Project G+4 MIXED USE BUILDING

Client Tensae Union coorporation and saving(Ltd)

ConsultantDaniel Assefa Practicing Architecture (Consulting Architectes and Engineers)

DESCRITION AMOUNT
A- SUB-STRUCTURE
1 Excavation and Earth work 6998863.198215
2 Concrete Works 1961874.33539
3 Stone Masonry 488093.221
Sub - Total A 9448830.754605
B- SUPER STRUCTURE
1 CONCRETE WORKS 10599317.929872
2 BLOCKS WORKS 1709885.1047
3 CARPENTRY AND JOINERY 391590.484
4 STEEL STRUCTURE AND METAL W 5689184.17541391
5 LINTEL WORK
6 PLASTERING & pointing 3985033.09458
7 FINISHING WORK 4399972.781576
8 PAINTING WORK 1026172.85
9 ROOFING WORK 365424.55
7 GLAZING WORKS 64907.9
8 SANITARY WORKS 845953.840618275
9 ELECTRICAL WORKS 1744237.457
SUB - Total B 30821680.1677602
TOTAL SUMMARY A+B 40270510.9223652
VAT(15%) 6040576.63835478
GRAND TOTAL 46311087.56072
Project
Client
Consultant
Item

1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.1
Sub total Summary

2.01
2.03
2.04

2.05
Sub total Summary

3.01
3.02
3.04
Sub total Summary

1.01
1.02

1.03
Sub total Summary

2.01
2.02
2.03
2.04
2.05
 2.03
Sub total Summary

3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
Sub total Summary

4.01
4.01
4.02
4.03
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.1
4.11
4.12
Sub total Summary

6.04
6.05
6.07
6.08
6.09
6.11
6.12
6.14
6.15
6.16
Sub total Summary

7.1
7.4
7.5
7.6
7.8
7.9
 7.1
7.11
7.15
7.16
7.17
7.18
7.23
7.24
7.26
7.27
7.29
7.31
7.31
7.35
7.36
Sub total Summary

