KEDIR
KEDIR
KEDIR
(WITH
QUANTITIES
ENGINEERS'
ESTIMATE)
PROJECT:
COFFEE INVESTMENT
LOCATION:
CLIENT:
HAJI MOHAMED HASEN
BELE
seret shimelis
August(2020)
REINFORCING BAR SCHEDULE
Room Block
Dia No. of No of bar
Item Position DR. No. Length 6
(mm) bars member
C1 14 4 27 10.70 ---
Striup 8 1 27 8.80 ---
8.80 ---
Top Tie Beam -1 14 11 2 8.70 ---
14 9 2 8.80 ---
14 9 2 8.90 ---
14 9 2 8.80 ---
14 9 2 8.80 ---
14 9 2 12.00 ---
14 9 2 12.00 ---
14 9 2 0.70 ---
Striup 8 1 3 0.70 ---
8 1 5 0.70 ---
Top Tie Beam -2 14 7 5 7.95 ---
14 7 5 7.05 ---
Striup 8 1 5 10.00 ---
---
---
---
---
---
---
Total Length 0.00
Kg. Per Meter 0.222
Weight in Kg. 0.00
Contractor _____________________________
8 10 12 14 16 20 24
Ite
m DESCRIPTION Unit TOTAL WITH 15% V.A.T
No.
FUEL STATION
1 BUILDING Birr 14,868,950.99
VAT 2,230,342.65
TOTAL
WITH VAT 17,099,293.64
ያዘጋጀው |M ðR¥ qN
Prepared By :-Markos kochito Signature …………Date………………………….
Project:- Coffee Investement Block type:- Store
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
Item
DESCRIPTION Unit TOTAL AMOUNT(BIRR)
No.
A . SUB STRUCTURE
ያዘጋጀው |M ðR¥ qN
Prepared By :- Markos Kochito Signature …………Date…
Project:- Coffee Investement Block type:- Store
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
TOTAL AMOUNT(BIRR)
4,955,678.00
2,146,000.00
667,840.00
7,769,518.00
780,000.00
577,648.00
1,989,005.60
72,000.00
6,160.00
1,284,000.00
371,991.00
79,200.00
5,160,004.60
12,929,522.60
1,939,428.39
14,868,950.99
ure …………Date…
Project:- FUEL STATION
OWNER:- KEDIR ALI AND HIS FAMILIES Location:- MAJANG ZONE GODERE WOREDA METI TOWN
A-SUB STRUCTURE
3.03 Ditto but for enterance step& Rump m³ 30.00 4,000.00 120,000.00
2. Roofing Work
Supply & fix 8mm thick chip wood ceiling. Price shall
include 40x50mm zigba wood battems with c/c
600mm both ways,middle & corner list and all other
3.03 necessary accessories. m² -
b) 60x40x3mm -
Total Carried to summary………………………….Birr 6,160.00
Project:- FUEL STATION
OWNER:- KEDIR ALI AND HIS FAMILIES Location:- MAJANG ZONE GODERE WOREDA METI TOWN
6. Finshing
1,284,000.00
7. Painting
1. MANHOLE
2. Distribution Boards -
Project:- FUEL STATION
OWNER:- KEDIR ALI AND HIS FAMILIES Location:- MAJANG ZONE GODERE WOREDA METI TOWN
3. LIGHT POINTS
Project:- FUEL STATION
OWNER:- KEDIR ALI AND HIS FAMILIES Location:- MAJANG ZONE GODERE WOREDA METI TOWN
4.1 Flush mounting two gang single switch No. 12.00 500.00 6,000.00
6.1 Flush mounting socket outlet of 10-16A/1P No. 24.00 300.00 7,200.00
Project:- FUEL STATION
OWNER:- KEDIR ALI AND HIS FAMILIES Location:- MAJANG ZONE GODERE WOREDA METI TOWN
Item
DESCRIPTION Unit TOTAL AMOUNT(BIRR)
No.
A . SUB STRUCTURE
15% VAT
118,204.04
GRAND TOTAL
906,231.01
ያዘጋጀው |M ðR¥ qN
Prepared By :-Markos kochito Signature
Project:- Coffee Investement Block type:- Office
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
FOR FOAD HASSEN DRIED(DEREK) COFFEE INDUSRTY SITE
PROJECT :- OFFICE+RESIDENCE&CLINIC BUILDING
Sub. Total
ITEM DESCRIPTION UNIT Cont Unit Price
Cont.
