MICRO SMALL ENTERPRISE (SME) PRODUCTION SALES CENTER --Food Processing Workshop

UNI
ITEM DESCRIPTION T Qty. RATE AMOUNT
A . SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.1 20cm thick clear of site to remove unsuitable soil. m2 600.26 53.4 32,046.6
Bulk excavation in ordinery soil to a depth of 1500mm from reduce
1.2 level. m3 589.66 77.9 45,927.3
Bulk excavation in ordinery soil to a depth of start from 1500mm to
1.3 3000mm. m3 360.00 95.5 34,371.0
Excavate for foundation trench in ordinary soil to a depth of 1.0cm.
1.4 starting from reduced level. m3 35.80 88.1 3,153.8
Excavate for isolated footing foundation in ordinary soil to a depth not
exceeding 1.50mt. starting from reduced ground level.
1.5 m3 182.96 88.1 16,116.0
Excavate for isolated footing in ordinary soil to a depth not exceeding
1.6 300mt. starting from reduced ground level. m3 243.94 100.7 24,567.8
1.7 Ditto but for soft rock. m3 82.33 155.6 12,806.4
1.8 Ditto but for hard rock. m3 146.36 170.8 25,000.8
Supply and Back Fill under hard core, around footing pad,foundation
column and around foundation masonry including paved way
prograsively well compacted, rolled and compressed, layer back fill
material should be the in-situ moisture content and density shall be
compared with labratory test results of modified AASHTO T180 or
equivalent perofrmed on samples of the selecetd material the miniumm
relative compaction to achived in the compacted area shall be 95%
maximum dry density and the moisture content shall be with in the
range of 95% dry denisty and CBR 15% AND 10% PI value. the
moisture content of the fill material shall be adjusted as necessary to
achive the required compaction. any material wich after repeated
compaction does not full fill the requirements shall be removed &
replaced.

1.9 m3 510.40 1,269.7 648,054.1

Cart away the excess excavated material to a convenient place of a
1.1 maximum distance 5kms. m3 1,172.41 84.4 98,936.9
25cm. thick basaltic or equivalent stone hard-core well rolled,
1.11 consolidated and blinded with hand crushed stone. m2 371.14 624.4 231,730.5
Total Carried to Summary 1,172,711.21
2.MASONRY WORK
50cm. thick trachytic or equivalent stone masonry foundation wall
below N.G.L. bedded and joined in cement mortar (1:3).
2.1 m3 81.69 4,055.6 331,292.8
Total Carried to Summary 331,292.83
3.CONCRETE WORK
5 cm lean concrete in C-5 with minimum cement content of 150Kg./m 3.
3.1
a Under Footings. m2 207.54 281.0 58,311.0
b Under Masonery wall m2 81.69 281.0 22,951.3
The quality of ingredients of concrete must fulfill the requirements,
concrete trial mixes shall be done and certified & confirmed by
laboratory test results before casting of structural elements. During
concrete casting samples should be taken for laboratory tests.

Page 1 of 8
 MICRO SMALL ENTERPRISE (SME) PRODUCTION SALES CENTER --Food Processing Workshop

Reinforced concrete in C-25 with minimum cement content of

378Kg./m3, filled and vibrated into formwork and around
reinforcement bar. Formwork and reinforcement bar measured
3.2 separately.
a In footings. m3 123.46 7,429.3 917,240.9
b In foundation columns m3 8.85 7,698.0 68,155.0
c In Basement columns m3 7.98 7,698.0 61,391.6
d In grade beams & ground floor beam m3 40.55 7,429.3 301,273.3
e In 10 cm thick ground floor RC slab m2 371.14 742.9 275,733.8
F In Shear wall m3 17.98 742.9 13,358.0
10x1cm styrofoam filler for expantion joint between grade beam and
3.3 floor slab. ml 332.72 41.5 13,807.9
Provide cut and fix in position sawn zigiba wood or equivalent
3.4 formwork. 0.0
a To footings m2 178.79 610.5 109,158.2
b To foundation columns m2 86.02 610.5 52,517.4
c To Basement columns m3 79.80 7,698.0 614,300.4
d To grade beam & ground floor beam m2 163.47 610.5 99,803.7
e To Shear wall m2 0.00 610.5 0.0
S-300 Reinforcement steel bar according to the structural drawing .
Price shall include cutting, bending and placing in position.The quality
3.5 must be confirmed by laboratory test. 0.0
a Dia.8 deformed bar Kg 5,456.65 156.2 852,260.4
b Dia.12deformed bar Kg 0.00 153.6 0.0
c Dia.14 deformed bar Kg 12,697.07 156.0 1,981,219.8
d Dia.16 deformed bar Kg 320.55 154.7 49,592.9
e Dia.20 deformed bar Kg 6,489.39 146.2 948,667.2
Total Carried to Summary 6,439,742.72
B. SUPER STRUCTURE
1.CONCRETE WORK
The quality of ingredients of concrete must fulfill the requirements,
concrete trial mixes shall be done and certified & confirmed by
laboratory test results before casting of structural elements. During
concrete casting samples should be taken for laboratory tests.

