0% found this document useful (0 votes)
27 views14 pages

Variation Work

The document outlines the detailed cost estimation for a Dairy Farm construction project, including substructure, superstructure, roofing, metal works, finishing, glazing, and painting. It provides itemized descriptions, quantities, rates, and amounts for various construction activities. The total estimated cost for the project, including VAT, is 3,154,739.35 Eth. Birr.

Uploaded by

ABAMELA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
27 views14 pages

Variation Work

The document outlines the detailed cost estimation for a Dairy Farm construction project, including substructure, superstructure, roofing, metal works, finishing, glazing, and painting. It provides itemized descriptions, quantities, rates, and amounts for various construction activities. The total estimated cost for the project, including VAT, is 3,154,739.35 Eth. Birr.

Uploaded by

ABAMELA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 14

PROJECT: Dairy Farm type 1

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT

A. SUB STRUCTURE
Building Architectural & Structural works
1. EXCAVATION, EARTH WORK & CLEARINGS
EXCAVATION & EARTH WORK
ORDINARY SOIL EXCAVATION
1.1 Site clearing and removing of the top 200mm Organic ordinary soil. It includes removing of trees, brushs, m² #REF! 52.00 #REF!
vegetation, rubbish, fences and all other objectionable materials.
BULK EXCAVATION

1.2 m³ #REF! 345.00 #REF!


Bulk excavation in ordinary soil to the specified depth not exceeding 1000mm from reduced ground level.
1.3 Bulk excavation in ordinary soil to the specified depth exceeding 1000mm but not exceeding 2000mm. m³ #REF! 345.00 #REF!
TRENCH EXCAVATION
Excavation for trench to a depth not exceeding 1000mm from bulk excavation level and only around the
1.4 m³ #REF! 235.00 #REF!
building peripherial line.
BACK FILL (Gradation and quality Approval is required In the quarry before transporting and
dumping the material to the site.)
1.5 Fill around trench foundation with selected materials in layers not exceeding 200 mm thick. m³ 23 710.00 16,330.00
1.6 Granular selected & imported backfill under hard core, m³ #REF! 710.00 #REF!
DISPOSAL
1.7 Cartaway surplus excavated material to a distance not exceeding 5kms. m³ #REF! 300.00 #REF!
SUB BASE
Hard core 250mm thick with basaltic stone or equivalent, blinded with 20mm crushed aggregate. (Quality
1.8 m² 230 816.00 187,680.00
approval is required before transporting the material from quarry to the construction site.)
TOTAL CARRIED TO SUMMARY #REF!
2. CONCRETE WORKS
LEAN CONCRETE

LEAN CONCRETE / Grade C-5 with minimum cement content 150kg/m 3/, Shall be laid on Inspected
2.1
areas for all levelling, bedding improvement, & hand machine compacted conditions. It should be
smoothly finished.
a) Under Masonry m2 #REF! 484 #REF!
REINFORCED CONCRETE
2.2 Reinforced concrete in class C-25,with minimum cement content of 360kg/m3,filled in into formwork and
vibrated around steel reinforcement, steel and formwork measured separately:-
a) To grade beams m³ #REF! 12,325.00 #REF!
b) To 10cm thick floor slab m2 230 2,218.50 510,255.00
FORMWORK

Provide, cut and fix in position sawn zigba, steel, panel wood or appropriate formwork thereto. Forms
shall be constructed to the exact sizes, shapes lines and dimensions shown and as required to obtain
2.3
accurate alignment, location grade, level and plumb work in finished structures. Provision shall be made
for openings, offset, sinking, keyways, recesses, moldings, reglets, chamfers, blockings, screeds bullheads,
anchorages, inserts and other features.
a) To grade beams m2 #REF! 750.00 #REF!
REINFORCEMENT BARS
Steel reinforcement S420 according to structural design. Price shall include cutting, bending, placing in
2.4
position and tying wires. All deformed bars as per the quality requirement.
a) Diameter 8mm kg #REF! 226.15 #REF!
b) Diameter 12mm kg #REF! 180.00 #REF!
TOTAL CARRIED TO SUMMARY #REF!
3. MASONRY WORK
STONE MASONRY

