SPRAYROOM
SPRAYROOM
SPRAYROOM
COST SUMMARY
A) SUB STRACTURE
1 Excavation & Earth Work Birr 70,672.6
2 Concrete Works Birr 171,413.2
3 Masonry Work Birr 64,800.00
B) SUPER STRUCTURE
1 Concrete Works Birr 171,407.00
2 Block Works Birr 86,160.00
3 Roofing works Birr 82,410.00
4 Carpentry and JoineryWorks Birr -
5 Metal or Alluminum Work Birr 53,600.00
6 Finishing works Birr 170,320.00
7 Painting works Birr 65,275.00
8 Electrical Installation Works Birr 95,192.00
9 Sanitary Installation Works Birr 32,330.00
DESCRIPTION OF WORK
UNIT QTY UNIT PRICE TOTAL PRICE
SUB STRUCTURE
1 EXCAVATION AND EARTH WORK
1.1 Site clearing at top 200mm thick layer of the site m2 136.17 4.00 544.68
1.2 Bulk excavation in ordinary soil not exceeding 2000mm
m3 60.52 150.00 9,078.05
1.3 Bulk excavation in ordinary soil to 2000mm but not
exceeding 4000mm m3 63.04 150.00 9,456.30
1.4 Bulk excavation in ordinary soil to 4000mm but not
exceeding 6000mm m3 0 0.00
1.5 Excavate in ordinary soil for isolated footing m3 0.00 0.00
1.6 Trench excavation around the building to a depth not
exceeding 1500mm m3 60.52 150.00 9,078.05
1.7 Back fill under and around footings and masonary m3 22.70 60.00 1,361.71
1.8 Back fill under hardcore m3 60.52 190.00 11,498.86
1.8 Cart away & spread surplus excavated material m3 136.17 80.00 10,893.66
1.9 250mm.thick sound basaltic or equivalent stone hard-core
m2 121.04 155.00 18,761.30
Sub Total Excavation & Earth Works …….. 70,672.60
2 CONCRETE WORK
2.1 50mm thick lean concrete in C-5
a) Footing pad m2 100.00 0.00
b) Grade beam m2 100.00 0.00
c) masonary m2 61.00 100.00 6,100.00
2.2 Reinforced concrete in class C-25
a) Footing pad m3 2850.00 0.00
b) Foundation column m3 2850.00 0.00
C) 100mm thick ground floor slab m2 121.00 300.00 36,300.00
d)grade beam m3 3.80 2850.00 10,830.00
2.3 Wood or wrought iron formwork
a) Footing pad m2 180.00 0.00
b) Foundation columns m2 180.00 0.00
c) 100mm thick ground floor slab m2 - 180.00
d)grade beam m2 74.00 180.00 13,320.00
2.4 Reinforcement steel bars
a) dia.6mm deformed bar kg
b) dia.8mm deformed bar kg 636.00 52.00 33,072.00
c)dia.10mm deformed bar kg 52.00
d) dia.12mm deformed bar kg 373.00 52.00 19,396.00
e) dia.14mm deformed bar kg 445.00 52.00 23,140.00
f)dia.16mm deformed bar kg 562.60 52.00 29,255.20
g) dia.20mm deformed bar kg 52.00 0.00
h) dia.24mm deformed bar kg 52.00 0.00
Sub Total Concerete Work …….. 171,413.20
3 MASONARY WORK
3.1 Supply and construct 40cm thick trachytic or equivalent
stone masonry foundation wall below N.G.L according to
the detail drawing bedded and joined in cement mortar
m3 48.00 1350.00 64,800.00
Sub Total Masonary Work …….. 64,800.00
SUPER STRUCTURE WITH SEMI BASMENT
1 CONCRETE WORK
1.1 Reinforced concrete in class C-25
a) ground floor columns m3 3.40 2850.00 9,690.00
b) 150mm thick 1st floor suspended solid slab at elv.+3.1&