A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Site clearing to an average depth of 200mm. m² 133.98 10.00 1,339.80
Bulk excavation in ordinary soil from to a depth of 500mm from reduced
1.02 level. m³ 35.34 300.00 10,602.00
1.03 Excavation for stone masonry foundation trench. m³ 18.88 300.00 5,664.00
1.04 Backfill under hardcore with selected material 100% from quarry site. m³ 39.99 250.00 9,997.50
Backfill around foundation(Masonry) with selected material 100% from
1.05 quarry site. m³ 19.85 -
1.06 Disposed off surplus excavated material to an appropriate tip. m³ 21.18 310.00 6,565.18
1.07 250mm thick hardcore finished blinded with 2cm crushed aggregate. m² 70.68 450.00 31,806.00
Total Carried to summary………………………….Birr 65,974.48
2. CONCRETE WORK
50 mm thick lean concrete quality C-5, with minimum cement content of
2.01 150 kg /m3, of concrete:
a) Under Strap foundation wall& grade beam m² 16.65 300.00 4,995.00
b) Under Ground floor slab. m² 70.68 300.00 21,204.00
Reinforced concrete quality C-25,360 kg of cement/m3 filled in to form
work and vibrated around rod reinforcement (Formwork and
2.02 reinforcement measured separately) -
a) In Grade beam & Strap beam m³ -
b) In 100mm thick ground floor slab. m² 70.68 400.00 28,272.00
Provide, cut and fix in position sawn structural wood or steel formwork
2.03 which ever is appropriate.
a) In Grade beam & Strap beam m² -
Mild steel reinforcement according to structural drawings. Price shall
includes cutting, bending, placing in position, tying wire and concrete
2.04 spacers. -
a) Dia 8 mm deformed bar kg 694.42 150.00 104,162.40
c) Dia 14 mm deformed bar kg -
2.05 a) 10mm thick 100mm deep styrofoam expansion joint filler. ml 44.20 450.00 19,890.00
Total Carried to summary………………………….Birr 178,523.40
3. MASONRY WORK
500mm thick stone masonry foundation wall bedded in cement mortar
3.01 mix (1:3) . m³ 16.29 3,800.00 61,902.00
3.02 Ditto but above GL m³ 16.29 3,800.00 61,902.00
3.03 Ditto but for enterance step m³ 1.44 3,800.00 5,472.00
3.04 Retaining masonary wall wall bedded in cement mortar mix (1:3) . m³ -
Total Carried to summary………………………….Birr 129,276.00
B-SUPER STRUCTURE
1. WALL WORK -
1.01 Eucaluptus vertical post(meri) pcs 10.00 140.00 1,400.00
Horizontal post Dia Ø8 for bracing vertical post.the price shall include
1.02 all the necessary works. ml 670.40 120.00 80,448.00
1.03 fissured eucaluptus wall pcs 396.00 120.00
1.04 wall cover with mud(both morgit & lissen) m² 108.60 120.00 13,032.00
Total Carried to summary………………………….Birr 94,880.00
2. Roofing Work
Roof cover in G-30 GIS including roof ridg cover fixed to zigba wood
2.01 purlin with dome hesd nail & plastic washer. m² 93.84 550.00 51,612.00
2.02 Gutter in galvanized steel sheet G-30 to adev't length of 500mm ml 24.80 520.00 12,896.00
2.03 Φ80mm PVC down pipe including fittings & fastening metal clamp. ml 20.00 160.00 3,200.00
Total Carried to summary………………………….Birr 67,708.00
3. Carpentary & Joinery
All structural member shall be wall seasoned, straight & free of harmfull
difects.Each truss shall be painted anti termait solution ; joints frmly
fixed each other by bond iron & frmly fixed to RC top tie beams with dia.
