Cost Breakdown Regional

-1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 65 m2/hr.
WORK ITEM: ( 1.1 ) 20 cm. Clearing on loose & dry soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITE 1 m2 RESULT: 2.80 Birr/m2
Material Cost (1:01) Labour Cost (1:02)

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 D/L 2 1 4.375 8.75 Loader 1 130 130
0 G.Chief 1 0.24 5 1.2 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 9.95 Total (1:03) 130
A= Materials Unit Cost 0 Birr/m2

B= Manpower Unit Cost 0.15308 Birr/m2 C= Equipment Unit Cost 2.00 Birr/m2
Total of (1:02) 1.44 Total of (1:03)
Hourly Output: 0.89 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 2.15 Birr/m2
Over head cost : 20% 0.43 "
Profit Cost: 10% 0.22 "
Total Unit Cost : 2.80 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-3-

WORK ITEM: ( 1.3 ) Bulk excav. to a depth not exceeding 150cm on loose and dry soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITE 1 m3 RESULT: Birr/m3
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

**
Indexed
0 DL 1 1 4.375 4.375 Loader 1 130 130
0 G.Chief 1 0.1 5 0.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Remark _____________________________________________________________________________
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.156 m3/hr.
WORK ITEM: ( 1.6) Trench excavation not exceeding 150cm. in wet & black soil. EQUIPEMENT: Tool

**
Indexed
0 DL 1 1 4.375 4.375 Tools 1 0 0
0 G.Chief 1 0.1 5 0.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

Hourly Output: Hourly output: _____________
Remark _____________________________________________________________________________
-7-

WORK ITEM: ( 1.7) Excavation foundation pits to adepth of 150-300cm. In loose soil. EQUIPEMENT: Excavator

**
Indexed
fule lt 1.38 6.89 DL 3 1 4.375 13.125 Excavatore 1 800 800
0 G.Chief 1 1 5 5 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

Remark _____________________________________________________________________________
- 11 -

WORK ITEM: ( 1.11) Excavation on soft rock to a depth not exceeding 150cm. EQUIPEMENT: Tool

**
Indexed
0 DL 1 1 4.375 4.375 Jack Hammer 1 0 0
0 0
0 foreman 1 1 6.3 6.3 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

Hourly Output: Hourly output: ______________
Remark _____________________________________________________________________________
-12 -

WORK ITEM: ( 1.12) Ditto. But, on hard rock. EQUIPEMENT: Tool

**
Indexed
0 G.L 1 1 5 5.00 Jack Hammer 1 0 0
0 0
0 foreman 1 1 6.3 6.3 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0

B= Manpower Unit Cost 113 Birr/m3 C= Equipment Unit Cost 0.00 Birr/m3
Hourly Output: Hourly output: _______________
Remark _____________________________________________________________________________
-13 -

WORK ITEM: ( 1.13) Back fill excavated materials from the site. EQUIPEMENT: Tool

**
Indexed
0 0.00 H. ramper 1 5.6 5.6
0 DL 1 1 4.375 4.375 0
0 G.CHIEF 1 0.1 5 0.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 4.875 Total (1:03) 5.6

Remark _____________________________________________________________________________
-14 -

WORK ITEM: ( 1.14) Back fill selected excavated mats. from out side the site. EQUIPEMENT: Tool

**
Indexed
selected material m3 1.05 105 110.25 0.00 H. ramper 1 5.6 5.6
0 DL 1 1 4.375 4.375 0
0 G.CHIEF 1 0.1 5 0.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 110.25 Total (1:02) 4.875 Total (1:03) 5.6
A= Materials Unit Cost 110 Birr/m3 B= Manpower Unit Cost 3.67 Birr/m3 C= Equipment Unit Cost 5.60 Birr/m3
Remark _____________________________________________________________________________
-15 -

WORK ITEM: ( 1.15) Cart away surplus excavated mats. 1km. from the site. EQUIPEMENT: Tool

**
Indexed
0 D.l 1 1 4.375 4.38 loader 1 130 130
0 Carp. For. 1 0.1 15 1.50 dump truck 4 40 160
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 1.16) 25cm. thick basaltic hard core. EQUIPEMENT: Tool

**
Indexed
basaltic stone m3 0.28 216.67 60.66667 Mason for 1 0.25 15 3.75 tools 3 0 0
0 mason 1 1 12.5 12.50
0 DL 4 1 4.375 17.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 60.66667 Total (1:02) 33.75 Total (1:03) 0
A= Materials Unit Cost 60.67 Birr/m2 B= Manpower Unit Cost 19.2857 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Remark _____________________________________________________________________________
-4-

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.875 m2/hr.
WORK ITEM: ( 6.4 ) 12cm. thick Brick Wall left for finishing. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 189.20 Birr/m2
Material Cost (1:01) Labour (1:02)** Equipment Cost (1:03)

Indexed
6 x 12 x 24 cm. Brick Pcs. 60 1.804348 108.2609 Mas. Fore 1 0.14 15 2.10 0
Cement Qt. 0.101 166.0435 16.77039 Mason 1 1 5 5 0
Sand m3 0.031 76 2.356 D/L 2 1 4.375 8.75 0
Water m3 0.001 35 0.0350 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 127.42 Total ( 1:02 ) 15.85 Total (1:03) 0.00
A= Materials Unit Cost 127.4223 Birr/m2 B= Manpower Unit Cost 18.11 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Hourly Output: _______________________ Hourly output: __________________
Remark : Mortar Quantity ( 1:3 ) With 15% Wastage = 0.026 m 3/m2

WORK ITEM: ( 6.6 ) 25cm. thick Brick Wall Both Sides Left For finishing EQUIPEMENT:

Indexed
6 x 12 x 24 cm. Brick Pcs. 120 1.804348 216.5217 Mason F. 1 1 15 15.00 0
Cement Qt. 0.24 166.0435 39.85043 Mason 1 1 12.5 12.5 0
Sand m3 0.074 76 5.624 D/L 2 1 4.375 8.75 0
Water m3 0.01 35 0.3500 0 0
0 0 0
0 0 0
0 0 0
Remark : Mortar Quantity ( 1:3 ) With 15% Wastage = 0.062 m 3/m2
WORK ITEM: ( 6.8 ) 10 cm. thick HCB Wall Both Sides Left For Plastering. EQUIPEMENT:

Indexed
10 cm. Thick HCB Pcs. 13 8.195652 106.5435 Mason For 1 0.25 15 3.75 0
Cement Qt. 0.035 166.0435 5.811522 Mason 1 1 12.5 12.5 0
Sand m3 0.02 76 1.52 D/L 2 1 4.375 8.75 0
Water m3 0.001 35 0.0350 0 0
0 0 0
0 0 0
0 0 0
Remarks : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0092 m 3/m2
-9-

WORK ITEM: ( 6.9 ) 15 cm. thick HCB Wall Both Sides Left For finishing EQUIPEMENT:

Indexed
15 cm. Thick HCB Pcs. 13 9.369565 121.8043 Mason F 1 0.25 15 3.75 0
Cement Qt. 0.053 166.0435 8.800304 Mason 1 1 12.5 12.5 0
Sand m3 0.02 76 1.52 D/L 2 1 4.375 8.75 0
Water m3 0.01 35 0.3500 0 0
0 0 0
0 0 0
0 0 0
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m 3/m2
PROJECT: WALLING LABOUR HOURLY OUTPUT: 1 m2/hr.
WORK ITEM: ( 6.11 ) 20 cm. thick HCB Wall Both Sides Left For Plastering. EQUIPEMENT:

Indexed
20 cm. Thick HCB Pcs. 13 11.15217 144.9783 Mason F. 1 0.25 15 3.75 0
Cement Qt. 0.1 166.0435 16.60435 Mason 1 1 12.5 12.5 0
Sand m3 0.022 76 1.672 D/L 2 1 4.375 8.75 0
Water m3 0.01 35 0.3500 0 0
0 0 0
0 0 0
0 0 0
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m 3/m2
PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.31 m2/hr.
WORK ITEM : ( 2.4 ) 50cm. thick elevation wall (Two side dressed). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 1091.88 Birr/m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

