CCE MALL APARTMENT BUILDING

Location: CCE
Client: AYAT Share company

No BLOCK TOTAL BOQ AMOUNT EXCUTED AMOUNT REMAINING AMOUNT % completion

1 MA-01 396,191,736.36 229,268,419.01 166,923,317.35 57.87
2 MA-02 501,094,985.54 298,766,340.94 202,328,644.60 59.62
3 MA-03 687,950,810.14 430,330,452.71 257,620,357.43 62.55
4 MA-04 459,428,160.74 238,237,440.52 221,190,720.22 51.86
5 MA-05 687,950,810.14 430,330,452.71 257,620,357.43 62.55
6 MA-06 687,950,810.14 430,330,452.71 257,620,357.43 62.55
7 MA-07 687,950,810.14 430,330,452.71 257,620,357.43 62.55
8 MA-08 687,950,810.14 430,330,452.71 257,620,357.43 62.55
9 MA-09 636,959,214.68 397,385,557.29 239,573,657.39 62.39
10 MA-10 636,959,214.68 397,385,557.29 239,573,657.39 62.39
11 MA-11 636,959,214.68 397,385,557.29 239,573,657.39 62.39
12 MA-12 636,959,214.68 397,385,557.29 239,573,657.39 62.39
13 MA-13 660,790,245.59 420,040,020.76 240,750,224.83 63.57
14 MA-14 660,790,245.59 420,040,020.76 240,750,224.83 63.57
15 MA-15 636,959,214.68 397,385,557.29 239,573,657.39 62.39
16 MA-16 636,959,214.68 397,385,557.29 239,573,657.39 62.39
17 MA-17 650,008,936.80 394,564,591.47 255,444,345.33 60.70
18 MA-18 650,008,936.80 394,564,591.47 255,444,345.33 60.70
19 MA-19 600,488,413.39 348,547,436.18 251,940,977.21 58.04
20 MA-20 600,488,413.39 348,547,436.18 251,940,977.21 58.04
21 MA-25 636,959,214.68 397,385,557.29 239,573,657.39 62.39
22 MA-26 636,959,214.68 397,385,557.29 239,573,657.39 62.39
23 MA-27 636,959,214.68 397,385,557.29 239,573,657.39 62.39
24 MA-28 636,959,214.68 397,385,557.29 239,573,657.39 62.39
25 MA-29 507,459,380.55 316,323,557.66 191,135,822.89 62.33
26 MA-30 600,488,413.39 348,547,436.18 251,940,977.21 58.04
27 MA-31 600,488,413.39 348,547,436.18 251,940,977.21 58.04
28 MA-32 600,488,413.39 348,547,436.18 251,940,977.21 58.04
29 MA-33 220,891,727.86 184,665,252.66 36,226,475.20 83.60
30 MA-34 613,507,644.07 378,800,224.56 234,707,419.51 61.74
31 MA-35 503,195,114.50 286,633,008.90 216,562,105.60 56.96
32 MA-36 142,742,444.76 123,155,665.56 19,586,779.20 86.28
33 MA-37 883,581,274.86 501,982,080.64 381,599,194.22 56.81
34 MA-38 715,069,987.20 405,211,524.86 309,858,462.34 56.67
35 MA-39 795,117,849.85 437,314,695.89 357,803,153.96 55.00
36 MA-40 695,167,194.30 288,354,004.68 406,813,189.62 41.48

TOTAL ### ### ###

VAT (15%) ### ### ###
TOTAL INCLUDING VA ### ### ###
 2B+G+4 MALL APARTMENT BUILDING

MA-33
Location: CCE
Client: AYAT Share company
Consultant/Architect: Asefa Gebeyew Consulting

SUMMARY OF BOQ

No DESCRIPTION AMOUNT
A SUB STRUCTURE
1 Excavation and earth work 9,034,031.41
2 Concrete work
foundation to grade slab 33,930,482.81
2nd Basement to 1st basement 14,568,712.23
1st basement to ground floor 22,450,607.05

3 Thermal and moisture protection 806,977.50

TOTAL ( A ) 79,983,833.50
B SUPER STRUCTURE
4 Concrete work
ground to 1st (-4.37) 21,968,553.90
1st (-4.37) to 1st (-1.37) 21,285,937.87
1st(+2.03) to 2nd 20,793,880.36
2nd to 3rd 20,484,574.73
3rd to 4th 20,148,472.31
5 Masonry work 2,100,000.00
6 Roofing and waterproofing
7 Metal and aluminum work 24,363,680.00
8 Carpentry and joinery
9 plastering and pointing 1,259,776.00
10 Finishing 4,279,760.00
11 Painting 430,976.00
13 Sanitary installation 121,375.00
14 Mechanical installation
15 Electrical Installation 3,670,908.20
TOTAL ( B ) 140,907,894.35