8.01
8.02
8.03

8.04
8.05

8.06
8.07

8.08
8.09

8.1
8.11
8.12
8.13
8.14
8.15
8.16
total carried to summary

9.5
9.12
9.17
9.18
9.19
9.2
total carried to summary
 10.1
10.2
10.3
10.4
10.5
10.6
10.7
10.8
10.9
total carried to summary
 G+4 MIXED USE BUILDING
Tensae Union coorporation and saving(Ltd)
Daniel Assefa Practicing Architecture Consulting Architectes and Engineers
Description
A. SUB STUCTURE
1. EXCAVATION & EARTH WORK
Site clearing and removing of the top 20 cm thick soil
Bulk excavation in irrespective of Soil type and depth( price include for excavating ordinary,soft,boulder and hard rock)
Pit excavation in irrespective of soil type and depth( price include for excavating ordinary,soft,boulder and hard rock)
Trench excavation for masonry foundation wall irrespective of soil type and depth( price include for excavating ordinary,soft,b
Fill around foundation from granular material imported from outside( from quarry) and compact in layers not exceeding 20cm
Ditto, but under hard core by sprinkling water insure 95% modified AASHTO dry density .
Ditto as item no 1.06 ,but with selected excavated material from site for around foundation .
Ditto as item No. 1.07, but under hard core .
Load and cart away excavated material as per engineers direction.
25cm thick basaltic or equivalent stone hardcore, well rolled, consolidated and blinded with crushed stone.
Sub total Summary
2. CONCRETE WORK
5cm lean concrete quality C-5 150kg of cement/m3 : "type of cement to be PPC"under: Footining, masonary,ground floor and
Reinforced concrete quality C-25 irrespective of structural type (with a minimum mean compressive strength at 28th day 25M
Provide, cut and fix in position sawn wooden or ply wood which ever appropriate.
a) To footings & mat foundation
b) To subgrade column,grade beam,concrete wall & liftshaft
c) To suspended slab.
Mild steel reinforcement according to structural drawings. Price includes cutting, Bending, Placing in position and tying wires,
Sub total Summary
3. STONE
wall MASONRY
bedded WORK
in cement sand mortar 1:4 below
natural ground level
Ditto, but above N.G.L
One side dressed stone masonry steps bedded in cement sand m ortar
Sub total Summary
B. SUPER STRUCTURE
1. CONCRET WORK
Reinforced concrete quality C-25 irrespective of structural type ( with a minimum mean compressive strength at 28th day 25M
Provide, cut and fix in position sawn wooden or ply wood which ever appropriate.
a) To elevation columns ,beams&lintels,concretewall& liftshaft
c) To side and belly of staircase including landing & parapet.
d) Suspended slab
Mild steel reinforcement according to structural drawings. Price includes cutting, Bending, Placing in position and tying wires,
Sub total Summary
2. BLOCK WORK
20 cm thick HCB wall class B with mortar 1:3 cement to sand ratio In 42.5 0PC Cement
15 cm thick HCB wall class B 20 cm thick HCB wall class B with mortar 1:3 cement to sand ratio In 42.5 0PC Cement
10 cm thick HCB wall class B 20 cm thick HCB wall class B with mortar 1:3 cement to sand ratio In 42.5 0PC Cement
Agrostone wall
12cm thick Brick wall 20 cm thick HCB wall class B with mortar 1:3 cement to sand ratio In 42.5 0PC Cement
 25cm thick Brick wall 20 cm thick HCB wall class B with mortar 1:3 cement to sand ratio In 42.5 0PC Cement
Sub total Summary
3. Carpentery and joinery
5*7 Zigba purlin
Dia 10-12cm Eucaliptus truss upper & lower chord
Dia 8cm Eucaliptus truss Vertical & Diagonal
8mm chip wood Ceiling soffit
PVC Ceiling
Plywooden Door
Wooden Window
Facia board 25cm width
Sub total Summary
4. STEEL STRUCTURE & Metal Work
Fix steel roof truss made out of RHS and fixed in position as shown in detail ST-drawing. Erection work includes anchorage plat
RHS with quality grade S275 steel with minimum yield strength 275 N/mm2 and ultimate tensile strength 430N/mm2 meeting
Connection plate, price includes bolt & nut, welding to lattice purlin & two coats of antirust.Size 23cm x 30cm x 10mm
Angle iron anchored to concrete beam using 8mm diameter reinforcement bar and eventually connected to lattice purlin by M
dia20 J-anchor bolts 500mm long each including hooks
Metal Door using 48mm Ltz
Metal Window using 48mm Ltz
Aluminium window and Door of 1.8mm thick Aluminium profiles with Minimum visible frame width 48mm ,Minimum visible s
Aluminium handrail of 1.8mm thick profiles
Aluminium Curtain wall (with transem and meri) Aluminium profiles and 5mm glazing thickness. Price include aluminium Gril
Metal hand rail with surface polished.Price include Erection work includes anchorage plates to beam/column, welding and all
Metal window grill made of Φ10mm plain bar c/c 100mm on 20*20*1.5mmRHS fram welded .price included one coat of Anti r
Aluminium metal sheet with 0.4mm for wall cladding
Alulminium sunbreaker as shown in Architectural drawing and engineer direction. Profiles will be decided as per company cata
Sub total Summary
6. PLASTERING & pointing (In 42.5 0PC Cement)
Third (fine) coat of Gypsum plaster
Gypsum board ceiling
Apply one coat of Rendering to external wall
Apply three coats of plaster in cement mortar Inter & Exte. Surface
Apply three coats of plaster in cement mortar Vertical sur. & Soffit
Apply two coats of plaster cement mortar Inter & Exte surface as per engineer direction and architectural drawing
Apply two coats of plaster cement mortar concrete Vertical sur.&soffit as per engineer direction and architectural drawing
Pointing to stone masonry wall in cement mortar (1:3) mix.
pointing to stone H.C.B wall in cement mortar (1:3) mix.
pointing to brick wall cement mortar (1:3) mix.
Sub total Summary
7. Finshing Work
5cm thick Cement screed 1:3
PVC tile
Terrazzo tile gray
Terrazzo tile coulerfull
Dubai pourcelling floor tile 10mm thick irrespective of width and length
Dubai pourcelling floor tile 8mm thick irrespective of width and length
 60*60*1cm Granite floor tile
Ceramic floor tile 8mm thick irrespective of width and length
Ceramic wall tile 6mm thick irrespective of width and length
20*30 Dubai pourcellin wall tile
30*45 Dubai pourcellin wall tile
Mozic
Ceramic skirting
Porcilen skirting
C-25 60*60*15 manhole
300mm half ditch concrete pipe
Stone paving dressed
Marble window sill width 27 cm
Granite window sill width 27cm
Granite steps & riser
dressed stone wall cladding
Sub total Summary
8.PAINTING
Apply three coats WORK
of plastic paint to plasterd vertical
surfaces,beams & columns.
Ditto, but to sofit Surfaces & renderd wall surfaces
Apply three coat of synthetic enamel paint to plastered Vertical .
surfaces,beams & columns.
Ditto, but to sofit Surfaces & renderd wall surfaces
Apply three coat of Oil paint to plastered Vertical .
surfaces,beams & columns.
Ditto, but to sofit Surfaces & renderd wall surfaces
Apply two coat of plastic emulsion paint to plastered Vertical .
surfaces,beams & columns.
Ditto, but to sofit Surfaces & renderd wall surfaces
Apply two coat of synthetic enamel paint to plastered Vertical .
surfaces,beams & columns.
Ditto, but to sofit Surfaces & renderd wall surfaces
Apply two coat of Oil paint to plastered Vertical surfaces,beams & columns.
Ditto, but to sofit Surfaces & renderd wall surfaces
Apply three coat of varnish paint to wooden surface
Apply three coat of Anti rust paint
Apply Quartize paint
Granite HDS Wall Paint with thickness 35microns as per engineer direction( the price include fiber mesh and all necessary pro
total carried to summary
9.ROOF WORK
110 PVC Down pipes
Roof ridge caps
Ega 500-0.5mm thick Galvanized corrugated Ribbed Sheet
Flashing
4mm thick Roof tretment memberane
Xypex water profing
total carried to summary
10. GLAZING WORK
 Clear glass 3mm thick
Clear glass 4mm thick
Froasted galss 4mm thick
Clear glass 5mm thick
Colored glass 5mm
Froasted galss 5mm thick
6mm Colored glass
Clear glass 6mm thick
Froasted galss 6mm thick
total carried to summary
Unit QTY Rate Amount