3.1 500 mm thick stone masonry bedded in cement mortar(1:3) mix below NGL. price shall include cement m³ 33 5,800.00 189,138.00
mortar.
3.2 Ditto item 3.1 but above NGL and to be plastered. m³ 15 6,500.00 95,384.25
3.3 Dito But for Ramp m³ 2 6,500.00 14,356.88
TOTAL CARRIED TO SUMMARY 298,879.13
TOTAL SUM OF A #REF!
PROJECT: Dairy Farm type 1

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT


B. SUPER STRUCTURE
4.CONCRETE WORK
REINFORCED CONCRETE
Reinforced concrete class C-25, with minimum cement content of 360kg/m3 filled into form work and
4.1
vibrated around steel reinforcement. Steel and form work measured separately.
a) elevation columns m³ 1.92 12,325.00 23,664.00
b) To top tie beams m³ #REF! 12,325.00 #REF!
FORM WORK

Provide, cut and fix in position sawn zigba, steel, panel wood or appropriate formwork thereto.Forms shall
be constructed to fare faced, the exact sizes, shapes lines and dimensions shown and as required to obtain
4.2
accurate alignment, location grade, level and plumb work in finished structures. Provision shall be made
for openings, offset, sinking, keyways, recesses, moldings, reglets, chamfers, blockings, screeds bullheads,
anchorages, inserts and other features.
a) To elevation columns m² #REF! 750.00 #REF!
b) To top tie beams m² #REF! 750.00 #REF!
REINFORCEMENT BARS

4.3 Steel reinforcement S420 according to structural design. Price shall include cutting, bending, placing in
position and tying wires. All deformed bars as per the quality requirement.
a) Diameter 8mm kg #REF! 226.15 #REF!
b) Diameter 12mm kg #REF! 180.00 #REF!
c) Diameter 14mm kg #REF! 180.00 #REF!
TOTAL CARRIED TO SUMMARY #REF!
5. BLOCK WORK
HOLLOW CONCRETE BLOCKS
200mm thick class 'B' H.C.B wall bedded and jointed in cement mortar (1:3) both side left for approprate
5.1 m² 120 1200 144,000.00
finishing.
Ditto but 150mm thick class 'B' H.C.B wall bedded and jointed in cement mortar (1:3) both side left for
m² 144 900 129,600.00
approprate finishing.
TOTAL CARRIED TO SUMMARY 273,600.00
6. ROOFING
Supply and fix G28C.I.S roof covering including 5cm.x7cm.Zigba wood purline placed c/c 90 cm. spacing
6.1 including washers and roof ridge cover and truss. Truss members made of Eucalyptus wood placed at c/c m² 285.00 1800 513,000.00
spacing 133cm. as shown on the drawing.
Supply and fix G-28 galvanized flat metal sheet gutter of 1000mm dev't length at the connection of roof
6.2 and parapet walls. Price shall include all the necessary accessories, one coat of antirust paint and two coats ml 49.00 722 35,378.00
of synthetic enamel paint.
Supply and fix G-28 galvanized flat metal sheet copings with development length of 33cm. Price
6.3 shall include all necessary accessories including metal bracket holder, painting of two coats of ml 49.00 684 33,516.00
antirust and one coat of metal paint .
Supply and install approved quality 110mm dia PVC down pipe for storm water as per the
6.4 drawings price shall include necessary accessories including connecting iron banda with bolts and ml 44.40 700 31,080.00
associated works.
6.5 Construct and put in place eucalyptus truss from
a) Dia 10cm eucalyptus top and bottom chord members ml 140.00 260 36,400.00
b) Dia 8-10cm eucalyptus vertical and diagonal chord members ml 110.00 260 28,600.00
c) Provide & fix 5 x 7cm Zigba roof purlin c/c 90cm. ml 416.00 239 99,424.00
TOTAL CARRIED TO SUMMARY 777,398.00
7. METAL WORKS
All metal work shall be fabricated from 38mm LTZsteel profile price shall includes hinges,laches door
7.1 stoper door lockers of approved quality before fixing,1mm galvanized ribbed sheet panel, one coat primer
and three coats of approved type oil paint.
DOOR
D1 =90*200 pcs 5 14,760.00 73,800.00
WINDOW
W1= 80X150cm pcs 2 9,840.00 19,680.00
Supply and construct metal sliding door manufactured as per the engineers approval & door schedule.
7.2 Unit price shall include one coat of antirust and two coats of enamel paint, best quality cylindrical lock,
door stopper and all accessories it shall be according to drawing.
D1 size 2850 x 2800mm No 1 111,720.00 111,720.00
7.3 20x20mm and 1.5mm thick wire mesh wall with frame m2 74 1,200.00 89,280.00
300x30mm Marble window sill cut to appropriate size, weathered and mounted on & including 30mm
7.4 thick cement mortar (1:3) bedding. Price includes bull nosing and making water drip as shown on the ml 2 2,032.50 4,065.00
detail drawing.
TOTAL CARRIED TO SUMMARY 298,545.00
PROJECT: Dairy Farm type 1