TOTAL (A+B) 220,891,727.86

VAT (15%) 33,133,759.18
TOTAL INCLUDING VAT 254,025,487.03
Consulting
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
A. SUB- STRUCTURE
1 EXCAVATION AND EARTH WORK
Clear and remove top soil to an average depth of
1.1 m2 1,151.60 50.00 57,580.18
200mm. for site improvements.
1.2 Bulk excavation in ordinary soil irrespective of depth M3 3,454.81 385.00 1,330,102.12
1.3 Bulk excavation in soft rock irrespective of depth M3 1,151.60 875.00 1,007,653.12
1.4 Bulk excavation in hard rock irrespective of depth M3 2,879.01 1,250.00 3,598,761.16
Fill around isolated footing and under grade slab with
1.5 quarry waste selected material from site & ram in M3 1,535.47 950.00 1,458,697.86
layer not exceeding 200mm.
1.6 ditto but behind retaining wall M3 383.87 950.00 364,674.46
25cm thick sound basaltic or equivalent stone hard-
1.7 m2 823.60 650.00 535,342.50
core finished and blinded with crushed stone.
Cart away and spread the excess excavated material
1.8 to a distant location from the construction site.(not M3 5,923.65 115.00 681,220.00
less than 7km distance).
TOTAL CARRIED TO SUMMARY - ###
2 CONCRET WORK - SUB STRUCTURE - -
2.1 FOUNDATION TO SECOND BASMENT -
75MM thick lean concrete in C-15 with minimum
2.1.1 - -
cement content of 250kg/m3 of concrete under
a. Footing Pad & Retaining wall pad m2 578.41 155.00 89,653.40
b. Basement Beam m2 111.44 155.00 17,272.71
c. Basement floor slab m2 632.31 155.00 98,008.06
2.1.2 Reinforced concrete in class C-25/30/40 -
footing/mat/strap foundation (C30) m3 829.53 16,250.00 13,479,784.06
foundation column/wall (C40) m3 55.56 16,250.00 902,904.22
grade beam (c30) m3 57.52 16,250.00 934,704.80
grade slab (C25) m3 95.95 16,250.00 1,559,239.48
shear wall m3 28.01 16,250.00 455,238.49
2.1.3 Provide cut and fix in position formwork -
footing/mat/strap foundation m2 827.29 1,450.00 1,199,571.24
foundation column/wall m2 199.44 1,450.00 289,191.46
grade beam m2 383.47 1,450.00 556,029.52
shear wall m2 55.28 1,450.00 80,151.61
Steel reinforcement with a minimum yield strength
2.1.4 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg - 175.00 -
b. Dia 10mm deformed bar Kg 3,306.61 175.00 578,656.82
c. Dia 12mm deformed bar Kg 5,778.72 175.00 1,011,275.56
d. Dia 14mm deformed bar Kg 1,167.89 175.00 204,380.54
e. Dia 16 mm deformed bar Kg 4,394.21 175.00 768,986.27
f. Dia 20 mm deformed bar Kg 36,304.66 175.00 6,353,316.21
g. Dia 24 mm deformed bar Kg 18,316.21 175.00 3,205,337.12
h. Dia 28 mm deformed bar Kg 12,267.32 175.00 2,146,781.25
Total carried to summary Eth Birr - ###
2.2 SECOND BASMENT TO FIRST BASEMENT - -
2.2.1 Reinforced concrete in class C-25/30/40 - -
Retaining wall m3 28.36 16,250.00 460,882.50
elevation column m3 63.99 16,250.00 1,039,792.00
shear wall m3 19.49 16,250.00 316,728.75
stair m3 8.68 16,250.00 141,054.88
slab and beam m3 199.90 16,250.00 3,248,441.14
2.2.2 Provide cut and fix in position formwork -
Retaining wall m2 283.62 1,450.00 411,249.00
elevation column m2 412.67 1,450.00 598,374.40
shear wall m2 171.12 1,450.00 248,124.00
stair m2 46.23 1,450.00 67,036.40
slab and beam m2 499.48 1,450.00 724,246.00