6.2 m2 300.00 0.00
f) 1st loor beam at elev.+3.1&6.2 m3 2850.00 0.00
5 metal work
wimdows
5.1 W1 size 2450*1500mm No 4 5200.00 20,800.00
5.2 W2 size 600*1500mm No 6 1800.00 10,800.00
5.3 No 0.00
doors
5.3 D1 size 1000*2200mm No 10 2200.00 22,000.00
5.6 No 0.00
Sub Total Aluminium Work …….. 53,600.00
6 Finishing Work
Finishing work shall include all surface pre-cleaning,
preparation and application of the finish, polishing and
cleaning at the end of the finished work
6.1 Apply two coats of plaster in cement mortar(1:3) and final
gypsum coating to all internal wall surface, columns and
beams m2 355.00 140.00 49,700.00
6.2 Ditto but to concrete ceiling and stair case soffit m2 150.00 0.00
6.3 Apply two coats of plaster in cement mortar(1:3) to
external wall m2 200.00 150.00 30,000.00
6.4 Apply tcement screed to all ground surfaces m2 180.00 0.00
6.5 Supply and fix 200*300*5mm glazed ceramic wall tile to
toilet and kitchen with cement mortar backing and joints
grouted in white cement and height 1600mm from floor
finish. Type os sample shall be approved by the Architect
LS 0.00
1.1.4 Copper cladded steel earthling rod of 3200 x 16
mm(complete with driving stud, spike, and cable clamp)
NO 1 1200.00 1,200.00
2 MANHOLE 0.00
2.1 Manhole in brick or masonry, internally plastered with
10cm mass concrete base and 8cm thick including
reinforced concrete cover with lifting lug and size of
600x600x700 mm(for power intake from EEPCO, and
earthling system)
NO 1 1200.00 1,200.00
3 CONDUITS AND PIPES 0.00
3.1 PVC pipe of 150mm diameter (for power cables intake from
EEPCO) ML 12 30.00 360.00
3.2 PVC pipe of 150mm diameter (for telephone lines intake)
ML 10 30.00 300.00
3.3 PVC pipe of 32mm diameter ML 22 15.00 330.00
3.4 PVC pipe of 25mm diameter ML 80 10.00 800.00
4 FEEDER CABLES 0.00
4.1 PVC seated PVC insulated power distribution cables of
nominal voltages Uo/U-0.6 / 1KV as per IEC60 502-1 DIN
VDE 0276-603 type NYCY 0.6/1KV, to feed main
distribution boxes, branch distribution boxes etc.,
measurement TAKEN - TENTATIVE
0.00
(a) 5 x 4mm sq. ML 5 150.00 750.00
(b) 5 x 6mm sq. ML 8 189.00 1,512.00
(c) 5 x 10mm sq. ML 278.00 0.00
(d) 5 x 16mm sq. ML 340.00 0.00
(e) 3 x 50/25+25mm sq. ML 432.00 0.00
(f) 1 x 70mmsq.green/yellow strip ground conductor. ML 20 243.00 4,860.00
5 DISTRIBUTION BOARDS 0.00
5.6 Surface mounted distribution board MDB-G with lockable
door, complete with bus terminals, neutral and earth bars,
and consisting of :-
1 pc main MCCB of 160A/3ph
1 pc MCB of 63A/3ph
1 pc MCB of 50A/3ph
1 pc MCB of 25A/3ph
1 pc MCB of 20A/3ph
3 pc ACB of 10A/1ph
NO 0.00
8.1.2 20-25A/1ph flush mounted stove outlets fed through PVC
insulated conductors of 3x4mm² inside PVC conducts of
19mm diameter including junction boxes with covers and
insulating screw cap connectors.