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT


8. FINISHING
8.1 PLASTERING & POINTING
Finishing work includes all surface pre cleaning, removal of mortar by chiseling, making good edges of
columns and beams, preparation of grooves b/n surface where ever indicated, preparation and application
of finish, polishing and cleaning after end of work.
a) Two coats of plastering in cement sand mortar of ratio 1:3 external surface of HCB wall. m2 120 400.00 48,000.00
b) Ditto as item 8.1a but to internal surface of HCB wall, Beams and Column. m2 388 400.00 155,200.00
c) 3rd coat gypsum plastering for internal surface of HCB wall, Beams and Column. m2 388 463.00 179,644.00
8.2 5cm thick concrete floor finish .All as per engineers instruction. m2 230 2,011.00 462,530.00
8.4 20mm thick terrazzo tile skirting, set in and including cement mortar 1:3. ml 90 200.00 18,000.00
100mm thick precast concrete pavement in concrete class C-15 around the building open jointed on and
8.5 including 400mm selected material compacted fill and 100mm thick redash or equivalent bedding m2 50 1,200.00 60,000.00
material.
Supply and lay storm water concrete pipes of half diameter 50cm with a minimum slope of 2% or natural
ground slope which ever is greater on and including a firm bed of sand 100mm thick below. The joints
8.6 ml 70 980.00 68,600.00
shall be grouted in cement sand mortar of (1:3). Price shall include 20cm thick stone masonry shoulder
and earth work. All are as given on the drawing.
TOTAL CARRIED TO SUMMARY 991,974.00
9. GLAZING
Supply and fix 4mm thick clear sheet glass to and including putty. Price shall include all structural silicon
9.1
and accessories.
m2 12 1,537.00 18,444.00
TOTAL CARRIED TO SUMMARY 18,444.00
10. PAINTING
10.1 Apply three coats of approved type plastic emulsion paint to all internal walls, beams and columns. m2 388 140.00 54,320.00
10.2 Apply contextra paint with premium to external wall surfaces. m2 120 900.00 108,000.00
TOTAL CARRIED TO SUMMARY 162,320.00
TOTAL SUM OF B #REF!
CERTIFICATE OF PAYMENT
For Measurement Certificate No - first
Amount (Eth. Birr)

Main Contract 2,743,251.61


Supplementary Agreement
Project :- Diary block1& 2 Variation Work Order No 1
Location :- haramaya Mayaa GUDO Variation Work Order No 2
Client haramaya Sub City Municipality Variation Work Order No 3
Contractor :- 4K conistruction TOTAL WITHOUT VAT 2,743,251.61
Date of Signing Contract VAT (15%) 411,487.74
TOTAL WITH VAT 3,154,739.35

According to the Supervisor of the work K.m this Certificate Of Measurement dated
8/4/2017 the value of Works executed and/or Material supplied on the Site as presented
on Certificate Of Measurement is as below.
ADVANCE PAYMENT BALANCE
AMOUNT PAID TO CONTRACTOR
DATE AMOUNT PAID TO AMOUNT RETURNED SO
AMOUNT REMEINING
CONTRACTOR FAR

4/15/2013 630,947.87 764,790.73 (133,842.86)


Amount (Eth. Birr)