6mm plain bars. -
a. Diam. 10-12cm upper & lower members ml 249.20 120.00 29,904.00
b. Diam. 8-10cm Vertical & diagonal members ml 209.36 120.00 25,123.39
3.01
Project:- Coffee Investement Block type:- Office
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
3.01 c. 5x7cm zigba purlin ml 203.36 120.00 24,403.20
Supply & fix 250x25 fascia board. Price shall include one coat of primer &
two coat of oil paint and other necessary activity needed to complete the
3.02 work ml 41.60 250.00 10,400.00
Supply & fix 8mm thick chip wood ceiling. Price shall include 40x50mm
zigba wood battems with c/c 600mm both ways,middle & corner list and
3.03 all other necessary accessories. m² 66.42 750.00 49,815.00
Supply & fix ribbed sheet under eave. Price shall include 40x50mm zigba
3.04 wood battem run both way & dcoreted corner list. m² 27.00 520.00 14,040.00
Supply & fix 40mm thick best quality flush type wooden door in hard
wood frame both sides covered with 4mm thick kerero ply wood. Price
shall include safety locks, hinges, & other necessary accessories and three
3.05 coats of varnish paint. No. -
3.06 35mm dia. Rubber door stop. No. -
Total Carried to summary………………………….Birr 153,685.59
4. Metal Work
Metal windows & doors in 38x 38x1.25mm thick LTZ steel profile coverd
with 1mm galvanized ribbed steel sheet where shown on drawings
including hardware, approved cylinder lock set, one coat of anti rust
paint & tow coat of metal paint. The price shall include 20x20x1.5mm
grill protection 15cm c/c.
Windows
a. Type W1 size 90x100cm No. 3.00 5,000.00 15,000.00
Door -
4.01 a. Type D1 size 90x220cm No. 3.00 5,000.00 15,000.00
Wire mesh ventlation b/n roof & ceiling fixed on 25x25x2.5mm angle iron
fram fixed to paraphet wall (gable part) as per detail plan. Apply one
coat of anit rust & two coat of synthetic enamel paint. Price shall include
4.02 wire mesh. -
a. Type VW1 size 20x40cm No. 4.00 80.00 320.00
Total Carried to summary………………………….Birr 30,320.00
5. STEEL STRUCTURE
Supply & lay Dia. 300mm wide half concrete pipe ditch for storm water
drainage around the pavement. Price shall include red ash or equivalent
bedding materials 45x10cm concrete curb stone & shall be done as per
6.02 detail drawing & engineering direction. ml 41.00 225.80 9,257.80
Seim dressed trachitic stone pavement all around the building not less
than 1m wide bedded in and include 10cm sand bed or red ash jionted
cement mortar (1:3)and pavement must have aminimum of 2% slope out
6.03 ward from building. ml 41.00 250.00 10,250.00
Total Carried to summary………………………….Birr 31,544.60
7. Painting
7.01 Apply three coats of plastic emulsion paint to internal part of wall. m² 156.92 27.00 4,236.84
7.02 Ditto but chipwood ceiling m² 66.42 31.40 2,085.59
Three coats of synthetic paint for metalic doors, windows,guter, down
7.03 pipe and ribbed sheet eave. m² 8.64 42.30 365.47
Total Carried to summary………………………….Birr 6,687.90
8.Glazing
8.01 Supply and fix 4mm thick clear glass fixed on LTZ profile with puty. m² 11.55 400.00 4,620.00
8.02 Supply and fix 4mm thick frosted glass fixed on LTZ profile with puty. m² 11.55 470.00 5,428.50
` Total Carried to summary………………………….Birr 10,048.50
9. Electrical Instalation Works Supply and Install.
2. Distribution Boards -
Project:- Coffee Investement Block type:- Office
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
2.1 Flush mounting distribution board MLPP,in sheet steel enclosure
with lockable door and with phase,neutral,and earth bus-bar of 80A
rating and consisting of.
-
` 1pc mainMCB of 32A/3P
6pc MCB of 16A/1P
3pc MCB of 10A/1P
25% reserve pitches No. 1.0 4,866.44 4,866.44
3. LIGHT POINTS
3.1 flush mounted light points fed through PVC insulated conductors of
3x2.5mm2 inside PVC conduits of 16mm diameter,including junction
boxes with covers insulating screw cap connectors.
No. 8.00 274.73 2,197.85
4. EXTRA OVER LIGHT POINTS FOR
4.1 Flush mounting two gang single switch No. 8.00 115.11 920.86
5. SOCKET OUTLET POINTS
5.1 10-16A/1P socket outlet points fed through PVC insulated conductors of
3x2.5mm2 inside PVC conduits of 16mm2 diameter including junction
boxes with covers,and insulating screw cap connectors all for flush
mounting.
No. 6.00 287.33 1,723.98
6. SOCKET OUTLET FITTINGS
6.1 Flush mounting socket outlet of 10-16A/1P No. 6.00 111.51 669.05
7. LIGHT FITTINGS & LAMPS
7.1 GECEM GBN 236 G-13 with 2x36w T26 lamp or approved equivalent
No. 8.00 925.04 7,400.31
` Total Carried to summary………………………….Birr 17,778.49
Project:- Coffee Investement Block type:- Drying Table(awdema)
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
Item
DESCRIPTION Unit
No.