Reinforced concrete in C-25 with minimum cement content of

378Kg./m3, filled and vibrated into formwork and around
1.1 reinforcement bar.
a In elevation column m3 53.98 7,993.0 431,480.1
b In suspended floor beam m3 87.87 7,685.2 675,271.5
c In top tie beam m3 15.33 7,685.2 117,779.9
d In top of ribbed slab m2 134.62 768.5 103,455.0

Page 2 of 8
 MICRO SMALL ENTERPRISE (SME) PRODUCTION SALES CENTER --Food Processing Workshop

e In stair case and landings m3 19.63 8,212.5 161,248.9

f In concret gutter m2 25.60 768.5 19,673.9
g In sun breaker m3 11.46 7,993.0 91,600.0
In precast beam of size 400×12×8cm
1.2 according to strucural drawing. Pcs 552.00 2,502.9 1,381,580.1
Suspended ribbed slab of total 28cm thick comprising of ribbed blocks rests
on pricast beams spaced at 62.5 c/c and 60mm thick C-25 toping concrete
over precast unit and slab HCB and between HCB blocks.Price shall includes
placing in position 22cm thick Rosa-comets(hollow concrete ribbed block) type
class C with 28 days minimum crushing strength of 18kg/cm2 , placed in
position and bottom face left for plastering and for props and joints under
280mm thick ribbed floor slabs (props and joints to support at mid quarter
points or ribbed precast beams). Joints shall be of structural steel
50x50x2.5mm RHS section or 50x70mm seasoned timber.Props may be
tubular section or eucualyptus.Props spacing shall not be exceeding two
times ribbed spacing 1250cm c/c.(Price measured in m2 of the slab
soffit.)/Reinforcement bar measured separetly/

1.3 m2 1,287.68 812.5 1,046,237.4

Provide, cut and fix in position sawn zigiba wood or equivalent
1.4 formwork.
a To elevation column m2 672.75 634.8 427,086.9
b To suspended floor beam & slab m2 1,288.23 634.8 817,814.9
c To top tie beam m2 122.60 634.8 77,833.6
d To stair case and landing m2 100.43 634.8 63,759.9
e To concret gutter m2 26.51 634.8 16,829.5
f To cantliver slab m2 135.95 634.8 86,305.4
use S-300 columns Reinforcement steel bar according to the structural
drawing.Price shall include cutting , bending and placing in
position.The quality mus be confirmed by laboratory test.The quality
must be confirmed by laboratory test.
1.4

Page 3 of 8
 MICRO SMALL ENTERPRISE (SME) PRODUCTION SALES CENTER --Food Processing Workshop

a Dia.6 mm plain bar Kg 6,388.55 190.5 1,217,099.2

b Dia.8 mm deformed bar Kg 8,070.31 156.2 1,260,480.8
c Dia.10 mm deformed bar Kg 1,534.62 157.8 242,144.3
d Dia.12 mm deformed bar Kg 5,573.93 153.6 855,946.8
e Dia.14 mm deformed bar Kg 7,114.64 156.0 1,110,151.3
f Dia.16 mmdeformed bar Kg 17,135.63 154.7 2,651,095.9
g Dia.20 mmdeformed bar Kg 6,939.14 146.2 1,014,415.1
Total Carried to Summary 13,869,290.58

13,869,290.58
2.BLOCK WORK
Supply and construct class-B 200x200x400mm and 150x200x400mm
HCB wall which satisfies designed compressive strength requirement of
35kg/cm² bedded in cement sand mortar with mix ratio of (1:3) both
sides left for plastering. Price shall include mortar.The quality must be
confirmed by labaratory test.