PREVIOUS PAYMENTS Deductions Amount (Eth. Birr) 3,325,177.09


Amount (Eth. Birr) 1. Previous Payment
No Date
payment order amount with vat 2. Rebate %
3. Retention 5 % 191,197.68
1 4. Penalty Days
2 5. Ad. Pay. 20 % 665,035.42
3 Total Deduction 856,233.10 856,233.10
4 Net Sum Due To Contractor (A) 2,468,943.99
5 15% VAT For Total Executed Works (B) 498,776.56
6 15% VAT Paid For Previous Payment (C) 99,755.31
7 15% VAT For This Payment (B-C=D) 399,021.25
8 MATERIALS ON SITE (E) -
TOTAL 0.00 Total Pay on This Certificate With VAT (A+D+E) 2,867,965.24

We certify that the above mentioned Contractor is entitled to the Payment Of Eth Birr

2,867,965.24 (eight hundred Forty thousand nine hundred eighty and 66/100 ETB birr)

Date
contructor
Certified Approved

chekded by
Amount (Eth. Birr)

2,743,251.61

2,743,251.61
411,487.74
3,154,739.35

ment dated
sented

Amount (Eth. Birr)

3,325,177.09

856,233.10
2,468,943.99
498,776.56
99,755.31
399,021.25
-
2,867,965.24

yment Of Eth Birr


Project : DIARY FARM 1 and 2
Location: haramaaya, maya Guddo,02
Contractor: 4K conistruction

PROJECT: DIARY FARM block 1& 2


A) SUB STRUCTURE Contract Amount Excuted Amount Variation Amount
1 EXCAVATION AND EARTH WORK Eth. Birr 253,049.04 315,068.63 Err:509
2 CONCRETE WORK Eth. Birr 508,087.06 689,405.36 Err:509
3 MASONERY WORK Eth. Birr 283,774.29 268,463.47 Err:509
TOTAL SUM OF A Eth. Birr 1,044,910.39 1,272,937.46 Err:509
B) SUPER STRUCTURE
1 CONCRETE WORK Eth. Birr 391,754.10 415,940.24 Err:509
2 BLOCK WORK Eth. Birr 254,549.46 344,730.16 Err:509
3 ROOFING WORK Eth. Birr 763,005.01 964,772.71 Err:509
4 METAL WORK Eth. Birr 274,920.00 267,720.00 Err:509
5 FINSHING WORK Eth. Birr 35,835.67 59,076.51 Err:509

TOTAL SUM OF B Eth. Birr 1,720,064.25 2,052,239.63 Err:509

TOTAL SUM OF A&B Eth. Birr 2,764,974.63 3,325,177.09 Err:509


VAT 15% 414,746.19 498,776.56 Err:509

TOTAL WITH VAT 3,179,720.83 3,823,953.65 644,232.82


BOTH HOUSE
Project :DIARY FARM 1 and 2
Location:haramaaya, maya Guddo,02
Contractor:4K conistruction
PROJECT: DIARY FARM block 1& 2
Contract excuted contract excuted
ITEM DESCRIPTION UNIT RATE
Quantity Quantity Amount Amount