Page 4 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
Steel reinforcement with a minimum yield strength
2.2.3 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg 530.05 175.00 92,758.77
b. Dia 10mm deformed bar Kg 24,051.23 175.00 4,208,965.54
c. Dia 12mm deformed bar Kg 6,441.20 175.00 1,127,210.52
d. Dia 14mm deformed bar Kg 3,306.07 175.00 578,563.11
e. Dia 16 mm deformed bar Kg 2,733.43 175.00 478,350.38
f. Dia 20 mm deformed bar Kg 18,350.45 175.00 3,211,329.33
g. Dia 24 mm deformed bar Kg 2,045.95 175.00 358,041.60
h. Dia 28 mm deformed bar Kg 9,514.62 175.00 1,665,059.20
Total carried to summary Eth Birr - ###
2.3 FIRST BASEMENT TO GROUND FLOOR - -
2.3.1 Reinforced concrete in class C-25/30/40 - -
Retaining wall m3 28.36 16,250.00 460,882.50
elevation column m3 69.35 16,250.00 1,126,905.00
shear wall m3 22.52 16,250.00 366,011.75
stair m3 8.68 16,250.00 141,054.88
slab and beam m3 310.79 16,250.00 5,050,338.15
2.3.2 Provide cut and fix in position formwork -
Retaining wall m2 283.62 1,450.00 411,249.00
elevation column m2 477.84 1,450.00 692,868.00
shear wall m2 197.41 1,450.00 286,241.60
stair m2 46.23 1,450.00 67,036.40
slab and beam m2 1,633.29 1,450.00 2,368,270.07
Steel reinforcement with a minimum yield strength
2.3.3 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg 500.01 175.00 87,502.22
b. Dia 10mm deformed bar Kg 21,528.68 175.00 3,767,518.51
c. Dia 12mm deformed bar Kg 9,736.61 175.00 1,703,906.23
d. Dia 14mm deformed bar Kg 210.25 175.00 36,794.03
e. Dia 16 mm deformed bar Kg 2,751.51 175.00 481,513.54
f. Dia 20 mm deformed bar Kg 19,345.20 175.00 3,385,409.38
g. Dia 24 mm deformed bar Kg 812.70 175.00 142,222.08
h. Dia 28 mm deformed bar Kg 10,713.62 175.00 1,874,883.73
Total carried to summary Eth Birr - ###
3.0 WATER PROOFING WORK - -
3.1 waterproofing to retaining wall m2 240.00 650.00 156,000.00
Provide and fix in position 8mm thick 10cm wide oiled
3.2 - -
chip wood strips as expansion joint
a) between basement slab and basement floor
ml 891.50 725.00 646,337.50
beams.
b) between Vertical shear walls ml 6.40 725.00 4,640.00
Total carried to summary Eth Birr - 806,977.50
4.0 CONCRETE WORK- SUPERSTRUCTURE - -
GROUND FLOOR @ -3.53 TO MIZZANIAN FLOOR
4.1 - -
@ -0.97
4.1.1 Reinforced concrete in class C-25/30/40 - -
elevation column m3 67.90 16,250.00 1,103,375.00
shear wall m3 21.16 16,250.00 343,850.00
stair m3 12.75 16,250.00 207,187.50
slab and beam m3 354.04 16,250.00 5,753,077.52
4.1.2 Provide cut and fix in position formwork -
elevation column m2 464.60 1,450.00 673,670.00
shear wall m2 181.80 1,450.00 263,610.00
stair m2 46.23 1,450.00 67,036.40
slab and beam m2 1,860.62 1,450.00 2,697,898.57
Steel reinforcement with a minimum yield strength
4.1.3 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg 492.74 175.00 86,229.20
b. Dia 10mm deformed bar Kg 20,225.41 175.00 3,539,447.43
c. Dia 12mm deformed bar Kg 3,740.99 175.00 654,673.89
d. Dia 14mm deformed bar Kg 3,514.09 175.00 614,966.47
e. Dia 16 mm deformed bar Kg 2,215.38 175.00 387,691.56
f. Dia 20 mm deformed bar Kg 19,826.82 175.00 3,469,693.80
g. Dia 24 mm deformed bar Kg 849.64 175.00 148,686.72
h. Dia 28 mm deformed bar Kg 11,185.48 175.00 1,957,459.84
Total carried to summary Eth Birr - ###