**
Indexed
Cement Qnt. 0.5 166.0435 83.02174 Foreman 1 0.25 15 3.75 0
Sand m 3
0.08 76 6.08 Masone II 2 1 12.5 25.00 0
Stone m3 0.5 300 150 Chisler 32 1 4.375 140.00 0
0 D/L 4 1 4.375 17.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
A= Material unit cost 239.1017 Birr/m2 B=Manpower Unit Cost 600.81 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Hourly Output Hourly output: _________________
Direct Cost of work item = A + B + C = 839.91 Birr/m2
Overhead Cost : 20% 167.98 "
Remark : ____________________________________________________

WORK ITEM : ( 2.3 ) 50cm. thick elevation wall (One side dressed) . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM : 1 m2 RESULT 706.00 Birr/m2

**
Indexed
Cement Qnt. 0.5 166.0435 83.02174 Foreman 0.25 1 15 3.75 0
Sand m3 0.08 76 6.08 Masone II 2 1 12.5 25.00 0
Stone m3 0.5 300 150 Chisler 20 1 4.375 87.50 0
0 D/L 4 1 4.375 17.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Remark : ____________________________________________________
WORK ITEM : ( 2.2 ) 50cm. thick masonry foundation (A.G.L). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT 780.52 Birr/m3

**
Indexed
Cement Qnt. 1 166.0435 166.0435 Foreman 1 0.17 15 2.55 0
Sand m3 0.17 76 12.92 Masone II 2 1 12.5 25.00 0
Stone m3 1 216.6667 216.6667 D/L 4 1 4.375 17.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Hourly Out 7.08/0.24 29.5 Hourly output: __________________
Remark : _____________________________________________________

WORK ITEM : ( 2.1 ) 50cm. thick masonry foundation (B.G.L). EQUIPEMENT:

**
Indexed
Cement Qnt. 1 166.0435 166.0435 Foreman 1 0.17 15 2.55 0
Sand m3 0.21 76 15.96 Masone II 1 1 12.5 12.50 0
Stone m3 1 216.6667 216.6667 D/L 4 1 4.375 17.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
A= Material unit cost 398.6701 Birr/m3 B=Manpower Unit Cost 100 Birr/m3 C=Equipment Unit Cost 0 Birr/m3
Hourly Output Hourly output: __________________
Remark : _____________________________________________________

PROJECT: LABOUR HOURLY OUTPUT: 1.75 m2/hr.
WORK ITEM: ( 6.27) Metal Sheet wall clading incl. RHS frames EQUIPEMENT: Tools

**
Indexed
Metal sheet m2 1.05 156.5217 164.3478 Carp.FM 1 0.2 15 3.00 0
J-Bolts Pcs 3 2.608696 7.826087 Carp. 1 1 12.5 12.50 0
40x40x2.5mm RHS kg 4 25.84337 103.3735 DL 2 1 4.375 8.75 0
0 0.00 0
0 0.00 0
1.5 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
900
183.3333
____
-1-

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 11 m2/hr.
WORK ITEM: ( 3.1 ) C-5 Lean Concrete (Hand mix) -5cm thick EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1 m2 0.05 m. thick RESULT: 44.68 Birr/m2

**
Indexed Type of
Cost per Hourly Hourly Equipme Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Trade No. UF Cost Cost nt No. Rental Cost
Cement Qnt. 1.5 209.522 314.2826 Mason 2 1 6.25 12.5 Mixer 1 35 35
Sand m3 0.54 76.00 41.04 D/L 20 1 2.75 55 - 0
Gravel (02) m3 0.82 148.61 121.8591 Mason F. 1 0.25 6.25 1.5625 0
Water m3 0.6 35.00 21.000 0 0
0 0 0
0 0 0
0 0 0
A= Materials Unit Cost 24.91 Br./m2

B=Manpower Unit Cost 6.28 Br./m2 C=Equipment Unit C 3.18 Br./m2
Total of (1:02) 5.65 Total of (1:03)
Hourly Output 6.25 Hourly output: __________________
Direct Cost of work item= A+B+C= 34.37 Birr/m2
Overhead Cost: 20% 6.87 "
Remark ________________________________________________________
-2-

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: __ 1.25 m3 / hr.
WORK ITEM: ( 3.2 ) C-15 mass Concrete EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1m 1 m3 RESULT: 1149.15 Birr/m3

**
Indexed Type of
Cement Qnt. 2.73 209.522 571.9943 Mason F.M 1 0.2 15 3 Mixer 1 35 35
Sand m3 0.427 76.00 32.452 Mason 2 1 12.5 25 Viberator 1 22 22
Gravel (02) m3 0.85 148.61 126.3174 G.L 1 1 5 5 0
Water m3 0.217 35.00 7.595 D.L 30 1 4.375 131.25 0
0 Mixer Op. 1 1 5 5 0
0 0 0
0 0 0
A= Materials Unit Cost 738.36 Birr/m3 B=Manpower Unit Cost 100.00 Br./m3 C= Equipment Unit C 45.6 Br./m3
Total of (1:02) 12.08 Total of (1:03)
Hourly Output 0.625 Hourly output: ________________
Direct Cost of work item = A+B+C = 883.96 Birr/m3
Remark ________________________________________________________
-3-

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 1.5 m3 / hr.
WORK ITEM: ( 3.3 ) C-20 Concrete EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF WORK ITEM: 1 m3 RESULT: 1268.28 Birr/m3

**
Indexed Type of
Cement Qnt. 3.2 209.522 670.4696 Foreman 1 1 5 5 Mixer 1 35 35
Sand m3 0.43 76.00 32.68 Mason II 2 1 12.5 25 Vibrator 1 22 22
Gravel (02) m3 0.86 148.61 127.8035 D/L 45 1 4.375 196.875 0
Water m3 0.19 35.00 6.650 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total of (1:02) 68.75 Total of (1:03)
Remark ________________________________________________________
-4-

WORK ITEM: ( 3.5 ) C-25 Concrete for beam BGL, foundation column and Footings EQUIPEMENT: Mixer & Vibrator

**
Indexed Type of
Cement Qnt. 3.6 209.522 754.2783 Foreman 1 0.1 15 1.5 Mixer 1 35 35
Sand m3 0.52 76.00 39.52 Mason 2 1 12.5 25 Vibrator 2 22 44
Gravel (02) m3 0.81 148.61 120.373 Carp. 1 1 10 10 0
Water m3 0.213 35.00 7.455 Bar bender 1 1 8.75 8.75 0
0 G.L 1 1 5 5 0
0 D.L 30 1 4.375 131.25 0
0 Mixer Op. 1 1 5 5 0
Total of (1:02) 43.75 Total of (1:03) 46.85
Hourly Output 0.75 Hourly output: 0.75
Remark ________________________________________________________
-4-

WORK ITEM: ( 3.5 ) C-25 Concrete for beam and slab above 2.0m from NGL EQUIPEMENT: Mixer & Vibrator

**
Indexed Type of
Cement Qnt. 3.6 209.522 754.2783 Mason Foreman 1 0.1 15 1.5 Mixer 1 35 35
Gravel (02) m3 0.81 148.61 120.373 Carp. 1 1 10 10 0
0 G.L 1 1 5 5 0
0 D.L 30 1 4.375 131.25 0
0 Mixer Op. 1 1 5 5 0
Total of (1:02) 43.75 Total of (1:03) 46.85
Remark ________________________________________________________
-4-

WORK ITEM: ( 3.5 ) C-25 concrete for column above 2.0m EQUIPEMENT: Mixer & Vibrator

**
Indexed Type of
Gravel (02) m3 0.81 148.61 120.373 Carp. 1 1 10 10 0
0 G.L 1 1 5 5 0
0 D.L 30 1 4.375 131.25 0
0 Mixer Op. 1 1 5 5 0
Total of (1:02) 43.75 Total of (1:03) 46.85
Remark ________________________________________________________

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 2 m3 / hr.
WORK ITEM: ( 3.5 ) C-25 concrete for slab at G.L EQUIPEMENT: Mixer & Vibrator

**
Indexed Type of
Gravel (02) m3 0.81 148.61 120.373 Carp. 1 1 10 10 0
0 G.L 1 1 5 5 0
0 D.L 30 1 4.375 131.25 0
0 Mixer Op. 1 1 5 5 0
Total of (1:02) 43.75 Total of (1:03) 46.85
Remark ________________________________________________________

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 1 m3 / hr.
WORK ITEM: ( 3.6 ) C-30 Concrete (Mechanical Mix) EQUIPEMENT: Mixer & Vibrator