A. SUB STRUCTURE
Building Architectural & Structural works
1. EXCAVATION, EARTH WORK & CLEARINGS
1.1 EXCAVATION & EARTH WORK
ORDINARY SOIL EXCAVATION
ordinary soil. It includes removing of trees, brushs,
1.1 vegetation, rubbish, fences and all other objectionable m² 360.0 414.0 60.3 21,716.6 24,974.1
materials.
TRENCH EXCAVATION - - -
Excavation for trench to a depth not exceeding 1000mm
1.4 from bulk excavation level and only around the building m³ 27.8 32.0 237.6 6,614.8 7,603.2
peripherial line.
BACK FILL (Gradation and quality Approval is required In the
quarry before transporting and dumping the material to the - - -
site.)
Fill around trench foundation with selected materials in
1.5
layers not exceeding 200 mm thick.
m³ 40.6 6.4 372.0 15,103.2 2,380.8
1.6 Granular selected & imported backfill under hard core, m³ 79.2 70.4 372.0 29,462.3 26,188.7
DISPOSAL - - -
Cartaway surplus excavated material to a distance not
1.7 exceeding 5kms. m³ 207.8 82.8 130.7 27,165.1 10,822.1
SUB BASE - - -
Hard core 250mm thick with basaltic stone or equivalent,
blinded with 20mm crushed aggregate. (Quality approval is
1.8 required before transporting the material from quarry to the m² 221.5 352.0 690.6 152,987.0 243,099.6
construction site.)
TOTAL CARRIED TO SUMMARY - 253,049.0 315,068.6
2. CONCRETE WORKS - -
LEAN CONCRETE - -
LEAN CONCRETE / Grade C-5 with minimum cement content
150kg/m3/, Shall be laid on Inspected areas for all levelling,
2.1 - - -
bedding improvement, & hand machine compacted
conditions. It should be smoothly finished.
a) Under Masonry m2 46.4 62.0 293.6 13,622.6 18,202.6
REINFORCED CONCRETE - - -
Reinforced concrete in class C-25,with minimum cement
content of 360kg/m3,filled in into formwork and vibrated
2.2 around steel reinforcement, steel and formwork measured - - -
separately:-
m³ 4.6 8,696.7 40,352.5 43,970.3
a) To grade beams 5.1
m2 221.5 1,294.9 286,848.2 455,808.0
b) To 10cm thick floor slab 352.0
FORMWORK - - -
Provide, cut and fix in position sawn zigba, steel, panel wood
or appropriate formwork thereto. Forms shall be constructed
to the exact sizes, shapes lines and dimensions shown and
as required to obtain accurate alignment, location grade,
2.3 level and plumb work in finished structures. Provision shall - - -
be made for openings, offset, sinking, keyways, recesses,
moldings, reglets, chamfers, blockings, screeds bullheads,
anchorages, inserts and other features.
a) To grade beams m2 81.2 63.2 752.6 61,113.8 47,566.4
REINFORCEMENT BARS - - -
Steel reinforcement S420 according to structural design.
2.4 Price shall include cutting, bending, placing in position and - - -
tying wires. All deformed bars as per the quality
a) Diameter 8mm kg 128.3 170.3 189.0 24,248.7 32,191.2
b) Diameter 12mm kg 433.3 485.0 189.0 81,901.3 91,666.9
TOTAL CARRIED TO SUMMARY - 508,087.1 689,405.4
3. MASONRY WORK - -
STONE MASONRY - - -
500 mm thick stone masonry bedded in cement mortar(1:3)
3.1 mix below NGL. price shall include cement mortar. m³ 29.0
31.0 4,237.8 122,895.4 131,370.9
3.2 Ditto item 3.1 but above NGL and to be plastered. m³ 26.1 27.9 4,913.7 128,247.9 137,092.5
3.3 Dito But for Ramp m³ 4.4 - 4,914.7 21,723.0 -
150mm thick stone masonry bedded in cement mortar(1:3)
3.4 mix for water and feeding trough. price shall include cement m³ 2.6 4,237.8 10,908.0 -
mortar. -
TOTAL CARRIED TO SUMMARY - 283,774.3 268,463.5
TOTAL SUM OF A - 1,044,910.4 1,272,937.5
B. SUPER STRUCTURE - -
4.CONCRETE WORK - - -
REINFORCED CONCRETE - - -
Reinforced concrete class C-25, with minimum cement
4.1 content of 360kg/m3 filled into form work and vibrated - - -
around steel reinforcement. Steel and form work measured
a) elevation columns m³ 3.8 3.8 9,394.0 36,073.1 36,073.1
b) To top tie beams m³ 4.6 5.1 9,394.0 43,588.4 47,496.3
FORM WORK - - -
Provide, cut and fix in position sawn zigba, steel, panel wood
or appropriate formwork thereto.Forms shall be constructed
to fare faced, the exact sizes, shapes lines and dimensions
shown and as required to obtain accurate alignment,
4.2 location grade, level and plumb work in finished structures. - - -
Provision shall be made for openings, offset, sinking,
keyways, recesses, moldings, reglets, chamfers, blockings,
screeds bullheads, anchorages, inserts and other features.
a) To elevation columns m² 84.0 96.0 752.6 63,221.2 72,252.8
b) To top tie beams m² 69.6 50.6 752.6 52,383.3 38,053.1
REINFORCEMENT BARS - - -
Price shall include cutting, bending, placing in position and
4.3 tying wires. All deformed bars as per the quality - - -
requirement.
a) Diameter 8mm kg 261.0 303.0 189.0 49,332.8 57,275.3
b) Diameter 12mm kg 778.6 871.9 189.0 147,155.4 164,789.6
TOTAL CARRIED TO SUMMARY - 391,754.1 415,940.2
5. BLOCK WORK - -
HOLLOW CONCRETE BLOCKS - -
200mm thick class 'B' H.C.B wall bedded and jointed in
5.1 m² 178.0 1,003.5 178,620.5 245,332.3
cement mortar (1:3) both side left for approprate finishing. 244.5
Ditto but 150mm thick class 'B' H.C.B wall bedded and m² 88.0 862.8 75,929.0 99,397.9
jointed in cement mortar (1:3) both side left for approprate 115.2
TOTAL CARRIED TO SUMMARY - 254,549.5 344,730.2
6. ROOFING - -
Supply and fix G35C.I.S roof covering including
5cm.x7cm.Zigba wood purline placed c/c 90 cm. spacing
6.1 including washers and roof ridge cover and truss. Truss m² 492.0 890.8 438,280.0 421,411.6
members made of Eucalyptus wood placed at c/c spacing
133cm. as shown on the drawing. 473.1
Supply and fix G-28 galvanized flat metal sheet gutter of
6.2 1000mm dev't length at the connection of roof and parapet ml 48.0 715.7 34,352.2 32,920.9
walls. Price shall include all the necessary accessories, one
coat of antirust paint and two coats of synthetic enamel 46.0
Construct and put in place eucalyptus truss from
6.5 - - -
a) Dia 10cm eucalyptus top and bottom chord members ml 220.0 657.9 272.5 59,953.1 179,292.4
b) Dia 8-10cm eucalyptus vertical and diagonal chord
200.0 267.9 53,578.8 154,306.9
members ml 576.0
c) Provide & fix 5 x 7cm Zigba roof purlin c/c 90cm. ml 552.0 552.0 320.4 176,840.9 176,840.9
TOTAL CARRIED TO SUMMARY - 763,005.0 964,772.7

