING
Supply plastic to be applied by brush 3 coats on:
7.01 a). Internal area of the wall m² 185.21 130.00
7.02 b). External area of the wall m² 143.77 130.00
7.03 c). Exposed beam and Column m² 23.99 130.00
Total carried to Summary
8. GLAZING
8.01 DOOR
a) Type D1 Size 97cm x 96cm m²
8.02 WINDOW
a) Type W1 size 1m x 1.5m
b) Type W2 size 1m x 0.5m
c) Type W3 size 0.4m x 0.4cm m²
Total carried to Summary
9. ELECTRICAL INSTULLATION
9.01 Switch board No 6.00 76.00
Distribution board flush mounted regrind caravan cover
9.02 with mechanism . No 3.00 32.00
9.03 One way switch No 6.00 64.00
9.04 Socket out let points flush mounted 16A No 12.00 122.00
9.05 Electric wire m 3.00 1,600.00
9.06 Fun SDB-GH Pcs 3.00 134.00
Total carried to Summary
TOTAL TO SUMMARY
GRAND TOTAL TO SUMMARY(A + B)
VAT (15%)
GRAND TOTAL WITH VAT (15%)
Amount
1,802.52
5,877.79
1,959.26
3,358.74
107,835.00
120,833.32 1,208.33
17,614.83
-
8,258.25
-
17,583.72
-
8,073.91
31,323.15
82,853.86
125.35
28,151.95
28,277.30
231,964.47
3,717.60
8,258.25
-
5,408.06
18,588.72
-
8,073.91
25,621.30
69,667.84
261,234.00
261,234.00
80,287.20
13,300.00
11,200.00
104,787.20
19,400.40
14,438.40
11,340.00
75,348.00
63,504.00
184,030.80
114,827.22
89,134.42
29,760.00
24,960.00
258,681.65
-
-
24,076.68
18,689.48
3,118.70
45,884.85
-
-
-
-
456.00
96.00
384.00
1,464.00
4,800.00
402.00
7,602.00
931,888.34
1,163,852.82
174,577.92
1,338,430.74
Project : - Guest House Construction
Location:- Nyangora- Newland
Consultant :- Engineering Domach Kea
Contractor:- Koang
A. SUB-STRUCTURE
1 EXCAVATION & EARTH WORKS Birr 120,833.32 USD 1,208.33
2 CONCRETE WORKS Birr 82,853.86 USD 828.54
3 MASONRY WORKS 28,277.30 USD 282.77
TOTAL A SUB-STRUCTURE 231,964.47 USD 2,319.64
B. SUPER-STRUCTURE
1 CONCRETE WORKS Birr 69,667.84 USD 696.68
2 BLOCK WORK Birr 261,234.00 USD 2,612.34
3 ROOF WORK Birr 104,787.20 USD 1,047.87
4 CARPENTERY AND JOINERY Birr 184,030.80 USD 1,840.31
5 FINISHING WORK Birr 258,681.65 USD 2,586.82
6 METAL WORKS Birr - USD -
8 PAINTING Birr 45,884.85 USD 458.85
9 GLAZING Birr - USD -
10 SANITERY INSTALATION Birr - USD -
11 ELECTRICAL INSTALATION Birr 7,602.00 USD 76.02
TOTAL B SUPER-STRUCTURE Birr 931,888.34 USD 9,318.88
TOTAL A+B………………… Birr 1,163,852.82 USD 11,638.53
15% VAT --------------------- Birr 174,577.92 USD 1,745.78
Grand Total ---------------------- Birr 1,338,430.74 USD 13,384.31