Page 5 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
MIZZANIAN FLOOR @ -0.97 TO FIRST FLOOR AT
4.2 - -
+2.03
4.2.1 Reinforced concrete in class C-25/30/40 - -
elevation column m3 63.96 16,250.00 1,039,350.00
shear wall m3 17.79 16,250.00 289,087.50
stair m3 8.68 16,250.00 141,054.88
slab and beam m3 354.04 16,250.00 5,753,077.52
4.2.2 Provide cut and fix in position formwork -
elevation column m2 435.60 1,450.00 631,620.00
shear wall m2 154.10 1,450.00 223,445.00
stair m2 46.23 1,450.00 67,036.40
slab and beam m2 1,860.62 1,450.00 2,697,898.57
Steel reinforcement with a minimum yield strength
4.2.3 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg 492.74 175.00 86,229.20
b. Dia 10mm deformed bar Kg 19,960.05 175.00 3,493,009.54
c. Dia 12mm deformed bar Kg 3,765.05 175.00 658,884.40
d. Dia 14mm deformed bar Kg 3,514.09 175.00 614,966.47
e. Dia 16 mm deformed bar Kg 2,251.59 175.00 394,028.94
f. Dia 20 mm deformed bar Kg 20,022.10 175.00 3,503,867.49
g. Dia 24 mm deformed bar Kg 2,438.09 175.00 426,666.24
h. Dia 28 mm deformed bar Kg 7,232.66 175.00 1,265,715.73
Total carried to summary Eth Birr - ###
4.3 FIRST FLOOR @ +2.03 TO SECOND FLOOR - -
4.3.1 Reinforced concrete in class C-25/30/40 -
elevation column m3 63.48 16,250.00 1,031,550.00
shear wall m3 19.80 16,250.00 321,811.75
stair m3 8.68 16,250.00 141,054.88
slab and beam m3 354.05 16,250.00 5,753,240.03
4.3.2 Provide cut and fix in position formwork -
elevation column m2 434.40 1,450.00 629,880.00
shear wall m2 170.21 1,450.00 246,801.60
stair m2 46.23 1,450.00 67,036.40
slab and beam m2 1,860.82 1,450.00 2,698,188.57
Steel reinforcement with a minimum yield strength
4.3.3 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg 492.74 175.00 86,229.20
b. Dia 10mm deformed bar Kg 20,092.73 175.00 3,516,228.48
c. Dia 12mm deformed bar Kg 3,726.55 175.00 652,146.26
d. Dia 14mm deformed bar Kg 4,095.47 175.00 716,708.11
e. Dia 16 mm deformed bar Kg 1,454.89 175.00 254,606.58
f. Dia 20 mm deformed bar Kg 21,296.62 175.00 3,726,908.49
g. Dia 24 mm deformed bar Kg 4,501.09 175.00 787,691.52
h. Dia 28 mm deformed bar Kg 935.99 175.00 163,798.51
Total carried to summary Eth Birr - ###
4.4 SECOND FLOOR TO THIRD FLOOR - -
4.4.1 Reinforced concrete in class C-25/30/40 - -
elevation column m3 63.48 16,250.00 1,031,550.00
shear wall m3 19.80 16,250.00 321,811.75
stair m3 8.68 16,250.00 141,054.88
slab and beam m3 354.05 16,250.00 5,753,240.03
4.4.2 Provide cut and fix in position formwork -
elevation column m2 434.40 1,450.00 629,880.00
shear wall m2 170.21 1,450.00 246,801.60
stair m2 46.23 1,450.00 67,036.40
slab and beam m2 1,860.82 1,450.00 2,698,188.57
Steel reinforcement with a minimum yield strength
4.4.3 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg 492.74 175.00 86,229.20
b. Dia 10mm deformed bar Kg 20,090.86 175.00 3,515,900.24
c. Dia 12mm deformed bar Kg 3,726.55 175.00 652,146.26
d. Dia 14mm deformed bar Kg 4,095.47 175.00 716,708.11
e. Dia 16 mm deformed bar Kg 1,454.89 175.00 254,606.58
f. Dia 20 mm deformed bar Kg 24,217.94 175.00 4,238,139.21
g. Dia 24 mm deformed bar Kg 750.18 175.00 131,281.92
h. Dia 28 mm deformed bar Kg - 175.00 -
Total carried to summary Eth Birr - ###