7. METAL WORKS - - -

All metal work shall be fabricated from 38mm LTZsteel


profile price shall includes hinges,laches door stoper door
7.1 lockers of approved quality before fixing,1mm galvanized - - -
ribbed sheet panel, one coat primer and three coats of
approved type oil paint.
DOOR - - -
D1 =90*200 pcs 4.0 4.0 12,960.0 51,840.0 51,840.0
WINDOW - - -
W1= 80X150cm pcs 4.0 4.0 9,840.0 39,360.0 39,360.0
Supply and construct metal sliding door manufactured as -
per the engineers approval & door schedule. Unit price shall
include one coat of antirust and two coats of enamel paint,
7.2 best quality cylindrical lock, door stopper and all accessories - -
it shall be according to drawing.

D1 size 2850 x 2800mm 2.0 55,860.0 111,720.0 111,720.0


No 2.0
7.3 20x20mm and 1.5mm thick wire mesh wall with frame m2 120.0 108.0 600.0 72,000.0 64,800.0
TOTAL CARRIED TO SUMMARY - 274,920.0 267,720.0
8. FINISHING - -
8.1 PLASTERING & POINTING - -
Finishing work includes all surface pre cleaning, removal of
mortar by chiseling, making good edges of columns and
beams, preparation of grooves b/n surface where ever - -
indicated, preparation and application of finish, polishing and
cleaning after end of work.
a) one coats of plastering in cement sand mortar of ratio 1:3 178.0 201.3 35,835.7 59,076.5
external surface of HCB wall. m 2
293.4
TOTAL CARRIED TO SUMMARY - 35,835.7 59,076.5
TOTAL SUM OF B - 1,720,064.25 2,052,239.63
TOTAL SUM OF A & B - 2,764,974.6 3,325,177.1
TAKE OFF SHEET No:
Project : DIARY FARM 1 and 2
Location: haramaaya, maya Guddo,02
Contractor: 4K conistruction
T D M Discreption
1.EXCAVAION AND EARTH WORK
2 23 1.1. Site clearing
9
414.00 m2 Total
2 64 1.2. Trench excavation
0.5
0.5 32.000 m3 total TRENCH
2 64 1.3 Fill around trench
0.1
0.5 6.400 m3
6.400 m3 total fill
2 22 1.4 Fill under hard core
8
0.2 70.400 m3 total
70.400 m3 total fill under hard core
2 23 1.5. cart away
9 bulk excavation cart away
0.2 82.800 m3 total cart away
1.6 hard core
2 22
8
352.000 m2 Total hard core
2. masonary work
2.1 masonary work BNGL
4 0.5
0.5
8 8.000 m3
4 0.5
0.500
23 23.000 m3
31.000 m3 Total
2.2 masonary work ANGL
4 0.45
0.5
8 7.200 m3
4 0.5
0.45
23 20.700 m3
1 0.5
0.5
0.000 m3
27.900 m3 Total masonary work
in Ramp