NO 10 560.00 5,600.00
9 EXTRA OVER SOCKET OUTLETS POINTS LEGRAND
SUNO OR EQUVALENT:- 0.00
9.1 Flush mounted socket outlet of 16A/1P NO 15 70.00 1,050.00
9.2 Flush mounted double socket outlet of 16A/1P NO 0.00
9.3 Flush mounted socket outlet with switch of 16A/1P NO 0.00
9.4 Flush mounted socket outlet of 20A/1P NO 10 220.00 2,200.00
12 TV SYSTEM 0.00
12.1 SMATV SYSTEM 0.00
12.1. SMATV SYSTEM- installation includes and not limited to
1 cable pulling, wall outlet termination, fixing of taps,
splitters, and amplifier, testing of each node for loss,
amplifier fixing, dish and receivers, channel testing, using
RF professional toolkit, encoder configuration, satellite
dish installation, testing the whole system at each room
point, providing documentation and test result data
LS 0.00
12.1. SMATV outlet point fed through PVC insulated RG6/U
2 coaxial cable (cable specified sparetly elsewhere) in conduit
of f19mm including junction boxes with covers for flush
mounting.
NO 0.00
12.1. TV coaxial socket outlet type LEGRAND Vela 6827 81 or
3 equivalent having category 6 with 4 contacts complete with
clip on support frame. NO 0.00
M 0.00
12.1. RG 11/U, satellite coaxial 75ohm cable, Bare Copper(BC)
5 conductor -1.66mm solid , Physical Foam(PF) dielectric
7.25mm diameter, PVC jacket-9.8mm diameter, with
aluminum foil shield
M 0.00
12.1. MATV terminal box (junction box size of 150 x 300mm)
6 terminating incoming line from riser. NO 0.00
12.1. Dish to comply with ETSI 300784
7 NO 0.00
12.1. LNB (Quattro type)
8 NO 0.00
12.1. multi switch
9 NO 0.00
12.1. Distribution amplifier
10 NO 0.00
12.1. Distribution taps
11 NO 0.00
12.1. Distribution splitters
12 NO 0.00
12.1. Set Top Box (STB-DiSEqC/Tone burst)
13 NO 0.00
14 LIGHT FITTINGS AND LAMPS (Specified type or
equivalent)-supplied installed, connected and tested,
including wires, flexible cable, conduits, boxes, mounting
materials, lamps and accessories complete, all as specified
and/or shown on drawings.
0.00
14.1 REGULAR LIGHT FITTINGS AND LAMPS 0.00
14.1. Fitting type No-1-PHILIPHS TCS 098 418 C3 with 2 x 36W
1 lamp. No. 25 1200.00 30,000.00
14.1. Fitting type No-1-PHILIPHS TCS 098 418 C3 with 1 x 36W
2 lamp. No. 0.00
14.1. Fitting type No-3-RZB 10244.962 With Socket+ tip switch
3 With C35 2x40W lamp No. 10 1800.00 18,000.00
14.1. Fitting type No-4-RZB 911002.842 With TC-T 18W lamp
4 No. 0.00
14.1. Fitting type No-5-DISANO 141407-08 With FL 4x18W
5 lamp No. 0.00
14.2 EMERGENCY LIGHTING FITTINGS AND LAMPS
0.00
14.2. Fitting type No-E-Self power supply emergency light (stair)
1 0.00
Emergency luminaries , non-maintained 8W, 130lm for
3hour duration for power supply 220V, 50Hz, IP 41 , class
II insulation, charged through Ni-Cd batteries, for 24hours
rechargeable time, incorporating an automatic self-testing
system with green (OK), and yellow (defect) LEDs after test
display. Type-Legrand S8 660 03 Emergency Light with
8W/3hr lamp or equivalent.
No. 0.00
Nº 0.00
Kitchen Sink 0.00
1.5 Supply and fix approved quality double bowl kitchen Sink,
made from stainless steel sheet (Ferritic steel). The waste
fittings, connecting pieces, fixing and supporting element
and other accessories which complete the set shall comply
with BSEN 695;1997 or the relevant clauses of BS standards
or equivalent institution. The tap ware shall comply with
BS2878:1980. Size 1500 x 600.