**
Indexed Type of
Cement Qnt. 4 209.522 838.087 Foreman 1 1 5 5 Mixer 1 35 35
Sand m3 0.31 76.00 23.56 Mason II 2 1 12.5 25 Vibrator 2 22 44
Gravel (02) m3 0.93 148.61 138.2061 D/L 25 1 4.375 109.375 0
Water m3 0.24 35.00 8.400 0 0
0 0 0
0 0 0
0 0 0
Total of (1:02) 43.75 Total of (1:03) 46.85
Remark ________________________________________________________
-1-
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.
WORK ITEM: ( 4.1 ) dia. 6 plain bars EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT:
** 25.01 Birr/kg.
Indexed Type of
Material Cost (1:01) Cost per Labour (1:02) Hourly Hourly Equipme Equipment Cost (1:03)
Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Cost nt No. Rental Cost
0 6 - 0 8 mm plain bars kg 1.05 14.8826 15.62674 Foreman 1 0.17 5 0.84 tools 1 2 2
1.5 mm black anneald wire " 0.05 17.3913 0.869565 Barbender 1 1 8.75 8.75 0
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 16.50 Total (1:02) 22.71Total (1:03) 2
A= Materials Unit Cost 16.50 birr/kg B= Manpower Unit Cost 2.52 Birr/kg. Equipment Unit Cost 0.22 Birr/kg.
hourly output: 7.08/9=0.79 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 19.24 Birr/kg.
Total Unit Cost : 25.01 Birr/kg.
Remark _____________________________________________________________________________
-1-
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.
WORK ITEM: ( 4.1 ) dia. 8 mm. deformed bars EQUIPEMENT:
** 19.36 Birr/kg.
Indexed Type of
Hourly Hourly
0 6 - 0 8 mm plain bars kg 1.05 10.7402 11.27726 Foreman 1 0.17 5 0.84 tools 1 2 2
1.5 mm black anneald wire " 0.05 17.3913 0.869565 Barbender 1 1 8.75 8.75 0
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 12.15 Total (1:02) 22.71Total (1:03) 2
A= Materials Unit Cost 12.15 birr/kg

B= Manpower Unit Cost 2.52 Birr/kg. Equipment Unit Cost 0.22 Birr/kg.
hourly output: 7.08/9=0.79 Hourly output: ____________
Remark _____________________________________________________________________________
-2-

PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
TOTAL QANTITY OF WORK ITEM: _ 1 kg RESULT:
** 17.64 Birr/kg.
Indexed Type of
Hourly Hourly
0 10- 0 16 mm deformed bar kg 1.05 10.6701 11.20358 foreman 1 1 5 5.00 0
1.5 mm black Annealed wire " 0.0125 17.3913 0.217391 bar bender 1 1 8.75 8.75 0
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
A= Materials Unit Cost 11.42097 Birr/kg. B= Manpower Unit Cost 2.15 Birr/kg. C= Equipment Unit C 0 Birr/kg.
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 13.57 Birr/kg.
Remark _____________________________________________________________________________
-3-
-2-

** 17.69 Birr/kg.
Indexed Type of
Hourly Hourly
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Remark _____________________________________________________________________________
-2-

** 17.93 Birr/kg.
Indexed Type of
Hourly Hourly
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Remark _____________________________________________________________________________
-2-

** 17.93 Birr/kg.
Indexed Type of
Hourly Hourly
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Remark _____________________________________________________________________________
-2-

** 3.21 Birr/kg.
Indexed Type of
Hourly Hourly
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Remark _____________________________________________________________________________
-2-

** 19.23 Birr/kg.
Indexed Type of
Hourly Hourly
0 D/L 3 1 4.375 13.13 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Remark _____________________________________________________________________________

PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr.
** 21.50 Birr/kg.
Indexed Type of
Hourly Hourly
0 18 mm and above deforrme kg 1.05 13.1639 13.82 Foreman 1 1 5 5 0.00
1.5 mm black anneald wire " 0.0125 17.3913 0.22 Bar Bender 1 1 8.75 8.75 0.00
0.00 D/L 4 1 4.375 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 14.04 Total (1:02) 31.25Total (1:03) 0.00
Hourly Output: ______ 12.5/12.5=1.00 Hourly output: ____________

Remark _____________________________________________________________________________
-1-

** 3.67 Birr/kg.
Indexed Type of
Hourly Hourly
0.00 D/L 4 1 4.375 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
-1-

WORK ITEM: ( 4.3 ) dia. 18 mm. and above deformed bars EQUIPEMENT:
** 41.40 Birr/kg.
Indexed Type of
Hourly Hourly
0.00 D/L 4 1 4.375 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
-1-

WORK ITEM: ( 4.3 ) dia. 18 mm. and above deformed bars EQUIPEMENT:
** 18.47 Birr/kg.
Indexed Type of
Hourly Hourly
1.5 mm black anneald wire " 0.0125 0 0.00 Bar Bender 1 1 8.75 8.75 0.00
0.00 D/L 4 1 4.375 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
-1-

PROJECT: FORM WORKS LABOUR HOURLY OUTPUT: 0.63 m2/hr.
WORK ITEM: For Foundation Footing, G. Beam and Column BGL EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT:
** 111.59 Birr/m2
Indexed Type of
Material Cost (1:01) Cost per Labour (1:02) Hourly Hourly EquipmeEquipmentHourly
Cost (1:03) Hourly
2.5cm thick timber M2 0.27 150 40.5 Foreman 1 0.250 15 3.75 0
Equal. pcs 1 12.0522 12.05217 Carpenter 1 1 10 10.00 0
Nails Kg 0.25 17.3913 4.347826 0
Mould Oil Lit. 0.06 2 0.12 D/L 1 1 4.375 4.38 0
Struts diam. 6mm Ml 0.21 0.21739 0.045652 0
0
0
0
0
0
Over Over head cost : 20% 17.17 Birr/m2
Profit c Profit Cost: 10% 8.58 Birr/m2
Total un Total Unit Cost : 111.59 Birr/m2
Remark ________________________

-2-

PROJECT: FORM WORK LABOUR HOURLY OUTPUT: 0.625 m2/hr.
WORK ITEM: ( 5.2 ) For stair case, beam and column AGL EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM : 1 m2 RESULT: 114.03 Birr/m2

**
Indexed Type of
2.5cm thick timber M2 0.27 150 40.5 Carp. For. 1 0.25 15 3.75 0
5x7 cm. battens Ml 0.46 21.0913 9.702 Carpenter 1 1 10 10.00 0
Nails Kg 0.3 27.8261 8.347826 D/L 1 1 4.375 4.38 0
Mould Oil Lit. 0.06 2 0.12 0
Struts diam. 6mm Ml 0.2 0.21739 0.043478 0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
A= Materials Unit Cost 58.7133 Birr/m2

B= Manpower Unit Cost 29 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Hourly Output: Hourly output: _________________
Over head cost : 20% 17.54 Birr/m2
Profit Cost: 10% 8.77 Birr/m2
Remark _____________________________________________________________________________
-4-

PROJECT: FORM WORK LABOUR HOURLY OUTPUT: 0.625 M2/hr
WORK ITEM: (5.4) For Suspended slab & shear wall. EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM : 1 m2 RESULT 132.55 Birr/m2

**
Indexed Type of
2.5cm thick timber M2 1.05 37.5 39.375 Foreman 1 0.25 15 3.75 0
50 x 70 cm battens M 0.84 21.0913 17.7167 Carpenter 1 1 10 10.00 0
50 x 70 cm battens M 0.1 21.0913 2.10913 Helper 1 1 5 5.00 0
Strut 0 60 mm M 0.1 0.21739 0.021739 D/L 1 1 4.375 4.38 0
Nails Kg 0.3 17.3913 5.217391 0.00 0
Mould Oil Lit. 0.26 2 0.52 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Hourly Output: Hourly output: _________________
Over head cost : 20% 20.39 Birr/m2
Profit Cost: 10% 10.20 Birr/m2
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 9.10) Average 5cm thick Light Weight Concret EQUIPEMENT: Tools

**
Indexed Type of
Pmice m3 0.81 573.00 464.13 Carp. 1 1 10 10 0
0 G.L 1 1 5 5 0
0 D.L 30 1 4.375 131.25 0
0 Mixer Op. 1 1 5 5 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