m3

150mm thick stone masonry in urinery dicth

m3

3. CONCRETE WORK
2 62 2.1 lean concrete
0.5
62.00 m2 Total lean concrete
2 63.2 REINFORCED CONCRETE
0.2 Gread beam
0.2 5.056 m3
5.056 m3 Total graede beam cc

2 22 To 10cm thick floor slab


8 352.000 m2

2 63.2 FORMWORK
0.5
63.20 m2
2 272.784 REINFORCEMENT BARS
0.889 grade beam 12mm diam
485.01 total kg
2 215.6 stafa 8mm diam
0.395 grade beam
170.32 total kg
B. SUPER STRUCTURE
4.CONCRETE WORK
4.1) Reinforced concrete
2 3 A) in to a column
16 0.2
0.2
3.84 m³ Total
B) in to toptie beam
2 63.2
0.2
0.2
5.056 m³ Total
4.2) Formwork
2 3 A) for column
16 1
96 m² total
A) for toptie beam
2 63.2
0.4
50.56 m² total
4.3 REINFORCEMENT BARS
2 217.6 column 12mm diam
0.889
386.89 Kg
2 272.784 toptie beam 12mm diam
0.889
485.01 total kg
871.90 total kg of rebar

staffa
2 168 column stirup 8mm diam
0.395
132.72 total kg
2 215.6 toptie beam stirup 8mm diam
0.395
170.32 total kg
303.04 total kg of stirup
5. BLOCK WORK
A) 200mm thick class 'B' H.C.B wall
4 20
1.5 120 m² total

4 9
3 108 m² total

4 9
0.2 1.4 10.08 m² total

4 23
0.2 18.4 m² total

0
256.48 m² sum total
deduction
door 0.9*2*4
0 m² total
window 0.8*1.5*4
4 1.5
0.8 -4.8 m² total
column 0.2*1.5 *16
8 1.5
0.2 -2.4 m² total

8 3
0.2 -4.8 m² total
-12 m² total
244.48 m² total HCB wall
b) 150mm thick class 'B' H.C.B wall
4 6
3 72 m² total

-4 4
0.9 -14.4 m² total

0 m² total

57.6 m² total

6. ROOFING
6.1) construct CIS roof cover
2 23
10.284 473.064 m² total
6.1) G-28 galv- flat sheet gutter
2 23
1 46 m total

a) Dia 10cm eucalyptus top & bottom


32 20.56
657.92 ml total
b) Dia 8-10cm eucalyptus vertical and
diagonal
32 6.5 208 ml total
Partition wood between Cattle

32 11.5 368 ml total for patition


576 ml total

c) 5 x 7cm Zigba roof purlin


12 23
2 552 ml total
7. METAL WORKS
a) DOOR
D1 =90*200
4 1 4 pcs
b) WINDOW
W1= 80X150cm
4 1 4 pcs
c) metal sliding door
2 1 2 D1 size 2850 x 2800mm
8. FINISHING
a) one coat of plastering
2 116.73 internal & external
3 244.48 m² total
15cm thick HCB Block

m² total

m² total

4 2.85
2 2.8 57.6 m² total
57.6 m² total
deduction for none plastered face
4 9
0.2 1.2 -8.64 m² total
293.44 m² total
Painting
A) to external wall
1 116.73
3 350.19 m² total
Electrical
1 3 3 light point
1 3 3 socket
1 3 3 swich

You might also like