Nº 3000.00 0.00
1.6 Ditto Item No 1.5 but 1200*600 Nº 0.00
Toilet paper holder 0.00
1.7 Supply and fix toilet paper holder, made from white vitreous
china (BS3402), concealed/surface mounted of approved
quality complete with all the necessary accessories. Size-
170x170mm.
Nº 350.00 0.00
Crystal glass mirror 0.00
1.8 Supply and fix approved quality frameless crystal glass
mirror ,back-slivered ,minimum 6mm thick Size 600mm x
500mm .Complete with theft resistant concealed wall
fastening fittings and other accessories.
Nº 1100.00 0.00
Towel hanger 0.00
1.9 Supply and fix towel hanger made of chrome plated steel
near shower units with best quality complete with all
accessories. size-600mm No 400.00 0.00
Nº 350.00 0.00
Floor Drain 0.00
1.11 Supply and fix Ф100mmEnameled cast Iron Floor Drain,
conform to ASME Standards, A112.6.3 (Heavy Duty) or
equivalent institution complete with P-smell trap and all the
necessary accessories.
Nº 4 200.00 800.00
Angle Valve 0.00
1.12 Supply and fix chrome plated service (angle) valves, of
approved standard compatible with PPR pipe, before Hand
wash basin, Water closets, Sink, and other fixtures.
Complete with unions, elastic water proofing, and hand
wheels of normal quality and with all other necessary
accessories. Diameter 20mm
Nº 4 310.00 1,240.00
Water Supply Pipe 0.00
1.14 Supply, lay and connect diameter 20mm Poly propylene
(PPR - PN16) pipe with Minimum wall thickness of 2.7mm
for cold and hot water supply system as per the drawing
shown, Complete with all the necessary connecting pieces
such as bends, Ys, Ts, reducers, nipples, unions, galvanized
clips, the interval shall be as per manufacturer's
recommendation & supports (if any) etc... Unit price shall
include, disinfection of the pipes with Chlorine and all the
necessary assistance to the installation works .The
installation shall be tested at a pressure of 16kg/cm². The
Pipes and fittings shall conform to BS3505/DIN8062 or
equivalent institution.
ml 0.00
1.15 Ditto Item No.1.14, but outer diameter 25mm ml 0.00
1.16 Ditto Item No.1.14, but outer diameter 32mm ml 0.00
1.17 Ditto Item No.1.14, but outer diameter 40mm ml 0.00
1.18 Ditto Item No.1.14, but outer diameter 50mm ml 0.00
1.19 Ditto Item No.1.14, but outer diameter 70mm ml 0.00
Gate Valve 0.00
1.2 Supply and fix bronze gate valves (PN 16), of approved
standards compatible with PPR pipe on internal & external
branch water pipes, pipe inlet to buildings, and water tank
where shown on the drawing. Complete with all the
necessary accessories. Diameter 20 mm
Nº 0.00
1.21 Ditto Item No.1.20, but with diameter 25mm Nº 25 50.00 1,250.00
1.22 Ditto Item No.1.20, but with diameter 32mm Nº 16 65.00 1,040.00
1.23 Ditto Item No.1.20, but with diameter 40mm Nº 0.00
1.24 Ditto Item No.1.20, but with diameter 50mm Nº 0.00
1.25 Ditto Item No.1.20, but with diameter 70mm Nº 0.00
uPVC Foul Water pipe 0.00
ml 0.00
1.27 Ditto Item No.1.26, but Outer Diameter 80mm, ml 0.00
1.28 Ditto Item No.1.26, but Outer Diameter 110mm, ml 0.00
1.29 Ditto Item No.1.26, but Outer Diameter 225mm, ml 0.00
Down Pipes 0.00
1.3 Supply and fix 75mm diameter uPVC Down pipes minimum.
Wall thickness 3.2mm with mass concrete support at ground
level. Secured to walls, or column or beam, or etc. With
metal galvanized steeps at every joints, bends at every 0.5m
interval on straight line. The pipes, accessories, fittings
&method of welding shall comply with the requirement of
BS 4514 or equivalent Institution. Unit price shall include
all the necessary assistances to the installation works.