20x20x40 class "B" H.C.B. wall joined in cement mortar mix (1:3)
2.1 m2 1,595.51 1,087.9 1,735,793.3
15x20x40 class "B" H.C.B. wall joined in cement mortar mix (1:3)
2.2 m2 730.02 794.1 579,695.8
Construct single brick 120mm thick wall around shear wall joined in
2.3 cement mortar mix (1:3) m2 99.20 1,614.9 160,198.1
Total to summary……….Birr 2,475,687.12
3. CARPENTRY & JOINRY
All structural members shall be well seasoned , straight and free of any
harm full defects. Each truss joint shall be connected with band iron
truss shall be firmly anchored to concreat top tie beam with diam. 6
mm plain bars placed at c/c spacing 133 cm and all done according to
the drawings.
3.1
a) dia. 10 cm ml 604.28 216.5 130,811.5
b) dia. 8 cm ml 423.16 210.2 88,958.8
c) zigba perlin 50x 70 mm c/c 900mm ml 477.30 215.3 102,762.7
Supply & fix 40mm thick flash wooden door with tid wood frames and
both are covered with best quality 4mm thick plywood. Price includes
best quality cylinderical loack, kicking plate, hinges, three coats of
varnish paint, stopper and all necessary accessories to complete the
3.2 work.
a) D2 size: 70 x 210cm. No 8.00 10,688.55 85,508.4
2.5 x 25cm tid wooden fascia board price includes a primer and 2 coats
3.3 of decorative wood preservative varnish paint. ml 50.44 399.88 20,170.5
Total Carried to Summary 428,211.94
4. ROOFING WORK
Supply & fix G-28 corrugated iron sheet roof cover. Wood/truss
4.1 members measured separately. m2 477.30 1,328.2 633,949.9
4.2 Supply and fix G-28 ridge cover development length of 33 cm ml 32.25 571.3 18,424.8
Ditto but, gutter of size 20cm x 20cm with development length of
100cm and finally painted with two coats of synthetic paint.
4.3 ml 68.00 1,134.0 77,109.5
G-28 flat sheet copping of length 30cm.properly fixed on parapet wall as
4.4 shown on the drawing. ml 106.18 574.0 60,950.0
Total Carried to Summary 790,434.11
5. CEILING WORK

Page 4 of 8
 MICRO SMALL ENTERPRISE (SME) PRODUCTION SALES CENTER --Food Processing Workshop

Supply and fix suspended wet resistance Laminated gypsum board tile
ceiling 60cm x60cm exposed Tee ceiling suspension system .price shall
include all hanging "L" section , inverted "T" section and fixing
accessories or equivalent material complete with all hanging and fixing
5.1 accessories . color of the material approved by the engineers / architect. m2 364.67 995.46 363,015.3
Total to summary……….Birr 363,015.31
6. Aluminium & Metal WORK
9.1
Supply and fix windows made of 1.6mm thick Aluminum profile frames
including 6mm thick glazing .price include best quality iron
cylindrical door lock and one coat anti rust with two coats of enamel
6.10 paint.(silver color)
ALUMINUM WINDOWS
Size w1 288 x 160 cm pcs. 58.00 60,451.2 3,506,169.6
Size w2 285 x 60 cm pcs. 2.00 22,433.1 44,866.1
Supply and fix metal doors (glazing mesured separately) made of 38mm
wide &1.5mm thick LTZ steel profile frames & 0.8mm thick
lamera.price include best quality iron cylindrical door lock and one
coat anti tust with two coats of synthetic enamel paint.
6.20
METAL DOORS
Size D1 285x124 cm. Pcs. 31.00 5,246.5 162,641.5
Size D2 285*90cm. Pcs. 2.00 5,246.5 10,493.0
Supply & fix in position 1m height above concrete floor Hand rail with
RHS 40x40x2.5mm for horizontal main members frame at the top and
bottom and vertical external post members on every edges &
Horizontal internal members 30*30*2mm c/c 25cm as specified on the
drawing. price include shall include one coat of unti-rust & two coats
of metallic paint,chesilling of anchorage area,mortar all necessary
6.4 material & labour to excute the work. Kg 2,820.00 340.1 959,117.3
Total to summary……….Birr 4,683,287.48
7. GLAZING WORK
Supply and fix 4mm thick non refelective clear glass to doors and
windows with proper sticking putty and screw placed in metal frames.
7.1 m2 9.25 1,289.8 11,927.7
Total to summary……….Birr 11,927.70
8.PLASTERING WORK
Apply three coats of internal wall plastering in cement mortar mix ratio 2,283.25 468.26
1:3 up to fine finish to receive painting to internal walls.
8.1 m2 1,069,160.4
Apply three coats of plastering in cement mortar mix ratio 1:3 up to fine 462.39 509.08
8.2 finish to receive painting to column . m2 235,391.2
Apply three coats of plastering in cement mortar mix ratio 1:3 up to fine 2,366.56 586.94
finish to receive painting to beam, and slab soffit ,stair case and edge of
8.3 windows and doors. m2 1,389,021.8
Apply three coats of external wall plastering in cement mortar mix ratio 1,595.51 468.26
1:3 up to fine finish to receive painting to external walls.
8.4 m2 747,116.7
Two coats cement plaster cement mortar 1:3 to recive ceramic wall tile. 56.70 363.40
8.5 m2 20,604.8
Total to summary……….Birr 3,461,294.73
9.PAINTING WORK
Apply three coats of synthetic enamel paint to hight of 150 cm internal 1,308.97 142.39
9.1 plastered wall m2 186,380.5
Apply three coats of plastic emulsion paint to the above 150cm 1,189.97 105.11
9.2 plastered internal walls. m2 125,080.7
Apply three coats of plastic paint to plastered surface of soffit beams 2,828.95 105.11
9.2 and columns. m2 297,357.8

