Summary
Item Work Description
A. SUB STRUCTURE
1 Excavation and earth work
2 Masonary
3 Concrete work
Sub total A
B. Super structure
1 Wooden work
2 Roofing
3 Carpentery and joinery
4 Metal work
5 Sand work for wall
6 FINISHING WORKS
7 Painting
Sub total B
Total A+B
VAT(15%)
Grand total with VAT
Shalla Wareda Lajo Kartefa Kabele Additional class room
CONTRACT TOTAL
Item Work Description Unit RATE
QUANTITY AMOUNT
A. SUB STRUCTURE
1. EXCAVATION & EARTH WORKS
Clear off site shrubs and organic soil for an average depth of
1.1 m2 46 2955.04
20 cm 64.24
Bulk excavation in ordinary soil to reduced level for a depth of
1.2 50cm including pavement from clear ground level or depend m3 19.0 428.3 8137.32
on site engineer
Trench recomandation
excavation for masonry as nature ofwall
foundation soil in
type.
ordinary
soil for a depth of 150 cm from [Link] shall include
1.3 m3 13.0 260.4 3385.20
working space.
Back fill around trench foundation and under hard core for
1.4 with imported selected material out of the site well compacted m3 26.00 269.05 6995.30
and rolled in layers not exceeding 20 cm.
25cm thick basaltic or equivalent stone hard core well rolled
1.5 m2 53.04 564.99 29967.07
consolidated and blinded with crushed stone .
Total Carried to Summary 51439.93
2. MASONRY WORKS
40cm thick basaltic or equivalent stone masonry foundation
2.1 wall below NGL, bedded and jointed in cement mortar 1:4 m3 34.56 3,815.24 131854.69
Total Carried to Summary 131854.69
3. CONCRETE WORKS
3.1 5 cm Lean Concrete quality C-5 , 150 kg of cement / m3
A) Under masonary foundation m2 53.08 295.82 15702.13
Total Carried to Summary 15702.13
B. SUPER STRUCTURE
4. WOODEN WORK
All wooden members shall be well seasoned, straight and free
4.1
of any harmful defects
A) In elevation columns provide, cut and fix in position of 30.00
No 400.00 12000.00
column Dia 12-14cm sawn zigba with in c/c 50cm
B) Dia 8-10cm eucalyptus diagonal chord member No 100.00 250.00 25000.00
C) wooden used for wall(filxii) No 500.00 50.00 25000.00
Total Carried to Summary 62000.00
5. ROOFING WORKS
Provide & fix G-32 CIS roof cover fixed to 5 x 7cm zigba
purlin at c/c 90cm and 10-12cm eucalyptus trusses .
5.1 Horizontal projection is used for payment. Purlins and trusses m
2
42.00 1,600.00 67200.00
measured separately price also includes roof nail with washer
Total Carried to Summary 67200.00
6. CARPENTERY & JOINERY
All wooden members shall be well seasoned, straight and free
of any harmful defects and shall be painted with anti-termite
6.1
solutions, Price shall include metal bands and dia.6mm plain
bar anchorage.
a) Dia 10-12 eucalyptus top and bottom chord member ml 50.00 450.00 22500.00
b) Dia.8-10cm eucalyptus vertical and diagonal chord member ml 30.00 200.00 6000.00
supply and fix 2.5x25cm keroro or equivalent fascia board
6.2 8.00 1,200.00 9600.00
including three coats of weather resistant paint ml
Total Carried to Summary 38100.00
All metal windows and 7. METAL WORKS
doors shall be fabricated from 38
LTZ steel profiles. Price shall include grill and synthet
paint
7.1 provide and fix metal windows
a) W= 100x150cm pcs 2 15,348 30,696.00
7.2 provide and fix metal doors
a) D=. 100x300cm pcs 1 17,457 17457.48
Total Carried to Summary 48153.48
8. SAND WORK FOR WALL
8.1 ordinary soil selected from Alaba m3 30.00 1,400.00 42000.00
Total Carried to Summary 42000.00
9. FINISHING WORKS
Apply two coats of plaster in 1:3 cement sand mortar to
9.1 internal and External Wooden wall ,exposed surface of M2 217.60 496.15 107,962.24
columns and beam up to fine finish price includes edge works.
TOTAL CARRIED TO SUMMERY 107962.24
10. PAITING WORK
Apply two coats plastic paint to all internal and external
10.1
plastered wall surfaces , beam , columns and edges m2 207.60 497.08 103,193.81
Total Carried to Summary 103193.81
Summary of Lajo kertefa Project
Item Work Description Contract amount
1 Total summary of Toilet 667,606.28
2 Total summary of Additional class 71,351.26
Total 1+2 738,957.54
VAT(15%) 110,843.63
Grand total with VAT 849,801.17