PROJECT: LABOUR HOURLY OUTPUT: 1 m2/hr.
WORK ITEM: ( 9.10) 30cm ribbed slab EQUIPEMENT: Tools

**
Indexed Type of
rib. HCB pcs 13 11.1522 144.9783 Mixer 1 0 0
Concret c-25 m 3
0.102 1074.29 109.5779 Vibrator 2 0 0
Reinf. kg 0
Form work m2 1 101.96 Hcb placing 13.00 0
0 0
Concret c-25 m3 0.0384 1074.29 0
Reinf. kg 0 0
Form work m2 0
0 0
0 0 0
Total (1:-01) 254.5561 Total (1:02) 13 Total (1:03) 0
A= Materials Unit Cost 254.5561 Birr/m2 B= Manpower Unit Cost 13 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Remark _____________________________________________________________________________

WORK ITEM: ( 9.10) Expansion joint EQUIPEMENT: Tools
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT: 84.32 Birr/m2
**
Indexed Type of
10cm width chipwood m2 1.05 54.4053 Foreman 1 0.25 15 3.75 Sprayer 1 60 60
1st coat bitumen asphalt kg 0.4 18.04 7.217391 Proofer 1 1 12.5 12.5 0 0
1st coat bitumen asphalt kg 1.6 18.04 28.86957 Dl 1 1 10 10
Heating gas lit 0.25 35.65 8.913043 0
Brush pcs 0.1 26.087 2.608696 0
0
0
0
0 0
0 0 0

Remark _____________________________________________________________________________

**
Indexed Type of
10cm width chipwood m2 0.105 54.4053 5.712553
0 0
0 0 0
Remark _____________________________________________________________________________

**
Indexed Type of
40cm width chipwood m2 0.42 54.4053 22.85021
0 0
0 0 0
Remark _____________________________________________________________________________
4300 12 358.3333
8.75
165.2174
PROJECT: Carpentry & Joinery LABOUR HOURLY OUTPUT: 2 m2/hr
WORK ITEM :(8.1) Ribbed sheet ceiling . EQUIPEMENT:

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental
Ribbed sheet m2 1 39 39.13043 Carp. For. 1 0.25 15 3.75
Corner list lm 1 6 6.026087 D/L 1 1 4.375 4.375
Nail - 8mm kg 0.05 17 0.869565 Carp. 1 1 10 10
- 6mm kg 0.0031 17 0.053913 0
0 0
0.00 0
0.00 0
0.00 0
0.00 0
Total (1:-01) 46.08 Total (1:02) 18.13 Total (1:03)
A= Material unit cost 46.08 Birr/m2

B=Manpower Unit Cost 9.0625 Birr/m2 C= Equipment Unit Cost 0
Hourly Output Hourly output: _____________
Direct Cost of work item= A+B+C 55.14 Birr/m2
Remark ______________________________________________________
PROJECT: CARPENTRY & JOINERY LABOUR HOURLY OUTPUT: 2.25 m2/hr
WORK ITEM ( 8.3 ) 8mm. thick chipwood Ceiling excl. battens EQUIPEMENT:
Material Cost (1:01) Labour (1:02) ** Equipment Cost (1:03)

Indexed
Chip wood m2 1.05 54 57.12553 carp. Forem 1 0.25 15 3.75
0 Carpenter 1 1 10 10
Corner list lm 1 6 6.026087 Carpenter he 1 1 5 5
Nail - 8mm kg 0.05 17.3913 0.869565 D/L 1 1 4.375 4.375
- 6mm kg 0.0031 17.3913 0.053913 0
0 0
0 0
0 0
0 0

Remark ______________________________________________
-3-
WORK ITEM ( 8.3 ) 5x4cm ceiling battens EQUIPEMENT:

**
Indexed
Batten ml 4.2 12 50.61913 carp. Forem 1 0.25 15 3.75
Nail kg 0.09 17 1.565217 Carpenter 1 1 10 10
Susp. Batten ml 0.2 12 2.410435 Carpenter he 1 1 5 5
0 D/L 1 1 4.375 4.375
0 0
0 0
0 0
0 0
0 0

Remark ______________________________________________
-3-
-3-

WORK ITEM ( 8.3 ) Acoustic ceiling excl. battens EQUIPEMENT:

**
Indexed
Acoustic ceiling tiles m2 1 123 123.4783 Carpenter 1 1 10 10.00
Nails kg. 0.073 28 2.031304 Carpenter he 1 1 5 5
Corner list ml 1 6 6.026087 D/L 1 1 4.375 4.375
0 0
0 0
0 0
0 0
0 0
0 0

Remark ______________________________________________
-3-

PROJECT: CARPENTRY & JOINERY LABOUR HOURLY OUTPUT: 1 m2/hr
WORK ITEM ( 8.3 ) Aluminium ceiling EQUIPEMENT:

**
Indexed
Aluminium ceiling, complete m2 1 243 243.4783 0.00
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
A= Material unit cost 243.48 Birr/m2 B=Manpower Unit Cost 0 Birr/m2 C= Equipment Unit Cost 0
Remark ______________________________________________

PROJECT: CARPENTRY & JOINERY LABOUR HOURLY OUTPUT: 1 m2/hr
WORK ITEM ( 8.3 ) Acoustic ceiling, Armstrog "Cortega ceiling" EQUIPEMENT:

**
Indexed
Acoustic ceiling, Armstrog "C m2 1 283 282.6087 0.00
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

B=Manpower Unit Cost 0 Birr/m2 C= Equipment Unit Cost 0
Remark ______________________________________________
nt Cost (1:03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
____________
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
________________
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
________________
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
________________
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
________________
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
________________
- 21 -

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.8 ml./hr.
WORK ITEM: ( 7.23 ) G-28 galvan. Sheet Copping Development Zize 25 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 77.70 Birr/ml.

Indexed
G28 Sheet Metal Copping 0 Skilled 1 1 10 10.00 0
Dev. Size 25 cm. m2 0.26 69.17 17.98419 D/L 1 1 4.375 4.38 0
Screw pcs 6 0.4348 2.6086957 5 0.00 0
Washer pkt 0.06 45.652 2.7391304 4.375 0.00 0
fisher pcs 6 5.2174 31.304348 0.00
0.00
0.00
0.00
0.00
0.00
Total (1:-01) 54.636364 Total ( 1: 02 ) 14.38 Total (1:03) 0
A= Materials Unit Cost 54.64 Birr/ml.

B= Manpower Unit Cost 5.13 Birr/ml. C= Equipment Unit Cost 0 Birr/ml.
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 59.77 Birr/ml.
Total Unit Cost : 77.70 Birr/ml.
Remark _____________________________________________________________________________
PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.8 m/hr.
WORK ITEM: (7.24) G-28 flashing Development Size 50 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 96.41 Birr/m.

Indexed
G28 Sheet Metal Flasing 0 Skilled 1 1 10 10.00 0
Dev. Size 50 cm. M2 0.67 91.304 61.173913 D/L 1 1 4.375 4.38 0
Screw pcs 6 0.4348 2.6086957 0
Washer pkt 0.03 0.8696 0.026087 0
fisher pcs 6 0.8696 5.2173913 0.00 0
0.00 0
0.00 0
0.00 0
0 0.00 0
0.00 0
A= Materials Unit Cost 69.0261 Birr/mB= Manpower Unit Cost 5.13 Birr/m C=Equipment Unit Cost 0 Birr/m
Hourly Output 7.73/2.8 = 2.75 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 74.16 Birr/m.
Over Head : 10% 7.42 Birr/m.
Profit Cost: 20% 14.83 Birr/m.
Total Unit Cost : 96.41 Birr/m.
Remark _____________________________________________________________________________
-17 -
PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3 m2/hr.
WORK ITEM: ( 7.11 ) EGA 400 & 4mm. Thick Roof cover EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 760 m2 RESULT: #REF! Birr/m2

**
Indexed
EGA 400 & 4mm. Thick m2 1.05 100.33 105.35 Carp. For. 1 0.167 15 2.505 0.00
J-bolts Pcs 3 2.6087 7.83 Carpenter 1 1 10 10 0.00
0.00 #REF! #REF! 0.00
0.00 D/L 2 1 4.375 8.75 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 113.18 Total ( 1: 02 ) #REF! Total (1:03) 0.00

B= Manpower Unit Cost #REF! Birr/m2 C= Equipment Unit Cost
41.97+4 Direct Cost of Work Item = A+B+C = #REF! Birr/m2
Over head cost : 10% #REF! "
Profit Cost: 20% #REF! "
Total Unit Cost : #REF! Birr/m2
Remark _____________________________________________________________________________
-10 -
PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3 m2/hr.
WORK ITEM: ( 7.12 ) EGA 500 & 4mm. Thick Roof cover EQUIPEMENT:

**
Indexed
EGA 500 & 4mm. Thick m2 1.05 100.33 105.35 Carp. For. 1 0.167 15 2.505 0.00
J-bolts Pcs 3 2.6087 7.83 Carpenter 1 1 10 10 0.00
0.00 #REF! #REF! 0.00
0.00 D/L 2 1 4.375 8.75 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 113.18 Total ( 1: 02 ) #REF! Total (1:03) 0.00

B= Manpower Unit Cost #REF! Birr/m2 C= Equipment Unit Cost
41.97+4 Direct Cost of Work Item = A+B+C = #REF! Birr/m2
Remark _____________________________________________________________________________
-11 -

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 50 kg./hr.
WORK ITEM: ( 7.13) Roof tretment membrane, complete work EQUIPEMENT: Welding Mashine
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 192.29 Birr/kg.

