Stadium With Tribune 2 EL Rated
Stadium With Tribune 2 EL Rated
Stadium With Tribune 2 EL Rated
PRIMILK SITE
PHASE I :-Stadium Seat with Tribune,Shower ,Toilet & Septic Tank
Price Summary
A. Sub Structure Amount
1 Excavation and Earth Work 619,992.75
2 Masonry Work 419,703.00
3 Concrete Work 1,108,171.54
Sub Total A, 2,147,867.30
B. Super Structure
4 Concrete Work 3,205,085.32
5 Hollow Concrete Block Work 116,917.49
6 Roofing 178,306.80
7 Steel Work 202,253.00
8 Metal Work 551,568.07
9 Plastering and Pointing 528,206.52
10 Glazing 6,470.85
11 Painting 30,057.40
12 Electrical Installation 110,768.40
13 Water Supply Installation 118,361.20
Sub Total B, 5,047,995.06
Total A+B, 7,195,862.36
15% vat 1,079,379.35
Grand Total with 15% Vat 8,275,241.71
Item Description Unit Qty Rate Amount
A. Sub Structure
1.Excavation and Earth Work
1.1 Demolutiong of existing masonry and mass concrete
m3 134.96 30 4,048.80
1.2 Clear the site to remove the topsoil to an average depth
of 20cm.The site clearance shall include cutting &up
rooting of trees on the site (site clearance 1m away
from building on every side )
m2 616.40 13.4 8,259.76
1.3 Bulk excavation to reduce levels to a depth of 50cm
starting from reduced G.L.(P.Q.) m3 234 105.42 24,668.28
1.4 Excavate for foundation footing to a depth not
exceeding 200cm m3 456 128.14 58,431.84
1.5 Excavate for foundation trench to a depth not
exceeding 65 cm. Working space 15 cm from each side
m3 275 119.6 32,944.66
1.6 Back fill with good dry selected material under hard
core, around footing column & stone masonry trench if
the site soil type is black cotton , ram in layers not
exceeding 20cm thick.
m3 1305 223.95 292,355.98
1.7 Cart away surplus excavated material if the site soil
type is black cotton and deposit at a distance not
exceeding 1km from out of the site.
m3 1170 146.99 171,936.11
1.8 25cm thick basaltic or equivalent stone hard core well
rolled consolidated and blinded with crushed stone.
m2 173 158.26 27,347.33
Total Carried to Summary: 619,992.75
2. Masonry Work
2.1 40 cm thick Class B and hard basaltic stone masonry
foundation wall below NGL, bedded and jointed in
cement mortar 1.4.
m3 108 1660.92 179,379.36
2.2 40 cm thick Class B and hard basaltic stone masonry
foundation wall above NGL, bedded and jointed in m3 135 1660.92 224,224.20
2.3 cement mortar 1.4.
Apply pointing to stone masonry foundation wall above
ground level in cement mortar 1:3 m2 130 123.88 16,099.44
Total carried to Summary: 419,703.00
3. Concrete Work
3.1. 5cm thick lean concrete C-7, 150 kg/cement/m 3 of
concrete.
-
a)Under footing pad only m2 128 89.6 11,491.20
b) Under masonry m2 188 89.6 16,800.00
3.2. Reinforced concrete, class C-25, 360kg cement/m 3 of
concrete, filled into formwork and vibrated around
reinforcement bars. Formwork and reinforcement bars
are to be measured separately. ( mechanical mix)
-
a) In footing pad m3 38 3304 127,121.40
b) In footing column m3 9 3304 28,814.18
c) In grade beam m3 45 3304 148,680.00
d) In 10cm thick R.C. floor slab, concrete
quality C-20, 320 kg cement/m3 of concrete, evenly
spread.(mechanical mix)
m2 96 210.672 20,224.51
3.3 Provide, cut and fix in position sawn zigba formwork
or equivalent -
a) To footing pad & foundation column m2 219 223 48,810.24
b) To grade beam m2 300 223 66,900.00
3.4 Provide, cut and fix in position steel reinforcement bars
according to drawing. Unit price shall include cutting
bending, placing in position and tying wires.