A . SUB STRUCTURE
ያዘጋጀው |M ðR¥ qN
Prepared By : Markos kochito Signature …………………………
Project:- Coffee Investement Block type:- Drying Table(awdema)
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
TOTAL
AMOUNT(BIRR)
294,451.30
7,095.80
143,260.00
444,807.10
444,807.10
3,558,456.80
533,768.52
4,092,225.32
nature …………………………
Project:- Coffee Investement Block type:- Drying Table(awdema)
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
FOR FOAD HASSEN DRIED(DEREK) COFFEE INDUSRTY SITE
PROJECT :- DRYING TABLE(AWDUMA)
Sub. Total
ITEM DESCRIPTION UNIT Cont Unit Price
Cont.
A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Site clearing to an average depth of 200mm. m² 465.52 10.00 4,655.20
SUMMARY OF PRICES
Item TOTAL
DESCRIPTION Unit
No. AMOUNT(BIRR)
A . SUB STRUCTURE
ያዘጋጀው |M ðR¥ qN
Prepared By : Markos Kochito Signature ………… Date…………
Project:- Coffee Investement Block type:- Toilet
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
FOR FOAD HASSEN DRIED(DEREK) COFFEE INDUSRTY SITE
PROJECT :- OWNER+WORKERS MAN&WORKERS WOMEN TOILET BUILDING
Site clearing and removing of the top 20cm Organic ordinary soil. It includes
removing of trees, brushs, vegetation, rubbish, fences and all other
1.01 objectionable materials. m² 45.00 350.00 15,750.00
BULK EXCAVATION -
Bulk excavtion to reduce the NGL to a depth not exceeding 80cm from avg.
1.02 Natural ground level & 100cm offset area from building line. m³ 11.50 350.00 4,025.00
PIT EXCAVATION -
excavation of pit to the depth not exceeding 5m m³ 61.44 350.00 21,504.00
TRENCH EXCAVATION -
Excavation for trench to a depth not exceeding 100cm from bulk excavation
1.03 Level m³ -
BACK FILL -
Hard core 250mm thick with basaltic stone or equivalent, blinded with 20mm
crushed aggregate. (Quality approval is required before transporting the
1.05 material from quarry to the construction site.) m2 -
DISPOSAL
Provide, cut and fix in position sawn zigba, steel, panel wood or appropriate
formwork thereto. Forms shall be constructed to fare faced, the exact sizes,
shapes lines and dimensions shown and as required to obtain accurate
alignment, location grade, level and plumb work in finished structures.
Provision shall be made for openings, offset, sinking, keyways, recesses,
moldings, reglets, chamfers, blockings, screeds bullheads, anchorages, inserts
2.03 and other features.
a) To garde beam m2 120.00 300.00 36,000.00
Supply and fix 8mm thick and 400mm deep styrophom expansion joint filler b/n
grade beam & ground floor slab. Price shall include all the necessary fixing
2.04 accessories. ml -
REINFORCEMENT BARS
Supply and fix G-30 flat metal sheet gutter as per the detail drawing. Price shall
include metal bracket support and all other necessary acessories.Devt. length
5.02 =500 mm ml 7.60 520.00 3,952.00
Supply and fix 75 mm diameter PVC down pipe as per the drawing, price shall
5.03 include metal strap supports. ml 14.00 280.00 3,920.00
Ribbed sheet ceiling under eave nailed to zigba purlins. Price shall include
40*50 mm zigba wood battens with c/c spacing of 600 mm both ways, corner
5.04 list, painting work and other necessary accessories. m2 -
Total Carried to summary………………………….Birr 15,814.00
6. CARPENTARY AND JOINERY
WOODEN TRUSS -
All structural truss members shall be in seasoned Eucalyptus wood and coated
with wood preservative solution and firmly fixed with nails and band iron.