**
Indexed
Roof treatment membrane 0 0
0.00 0 0.00
0.00 0 0.00
m2 1.05 140.87 147.91 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 147.91 Total ( 1: 02 ) 0.00 Total (1:03) 0.00
A= Materials Unit Cost 147.91 Birr/kg.

B= Manpower Unit Cost 0.00 Birr/kg. C= Equipment Unit Cost 0.00 Birr/kg.
41.97+4 Direct Cost of Work Item = A+B+C = 147.91 Birr/kg.
Remark _____________________________________________________________________________
-10 -
WORK ITEM: ( 9.10) Base plate 10mm thick EQUIPEMENT: Tools
TOTAL QANTITY OF WORK ITEM 1 m2 RESULT: 40.42 Birr/m2

**
Indexed
0 0.00 0.61
10mm thick plate kg 1.05 29.1886 30.64803 0.00 0
0 0.00
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Total (1:-01) 30.64803 Total (1:02) 0 Total (1:03) 0.612961
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 9.10) Base plate 8mm thick EQUIPEMENT: Tools

**
Indexed
0 0.00 0.63
8mm thick plate kg 1.05 29.94323 31.44039 0.00 0
0 0.00
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

PROJECT: LABOUR HOURLY OUTPUT: 1.375 pcs/hr.
WORK ITEM: ( 9.10) 20mm J-bolt L=350mm EQUIPEMENT: Tools
TOTAL QANTITY OF WORK ITEM 1 pcs RESULT: 29.57 Birr/pcs

**
Indexed
0 0.00
20mm J-bolt L=350mm kg 0.907725 11.83502 10.74295 0.00 0
0 0.00
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________

PROJECT: LABOUR HOURLY OUTPUT: 1.375 pcs/hr.
WORK ITEM: ( 9.10) 24mm J-bolt L=350mm EQUIPEMENT: Tools
TOTAL QANTITY OF WORK ITEM 1 pcs RESULT: 31.13 Birr/pcs

**
Indexed
0 0.00
24mm J-bolt L=350mm kg 0.907725 13.16389 11.94919 0.00 0
0 0.00
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.25 pc/hr 0.63
WORK ITEM: ( 9.6) RHS 130x130x3 EQUIPEMENT: Welding & Grinding machine m2/hr.
TOTAL QUANTITY OF WORK ITEM 1 m2 1mx2m 2 m2 RESULT: 17.94 Br./m2
Cost per Labour by ** Indexed Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Trade No. UF Hourly Cost Cost Equipment No. Rental Cost
MAKING
RHS of 130x130x4.5mm kg 1.05 21.53 22.606494 Welder 1 1 8.125 8.125 Weld. Mach. 1 3.75 3.75
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
22.6 19.4 3.75
FIXING
Carpenter II 1 1 #REF! #REF! 0
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
0 0
#REF! 0
Total (1:-01) Total (1:02) Total (1:03)
A= Materials Unit Cost 22.6 Br./m2 B=Manpower Unit Cost 4.0 Br./pc C= Equipment Unit Cos 1.00 Br./M2
Total of (1:02) 7.5 8.45 Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 27.6 Br./M2
Total Unit Cost : 35.89 " 777.00
Remark ________________________________________________________
WORK ITEM: ( 9.6) RHS 100x1003 EQUIPEMENT: Welding & Grinding machine m2/hr.
MAKING
RHS of 100x100x3mm kg 1.05 18.44 19.361523 Welder 1 1 8.125 8.125 Weld. Mach. 1 3.75 3.75
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
19.4 19.4 3.75
FIXING
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
0 0
#REF! 0
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark ________________________________________________________
WORK ITEM: ( 9.6) RHS 80x80x3.5 EQUIPEMENT: Welding & Grinding machine m2/hr.
MAKING
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
20.0 19.4 3.75
FIXING
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
0 0
#REF! 0
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark ________________________________________________________
WORK ITEM: ( 9.6) RHS 80x80x3 EQUIPEMENT: Welding & Grinding machine m2/hr.
MAKING
RHS of 80x80x3mm kg 1.05 17.83 18.72599 Welder 1 1 8.125 8.125 Weld. Mach. 1 3.75 3.75
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
18.7 19.4 3.75
FIXING
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
0 0
#REF! 0
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark ________________________________________________________

MAKING
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
18.3 19.4 3.75
FIXING
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
#REF! 0
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark ________________________________________________________

MAKING
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
19.1 19.4 3.75
FIXING
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
#REF! 0
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark ________________________________________________________
MAKING
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
19.0 19.4 3.75
FIXING
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
0 0
#REF! 0
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark ________________________________________________________
MAKING
Helper 1 1 5 5 0
Forman 1 0.125 15 1.875 0
D/L 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
27.1 19.4 3.75
FIXING
Helper 1 1 5 5 0
Chiseler 1 1 4.375 4.375 0
0 0
#REF! 0
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark ________________________________________________________
WORK ITEM: ( 9.10) RHS 25x25x2.5mm EQUIPEMENT: Tools

**
Indexed
RHS 25x25x2.5mm kg 1.05 19 19.95 0.00 0.40
0 0.00 0
0 0.00
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
A= Materials Unit Cost 19.95 Birr/m2 B=Manpower Unit Cost 4.0 Br./pc C= Equipment Unit Cos 1.00 Br./M2
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark _____________________________________________________________________________

WORK ITEM: ( 9.10) 30x30x3mm Angle Iron EQUIPEMENT: Tools

**
Indexed
30x30x3mm Angle Iron kg 1.05 14.15428 14.862 0.00 0.30
0 0.00 0
0 0.00
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
A= Materials Unit Cost 14.862 Birr/m2 B=Manpower Unit Cost 4.0 Br./pc C= Equipment Unit Cos 1.00 Br./M2
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark _____________________________________________________________________________
-1-

PROJECT: METAL WORK
WORK ITEM: ( 9.1 ) Fully metal doors of 38mm LTZ without grill 90 x210cm 1 m2
TOTAL QUANTITY OF WORK ITEM: 1 m2
Material Cost (1:01) Labour (1:02)
Cost per Labour by
Type of Material Unit Qty * Rate Unit Trade No. UF
MAKING
L Tubular section ml 6 24.64 147.82609 Welder 1 1
Z '' '' ml 6 24.64 147.82609 Helper 1 1
Sheet metal (0.8mm thick) m2 1.98 56.52 111.91304 Forman 1 0.167
Cylinderical lock pc 1 191.30 191.30 D/L 1 1
Hinges pcs 3 6.00 18
Screw for hinges pcs 15 0.30 4.5
Electrode ( 3.2 mm ) pcs 10 0.00 0
Anchor ( iron mongery ) pcs 4 0.00 0
12mm flat bar ml 7 3.91 27.391304
0
FIXING 648.76087
Forman 1 0.25
CarpenterII 1 1
Helper 2 1
Chiseler 1 1
Total (1:-01) Total (1:02)
A= Materials Unit Cost 648.76087 Birr/pc B=Manpower Unit Cost 45.0

Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-2-

PROJECT: METAL WORK
WORK ITEM: ( 9.2 ) Fully metal doors of 28mm LTZ without grill 90 x210cm 1 m2