-
Æ 6mm plain bar Kg -
Æ 8mm deformed bar Kg 1179.9 60 70,794.00
Æ 10mm deformed bar Kg 60 -
Æ 12mm deformed bar Kg 1620 60 97,200.00
Æ 14mm deformed bar Kg 60 -
Æ 16mm deformed bar Kg 1820.2 60 109,212.00
Æ 20mm deformed bar Kg 6035.4 60 362,124.00
Total Carried to Summary: 1,108,171.54
B. Super Structure
4. Concrete Work
4.1 Reinforced concrete class C-25, 360kg cement/m 3 filled
into formwork and vibrated around reinforcement rods.
Reinforcement and formwork are measured separately.(
mechanical mix) .The price shall include the test.
ml 90 200 18,000.00
Total Carried to Summary: 178,306.80
7 . STEEL WORK
7.1 Supply, fabricate and mount steel truss according to the
structural drawing .Price shall include one coat of
antirust and two coats of synthetic enamel painting and
all other necessary accessories to complete the work.
MINI STADIUM WITH TRIBUNE ,SHOWER,TOILET , SEPTIC TANK,INTERNAL & EXTRENAL FENCE
GRAND SUMMARY
Bill No Contract Amount
MINI STADIUM STAGE WITH TRIBUN
AND SHOWER in nubember (x2) both
1 side Eth. Birr.
2 SEPTIC TANK in number (x2) Eth. Birr.
3 PLAY AREA WITH TRUCK Eth. Birr.
4 DRAINAGE Eth. Birr.
5 INTERNAL FENCE Eth. Birr.
P R I C E S U M M A R Y
bill 2
ITEM DESCRIPTION UNIT QTY RATE TOTAL
1. EXCAVATION & EARTH WORK
2. CONCRETE WORK
3. MASONRY WORK
5.PIPE WORK
5.1
PVC for out side the building Ø 150mm ml 180.4
5.1 Supply and install PVC "T" piece of Ø
150mm No 10.0
5.2 Ditto, but elbow type, Ø 150mm No 10.0
Total Carred to Summary
3
3.1 size : 70cm x 70cm x average depth = 80cm. no
4.2 Supply and install approved quality 110mm dia ml
PVC down pipe for storm water as per the
drawings. The price shall include connecting
iron banda with bolts and associated works.
B. Super Structure
4 Concrete Work 5,086,081.84
5 Hollow Concrete Block Work 181,467.12
6 Roofing 143,367.00
7 Steel Work 268,990.00
8 Metal Work 156,491.02
9 Plastering and Pointing 784,200.48
10 Glazing 6,221.70
11 Painting 26,544.06
12 Electrical Installation 205,873.96
13 Water Supply Installation 138,252.58
Sub Total B, 6,997,489.76
Total A+B, 10,178,408.68
15% vat 1,526,761.30
Grand Total with 15% Vat 11,705,169.98
-
a) In footing pad m3 38 3572.61 135,759.18
b) In footing column m3 9 3572.61 32,153.49
c) In grade beam m3
45 3572.61 160,767.45
d) In 10cm thick R.C. floor slab, concrete
quality C-20, 320 kg cement/m3 of concrete, evenly
spread.(mechanical mix)
m2 96 310.367 29,795.23
3.3 Provide, cut and fix in position sawn zigba formwork
or equivalent -
a) To footing pad & foundation column m2 219 527.46 115,513.74
b) To grade beam m2 300 459.6 137,880.00
3.4 Provide, cut and fix in position steel reinforcement bars
according to drawing. Unit price shall include cutting
bending, placing in position and tying wires.
-
Æ 6mm plain bar Kg 108.54 -
Æ 8mm deformed bar Kg 1415.88 108.54 153,679.62
Æ 10mm deformed bar Kg 95.16 -
Æ 12mm deformed bar Kg 1944 95.16 184,991.04
Æ 14mm deformed bar Kg 95.16 -
Æ 16mm deformed bar Kg 2366.26 95.16 225,173.30
Æ 20mm deformed bar Kg 7846.02 95.85 752,041.02
Total Carried to Summary: 1,961,180.55
B. Super Structure
4. Concrete Work
4.1 Reinforced concrete class C-25, 360kg cement/m3 filled
into formwork and vibrated around reinforcement rods.
Reinforcement and formwork are measured separately.(
mechanical mix) .The price shall include the test.
ml 90 81.8 7,362.00
Total Carried to Summary: 143,367.00
7 . STEEL WORK
7.1 Supply, fabricate and mount steel truss according to the
structural drawing .Price shall include one coat of
antirust and two coats of synthetic enamel painting and
all other necessary accessories to complete the work.