Page 6 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
4.5 THIRD FLOOR TO FOURTH FLOOR -
4.5.1 Reinforced concrete in class C-25/30/40 -
elevation column m3 60.60 16,250.00 984,750.00
shear wall m3 19.80 16,250.00 321,811.75
stair m3 8.68 16,250.00 141,054.88
slab and beam m3 354.04 16,250.00 5,753,077.52
4.5.2 Provide cut and fix in position formwork -
elevation column m2 404.40 1,450.00 586,380.00
shear wall m2 170.21 1,450.00 246,801.60
stair m2 46.23 1,450.00 67,036.40
slab and beam m2 1,860.62 1,450.00 2,697,898.57
Steel reinforcement with a minimum yield strength
4.5.3 -
Fyk of 500MPa.
a. Dia 8mm deformed bar Kg 492.74 175.00 86,229.20
b. Dia 10mm deformed bar Kg 19,888.38 175.00 3,480,467.16
c. Dia 12mm deformed bar Kg 3,726.55 175.00 652,146.26
d. Dia 14mm deformed bar Kg 4,095.47 175.00 716,708.11
e. Dia 16 mm deformed bar Kg 1,454.89 175.00 254,606.58
f. Dia 20 mm deformed bar Kg 23,768.60 175.00 4,159,504.29
g. Dia 24 mm deformed bar Kg - 175.00 -
h. Dia 28 mm deformed bar Kg - 175.00 -
Total carried to summary Eth Birr - ###
5 MASONRY WORKS -
Supply and construct HCB wall bedded in cement
5.1 sand mortar with1:4 mix ratio in which both sides are m2 1,500 1,400.00 2,100,000.00
left for plastering for 150mm thick HCB
5.2 Ditto item no 5.1 but for 100mm thick HCB m2 1,300.00 -
TOTAL CARRIED TO SUMMARY - ###
7 METAL AND ALUMINUM WORK -
Windows and Doors manufactured from Aluminum
profile and all as per the Engineers approval and
window door schedule. Price includes door stopper &
7.1 -
approved quality cylinder lock with handle and all
other necessary accessories to complete the work.
(Measurement
NB-All dimensionsincludes
shall Glazing)
be verifies on site prior to
-
production.
7.1.1 Windows. -
SW 2B:- Size 120x156cm M2 2,150 10,200.00 21,930,000.00
Supply & fix in position Aluminum Guard Rail in
accordance with drawing & technical specifications.
7.5 Price shall include & all necessary fixing accessories ml 420 5,800.00 2,433,680.00
including but not limited to : brackets, flanges,
anchors, fasteners, grouting and anchoring cement.
TOTAL CARRIED TO SUMMARY - ###
9 PLASTERING AND POINTING -
Apply two coats of plastering in cement mortar (1:3)
9.1 up to fine finish. Price shall include pre-cleaning and -
preparation of the surface, edges, grooves.
a) To internal wall surface M2 750.00 -
b) To concrete ceiling and Stair case M2 820.00 -
c) To exposed shear wall, column, beams. M2 850.00 -
Apply two coats of plastering in cement mortar (1.3)to
9.2 - -
external wall.
a) To External wall surface M2 780.00 -
b) To exposed shear wall, column, beams. M2 890.00 -
Apply Gypsum plastering on the HCB/Concrete
9.3 Surface. Price shall include pre-cleaning and - -
preparation of the surface, edges, grooves.
a) To internal wall surface M2 3,000.00 380.00 1,140,000.00
b) To concrete ceiling & stair case soffit M2 220.00 380.00 83,600.00
c) To exposed shear wall, column, beams. M2 95.20 380.00 36,176.00
Apply Final Gypsum plastering on the HCB/Concrete
9.4 Surface. Price shall include pre-cleaning and M2 210.00 -
preparation of the surface, edges, grooves.
TOTAL TO SUMMARY ........... - ###

Page 7 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
10 FINISHING -
40mm thick cement sand screed smoothly finished
10.1 M2 1,608.00 650.00 1,045,200.00
flooring in mortar mix (1:3).
60x60x8mm thick colored & textured porcelain floor
tiles for corridor and balcony bedded on 40mm
10.2 M2 1,608.00 1,820.00 2,926,560.00
cement sand mortar joints price includes white
cement grouting.
Ditto 10x100mm high Porcelain skirting stuck to wall
10.3 Ml 1,400.00 220.00 308,000.00
with approved type of adhesive.
TOTAL TO SUMMARY ................ - ###
11 PAINTING -
Pricing Note:- -
A) Prices to include for such preparatory cleaning
down as necessary, including the proper removal of
-
rust..etc from metal work and for the provision of and
working from all requisite ladders, scaffolds, etc.
B) Prices for painting on work described as 'primed'
are to include for bringing forward any bare, worn or
-
damaged patches of primer before the application of
further coats.
C) Prices for painting on work described as
'lacquered' are to include for bringing forward any
-
bare, worn or damaged patches of clear finish before
the application of further coats.
D) Prices are to include for painting in any of the
-
standard colors of the paint manufacturer.
Apply 3 coats of approved plastic paint to all internal
11.1 plastered wall, ceiling slab & all concrete wall m2 3,315.20 130.00 430,976.00
structure surfaces.
Apply approved type quartz paint to all external
11.2 plastered HCB & structure surfaces as located in the m2 520.00 -
drawing. Price shall one coat of prime.
TOTAL CARRIED TO SUMMARY - 430,976.00
13 Sanitary installation
Facility Sanitary Sewerage
13.28 Sanitary & storm water Piping & accessories
Supply, install, test and commissioning u-PVC foul &
storm water drainage pipe including pipe fittings,
support, anchors (if necessary) and necessary
accessories. Price shall also include rodding access
provision, sleeves, etc,all shall be done as per
manufacturer's
a) Waste water instruction.
drainage pipes
Dia. 50 mm pipe ml 160.00 -
" 75 " " ml 275.00 -
" 110 " " ml 25.00 380.00 9,500.00
" 160 " " ml 425.00 -
b) Waste water drainage vent pipes
Dia. 50 mm pipe ml 291.74 -
Dia. 110 mm pipe ml 25.00 380.00 9,500.00
13.33 Down pipe
supply and fix down pipe of approval quality uv
resistant Upvc with all other necessary fitting and
accessories. Type & shall be approved by consultant
prior to installation.
Dia.75mm ml 45.00 275.00 12,375.00
Dia. 110Mm ml - 275.00

