project: G+4 residential building

Location: Addis Ababa city, lemi kura sub city, wereda 9

Contractor: Wendante Misaye Adugna
Client: Ato Feyisa
Consultant:

Item Discription Amount

A Sub Structure
1 Excavation 986,228.00
2 Concrete 954,775.09
3 Massonery 85,880.00
Sub Total A 2,026,883.09
B Super structure
1 Concrete work 571,553.07
Sub Total B 571,553.07
Sub Total A+B 2,598,436.16
TOT(2%) 51968.7232792
Grand Total 2,650,404.89
project: G+4 residential building
Location: Addis Ababa city, lemi kura sub city, wereda 19
Contractor: Wendante Misaye Adugna
Client: Ato Feyisa
Consultant:

item Discription Unit Qty Rate

A, SUB STRUCTURE
1, EXCAVATION AND EARTH WORK

1 Bulk excavation to a depth of 30cm thick m3

2 excavation for footing foundation to a depth not exceeding

150cm from reduce level on loose soil. m3
362.14 750
3 excavation for footing foundation to a depth not exceeding
350cm from reduce level on soft rock. m3 187.02 800

4 trench excavation in ordinary soil to a depth not exceeding

150cm and including septic tank m3 82.62 800

5 fill under hard core and around footing with borrowed

selected material and compact in layers not exceeding
200mm thick. (compaction up to 95% proctor density)

m3 423.18 750

6 cart away surplus excavated material to an approprate tip m3

7 25cm thick basaltic or equivalent stone hard core well rolled

consolidated and blinded with crushed stone m2 213.56 850

Total summery

2. MASONERY WORK

1 trychitic or equivalent stone masonery foundation wall

badded in cement mortar 1:3 m3 42.94 2000

2 for septic tank

price includes pointing m base 0.5m top m3

Total summery
 3. Concrete work
1 5cm thick lean concrete class C-5 with minimum cement
content of 150kg/m3 under foundation and grade beam m2 91.68 500

2 reinforced concrete class C-25 with minimum cement

content of 360kg/m3 filled into formwork and vibrated
around rod reinforcment. Steel bar and formwork measured
separetly
a) in footing m3 49.42 3200
b) in foundation column m3 5.60 3200
c) in grade beam m3
22.73 3200
d) in ground floor m2 215.90 1200
e)
3 provide cut and fix swan zigba wooden formwor or metal
panel formwork in position

a) footing m2 98.03 350

b) foundation column m2 34.87 350
c) grade beam m2 131.40 350
d) ground floor slab m2

e) septic tank m2
4 Reinforcment steel bar according to structural drawing price
include cutting, bending, place in position and tying wire

a) dia 8mm deformed bar kg 6,467.29 12

b) dia 10mm deformed bar kg 12
c) dia 12mm deformed bar kg -
d) dia 14mm deformed bar kg 10,532.51 12
e) dia 16mm deformed bar kg 8,714.24 12
f) dia 20mm deformed bar kg
g) dia 24mm deformed bar kg

Total summery

B SUPER STRUCTURE
1. CONCRETE WORK
 1 reinforced concrete class C-25 with minimum cement
content of 360kg/m3 filled into formwork and vibrated
around rod reinforcment. Steel bar and formwork measured
separetly
a) In elevation column m3 50.40 3200
b) in floor beam m3
11.46 3200
c) in 17cm thick slab m3 34.97 3200
d) in stair case and landing m3 3.32 3200
e) in cover slab m3

2 provide cut and fix swan zigba wooden formwor or metal

panel formwork in position

a) In elevation column m2 38.22 350

b) in floor beam m2
82.54 350
c) in 17cm thick slab m2 205.69 350
d) in stair case and landing m2 17.87 350
e) in cover slab m2
3 Reinforcment steel bar according to structural drawing price
include cutting, bending, place in position and tying wire

a) dia 8mm deformed bar kg 4,235.40 12

b) dia 10mm deformed bar kg 2884.15 12
c) dia 12mm deformed bar kg 3760.5024 12
d) dia 14mm deformed bar kg
e) dia 16mm deformed bar kg
f) dia 20mm deformed bar kg
g) dia 24mm deformed bar kg