Cost per Labour by
MAKING
Z '' '' ml 6 13.04 78.2608696 Helper 1 1
Sheet metal (.8mm thick) m2 1.98 56.52 111.913043 Forman 1 0.167
Cylinderical lock pc 1 191.30 191.304 D/L 1 1
0
0
FIXING 482.23913
Forman 1 0.167
CarpenterII 1 1
Helper 2 1
Chiseler 1 1
Total (1:-01) Total (1:02)

Total of (1:02)
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-3-

PROJECT: METAL WORK
WORK ITEM: ( 9.3) Halfglazed metal doors of 38mm LTZ withoutgrill 90 x210cm 1 m2
Cost per Labour by
MAKING
L Tubular section ml 8.1 24.64 199.56522 Welder 1 1
T " " ml 8.2 24.64 202.0 Helper 1 1
Z '' '' ml 7.9 24.64 194.63768 Forman 1 0.167
Sheet metal (2mm thick) m2 0.95 56.52 53.70 D/L 1 1
Cylinderical lock pc 1 191.30 191.3
Screw for hinges pcs 30 0.30 9
RHS 20X10 ml 17 5.07 86.231884
12MM flat bar ml 7.6 3.91 29.73913
FIXING 1002.2
Forman 1 0.167
CarpenterII 1 1
Helper 2 1
Chiseler 1 1
Total (1:-01) Total (1:02)

Total of (1:02)
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-3-

PROJECT: METAL WORK
WORK ITEM: ( 9.3) RHS frame door and window with wire mesh 90 x210cm 1.89 m2
Cost per Labour by
MAKING
RHS frame kg 1.88 9.00 16.92 Welder 1 1
wire mesh m2 0.4 0.0 Helper 1 1
0 Forman 1 0.167
0
0
FIXING 264.6
Forman 1 0.167
CarpenterII 1 1
Helper 2 1
Chiseler 1 1
Total (1:-01) Total (1:02)
Total of (1:02)
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-4-

PROJECT: METAL WORK
WORK ITEM: ( 9.4) Halfglazed metal doors of 38mm LTZ withoutgrill 90 x210cm 1 m2
Cost per Labour by
MAKING
L Tubular section ml 4.4 24.64 108.405797 Welder 1 1
T " " ml 24.64 0.0 Helper 1 1
Z '' '' ml 4.9 24.64 120.724638 Forman 1 0.167
Screw for hinges pcs 0.30 0
4.4 3.91 17.2173913
0
FIXING 525.0
Forman 1 0.167
CarpenterII 1 1
Helper 2 1
Chiseler 1 1
Total (1:-01) Total (1:02)

Total of (1:02)
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-3-

PROJECT: METAL WORK
WORK ITEM: ( 9.3) Halfglazed metal doors of 38mm LTZ with grill 90 x210cm 1 m2
Cost per Labour by
MAKING
T " " ml 20 24.64 492.8 Helper 1 1
Z '' '' ml 8 24.64 197.10145 Forman 1 0.167
Sheet metal (2mm thick) m2 50 56.52 2826.09 D/L 1 1
RHS 10X20X1.2mm kg 23 8.00 184
0
FIXING 4254.1
Forman 1 0.167
CarpenterII 1 1
Helper 2 1
Chiseler 1 1
Total (1:-01) Total (1:02)

Total of (1:02)
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-4-

PROJECT: METAL WORK
WORK ITEM: ( 9.4) Halfglazed metal doors of 28mm LTZ with grill 90 x210cm 1.89 m2
Cost per Labour by
MAKING
T " " ml 0.9 13.04 11.7 Helper 1 1
Z '' '' ml 4 13.04 52.173913 Forman 1 0.167
RHS 10X20X1.2mm kg 7 8.00 56
0
FIXING 465.7
Forman 1 0.167
CarpenterII 1 1
Helper 2 1
Chiseler 1 1
Total (1:-01) Total (1:02)

Total of (1:02)
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________

PROJECT: METAL WORK
WORK ITEM: ( 9.5) Guard rails & Balustrade of RHS 1mx1m
TOTAL QUANTITY OF WORK ITEM 1 m2

Cost per Labour by
MAKING
RHS of 30x10x1.2mm kg 2.82 5.07 14.30435 Welder 1 1
RHS of 50x30x1.2mm kg 2.54 8.00 20.3 Helper 1 1
RHS of 80x40x2.0mm kg 4 8.00 32 Forman 1 0.125
Electrode ( 3.2 mm ) pcs 15 13.04 195.6522 D/L 1 1
Anchor ( iron mongery ) pcs 3 24.64 73.91304
Anti - rust gal 0.01 330.00 3.3
Tinner lit 0.005 294.00 1.47
Rhs10x20x1.2mm kg 3.5 7.50 26.25
FIXING 367.2
CarpenterII 1 1
Helper 1 1
Chiseler 1 1
Total (1:-01) Total (1:02)
A= Materials Unit Cost 367.2 m2 B=Manpower Unit Cost 51.7

Total of (1:02)
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-6-

PROJECT: METAL WORK
WORK ITEM: ( 9.6) 90 cm high verndah grill & RHS post .
TOTAL QUANTITY OF WORK ITEM 1 m2 1mx2m 2 m2
Cost per Labour by
MAKING
RHS of 15x15mm kg 12.4 8.00 99.2 Welder 1 1
RHS of 25x25mm kg 7.4 8.00 59.2 Helper 1 1
RHS of 20x20mm kg 0.34 9.00 3.06 Forman 1 0.125
RHS of 30x10mm kg 1.36 9.00 12.24 D/L 1 1
RHS of 30x20mm kg 1.74 9.00 15.66
Electrode ( 3.2 mm ) pcs 30 13.04 391.30435
Anchor ( iron mongery ) pcs 5 24.64 123.18841
703.9
FIXING
Carpenter II 1 1
Helper 1 1
Chiseler 1 1
Total (1:-01) Total (1:02)
A= Materials Unit Cost 703.9 Br./m2 B=Manpower Unit Cost 77.5

Total of (1:02) 7.5
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-16 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT C

PROJECT:
WORK ITEM: ( 9.7) Metal Window , secco profile (includng grill)
TOTAL QANTITY OF WORK ITEM: 1 m2
Cost per Labour by

Type of Material Unit Qty * Rate Unit Grade No. UF
Windiw M2 1 423 423 Carp.FM 1 0.15
Transport M2 1 8.46 8.46 Carp. 1 1
0 Plaster 1 1
0 Chiseler 1 0.5
0 DL 2 1
0
0
0
0
0
Total (1:-01) 431.46 Total (1:02)
A= Materials Unit Cost 431.46 Birr/m2 B= Manpower Unit Cost #REF!

Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.8) Metal Window , secco profile (excluding grill)
Cost per Labour by

Window M2 1 294 294 Carp.FM 1 0.15
Transport M2 1 5.88 5.88 Carp. 1 1
0 Plaster 1 1
0 Chiseler 1 0.5
0 DL 2 1
0
0
0
0
0
Total (1:-01) 299.88 Total (1:02)

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.9) Metal door, secco profile
Cost per Labour by

Door M2 1 330 330 carpenter f 1 0.15
Transport M2 1 6.6 6.6 carpenter 1 1
0 Plasterer 1 1
0 Chiseler 1 0.5
0 DL 2 1
0
0
0
0
0
Total (1:-01) 336.6 Total (1:02)

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.10) Two coats synthetic paint to metal door and window
Cost per Labour by

Anti rust Gal 0.033 330 10.89 Painter 1 1
Oil paint Gal 0.0667 8.695652 0.58 DL 1 1
0
0
0
0
0
0
0
0
Total (1:-01) 11.47 Total (1:02)
A= Materials Unit Cost 11.47 Birr/m2 B= Manpower Unit Cost 8.636364

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.10) Collapsible door including installation
Cost per Labour by

Collapsible door 0 Painter 1 1
including installation,co Gal 1 221.7391 221.7391 DL 1 1
0
0
0
0
0
0
0
0
Total (1:-01) 221.7391 Total (1:02)
A= Materials Unit Cost 221.7391 Birr/m2 B= Manpower Unit Cost 0

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.10) Aluminium hand rail and balustrade
Cost per Labour by

Aluminium hand rail and balustrade 0
m2 1 150 150
0
0
0
0
0
0
0
0
Total (1:-01) 150 Total (1:02)
A= Materials Unit Cost 150 Birr/m2 B= Manpower Unit Cost 0