Page 8 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
13.38 Fire Hose Cabinets -
Supply and fix recessed wall mounted fire hose
cabinets as per BS EN671-1,complete with dia.40mm
and 25 meters long canvas hose, spray jet nozzle,
angle valve with built in pressure reducer, swinging
guide arm, and with all other necessary accessories.
Cabinet shall be factory made 1.2mm thick pretreated
electro galvanized steel sheet, painted with
electrostatic powder coating and oven backed at
min.180 degree centigrade with easily open able
glass door of size shall be about 900 x 600 x
250mm/approximate. size/.Price shall include fire
extinguisher 6kg weight dry powder in side cabinet.
No 2.00 45,000.00 90,000.00
TOTAL CARRIED TO SUMMARY - 121,375.00
ELECTRICAL WORKS
Supply and Install;
1.00 Conduits and Pipes
1.1 PVC pipe of 110mm diameter. Pcs 382.21 -
1.2 PVC pipe of 75 mm diameter. Pcs 251.00 -
1.3 Conduit of 32 mm diameter. Pcs 200 117.63 23,526.00
1.4 Conduit of 19 mm diameter. Pcs 1000 48.00 48,000.00

2.00 Feeder Cables and Wires

PVC Sheathed and PVC Insulated power cable type
SEMENS NYY0.6/1KV or equivalent to be drawn inside
cement or PVC conduit(measured elsewhere) and of.
2.1 2(3x300/150+1x150) sq.mm from EEPCO intake up to M. 1 63,856.00 63,856.00
2.2 3x35/16+16 sq.mm M. 3 3,459.20 10,377.60
2.3 3x6 sq.mm M. 3 615.25 1,845.75
2.4 3x4 sq.mm M. 700 340.00 238,000.00
3.00 Bell Call System
Bell points in medium duty rigid thermoplastic No 868.51 0.00
3.1 conduit of 13mm fed by PVC insulated copper cable of
3.2 2x1sq.mm.
Bell push button No 250.00 0.00
3.3 Bell call indicator No 2,400.00 0.00
4.00 Distribution Boards
4.1 Factory assembled and tested Floor Standing Main
Distribution Board (MDB) in steel enclosure (IP41)
(IP42) in 5 sections and lockable door with bus bar
trunking
1Pc mainsystem of 1500A
MCCB of rating,
1250A/3ph, 3-phase
Icu= 50KA including
with micro
processor based protection releases
2Pcs MCCB of 63A/3ph, Icu= 6KA
111 Pcs MCCB of 32A/1ph, Icu= 6KA
111 pcs Digital KWHM of 32A/1P
111 pcs ATS switch of 32A/1P
3 pcs AMMETER of 0-1500A range with
2000/5A CT
1 pc VOLTMETER of 0-500V range with P-P & P-N
voltage selector switch & 3xHRC fuse of 2A
1 pc voltage SURGE ARRESTER of 200kA/10-350µS
Class I (Outside panel)
1 pc programable time switch Coupled with contactor
of
1pc10a/1p
front mount digital data logger unit for all
electrical parameters with RS485 Port and none
volatile memory for network connection
all complete with 30% reserve spaces. NO 1 620,269.00 620,269.00

Page 9 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
Surface mounting metallic inclosures distribution
Board, SDB-GF, 1stBF & 2ndBF, with lockable
4.2 door, earthing lead, cable terminal, connectors and
including bus bars of 40Amp/3Phase, all necessary
fixing and connecting accessories, complete and
consisting:-
10 pcs 10A, MCB, 1 Phase
4 pcs 16A, MCB, 1 Phase
1 pc main 32A, MCB, 3 Phase
25% reserve pitches all complete No 3.00 20,000.00 60,000.00

Surface mounting metallic inclosures distribution

Board, SDB-4th-15thF-1,2,3,...8, & 9 with lockable
4.4 door, earthing lead, cable terminal, connectors and
including bus bars of 40Amp/1Phase, all necessary
fixing and connecting accessories, complete and
consisting:-
1 pcs 6A, MCB, 1Phase
3 pcs 10A, MCB, 1Phase
6 pcs 16A, MCB, 1Phase
1 pcs 25A, MCB, 1Phase
1 pc main 32A, MCB, 1Phase
25% reserve pitches all complete No 13,500.00 13,500.00