m2 500 50.76 25380

m3 1000 3317.58 3317580
m3 297.432 3482.97 1035946.73304
m3 115.5 3980.53 459751.215
m3 78.6825 1274.39 100272.191175
m3 724.5 1274.39 923295.555
m3 15.7365 1024.2 16117.3233
m3 72.45 1024.2 74203.29
m3 1722.318 538.65 927726.5907
m2 414 286.45 118590.3
6998863.198215

m2 641.646 134.35 86205.1401

m3 177.8568 4542.33 807884.278344
m2 0
m2 140.544 320.23 45006.40512
m2 289.2 363.52 105129.984
m2 10 403.07 4030.7
Kg 9709.00986 94.1 913617.827826
1961874.33539

m3 107.8 2267.8 244468.84

m3 100.1 2433.81 243624.381
m3 10 2877.64
488093.221

m3 550.8264 5144.02 2833462.018128

0
m2 3071.12 431.29 1324543.3448
m2 118.08 477.67 56403.2736
m2 1656 405.55 671590.8
Kg 60235.30304 94.85 5713318.493344
10599317.929872

m2 1660.75 628.6 1043947.45

m2 1068.21 574.97 614188.7037
m2 21.9 524.29 11481.951
m2 10 350.05 3500.5
m2 10 1265.48 12654.8
 m2 10 2411.17 24111.7
1709885.1047
0
ml 10 115.74 1157.4
ml 10 183.5 1835
ml 10 139.3 1393
m2 10 706.17 7061.7
m2 414 599.86 248342.04
m2 25.2 3623.72 91317.744
m2 10 3623.72 36237.2
m 10 424.64 4246.4
391590.484

age plates to beam/column, welding and all associated w 0

Kg 4967.9368306 143.7 713892.52255147
NO 20 48.45 969
NO 160 129.17 20667.2
no 48 129.17 6200.16
m2 20 3066.4550265 61329.100529101
m2 20 2987.4916667 59749.833333333
m2 567.84 5795.6 3290973.504
m 27 5174.41 139709.07
m2 153.42 5171.41 793397.7222
kg 3182.04 143.07 455254.4628
m2 10 711.66 7116.6
m2 99.85 500 49925
m2 90 1000 90000
5689184.1754139

m2 5629.13 153.57 864465.4941

m2 345 599.12 206696.4
m2 714 125.89 89885.46
m2 3540.12 239.43 847610.9316
m2 3827.04 383.14 1466292.1056
m2 1185.02 147.6 174908.952
m2 765.408 360.91 276243.40128
m2 600 91.25 54750
m2 20 92.1 1842
m2 15 155.89 2338.35
3985033.09458

m2 50 287.09 14354.5
m2 345 548.22 189135.9
m2 50 709.96 35498
m2 50 716.84 35842
m2 50 1148.51 57425.5
m2 2242.5 1139.34 2554969.95
m2 50 3213.33435 160666.7175
m2 50 719.89 35994.5
m2 20 732.48 14649.6
m2 262.08 841 220409.28
m2 20 841.83 16836.6
m2 10 9422.77 94227.7
ml 100 180.61 18061
ml 1275.3 181.24 231135.372
no 5 242.96 1214.8
ml 100 231.76 23176
m2 10 517.12 780.52
ml 39.636 780.52 30936.69072
ml 132.12 824.9013 108985.959756
m2 157.734 3447.4 543772.1916
m2 23.8 500 11900
4399972.781576