Total summery
Amount

271,605.00

149,616.00

66,096.00

317,385.00

181,526.00

986,228.00

85,880.00

85,880.00
 45,838.75

158,132.48
17,929.60
72,720.00
259,080.00

34,311.20
12,204.50
45,990.00

0.00

77,607.51
0.00

126,390.18
104,570.88

954,775.09
161,280.00
36,684.00
111,895.36
10,624.00

13,377.00
28,888.65
71,990.28
6,253.10

50,824.86
34,609.80
45,126.03

571,553.07
 Ato Feyisa Ato Feyisa
Formwork Concrete
footing Pad
T D R Unit Discription T D R Unit Discription
4 9.60 4 2.50 Footing Pad
0.65 2.50
24.96 m2 formwork for SF1 0.65 16.25 m3 concrete for SF1

4 7.80 4 2.50
0.65 1.60
20.28 m2 ditto but for SF1 0.65 10.40 m3 concrete for SF1

4 6.52
0.65 4 3.26
16.95 m2 ditto but for SF1 0.40
0.65 3.39 m3 concrete for SF1
2 10.80
0.70 2 2.80
15.12 m2 ditto but for SF2 2.80
2 8.60 0.70 10.98 m3 concrete for SF2
0.70
12.04 m2
ditto but for SF2 2 2.80
1.70
2 6.20 0.70 6.66 m3 concrete for SF2
0.70
8.68 m2
ditto but for SF2 2 3.10
0.40
0.70 1.74 m3 concrete for SF2

98.03 m2 total for footing

49.42 m3 concrete for footing

4 2.00 foundation column foundation column

1.90
15.20 m2
formwork for foundation column C1 4 0.70
0.30
2 2.30 1.95 1.64 m3 concrete for C1
1.90
8.74 m2
ditto but for C2 4 0.85
0.30
2 2.00 1.95 1.99 m3 concrete for C2 & C5
1.95
7.80 m2
ditto but for C3 2 0.50
0.50
2 2.40 1.90 0.95 m3 concrete for C3
1.95
9.36 m2
ditto but for C4 2 0.90
0.30
2 2.30 1.90 1.03 m3 concrete for C4
1.95 8.97 m2 ditto but for C5
5.60 m 3
total for foundation column
34.87 m2 formwork for foundation column
 Grade beam
2 18.00 Grade beam formwork
0.45
0.25 4.05 m3 grade beam GB1 4 18.00
0.45 32.40 m2 grade beam GB1
2 18.00
0.45 4 18.00
0.25 4.05 m3 ditto but GB2 0.45 32.40 m2 ditto but GB2

1 18.00 2 18.00
0.45 0.45 16.20 m2 ditto but GB3
0.25 2.03 m3 ditto but GB3
8 14.00
8 14.00 0.45 50.40 m2 ditto but GB4
0.45
0.25 12.60 m3
ditto but GB4 131.40 m2
Total formwork for Grade beam

22.73 m 3
concrete volume for grade beam lean concrete

Footing pad
2 1.60 Ground Floor Slab 4 2.50
5.80 2.50 25.00 m2 for SF1
18.56 m2 ditto but ground floor slab b/n axis C-D and 1-2
4 2.50
1 5.40 1.60 16.00 m2 for SF1
1.60
8.64 m2
ditto but b/n axis D-E and 1-2
2 2.80
2 4.25 2.80 15.68 m2 for SF2
5.80
49.30 m2 ditto but b/n axis E-F and 1-2 2 2.80
1.70 9.52 m2 for SF2
1 4.25
5.40 4 3.20
22.95 m2 ditto but b/n axis F-G and 1-2 0.40 5.12 m2 for SF1

2 5.25 2 3.10
5.80 0.40 2.48 m2 for SF2
60.90 m2 ditto but b/n axis B-C and 2-5 For Grade beam
2 15.55
1 5.25 0.25 7.78 m2 on axis A & C
5.40
28.35 m2 ditto but b/n axis C-D and 2-5 1 15.15
0.25 3.79 m2 on axis B
2 1.60
5.80 2 12.63
18.56 m2 ditto but b/n axis D-E and 2-5 0.25 6.31 m2 on axis 2 & 3

1 1.60 91.68 m2 Total lean concrete

5.40
8.64 m2 ditto but b/n axis E-F and 2-5

215.90 m2 total for ground floor slab

32.39 m 3
total for ground floor slab
 GF column GF Beam
4 1.80 1 5.60
2.75 0.81 4.54 m2 FB1
19.80 m2 formwork for GF column C1
1 5.50
2 2.10 0.81 4.46 m2 FB2
2.75
11.55 m2 ditto but for C2 1 15.60
0.81 12.64 m2 FB3
2 1.80
2.75 3 16.00
9.90 m2 ditto but for C3 0.81 38.88 m2 FB4