Flush mounting distribution boards SDB-

LIFT1,LIFT2, in steel enclosure (IP41) with lockable
door,and with phase,neutral and earth bus-bars of
4.7 80A rating, and consisting of:-
1Pc main MCCB of 63A/3ph, Icu= 10KA
1Pcs MCB of 16A/1ph, Icu= 6KA
1Pcs MCB of 10A/1ph, Icu= 6KA
1pc factory made drawing pocket, Himel PP-A4
equivalent. use DIN rail mounted terminal blocks with
end bracketswith
all complete and marking tags spaces.
30% reserve for all outgoings. NO 10,500.00 10,500.00

Flush mounting distribution boards SDB-PUMP in

steel enclosure (IP41) with lockable door,and with
phase,neutral and earth bus-bars of 80A rating, and
4.8 consisting of:-
1Pc main MCCB of 63A/3ph, Icu= 10KA
2Pcs MCB of 25A/3ph, Icu= 6KA
3Pcs MCB of 20A/3ph, Icu= 6KA
1pc factory made drawing pocket, Himel PP-A4
equivalent. use DIN rail mounted terminal blocks with
end bracketswith
all complete and marking tags spaces.
30% reserve for all outgoings. NO 12,500.00 12,500.00

5.00 Light Points

Flush mounted light points in medium duty rigid
conduit of 16mm fed through PVC insulated copper
5,1 NO 150.00 2067.57 310,135.50
conductors of 2x2.5 mm², including junction boxes
with covers insulating screw cap connectors.Price
include
Surface wiring
mountedfor light
switching
pointssystem.
in medium duty rigid
conduit of 16mm fed through PVC insulated copper
5.2 conductors of 2x2.5 mm², including junction boxes NO 2655.57 2,655.57
with covers insulating screw cap connectors.Price
include wiring for switching system.
6.00 Extra Over Switch Points For : -
(TYPE LEGRAND SUNO OR EQUIVALENT)
6.1 Flush mounting single switch, NO 2 450.00 900.00
6.2 Flush mounting 2 gang single switch, NO 50 480.00 24,000.00
6.3 Flush mounting two-way switch, NO 13 450.00 5,850.00
6.4 Flush mounting intermidate switch, NO 555.15 555.15
6.5 Surface mounting Tumbler switch, NO 1,200.00 1,200.00

Page 10 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
7.00 Socket Outlet Points
10-16A/1P flush mounted socket outlet points medium
duty rigid thermoplastic conduit of diameter 16mm
NO 480 924.02 443,529.60
fed through PVC insulated Copper conductors of
7.1 3x2.5mm² including junction boxes with covers and
insulating screw
Ditto 25A/1P capmetade
Injera connectors.
socket outlet points fed
No 2,694.14 0.00
7.3 through PVC insulated conductors of 3 x 4 sq.mm in
conduits of diam. 19mm
8.00 Extra Over Socket Points For : -
(TYPE LEGRAND SUNO OR EQUIVALENT)
8.1 Flush mounting socket outlet of 10-16A/1P NO 230 520.00 119,600.00
8.2 Flush mounting twin socket outlet of 10-16A/1P NO 450.00 0.00
8.3 Flush mounting water heater of 10-16A/1P NO 19 520.00 9,880.00
8.4 Flush mounting Mitad socket of 25A/1P NO 650.00 0.00
8.5 Flush mounting water Proof socket of 16A/1P NO 650.00 0.00

9.00 Light fittings and lamps

(Specified type or equivalent)

Type 1 LD36CR CRYSTAL CHANDILIER 3240lm with NO 6,000.00 -

9.1 LED 36W lamp or Equivalent.
Type 3 LD18SQ SQUARE SURFACE MOUNTED PANEL NO 1,293.75 -
9.2 LIGHT 2160lm with LED 18W lamp or Equivalent.
Type 4 LD12RD CIRCULAR SURFACE MOUNTED PANEL NO 12.00 1,125.00 13,500.00
9.3 LIGHT 1440lm with LED 12W lamp or Equivalent.
Type 5 LD24RE RECTANGULAR SURFACE MOUNTED NO 50.00 1,638.75 81,937.50
9.4 PANEL LIGHT 2880lm with LED 24W lamp or
Equivalent.
Type 5' Elstead CH3 BLACK Chartwell Three Light NO 1,638.75 -
9.5 Chandelier Black with LED 12W lamp
Type 5* LD24SQ SQUARE SURFACE MOUNTED PANEL NO 56.00 1,638.75 91,770.00
9.6 LIGHT 2880lm with LED 24W lamp or Equivalent.
Type 6 LEDCON Water Proof LED LIGHT 9W Lamp with NO 2,000.00 -
9.7 cover or Equivalent.
Type 7 LD18RD CIRCULAR SURFACE MOUNTED PANEL NO 1,250.00 -
9.8 LIGHT 2160lm with LED 18W lamp or Equivalent.
Type 7* LD12RE RECTANGULAR SURFACE MOUNTED NO 1,121.25 -
9.9 PANEL LIGHT 1440lm with LED 12W lamp or
9.10 Equivalent.
Type 8LEDS C4 Veneto 05-7588 - DO-DO 7 watt led NO 1,950.00 -
Type 8* LED Paneel 30x120 CCT 36W (2800K - NO 34.00 3,900.00
9.10 6500K) UGR19 or Equivalent.