m2 3230.5 102.04 329640.22

m2 714 115.57 82516.98
m2 646.1 102.9 66483.69
m2 0
m2 142.8 111.45 15915.06
m2 10 114.15 1141.5
m2 0
m2 10 122.7 1227
m2 10 99.9 999
m2 0
m2 10 108.44 1084.4
m2 10 95.85 958.5
m2 0
m2 10 104.39 1043.9
m2 10 117.72 1177.2
m2 10 126.26 1262.6
m2 10 119.72 1197.2
m2 10 129.76 1297.6
m2 900 266.92 240228
m2 400 700 280000
1026172.85

ml 240 133.18 31963.2

ml 25 297.27 7431.75
m2 400 604.69 241876
ml 20 321.43 6428.6
m2 50 410.74 20537
m2 136 420.5 57188
365424.55
m2 10 490.32 4903.2
m2 10 564.57 5645.7
m2 10 579.42 5794.2
m2 10 505.17 5051.7
m2 10 534.87 5348.7
m2 10 534.87 5348.7
m2 17.5 880 15400
m2 10 861.57 8615.7
m2 10 880 8800
64907.9
Item.N Description Unit
1. SANITARY INSTALLATION
2 Precast concrete pipes
2.1 Precast concrete pipes Dia 400mm with bar ml
2.2 Precast concrete pipes Dia 600mm with reinforcement ml
6 A) WC GOLDEN dragon NO
B) WC IMEX NO
WC RAK no
WC ANCHOR no
Turkish WC ANCHOR no
HWB RAK no
HWB ANCHOR no
C) Fix low flush close coupled Wash Down Water Closet complete with all the necessarNo
D) Fix high flush close coupled Wash Down Water Closet
complete with all the necessary accessories and fittings i.e,
plastic seat cover, flushing cistern box, fixing devices,
flexible pipes
Fix turkish typeetc.
Water Closet complete with all the necessary No
7 accessories and fittings. No
9 a) Fix Hand Wash Basin complete with all the necessary accessories and fittings i.e.No
b) Fix Hand Wash Basin complete with all the necessary
accessories and fittings i.e., fixing bracket, plugs, chains,
With accessories IMIX NO
10 Urinal WITH all neccessaries No
12 a) Water heater 50 litter No
14 A) Fix single bowl kitchen sink made of stainless steel.
Complete with waste water trap, mixing faucet, plug,
chain etc. complete with all the necessary accessories.
Size:- 1200mm x 600mm No
15 a) Fix double bowl chrome kitchen sink made of stainless steel.
Complete with waste water trap, mixing faucet, plug,
chain etc. complete with all the necessary accessories. No
B) Fix single bowl kitchen sink made of stainless steel.
Complete with waste water trap, mixing faucet, plug,
chain etc. complete with all the necessary accessories.
Size:- 1200mm x 600mm FIBER No
16 Toilet paper holder No
17 Towel rail/Hook No
18 Soap holder No
20 Supply & fix Ø50 mm Floor drain of approved quality No
22 Supply 1''diameter water meter from neerest line No
23 Vent caps ,
a) Ø50 mm No
25 Fix 1/2''mm diameter gate valves including adaptors
26 and all the necessary accessories. No
27 Ditto, but 3/4'' diameter No
28 Ditto, but 1'' diameter No
60x800 glass mirror NO
 30 chrom angle valve 1/2" No
32 fire extingusher 2kg No
41 Check valve 1/2" ml
61 UPVC pipe ø50x1.8 mm PN6 ml
62 UPVC pipe ø 75x2.2 mm PN6 ml
63 UPVC pipe ø110x2.7 mm PN6 ml
64 UPVC pipe ø160x4 mm PN6 ml
73 PPR pipe ø 16x2.2 mm PN16 ml
74 PPR pipe ø 20x2.8 mm PN16 ml
75 PPR pipe ø 32x4.4 mm PN16 ml
79 PPR pipe ø 25x4.2 mm PN20 ml
float valve 1/2 inch no
float valve 3/4 inch no
float valve 1 inch no
float valve 11/2 inch no
float valve 2 inch no
water storage tank super fiber roto 5000 liter no
Electric water pump type PENTAX( pedrola) [ mottor] ITALI
Q = 20 l/s
H = 33.5- 44.1 m
HP = 2.2 Kw no
WATER PROOF
Dr. Fixit fastflex kg
Dr. Fixit pidiproof LW+ kg
Dr . Fixit Dampguard kg
Polyurethane water proof coating m²
xypex water proofing m²
Sub total
Qty Rate Amount