6.01 Truss shall be tied with Dia. 6mm plain bar to top tie beam. -
A. Upper and lower member with Dia. 12mm. ml 9.00 120.00 1,080.00
B. Vertical and diagonal member with Dia. 8mm. ml 5.60 120.00 672.00
Supply and fix 5 x 7 Zigba wooden purlin fixed to eucalyptus truss. Price shall
6.02 include anti-termite paint and all incidental works there to. ml 30.00 120.00 3,600.00
Supply and fix 4 x 5 Zigba wooden purlin fixed to eucalyptus truss. Price shall
6.03 include anti-termite paint and all incidental works there to. ml -
Supply and fix fascia board 250x25mm. Price includes one coat prime and two
6.04 coats of oil paint and other necessary activity needed to complete the work. ml 15.60 250.00 3,900.00
Total Carried to summary………………………….Birr 9,252.00
7. PVC, AlUMINIUM AND METAL WORK
METAL DOOR
Supply and fix metal doors and windows, fabricated from 38mm thick LTZ
frames and 1mm thick flat metal sheet cover , price shall includes best quality
iron mongery, ASSA or equivalent cylinderical lock and window handles all
according to the drawing. Manufacturer's shops deawings will be summited for
7.01 Architect's approval.
a) Type D2 size(700 x 3000)mm No 4.00 1,575.00 6,300.00
Total Carried to summary………………………….Birr 6,300.00
8. FINISHING
PLASTERING & POINTING
Finishing work includes all surface pre cleaning, removal of mortar by
chiseling, making good edges of columns and beams, preparation of grooves
b/n surface where ever indicated, preparation and application of finish,
8.01 polishing and cleaning after end of work.
a) pointing in cement sand mortar of ratio 1:3 external and internal parts of
exposed masonery wall. m2 4.80 80.00 384.00
b) Ditto as item 10.1(a) but to exposed columns & beam Including edge work m2 80.00 -
FLOOR FINISH
42mm thick smooth finished cement sand screed (1:3) to receive ceramic floor
8.02 tiles. /needs to be levelled well/ m2 12.00 200.00 2,400.00
Total Carried to summary………………………….Birr 2,400.00
9. Electrical Instalation Works Supply and Install.
1. MANHOLE
1.1 Manhole in brick, internally of 600x600x700mm including reinforced concrete
cover with lifting lug. No. -
2. Distribution Boards -
2.1 Flush mounting distribution board MLPP,in sheet steel enclosure with
lockable door and with phase,neutral,and earth bus-bar of 80A rating
and consisting of.
-
` 1pc mainMCB of 32A/3P
6pc MCB of 16A/1P
3pc MCB of 10A/1P
25% reserve pitches No. 1.0 5,000.00 5,000.00
3. LIGHT POINTS
3.1 flush mounted light points fed through PVC insulated conductors of 3x2.5mm2
inside PVC conduits of 16mm diameter,including junction boxes with covers
insulating screw cap connectors.
No. 3.00 300.00 900.00
4. EXTRA OVER LIGHT POINTS FOR
4.1 Flush mounting two gang single switch No. 2.00 150.00 300.00
5. SOCKET OUTLET POINTS
5.1 10-16A/1P socket outlet points fed through PVC insulated conductors of
3x2.5mm2 inside PVC conduits of 16mm2 diameter including junction boxes
with covers,and insulating screw cap connectors all for flush mounting.
Project
Location
Owner
Consultant
Contractor
GRAND SUMMARY
LAT_T_4042
BUILDING
1 MAINTENANCE G+2 Birr
2 Finishing Birr
B. Sub Total Birr
Contract Amount
2,303,873.80
3,066.00
15,010.00
2,321,949.80
40,300.00
14,324.00
#REF!
Project:- Coffee Investement Block type:- Tower
Client:- Ato Haji Mohamed Hasen Location:- B/ S/ Zone South bench woreda
FOR FOAD HASSEN DRIED(DEREK) COFFEE INDUSRTY SITE
PROJECT :- TOWER
Sub. Total
ITEM DESCRIPTION UNIT Cont Unit Price
Cont.
A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Site clearing to an average depth of 200mm. m² 31.86 10.00 318.60
Bulk excavation in ordinary soil from to a depth of
1.02 500mm from reduced level. m³ 15.93 300.00 4,779.00
1.03 Excavation for stone masonry foundation trench. m³ 7.52 300.00 2,256.00
Backfill under hardcore with selected material
1.04 100% from quarry site. m³ 4.06 250.00 1,015.00
Backfill around foundation with selected material
1.05 100% from quarry site. m³ -
Disposed off surplus excavated material to an
1.06 appropriate tip. m³ 25.76 310.00 7,985.60
250mm thick hardcore finished blinded with 2cm
1.07 crushed aggregate. m² 4.14 450.00 1,863.00
Total Carried to summary………………………….Birr 18,217.20
2. CONCRETE WORK