11.00 TELE DATA SYSTEM

3rd party certified Note: use modular back Gewiss(GW
24 232) for concrete & masonry wall and Gewis (GW
24 234) for light or gypsum wall or approved
equivalent
Tel/Data points fed by cable category 6 UTP 4 pair
No 44 801.00 35,244.00
11.1 cable inside medium duty corrugated PVC conduit of
19mm.
Single moudule RJ 11telephone out let of 4 contact for
No 44 1,033.00 45,452.00
11.2 flush mounting with labeling from teleterminal boxes
Single moudule RJ 45 Data out let of 4 contact for
No 44 1,064.13 46,821.72
11.3 flush mounting with labeling from teleterminal boxes

3rd party certified Telephone Terminal

11.40
Blocks(Distribution frames) with corresponding
box andmounted
Surface frames 300 pairs main telephone terminal
blocks (telephone distribution frame) or Punch down
blocks with metal sheet cover of similar color to the No 13,500.00 -
adjacent wall support structure complete
accessories(or equivalent pair as Ethio telecom
1.0
standards)

Page 11 of 772
AYAT SHARE COMPANY CCE MALL APARTMENT MA-33
AMOUNT
No DESCRIPTION UNIT QTY UNIT RATE
(ETB)
11.50 3rd party Certified Telephone Distribution
cables
Tentative measurements only ,actual on site will be
taken 10 pairs CAT6 UTP telephone cable in PVC ml 1092 390.00 425,880.00
1.00 dia.32mm (or equivalent pair as Ethio telecom
standards)
14.00 FIRE ALARM SYSTEM
3rd party certified
Intelligent fire alarm equipment, supplied, installed,
connected, tested and commissioned including fire
rated cables, conduits and all necessary accessories,
complete as the manufacturer standard and
subjected to the Engineer approved as shown on
drawings. The contractor should submit work methods
and shop drawings to the Engineer for approval prior
to manufacturing, production and installation. The
contractor shall also provide as-built documents, T&C
report, labeling of all installations and equipment,
signage and graphic as indicated in drawings, etc.The
Contractor shall supply, deliver, install and
commission the following Fire Equipment.
Factory test report,3 years guarantee factory faults
Flush mounted Fire alarm addressable ionization type No 3 11,040.00 33,120.00
14.1
smoke detector.
-Intelligent signaling line circuit
-voice alarm system interface
-Trouble acknowledge and alarm silence switch
-Visual and audiable trouble alarm by zone
-Manual acknowledge function
-Minimum of 40 zones digital
-LCD display (80 characters)
-Program keypad
-LED indicators
-13 relay outputs
-25 Auxiliary relay outputs
-3 loops
-Compatible devices
-Compatible intelligent devices
with all necessary accessories as BS EN 54
standards to make the system ready for use. No 1 72,000.00 72,000.00
14.7 Fire Alarm repeater panel No 1 17,220.00 17,220.00
14,8 Testing and commissioning as per the manufacturers LS 1 20,000.00 20,000.00
14.9 instruction.
Terminal box 300x300mm No 13 1,200.00 15,600.00
15.00 MATV System
3rd party certified
Note :-The TV points shall originate from respective
floor TAP off /splitter units and terminate at the room
wall out lets as per detail drawing & the riser or the
feeders shall originate from head end equipment
rooms and terminate at the floors' TAP off /splitter
unit. And all equipment and material should be
approved before installation works begins and the
contractor should submit shop drawing for approval.
TV points in conduit of 19mm with standard RG6
No 1 1,053.18 1,053.18
15.1 coaxial cable for flush mounting.
15.2 Flush mounted TV socket outlet No 1 629.63 629.63

TOTAL CARRIED TO SUMMARY ###

Page 12 of 772
 2B+G+4 MALL APARTMENT BUILDING

MA-36
Location: CCE
Client: AYAT Share company
Consultant/Architect: Asefa Gebeyew Consulting

SUMMARY OF BOQ

No DESCRIPTION AMOUNT
A SUB STR