88 656.8425 57802.14
10 656.84 6568.4
20 8885.25 177705
380.25 0
3924 0
380.25 0
1132.875 0
30 2931.75 87952.5
380.25 0
20 3707.25 74145
0
0
0
3721.5 0
1416.375 0
30 3215.25 96457.5
0
0
380.25 0
10 1434.375 14343.75
10 11096.84 110968.4
0
0
0
2 1603.13 3206.26
0
0
1 2524.5 2524.5
0
0
0
1492.56 0
20 359.1964 7183.929
1 373.3714 373.3714
20 0
10 177 1770
1 3778.719 3778.719
0
1 165.26 165.26
0
40 115.66 4626.4
40 332.5793 13303.17
6 400.0185 2400.111
10 1030.22 10302.2
 1 63.39 63.39
20 34.03125 680.625
2 0
45 194.1686 8737.586
80 216.8486 17347.89
20 292.4486 5848.971
35 391.86 13715.1
20 116.6786 2333.571
95 116.6786 11084.46
100 116.6786 11667.86
35 251.3411 8796.938
1 295 295
1 350 350
1 400 400
1 480 480
1 0 0
2 22453.23 44906.46
0
0
0
2 4354.594 8709.188
0
10 415 4150
10 415 4150
10 415 4150
10 372.0938 3720.938
43.75 429.4688 18789.26
845953.8
Item Description Unit

1. ELECTRICAL WORK

Light points

1.2 Ditto, but Light point fed through 2x 2.5 mm2 PVC insulated conductor inside thermoplaNO
socket outlets
10/16 amp, 220 volt,1 phase single socket outlet fed throuhg pvc insulated copper co NO

1.5 Switchs
Ditto but for flush mounted double switch NO
Ditto but for flush mounted Two way switch NO
Ditto but for flush mounted Intermidate switch NO
Ditto but for flush mounted single pole switch NO
1.61 Feeder Power Cables tentatively PVC Sheathed PVC Insulated power c
3x10mm sq. To each sub boards of at different floor ml

1.62 2x2.5mm sq. for lightings ml

2x2.5mm sq. for socket outlet AND FOR BOILER ml
5x4mm sq. FOR SDB-4TH ml
5x6mm sq. For SDB-1ST,SDB-2ND,SDB-3RD, LIFT ml
3X70/+1X35 sqmm for CMDB ml
1.7 Distribution boards
1.7.1 Sub distribution boards( CMDB) for wall mounteing with lockable door bus bar system of NO3-ph, 1
1.7 Sub distribution board for wall mounteing with lockablMain distribution board for wall mounteing with lockable do
Sub distribution boards( SDB-FIRST, SDB-2ND, SDB-3RD ) for wall mounteing with lockableNO door bu
Sub distribution boards( SDB-4TH) for wall mounteing with lockable door bus bar system NOof 3-ph,
1.1 Light fittings
General light1x 18W
NO
PHILIPS TMS 012/236 I with 2xTLD 36W/33 lamps NO
Chandler light 5x40w (selected by oner) NO
RZB56220.003+ 05-56-150 + TC-D18W NO
Phillips TCH…1xTLD36w NO
NO
RZB56130.003 IP40 with E27 60W SPOT lamp NO
NO
PHILIPS TMS 014/418 I with 4xTLD 18W/15 lamps NO
EARTHLING
EARTHING RODE 1200 WITH DIAMETER OF 16MM pcs
Earthing conductor 1x 35sqmm ml
TOTALL(SUMMMARY)
Qty Rate Amount

392.6 724.88 284587.9

0
296.4 936.43 277557.9
0 0
0
60 264.17 15850.2
6 264.17 1585.02
6 291.17 1747.02
60 264.17 15850.2
0
0 308.91 0
0
884 50.65 44774.6
546 50.65 27654.9
23.4 267.31 6255.054
119.6 443.08 52992.37
85 2922.92 248448.2
0
1.3 64820 84266
0 3800 0
3.9 11500 44850
2.6 8500 22100
0
36.4 122.74 4467.736
31.2 726.98 22681.78
67.6 689.74 46626.42
0 2500 0
0 456.98 0
19.5 1229.74 23979.93
0 959.74 0
45.5 639.23 29084.97
191.1 2500 477750
0
3.9 509.96 1988.844
20.8 439.35 9138.48
1744237