Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

DUGDA CONSTRUCTION PLC

HABTAMU DESTA
MIXED USE
BUILDING PROJECT
Dugda Construction PLC
PROJECT : - MIXED USE BUILDING
CLIENT:- ATO HABTAMU DESTA
CONSULTANT:- HAILEGEBRIEL TESHOME CONSULTING ENGINEERS
CONTRACTOR:- DUGDA CONSTRUCTION PLC
LOCATION:- ADDIS ABABA, BOLE
BUDGET
2017
Item
Description Unit Rate QTY
No. Total
Jul. Aug. Sep. Oct. Nov.
(In Birr)

A. SUPER STRUCTURE
-
Third floor Slab, Beam, Column, Shearwall and
1
Staircase
-

Provide cut and fix wood / steel formwork m2


184.00 585.65 107,759.20 107,759.20
Mild steel reinforcement kg
27.20 11,961.36 325,348.97 325,348.97
Ribbed Slab Concrete Casting m2
536.00 340.82 182,678.18
Casting of Concrete quality C-25 m3
2,160.00 51.43 111,098.57 111,098.57

2 Fourth floor Slab, Beam, Column, Shearwall


and Staircase -
Provide cut and fix wood / steel formwork m2
184.00 585.65 107,759.60 107,759.60

Mild steel reinforcement kg


27.20 11,961.36 325,348.99 325,348.99

Ribbed Slab Concrete Casting m2


536.00 340.82 182,679.52

Casting of Concrete quality C-25 m3


2,160.00 51.43 111,088.80 111,088.80
Fifth floor Slab, Beam, Column, Shearwall and
3
Staircase -

Provide cut and fix wood / steel formwork m2


184.00 585.65 107,759.60 107,759.60
Mild steel reinforcement kg
27.20 11,961.36 325,348.99 325,348.99
Ribbed Slab Concrete Casting m2
536.00 340.82 182,679.52

Casting of Concrete quality C-25 m3


2,160.00 51.43 111,088.80 111,088.80

4 Sixth floor Slab, Beam, Column, Shearwall and


Staircase -

Provide cut and fix wood / steel formwork m2


184.00 585.65 107,759.60 107,759.60
Mild steel reinforcement kg
27.20 11,961.36 325,348.99 325,348.99
Ribbed Slab Concrete Casting m2
536.00 340.82 182,679.52

Casting of Concrete quality C-25 m3


2,160.00 51.43 111,088.80 111,088.80

PREPARED BY:-_____________ CHECKED BY:-______________


Dugda Construction PLC
PROJECT : - MIXED USE BUILDING
CLIENT:- ATO HABTAMU DESTA
CONSULTANT:- HAILEGEBRIEL TESHOME CONSULTING ENGINEERS
CONTRACTOR:- DUGDA CONSTRUCTION PLC
LOCATION:- ADDIS ABABA, BOLE
BUDGET
2017
Item
Description Unit Rate QTY
No. Total
Jul. Aug. Sep. Oct. Nov.
(In Birr)

5 Seventh floor Slab, Beam, Column, Shearwall


and Staircase
-

Provide cut and fix wood / steel formwork m2


184.00 585.65 107,759.60 107,759.60
Mild steel reinforcement kg
27.20 11,961.36 325,348.99 325,348.99
Ribbed Slab Concrete Casting m2
536.00 340.82 182,679.52

Casting of Concrete quality C-25 m3


2,160.00 51.43 111,088.80 111,088.80

6 Eighth floor Slab, Beam, Column, Shearwall


and Staircase
-

Provide cut and fix wood / steel formwork m2


184.00 585.65 107,759.60 107,759.60
Mild steel reinforcement kg
27.20 11,961.36 325,348.99 325,348.99
Ribbed Slab Concrete Casting m2
536.00 340.82 182,679.52

Casting of Concrete quality C-25 m3


2,160.00 51.43 111,088.80 111,088.80

7 Roof slab, Beam, Column and Shear Wall


-

Provide cut and fix wood / steel formwork m2


184.00 329.39 60,608.13 60,608.13
Mild steel reinforcement kg
27.20 11,961.36 325,348.99 325,348.99
Ribbed Slab Concrete Casting m2
367.96 72.98 26,851.88

Casting of Concrete quality C-25 m3


2,160.00 28.34 61,223.04 61,223.04

8 Machine Room Slab and Beam


- -

Provide cut and fix wood / steel formwork m2


184.00 144.44 26,576.04 26,576.04
Mild steel reinforcement kg
27.20 11961.36 325,348.99 325,348.99
Ribbed Slab Concrete Casting m2
367.96 72.98

Casting of Concrete quality C-25 m3


2,160.00 28.34 61,214.40 61,214.40

Monthly Planned Exceuted (In Birr ) 1,453,761.83 1,342,665.02 726,876.91 837,965.71 887,171.47 4,125,513.29

Cummulative Expence (In Birr ) (without 20% profit) 1,453,761.83 2,796,426.86 3,523,303.77 4,361,269.48 5,248,440.95 5,248,440.95

PREPARED BY:-_____________ CHECKED BY:-______________


753.95 62.46
3629.91 5.93
8778.52 9.79
4140.74 9.98
2460.97 51.38
3292.17 12.14
324.76 12.37
23,381.03 3.02
2.72
169.79443137255

61.74
5.93
9.79
9.98
51.38
12.14
12.37
3.02
2.72
169.07443137255
8052.95 22173.03
536.8633 1478.202

259.9885
40.84154
77.04

You might also like