Project: Negele Arsi Neighbourhood park

Location:

Client:

ITEM. DESCRIPTION AMOUNT

NO

1 Surveing and setting out 14,000.00

2 Exca.&Earth Work 752,793.69
3 Masonry work 548,011.89
4 Concrete work 2,536,964.67
5 Finishing Work 2,782,272.67
6 Sanitary Installation 238,200.00
7 Electrical Installation work 798,248.87
Total 7,670,491.79
VAT 15% 1,150,573.77
Grand Total 8,821,065.56
Project: Neighbourhood park

Location:

Client:

ITEM. DESCRIPTION UNIT QTY RATE R

NO

[Link] and setting out

1.1 Surveing
Fix station [Link] 100-200m intervals for reference of the the center
line of the [Link] there is a horizontal curve or vertical curve Km 0.140 50,000.00 7000.00
the interval of the PI will be less than 100m

1.2 Setting out

Fix center line of the road by putting pegs at 20m intervals including
setting of horizontal and vertical [Link] out also cross section of
the road at 20m intervals or less as convinent,if the terrain is very
ragged,by placing pegs on center,two sides and drainage lines of the
road as well as following design patterns of the [Link] for
cobblestone roads are in most cases made from pieces of
reinforcement steel for accuracy and strength for driving them deep Km 0.140 50,000.00 7000.00
into the ground .the number of pegs along the cross section of the
road ranges from 7 to 13 depending on the pattern of the
cobblestone and requirement of side drains.
Total Carried To Summary……………….. 14,000.00
2. Excavation & Earth Work
2.1 Remove big trees ,trees’ roots bushes ,big stones, grass and other
obstacles within the area and all of the reserve area to allow
movement of workers for smooth surveing and setting out works.
Those trees to be retained as ordered by the Engineer Will be kept
undamaged. The material or debris as a result of cleaning and m2 2,100.00 50.2 105,429.84
grubbing will be deposited to the location as directed by the
engineer.

2.2 Bulk excavation in ordinary soil to level the surface not exceeding m3 630.00 122.11 76,929.83
40cm material.
2.3 Excavate for trench masonry foundation for around fence and m3 198.40 301.40 59,796.93
partition wall in ordinary soil.
2.4 Pit excavation in ordinary soil for tree plantation m3 13.50 122.11 1,648.50
3
2.5 Load and cart away surplus excavated material to an appropriate tip m 316.90 103.63 32,839.34

2.6 Back fill selected imported material around masonry wall. m3 140.00 195.81 27,413.07
2.7 250mm thick basaltic stone hardcore well rolled ,consolidated and m3 931.00 481.99 448,736.18
blinded with crushed stone.

Total Carried To Summary…………………….. 752,793.69

3. Masonry work
3.1 For partition wall 50cm thick hard trachytic or equivalent stone m3 148.00 2944.61 435,802.21
masonry wall for foundation above ground level(AGL)
3.2 For partition wall 50cm thick hard trachytic or equivalent stone m3 2.00 2944.61 5,889.22
masonry wall for foundation Below Ground Level(BNGL)
3.3 For under way pass 50cm thick hard trachytic or equivalent stone m3 25 2,944.61 73,615.24
masonry wall for foundation Below Ground Level(BNGL)
3.4 m2 117.60 278.11 32,705.22

Total Carried To Summary…………………….. 548,011.89

 [Link] work
4.1 50mm lean concrete quality c-5,with minimum
cement content of 150kg/m3 of concrete
[Link] masonry m2 460.00 278.11 127,928.60
4.2 c-25 mass concrete for partition curbs filled in m3 82.80 8,681.91 718,862.03
form work and well vibrated
4.3 15cm thick mass concrete ,320kg cement/m3 m2 736.00 1,816.39 1,336,865.95
3
4.4 m 1,104.00 320.03 353,308.10
Total Carried To Summary…………………….. 2,536,964.67