ml 45 120.00 5,400.00
Vent cape 0.00
1.31 Supply and fix rigid UPVC Vent cape to uPVC vent pipes of
toilets with diameter 50mm Nº 2 500.00 1,000.00
Storm Water Drainage System 0.00
1.32 Construct rectangular open channel which collect storm
water where shown on the drawing out of 400mm thick
stone masonry plastered, all in accordance with the detail
drawing. Provide minimum slope of 0.5% or follow the
Ground slope whichever is greater. Size: - 400 x 400mm
(average depth).
ml 0.00
1.33 Ditto Item No 1.33 but grilled cover ml 0.00
Waste Water Manhole 0.00
1.34 Size:-φ600mm( Avg. depth 600 -1000mm) Construct
rectangular manhole made of single brick walls, internal
dimension 600x600x800mm (avg. depth) and internally
plastered on a base of R. C slab size: 1040x1040x150mm.
Bottom slab shall be reinforced with diameter8mm
reinforcement bar c/c 200mm in both ways. Provide 150mm
well compacted selected material under the floor slab.
Cover slab shall be 150mm thick R.C. concrete reinforced
with 8mm R.bar200mm c/c. All in accordance with the
given detail drawings. Cost includes excavation, cart away,
backfilling and all incidental works there too.
Nº 8 1200.00 9,600.00
Septic Tank 0.00
2.7 Earth Work 0.00
2.7.1 Clear topsoil and unwanted material to a depth of 200mm
m2 20.00 0.00
2.7.2 Bulk excavation in ordinary soil to depth as shown on the
drawing m3 150.00 0.00
2.7.3 Extra for excavation in soft rock
m3 0.00
2.7.4 Extra for excavation in hard rock
m3 0.00
0.00
Smooth white reflective finish both internal and external
surfaces 0.00
Diameters 50mm over flow pipe 0.00
Size 10 m3 No 25000.00 0.00
Items incorporated in installation of water tanks No 0.00
Diameter 50mm bronze gate valve for inlet No 500.00 0.00
Diameter 40mm bronze gate valve for outlet No 0.00
Diameter 50mm approved quality pvc float valve No 256.00 0.00
Diameter 50mm bronze gate valve for wash out No 0.00
Diameter 80mm uPVC vent pipe 300mm length with vent
cap No 0.00
3.2 Supply & installation of complete set of surface pump with
q=6.667m3/hr , h=43m , P=1.2kw with max. Efficiency of
75%, and up to 37oc Ambient temperature it shall be include
company
No 0.00
Grand Total Sanitary works …………………………… 32,330.00
107.6
47.8
49.8
0.0
0.0
47.8
17.9
47.8
107.6
95.6
0.0
0.0
0.0
0.0
0.0
48.2
0.0
0.0
0.0
95.6
3.0
0.0
0.0
0.0
#VALUE!
58.5
0.0
0.0
502.4
0.0
294.7
351.6
444.5
0.0
0.0
0.0
0.0
37.9
0.0
0.0
0.0
0.0
2.7
0.0
0.0
0.0
0.0
13.8
0.0
0.0
199.9
0.0
0.0
0.0
0.0
0.0
601.2
103.5
195.1
613.8
0.0
0.0
0.0
0.0
0.0
156.4
60.0
0.0
0.0
97.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3.2
4.7
0.0
0.0
7.9
0.0
0.0
0.0
0.0
280.5
0.0
158.0
0.0
47.4
4.7
9.5
6.3
7.9
0.0
95.6
0.0
0.0
0.0
280.5
280.5
158.0