2 2.20 2 13.60
1.95 0.81 22.03 m2 FB5
8.58 m2 ditto but for C4
82.54 m2 Total for FB
2 2.10
1.95 8.19 m2 ditto but for C5 11.46 m3 Total volume of concrete for floor beam

38.22 m2 formwork for GF column Floor Slab

1 1.80
5.80 10.44 m2
stair case
1 1.30
1 1.34 1.80 2.34 m2
2.90 3.89 m2 formwork for landing
1 4.30
2 3.10 1.30 5.59 m2
2.10 13.02 m2 for flight
1 4.30
2 0.40 5.80 24.94 m2
1.20 0.96 m2 for landing
17.87 1 5.25
concrete for GF column. 5.80 30.45 m2
4 0.65
0.25 1 1.80
2.75 1.79 m3 concrete for C1 5.80 10.44 m2

2 0.80 1 5.25
0.25 5.40 28.35 m2
2.75 1.10 m3 concrete for C2
1 1.80
2 0.45 5.40 9.72 m2
0.45
2.75 1.11 m3 concrete for C3 1 5.75
1.80 10.35 m2
2 0.85
0.25 1 1.23
2.75 1.17 m3 concrete for C4 1.80 2.21 m2

2 0.80 1 4.30
0.25 1.30 5.59 m2
2.75 1.10 m3 concrete for C5
1 5.75
6.27 m3 Total volme of concrete for Column 4.30 24.72 m2

1 5.25
5.75 30.19 m2

1 5.75
1.80 10.35 m2

205.69 m2 Total for Floor slab

205.69 m2 total concrete area

34.97 m3
Total volume of concrete for slab
 Ato Feyisa Ato Feyisa
massonery earth work
hard core
T D R Unit Discription T D R Unit Discription
Back fill
2 1.60
5.80
18.56 m2 hard core b/n axis A-cantilever and 1-2

1 1.60
5.00
8.00 m2 ditto but b/n axis 2-3 and A cantilever

2 4.25
5.80
49.30 m2 ditto but b/n axis A-B and 1-2

1 4.25
5.00
21.25 m2 ditto but b/n axis A -B and 3-2

2 5.25
5.80
60.90 m2 ditto but b/n axis B-C and 2-1

1 5.25
5.40
28.35 m2 ditto but b/n axis B-C and 2-3

2 1.60
5.80
18.56 m2 ditto but b/n axis 1-2 and C- cantilever

1 5.40
1.60
8.64 m2 ditto but b/n axis 2-3 and C-cantilever

213.56 m2 total hard core area

2 19 massonery wall
0.5
1.9 36.10 m3 massonery wall on axis B

2 3.6
0.5
1.9 6.84 m3 ditto but on axis C

0 6.5
0.3
2.1 0.00 m3 ditto but on axis D

0 6.12
0.3
2.1 0.00 m3 ditto but on axis E

0 3.1
0.3
2.1 0.00 m3 ditto but on axis F & G

0 14.3
0.3
2.1 0.00 m3 ditto but on axis 1

0 16.3
0.3
2.1 0.00 m3 ditto but on axis 2

0 7.6
0.3
2.1 0.00 m3 ditto but on axis 5

0 2
0.3
2.1 0.00 m3 ditto but on axis 6

0 9.65
0.3
2.1 0.00 m3 ditto but on diagonal axis
42.94 m3 total massonery wall.
 excavation
Bulk excavation
1 18.5
14.5
1.35 362.14 m3 Total bulk excavation

4 3 Pit excavation
3
2 72.00 m3 ditto but for SF1

4 1.85
3
2 44.40 m3 ditto but for SF1

2 3.3
3.3
2 43.56 m3 ditto but SF2

2 3.3
2.05
2 27.06 m3 ditto but SF2

187.02 m3 total pit excavation

Trench excavation

4 2.7
0.9
2 19.44 m3 trench excavation for SF1

2 2.6
0.9
2 9.36 m3 ditto but for SF2

2 19
0.9
1.3 44.46 m3 ditto but for beam on cantilever

2 1.3
1
1.3 3.38 m3 ditto but for axis 4&1 b/n A-B

2 2.3
1
1.3 5.98 m3 ditto but for axis 4&1 b/n B-C

82.62 m3 Sub total

rebar
8 10 12 14 16
5462.24 2904.72 1840
1.184 1.85 2.664 3.626 4.736
6467.292 10532.51 8714.24

3577.2 1559 1411.6

4235.405 2884.15 3760.502