1.Earth Work
Trench Excavetion of wet and black soil for masonry foundation not exceeding 150cm . .
1.10 M3 1,356.00
Back fill around stone masonry wall in non expansive excavated selected material from quary
site and compact in layers not exceeding 200mm thick.Selected material sample must be
approved By RE before execution.
1.20 m3 452.00
20cm thick Back fill &compacting Selected granular material under concrete bed. The
material is from quary site
1.30 m3 271.20
250mm thick basaltic or equivalent stone hardcore ,well rolled, consolidated and blinded with
1.40 crushed stone. m2 374.00
Cart away surplus excaveted to distance not exceeding 5km or instructed by RE.
1.50 M3 1,655.20
2.Masonry work
Average of 40cm Hard basaltic traychite Stone masonary ( Class-B) wall bedded in cement
2.10 mortar ratio 1:3. M3 392.70
2.20 ml 195.00
Precast Diameter 60cm full ditch concrete pipe
Total carred to Summary…………..
3.Concrete Work
3.10 c-7 ,5cm Lean concerete only under concrete pipe m2 927.00
3.20 c-20, 10cm thick mass concrete to water way m2 374.00
3.30 c-20, 40*10cm Curb Stone ML 935
Total carred to Summary…………..
4.Pointing work
4.10 Pointing work internal sides of masonry on both sides. 1:3 cement sand mix ratio M2 748
4.20 5cm Covering top part of the ditch masonary wall. 1:3 cement sand and refer design. M2 561
Total carred to Summary…………..
5.drainage cover
Supply and install rigid plastic cover for track drainage ditch cover as shown on the drawing
price shall include all the necessary assistance and civil work
5.10 m2 252.48
Load and cart away surplus excavated material from the site to an average m3 42.9
1.2
distance of 3km
Total Carried to Summary
2. Masonary Work
2.1 For entrance 40cm thick and 70cm depth masonry under Grade Beam.price m3 2.8
shall include 1;3 mortar bed and all necessory acceessories.
4.3.2 Supply and lay reinforcement bar Ø 10 mm to strength Wire mesh at the top PCS 342
and bottomof fence .The price shall include all necessory accessories.
4.4. Doors
4.4.1 Supply and fix steel galvanized main gate with its door frame made of No 4
40*40*3mm RHS fixed panels/grill Abacus of size 3.5m*3m for main gate.
The column should 0.6*0.6 RHS Posts.The price shall include all necessory
accessories.
BITUMINOUS SURFACINGS
A. Sub-Structure
1.Excavation and Earth Work
1.1 Clear the site to remove the top soil to an average depth of 20cm. The site
clearance shall include cutting and uprooting of trees on the trench alghnment m2 577.48
(site clearance 2m away on every side)
1.2 Trench Excavation to a depth not exceeding 150cm, starting from reduced
m3 692.97
ground level in wet and black soil
1.3 Excavate for foundation pit to a depth not exceeding 150cm, starting from
reduced ground level .price shall include working spaces & price shall include m3 27.00
excavation of loose soil
1.4 Back fill around stone masonry wall with good selected material compact in
m3 384.98
layers not exceeding 20cm thick.
1.5 Back fill under masonary stone wall with good selected material compact in
m3 51.33
layers not exceeding 20cm thick.
1.6 Cart away surplus excavated mtrl and deposit at a distance not less than 5 km
m3 835.47
from the site.
Total Carried to Summary:
2. Masonry Work
2.1 40 cm thick hard trachytic stone masonry foundation wall with an average
height of 90cm Below reduced ground level, bedded and jointed in compo m3 230.99
mortar 1:3.
4.2 40 cm thick hard trachytic stone masonry foundation wall with an average
height of 60cm Average above reduced ground level, bedded and jointed in m3 230.99
compo mortar 1:3.
Supply and fix metal door for the enterance door according to drawings.the
construction shall be made according to the given design. The gate shall be
painted with two coats of antirust paint . Unit price shall includes one coat
8.1
primer three coats of metal paint of all members, weldding of members at each
contact surface ,large model of 4mm thick metal sheet, 4mm ribbed metal sheet
cover and all necessary included works. see from detail drawing .
4mm metal sheet frontier board on main gate reinforced with RHS (70 x 50 x no 2.00
2.5mm) at 30cm c/c and @ every corner price include cutting,bending,welding ,
casting on the top of column as specified on the drawing,etc.