[Link] Work
5.1 Apply three coats of plastering in cement
mortar(1:3) up to finish. price shall include pre-
cleaning and preparation of the surface.
a,to internal & external parts of curbs surface. m2 920.00 295.68 272.027.67
5.2 Along walk way supply &spread 10cm red ash
&5cm fine aggregate ,spread to level and compact
10cm base course ,fine crushed aggregate from m3 931.00 750.00 698,250.00
stone crusher site, keeping the design slope so as
to enable TERRAZZO paving following the slope.
5.3 Supply and lay 20x1ox4cm thick high quality type m2 931.00 1,200.00 1,117,200.00
terrazzo tiles on walk way
5.4 Apply fertile selected soil material &high quality m3 478.80 150.00 71,820.00
grass to maintain Natural Ground landscaping
5.5 Supply and plant an approved quality grass either
by mulch seeding or sodding around the building
as shown on site plan, for landscaping and ground
cover,supply& plant approved and specified tree
minimum height of 1.5m and flowers,price
include all necessary accessories.
a Azandirachta Indica (Kinin) T rue Nim No 85 135.00 11,475.00
b Prunus Africanus (Tikur inchet) No 90 65.00 5,850.00
c Green Ficus No 75 150.00 11,250.00
d Terminalia No 50 400.00 20,000.00
e abukaria No 40 2500.00 100,000.00
f Tuya No 60 100.00 6,000.00
g Duranta No 1000 45.00 45,000.00
h White Bottlebrush No 30 65.00 1,950.00
i Red Bottlebrush No 30 65.00 1,950.00
j Marga sardoo m2 900 125.00 112,500.00
5.6 Three coats of plastic painting for external parts m2 828.00 250.00 207,000.00
of curbs surface as per engineer
recommendation.
5.7 Fixing bench as per design price include applying
two coats of antirust paint and enamel paint with
its [Link] include all necessary preparation
work such as covering exposed end of RHS section
with 2mm plates and to anchor make across at Pcs 10.00 10,000.00 100,000.00
the end of posting RHS and anti termite paint and
timber preserving paints and oils and all necessary
activities as per design and engineer
recommendation.

Total Carried To Summary…………………….. 2,782,272.67

6. Sanitary installation

6.1 Supply and lay ,10 BAR UPVC Pressure pipes with fittings
&accessories. price shall include excavation of trenches to a depth
500mm spreading granular material 100mm thick under the
pipes ,anchorage block& back filling material 100mm under the pipe
anchorage blocks and back filling.
a, Diameter 25mm ml 220.00 400.00 88,000.00
b, Diameter 20mm ml 220.00 350.00 77,000.00
6.2 Supply and lay UPVC sewage pipes according to the drawing shown
with slope as indicated on the drawing on a firm bed of sand 100mm
thick below and 300mm above open ground .unit price shall include
excavation of the trench ,supply and spread the granular material
and back filling.
a, Diameter 150mm ml 110.00 500.00 55,000.00
6.3 Supply and install gate valves of approved standards on the water
supply main according to the drawing shown complete unions, hand
wheels and necessary accessories.

b,Diameter of 25mm No 12.00 1000.00 12,000.00

c, Diameter of 20mm No 4.00 800.00 3,200.00
6.4 Supply and install water meter of approved standard on the water No 2.00 1500.00 3,000.00
supply line complete with necessary fittings dia 20mm

Total carried to summary………………………… 238,200.00

[Link] Installation Work

7.1 DB for ACB/63/80A Rating/plastic /steel enclosure Pcs 1.00 4,848.87 4,848.87

7.11 Octagonal light pole of dia 120mm at base and dia 60mm at top
length 3000mm above ground level to be fixed on 40x40x40cm
concrete pad with complete anchor bolts and minimum 8mm plates No 20.00 18,000.00 360,000.00
with 2A fuse and box.
ml 900.00 250.00 225,000.00
6.42 power CABLES 0.6kv/3x2.5mm2 for line of electrical 3m pole
and 0m greenery light according to design

HPK 100+1*HPL 250W with lamp,reflector and accessories No 80.00 550.00 44,000.00
7.2 Cable 2x2.5mm for ground light with conduit ml 822.00 200.00 164,400.00
Total carried to summary………………………. 798,248.87