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.10) Base plate 250x250x6mm

Cost per Labour by
0
0
0
0
0
0
0
0
0
0
Total (1:-01) 0 Total (1:02)

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.10) 20mm J-bolt L=450mm
Cost per Labour by

0
0
0
0
0
0
0
0
0
0
Total (1:-01) 0 Total (1:02)
A= Materials Unit Cost 0 Birr/m2B= Manpower Unit Cost 0

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
-6-

PROJECT: METAL WORK
WORK ITEM: ( 9.6) RHS
TOTAL QUANTITY OF WORK ITEM 1 m2 1mx2m 2 m2
Cost per Labour by
MAKING
RHS of 60x60x3.5mm kg 12.4 8.00 99.2 Welder 1 1
Helper 1 1
Forman 1 0.125
D/L 1 1
99.2
FIXING
Carpenter II 1 1
Helper 1 1
Chiseler 1 1
Total (1:-01) Total (1:02)
A= Materials Unit Cost 99.2 Br./m2 B=Manpower Unit Cost 77.5

Total of (1:02) 7.5
Hourly Output
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
-16 -

PROJECT:
WORK ITEM: ( 9.10) 30x30x3mm Angle Iron Corner Protection
Cost per Labour by

0
0
0
0
0
0
0
0
0
0
Total (1:-01) 0 Total (1:02)

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________

PROJECT:
WORK ITEM: ( 9.10) 40x40x2.5mm RHS Guard rail
Cost per Labour by

0
0
0
0
0
0
0
0
0
0
Total (1:-01) 0 Total (1:02)

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
CT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.5 pc/hr 0.7
EQUIPEMENT: Welding & Grinding machine m /hr.
2
RESULT: #REF! Br./m2

Labour (1:02) Equipment Cost (1:03)
** Indexed Hourly Type of Hourly Hourly
Hourly Cost Cost Equipment No. Rental Cost
8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 2.505 0
4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
0 0
20.005 3.75
15 3.75 0
#REF! #REF! 0
5 10 0
4.375 4.375 0
#REF! 0
l (1:02) Total (1:03)
#REF! Br./pc C= Equipment Unit Cost 7.50 Br./pc

Total of (1:03)
Hourly output:
#REF! Birr/pc
10% #REF! "
20% #REF! "
#REF! " #REF! Br./m2
GETED OUTPUT.

EQUIPEMENT: Welding & Grinding machine m2/hr.

8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 2.505 0
4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
0 0
20.0 3.75
15 2.505 0
#REF! #REF! 0
5 10 0
4.375 4.375 0
#REF! 0
l (1:02) Total (1:03)
Total of (1:03)
Hourly output:
#REF! Birr/pc
10% #REF! "
20% #REF! "

8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 0.835 0
4.375 1.25 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
15.2 3.75
15 2.505 0
#REF! #REF! 0
5 10 0
4.375 4.375 0
#REF! 0
l (1:02) Total (1:03)
Total of (1:03)
Hourly output:
#REF! Birr/pc
10% #REF! "
20% #REF! "
GETED OUTPUT.

8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 0.835 0
4.375 1.25 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
15.2 3.75
15 2.505 0
#REF! #REF! 0
5 10 0
4.375 4.375 0
#REF! 0
l (1:02) Total (1:03)
Total of (1:03)
Hourly output:
#REF! Birr/pc
10% #REF! "
20% #REF! "
GETED OUTPUT.
Equipment Cost (1:03)
8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 0.835 0
4.375 1.25 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
15.2 3.75
15 2.505 0
#REF! #REF! 0
5 10 0
4.375 4.375 0
#REF! 0
l (1:02) Total (1:03)
Total of (1:03)
Hourly output:
#REF! Birr/pc
10% #REF! "
20% #REF! "

8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 0.835 0
4.375 1.25 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
15.2 3.75
15 2.505 0
#REF! #REF! 0
5 10 0
4.375 4.375 0
#REF! 0
l (1:02) Total (1:03)
Total of (1:03)
Hourly output:
#REF! Birr/pc
10% #REF! "
20% #REF! "
GETED OUTPUT.

Equipment Cost (1:03)
8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 0.835 0
4.375 1.25 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
15.2 3.75
15 2.505 0
#REF! #REF! 0
5 10 0
4.375 4.375 0
#REF! 0
l (1:02) Total (1:03)
Total of (1:03)
Hourly output:
#REF! Birr/pc
10% #REF! "
20% #REF! "


8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 1.875 0
4.375 4.375 0
0 0
0 0
0 0
19.4 3.75
#REF! #REF! 0
5 5 0
4.375 4.375 0
0 0
#REF! 0
l (1:02) Total (1:03)
#REF! Br./pc C= Equipment Unit Cost 10.00 Br./M2

Total of (1:03) 11.4
Hourly output: 0.375
#REF! Br./M2
10% #REF! "
20% #REF! "
#REF! " Br./m2
D TO TARGETED OUTPUT.

8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 1.875 0
4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
19.4 3.75
#REF! #REF! 0
5 5 0
4.375 4.375 0
0 0
#REF! 0
l (1:02) Total (1:03)

8.45 Total of (1:03)
Hourly output:
#REF! Br./M2
10% #REF! "
20% #REF! "
#REF! " 777.00
GETED OUTPUT.

LABOUR HOURLY OUTPUT: 1.155 m2/hr.
EQUIPEMENT: Tools
RESULT: #REF! Birr/m2
bour Cost (1:02) Equipment Cost (1:03)

**
Indexed
Hourly Hourly Type of Hourly Hourly
Cost Cost Equipment No. Rental Cost
15 2.25 tools #REF!
#REF! #REF! 0
#REF! 0.54
4.375 2.19 0
4.375 8.75 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0 Two coats anti-rust
l (1:02) #REF! Total (1:03) #REF!
Birr/m2 C= Equipment Unit Cost #REF! Birr/m2

Total of (1:03)
Hourly output: ______________
#REF! Birr/m2
10% #REF! "
20% #REF! "
#REF! Birr/m2
___________

EQUIPEMENT: Tools

**
Indexed
15 2.25 #REF!
#REF! #REF! 0
#REF! 0.54
4.375 2.19 0
4.375 8.75 0
0.00 0
0.00 0
0.00 0
0.00 0
l (1:02) #REF! Total (1:03) #REF!

Total of (1:03)
#REF! Birr/m2
10% #REF! "
20% #REF! "
#REF! Birr/m2
___________

EQUIPEMENT: Tools

**
Indexed
15 2.25 #REF!
#REF! #REF! 0
#REF! 0.54
4.375 2.19 0
4.375 8.75 0
0.00 0
0.00 0
0.00 0
0.00 0
l (1:02) #REF! Total (1:03) #REF!

Total of (1:03)
#REF! Birr/m2
10% #REF! "
20% #REF! "
#REF! Birr/m2
___________

EQUIPEMENT: Tools
RESULT: 26.58 Birr/m2

**
Indexed
7.5 7.50 0.47
4.375 4.38 0
0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0
l (1:02) 11.875 Total (1:03) 0.4669
Birr/m2 C= Equipment Unit Cost 0.34 Birr/m2

Total of (1:03)
20.45 Birr/m2
10% 2.04 "
20% 4.09 "
26.58 Birr/m2
___________

EQUIPEMENT: Tools

**
Indexed
0 0.00 4.43
0 0.00 0
0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0
l (1:02) 0 Total (1:03) 4.434783

Total of (1:03)
224.96 Birr/m2
10% 22.50 "
20% 44.99 "
292.45 Birr/m2
___________
EQUIPEMENT: Tools

**
Indexed
0.00 3.00
0.00 0
0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0
l (1:02) 0 Total (1:03) 3

Total of (1:03)
152.18 Birr/m2
10% 15.22 "
20% 30.44 "
197.84 Birr/m2
___________

EQUIPEMENT: Tools

**
Indexed
0.00 0.00
0.00 0
0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0
l (1:02) 0 Total (1:03) 0

Total of (1:03)
0.00 Birr/m2
10% 0.00 "
20% 0.00 "
0.00 Birr/m2
___________

EQUIPEMENT: Tools

**
Indexed
0.00 0.00
0.00 0
0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0
l (1:02) 0 Total (1:03) 0

Total of (1:03)
0.00 Birr/m2
10% 0.00 "
20% 0.00 "
0.00 Birr/m2
___________

8.125 8.125 Weld. Mach. 1 3.75 3.75

5 5 0
15 1.875 0
4.375 4.375 0
0 0
0 0
0 0
0 0
0 0
19.4 3.75
#REF! #REF! 0
5 5 0
4.375 4.375 0
0 0
#REF! 0
l (1:02) Total (1:03)