Page 5 of 8
 MICRO SMALL ENTERPRISE (SME) PRODUCTION SALES CENTER --Food Processing Workshop

Apply three coats of quartz paint to plastred external walls surface . 1,595.51 455.30
9.3 m2 726,434.9
9.4 Three coats of oil paint to toilet plastered internal walls m2 56.70 142.39 8,073.4
Apply one coats of antirust and two coats of synthetic enamel paint to
9.5 doors m2 229.37 132.1 30,293.8
Total to summary……….Birr 1,373,621.11
10.FLOOR FINISHING WORK
Supply and fix 10mm thick non-slippery ceramic floor tiles/size of
600x600x10mm/ with 3cm thick cement mortar screed of ratio
1:3.price shall include polishing,cement grouting and other necessary
10.1 works. m2 2,629.42 1,373.0 3,610,292.3
Supply and fix 8mm thick ceramic wall tiles/size of 300x200x8mm/
with 3cm thick cement sand mortarmix ratio(1:3)Price shall include
polishing,cement grouting and other necessary works.
10.2 m2 55.08 1,549.9 85,370.6
Supply and fix porcelin skirting size of 100x10mm with cement sand
mortar mix ratio(1:3)
10.3 ml 573.86 395.2 226,768.0
Marble tile for stair case and Window sill bedded on cement mortar
10.4 (1:3 ) Price includes cement sand mortar ..
A. Thread size 300 * 30 mm ml 196.56 2,546.6 500,559.7
B.Riser Size 130* 20 mm ml 196.56 910.5 178,965.4
C. landings for the stairs 2cm tick m2 77.61 6,283.0 487,599.1
D.window sill 30*280mm ml 168.10 2,395.0 402,605.8
Total to summary……….Birr 5,492,160.77

Page 6 of 8
 LOW COST G+4 CEMENT
Coefficients of construction Material
No Discription Item Ratio #/kg Shrinkage Wastage Unit Qty Total QTY AMOUNT
1 Concrete 28 1.3 1.05
Cement 1/13 28 1.3 1.05 bags/m3 2.94 497.24
1.1 C-5 Sand 4/13 1.3 1.15 m3/m3 0.46 77.80
Gravel 8/13 1.3 1.15 m3/m3 0.92 169.13 155.60
Cement 1/6 28 1.3 1.05 bags/m3 6.37 803.96
1.4 C-25 Sand 1/3 1.3 1.15 m3/m3 0.50 62.89
Gravel 1/2 1.3 1.15 m3/m3 0.75 126.21 94.34
2 Masonry
Mortar 30% Cement 1/4 28 1.2 1.05 bags/m3 2.65 141.96
2.1 Ratio 1:3 Sand 3/4 1.2 1.2 m3/m3 0.32 53.65 17.38

Stone 70% Stone 1.25 m3/m3 0.88 46.94

Mortar 30% Cement 1/5 28 1.2 1.05 bags/m3 2.12
2.2 Ratio 1:4 Sand 4/5 1.2 1.2 m3/m3 0.35
Stone 70% Stone 1.25 m3/m3 0.88
TOTAL AMOUNT OF MATERIAL SUB STRUCTURE
Cement 1,443.16 bag
721.58 Qtl