Total Carried to Summary:
9. Electrical Instalation Light Point
Flush mounting SDB-1F with lockable door consisting of :
1 pc ACB of 20A, 3-phase
3 pc ACB of 16A, 1-phase
7 pc ACB of 10A, 1-phase No 1.00 48,590.00 48,590.00
Reserve for 3 pc ACB
complete with phase bar fixing accessories and earthing
9.1
9.2 Flush mounting Two way switch No 2.00 685.00 1,370.00
Light point -
Light points fed through PVC conductor of 2x2.5Sqmm in thermoplastic conduit
of 13mm under surface including Junction boxes with covers and screw type
connectors with Insulating caps as well as flush mounted switches No 8.00 3,200.00 25,600.00
B. Super Structure
4 Concrete Work 5,235,856.84
5 Hollow Concrete Block Work 181,467.12
6 Roofing -
7 Steel Work -
8 Metal Work 156,491.02
9 Plastering and Pointing 784,200.48
10 Glazing 6,221.70
11 Painting 26,544.06
12 Electrical Installation 205,873.96
13 Water Supply Installation 138,252.58
Sub Total B, 6,734,907.76
Total A+B, 10,235,753.73
15% vat 1,535,363.06
Grand Total with 15% Vat 11,771,116.79
-
a) In footing pad m3
38 3572.61 135,759.18
b) In footing column m3 9 3572.61 32,153.49
c) In grade beam m3 45 3572.61 160,767.45
d) In 10cm thick R.C. floor slab, concrete
quality C-20, 320 kg cement/m3 of concrete, evenly
spread.(mechanical mix)
m2 96 310.367 29,795.23
3.3 Provide, cut and fix in position sawn zigba formwork
or equivalent -
a) To footing pad & foundation column m2 219 527.46 115,513.74
b) To grade beam m2 300 459.6 137,880.00
3.4 Provide, cut and fix in position steel reinforcement bars
according to drawing. Unit price shall include cutting
bending, placing in position and tying wires.
-
Æ 6mm plain bar Kg 108.54 -
Æ 8mm deformed bar Kg 1415.88 108.54 153,679.62
Æ 10mm deformed bar Kg 95.16 -
Æ 12mm deformed bar Kg 1944 95.16 184,991.04
Æ 14mm deformed bar Kg 95.16 -
Æ 16mm deformed bar Kg 2366.26 95.16 225,173.30
Æ 20mm deformed bar Kg 7846.02 95.85 752,041.02
Total Carried to Summary: 1,961,180.55
B. Super Structure
4. Concrete Work
4.1 Reinforced concrete class C-25, 360kg cement/m3 filled
into formwork and vibrated around reinforcement rods.
Reinforcement and formwork are measured separately.(
mechanical mix) .The price shall include the test.
ml 90 81.8 7,362.00
Total Carried to Summary:
7 . STEEL WORK
7.1 Supply, fabricate and mount steel truss according to the
structural drawing .Price shall include one coat of
antirust and two coats of synthetic enamel painting and
all other necessary accessories to complete the work.
1,WINDOWS
a, W1, size: 130cmX180cm No 4.00 4,618.04 18,472.15
b, W2, size:50cmX60cm No 8.00 592.06 4,736.45
c, W2, size: 180cmX90cm No 2.00 3,197.10 6,394.20
2,DOORS -
a, D1, size: 90cmX280cm No 4.00 4,973.27 19,893.08
b, D3, size: 60cmX280cm No 10.00 3,315.51 33,155.14
3,Railing
B. Super Structure
4 Concrete Work
5 Hollow Concrete Block Work
6 Roofing
7 Steel Work
8 Metal Work
9 Plastering and Pointing
10 Glazing
11 Painting
12 Electrical Installation
13 Water Supply Installation
14 Site Electrical
Sub Total B,
Total A+B,
15% vat
Grand Total with 15% Vat
Check. By__________________ Approved. By________
Pre. By__________________ Sig. _____________________
Sig.__________________ Date____________________ Sig. ____________
Date___________
Date____________________
Item Description Unit Qty Rate
A. Sub Structure
1.Excavation and Earth Work
Demolishing of existing masonry and mass
1.1 m3 134.96
concrete
Clear the site to remove the topsoil to an
average depth of 20cm.The site clearance shall
1.2 include cutting &up rooting of trees on the site m2 1051.98
(site clearance 1m away from building on every
side )
Bulk excavation to reduce levels to a depth of
1.3 m3 571
50cm starting from reduced G.L.(P.Q.)
Excavate for foundation footing to a depth not
1.4 m3 885
exceeding 250cm
Excavate for foundation trench to a depth not
1.5 exceeding 65 cm. Working space 15 cm from m3 461
each side
Back fill with good dry selected material under
hard core, around footing column & stone
1.6 masonry trench if the site soil type is black m3 2391
cotton , ram in layers not exceeding 20cm
thick.
Cart away surplus excavated material if the
site soil type is black cotton and deposit at a
1.7 m3 2262
distance not exceeding 1km from out of the
site.
25cm thick basaltic or equivalent stone hard
1.8 core well rolled consolidated and blinded with m2 660
crushed stone.
Total Carried to Summary:
2. Masonry Work
50 cm thick Class B and hard basaltic stone
2.1 masonry foundation wall below NGL, bedded and m3 658
jointed in cement mortar 1.4.
50 cm thick Class B and hard basaltic stone
2.2 masonry foundation wall above NGL, bedded and m3 402
jointed in cement mortar 1.4.
Apply pointing to stone masonry foundation wall
2.3 above ground level in cement mortar 1:3 m2 111
a) In footing pad m3 76
b) In footing column m3 6
c) In grade beam m3 35
d) In 10cm thick R.C. floor slab, concrete
quality C-20, 320 kg cement/m3 of concrete,
evenly spread.(mechanical mix) m2 792
1,WINDOWS
a, W1, size: 147cmX220cm No 2.00
b, W2, size:460cmX60cm No 7.00
c, W2, size: 180cmX90cm No 2.00
2,DOORS
a, D1, size: 2.23cmX295cm No 2.00
b, D2, size: 3.2cmX0.9cm No 2.00
3,Railing
11. Painting
Apply three coats plastic paint to all internal
11.1 plastered wall surfaces External beams & m2 2,170.86
columns
11.2 Ditto as item 12.1, but for ceiling. m2 188
11.3 Applieng quartz approved by engineer. m2 430
Total Carried to Summary:
12.0 ELECTRICAL INSTALLATION
12.01 Distribution box type SDB-KGHP no 2.0 125,352.00 250,704.0
Light points fed through PVC conductor of
3x2.5Sqmm in thermoplastic conduit of 13mm
under surface including Junction boxes with
12.02 covers and screw type connectors with no 220.0 3,850.00 847,000.0
insulating caps as well as flush mounted
including light points for socket outlet and
switchs.
1.3 Ditto but Existing pavement cost should include m3 4.80 3,850.00 18,480.00
reconstructing the same amount of pavement
Back fill selected material around concrete
1.4 m3 9.36 850.00 7,957.11
footing completion.
Back fill native material after laying the
1.5 flexible PVC pipe and concrete footing m3 174.20 850.00 148,070.00
completion. The material is from the site
Cart away surplus excavated material from the
1.6 site to m3 123.73 250.00 30,933.64
recommended site not more than 3km
Supplly and Compaction 15 cm of selected
1.7 material between the installed XLPE cable and m2 100.50 1,250.00 125,625.00
warning tape.
Subtotal (ST1) -
2 Concrete work /pole foundation works/ -
3.7 Supply of Feeder SWA, XLPE Cable (4X16mm2) m 315.00 4,250.00 1,338,750.00
from KWH meter to Electric board and to Pole
3.8 Brass cable joint & Cable termination. pcs 24.00 1,200.00 28,804.00
3.9 Cable Lugs pcs 24.00 2,500.00 60,008.33
3.1 Cable Joint Boxes pcs 24.00 2,850.00 68,409.50
Supply and fix 6A fuse & fuse holder at the
3.11 pcs 24.00 3,850.00 92,412.83
base of the pole connecting the cables.
2.1.1 Riser cable (2.5mm2, insulated and sheathed solid copper M 336.05 72.50 24,363.38
conductor cable)
Subtotal(ST2) -
3 External Lighting Control Box -
Approved.
Check. By__________________ By________________
Sig.
Pre. By__________________ Sig. _____________________ __
__________________
Sig.__________________ Date____________________ Date______________
___
Date____________________ ______