3 Screeding or Plastering
t 0.03 Cement 1/3 28 1.2 1.05 bags/m2 0.35 395.29
3.3 Ratio 1:2
Sand 2/3 1.2 1.2 m3/m2 0.03 1120.45 32.27
t 0.03 Cement 1/4 28 1.2 1.05 bags/m2 0.26 1,637.41
3.4 Ratio 1:3 6188.26
Sand 3/4 1.2 1.2 m3/m2 0.03 200.50
4 Pointing
%of Screeding 30% Cement 1/3 28 1.2 1.05 bags/m3 0.11 0.00
4.1 Ratio 1:2
t 0.03 Sand 2/3 1.2 1.2 m3/m3 0.01 0.00
5 Pavement
Mortar 20% Cement 1/4 28 1.2 1.05 bags/m2 0.44 58.21
5.1 Ratio 1:3
Stone 80% Sand 3/4 1.2 1.2 m3/m2 0.05 7.13
t 0.25 Stone m3/m2 0.20 132.00 26.40
6 Hollow Concrete Block
Size of H.C.B
Quantity Pcs/m2 12.50 8,908.13
6.1 0.15 Mortar 0.03 Cement 1/4 28 1.2 1.05 bags/m2 0.22 712.65 158.40
t. of mortar 0.02 Sand 3/4 1.2 1.2 m3/m2 0.03 19.40
Quantity Pcs/m2 12.50
6.2 0.20 Mortar 0.03 Cement 1/4 28 1.2 1.05 bags/m2 0.30 437.95
1477.80
t. of mortar 0.02 Sand 3/4 1.2 1.2 m3/m2 0.04 53.63

TOTAL AMOUNT OF MATERIAL SUB STRUCTURE

Cement 2,687.27 bag
1,343.63 Qtl

AWWCE Engineering and Contract Adminstration Department C:/Simachew /Constructio Rate/Plumbing /coff.xls
 GODE SCHOOL G+4 CEMENT
Coefficients of construction Material
No Discription Item Ratio #/kg Shrinkage Wastage Unit Qty Total QTY AMOUNT
1 Concrete 28 1.3 1.05
Cement 1/13 28 1.3 1.05 bags/m3 2.94 1,052.78
1.1 C-5 Sand 4/13 1.3 1.15 m3/m3 0.46
Gravel 8/13 1.3 1.15 m3/m3 0.92 358.09
Cement 1/6 28 1.3 1.05 bags/m3 6.37 5,656.59
1.4 C-25 Sand 1/3 1.3 1.15 m3/m3 0.50
Gravel 1/2 1.3 1.15 m3/m3 0.75 888.00
2 Masonry
Mortar 30% Cement 1/4 28 1.2 1.05 bags/m3 2.65 321.94
2.1 Ratio 1:3 Sand 3/4 1.2 1.2 m3/m3 0.32 121.67

Stone 70% Stone 1.25 m3/m3 0.88

Mortar 30% Cement 1/5 28 1.2 1.05 bags/m3 2.12
2.2 Ratio 1:4 Sand 4/5 1.2 1.2 m3/m3 0.35
Stone 70% Stone 1.25 m3/m3 0.88
TOTAL AMOUNT OF MATERIAL SUB STRUCTURE
Cement 7,031.32 bag
3,515.66 Qtl
3 Screeding or Plastering
t 0.03 Cement 1/3 28 1.2 1.05 bags/m2 0.35 0.00
3.3 Ratio 1:2
Sand 2/3 1.2 1.2 m3/m2 0.03
t 0.03 Cement 1/4 28 1.2 1.05 bags/m2 0.26 2,422.63
3.4 Ratio 1:3 9155.83
Sand 3/4 1.2 1.2 m3/m2 0.03
4 Pointing
%of Screeding 30% Cement 1/3 28 1.2 1.05 bags/m3 0.11 0.00
4.1 Ratio 1:2
t 0.03 Sand 2/3 1.2 1.2 m3/m3 0.01 0.00
5 Pavement
Mortar 20% Cement 1/4 28 1.2 1.05 bags/m2 0.44 53.01
5.1 Ratio 1:3
Stone 80% Sand 3/4 1.2 1.2 m3/m2 0.05
t 0.25 Stone m3/m2 0.20 120.20
6 Hollow Concrete Block
Size of H.C.B
Quantity Pcs/m2 12.50
6.1 0.15 Mortar 0.03 Cement 1/4 28 1.2 1.05 bags/m2 0.22 0.00
t. of mortar 0.02 Sand 3/4 1.2 1.2 m3/m2 0.03
Quantity Pcs/m2 12.50
6.2 0.20 Mortar 0.03 Cement 1/4 28 1.2 1.05 bags/m2 0.30 452.06
1525.42
t. of mortar 0.02 Sand 3/4 1.2 1.2 m3/m2 0.04
TOTAL AMOUNT OF MATERIAL SUB STRUCTURE
Cement 2,927.70 bag
1,463.85 Qtl

AWWCE Engineering and Contract Adminstration Department C:/Simachew /Constructio Rate/Plumbing /coff.xls