8.45 Total of (1:03)
Hourly output:
#REF! Br./M2
10% #REF! "
20% #REF! "
#REF! " 777.00
GETED OUTPUT.

EQUIPEMENT: Tools

**
Indexed
0.00 0.00
0.00 0
0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0
l (1:02) 0 Total (1:03) 0

Total of (1:03)
0.00 Birr/m2
10% 0.00 "
20% 0.00 "
0.00 Birr/m2
___________

EQUIPEMENT: Tools

**
Indexed
0.00 0.00
0.00 0
0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0 0
l (1:02) 0 Total (1:03) 0

Total of (1:03)
0.00 Birr/m2
10% 0.00 "
20% 0.00 "
0.00 Birr/m2
___________
1.2
-1-

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 5 m2/hr
WORK ITEM: (11.1) 1st Coat of cement plastering ( 1:3 ) to wall EQUIPEMENT: 0.4 m2/hr
** Indexed
cement qt. 0.0233 166.0435 3.868813 Forman 1 0.25 15 3.75
sand m3 0.0059 76 0.4484 Plasterer 1 1 10 10 Escafholdin 0.25 6.25
water m3 0.001 35 0.035 0
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
Total (1:01) 4.35 Total (1:02) 22.50 Total (1:03)
A= Materials Unit Cost 4.35221 Birr/m2 B= Manpower Unit Cost 4.50 Birr/m2 C= Equipment Unit Cost 3.90625
Hourly Output: _______________________ Hourly output: _________________
Remark _____________________________________________________________________________
WORK ITEM: (11.1) 2nd Coat of cement plastering ( 1:3 ) to wall EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : #REF! Birr/m2
** Indexed
cement qt. 0.0932 166.0435 15.47525 Forman 1 0.25 #REF! #REF!
sand m3 0.018 76 1.368 Plasterer 1 1 10 10
water m3 0.001 35 0.035 0
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
Total (1:01) 16.88 Total (1:02) #REF! Total (1:03)
A= Materials Unit Cost 16.8783 Birr/m2 B= Manpower Unit Cost #REF! Birr/m2 C= Equipment Unit Cost 0
Direct Cost of Work Item = A+B+C = #REF! Birr/m2
Remark _____________________________________________________________________________
WORK ITEM: (11.1) 3rd Coat of cement plastering ( 1:3 ) to wall EQUIPEMENT:
** Indexed
sand m3 0.0059 76 0.4484 Plasterer 1 1 10 10
water m3 0.001 35 0.035 0
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 3.75 m2/hr
WORK ITEM: (11.1) 1st Coat of cement plastering ( 1:3 ) to ceiling EQUIPEMENT:
** Indexed
sand m3 0.0066 76 0.5016 Plasterer 1 1 10 10
water m3 0.001 35 0.035 Chiseler 4 1 4.375 17.5
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
WORK ITEM: (11.1) 2nd Coat of cement plastering ( 1:3 ) to ceiling EQUIPEMENT:
** Indexed
sand m3 0.018 76 1.368 Plasterer 1 1 10 10
water m3 0.001 35 0.035
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
WORK ITEM: (11.1) 3rd Coat of cement plastering ( 1:3 ) to ceiling EQUIPEMENT:
** Indexed
sand m3 0.0066 76 0.5016 Plasterer 1 1 10 10
water m3 0.001 35 0.035 0
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
WORK ITEM: (11.4) 1 coat (final coat) cement rendering. EQUIPEMENT:
** Indexed
cement qt. 0.028 166.0435 4.649217 Forman 1 0.25 #REF! #REF! Tools 1
sand m3 0.0066 76 0.5016 Plasterer 1 1 10 10
water m3 0.001 35 0.035 D.L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
A= Materials Unit Cost 5.19 Birr/m2 B= Manpower Unit Cost #REF! Birr/m2 C= Equipment Unit Cost 0.00
Remark
sand m3 0.0024 76 0.1824 Plasterer 1 1 10 10
water m3 0.01 35 0.350 0
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
A= Materials Unit Cost 1.79 Birr/m2 B= Manpower Unit Cost 15.00 Birr/m2 C= Equipment Unit Cost 0
Remark _____________________________________________________________________________

WORK ITEM: (11.7) Pointing to fair faced masonry wall surface. EQUIPEMENT:

** Indexed
cement qt. 0.021 166.0435 3.486913 Mason For 1 0.25 15 3.75
sand m3 0.006 76 0.456 Plasterer 1 1 10 10
water m 3
0.01 35 0.350 0
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________

WORK ITEM: (11.8) 3cm. Thick cement screed flooring (1:3). EQUIPEMENT:

** Indexed
sand m 3
0.04 76 3.04 Mason 1 1 12.5 12.5
water m 3
0.01 35 0.350 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________

WORK ITEM: (11.9) 5cm. Thick cement screed flooring (1:3). EQUIPEMENT:

** Indexed
sand m3 0.06 76 4.56 Mason 1 1 12.5 12.5
water m 3
0.0025 35 0.088 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________

WORK ITEM: (11.11) 20 x 20cm. terrazzo tile flooring(1:3). EQUIPEMENT:

** Indexed
cement qt. 0.084 166.0435 13.94765 Foreman 1 0.25 15 3.75
sand m3 0.026 76 1.976 mason ii 1 1 12.5 12.5
water m3 0.001 35 0.035 D/L 1 1 4.375 4.375
cement grout qt. 0.014 13.04348 0.182609 helper 1 1 #REF! #REF!
20 x 20 cm. terrazzo tile m2 1.05 83.47826 87.65217 0
polish lit 0.1 10.43478 1.04 0
0 0
0 0
Remark _____________________________________________________________________________

WORK ITEM: (11.15) Marbel Chips Flooring (Sub contract) EQUIPEMENT:
** Indexed
Cement qt. 0.029
Sand m3 0.007
Powder paint Kg. 0.1
Marble Aggregate Kg. 25
Marble Edge ml 1.1 38.26087 42.08696
Marble chips m2 1
0
Sub contract = 191.3043
Direct Cost of Work Item = A+B+C+subcon. = 233.39 Birr/m2
Remark _____________________________________________________________________________
- 19 -

WORK ITEM: (11.19) 2mm. thick PVC flooring. ( England) EQUIPEMENT:
** Indexed
PVC tile m2 1.05 121.7391 127.8261 Mason For 1 0.17 15 2.55
adhesive glue K.g 0.04 260.87 10.43478 tiler 1 1 10 10
polish lit 1.05 10.43478 10.96 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________

WORK ITEM: (11.21) Parque flooring with all accessories ( Best quality) EQUIPEMENT:
** Indexed
parque m2 1.03 652.1739 671.7391 Foreman 1 0.17 15 2.55
0 carpenter 1 1 #REF! #REF!
0 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
WORK ITEM: (11.23) 10cm. High terrazzo tile skirting (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 31.59 Birr/ml
** Indexed
terrazzo tile skirting ml 1.1 12.65217 13.91739 Mason For 1 0.03 15 0.45 grinder 1 3.75
polish lit 0.05 10.43478 0.52 masonii 1 1 12.5 12.5
cement q 0.0057 166.0435 0.946 0
sand m3 0.0018 76 0.1368 D/L 1 1 4.375 4.375
water m3 0.01 35 0.350 0
0 0
0 0
0 0
A= Materials Unit Cost 15.87 Birr/ml B= Manpower Unit Cost 6.93 Birr/ml C= Equipment Unit Cost 1.50
Direct Cost of Work Item = A+B+C = 24.30 Birr/ml
Total Unit Cost : 31.59 Birr/ml
Remark _____________________________________________________________________________
WORK ITEM: (11.26) 15cm high Marble skirting ( 1: 3 ). EQUIPEMENT:
** Indexed
marble slate ml 1.1 46.10435 50.71478 Mason For 1 0.03 15 0.45 grinder 1 3.75
cement qt 0.0057 166.0435 0.946 0
sand m3 0.0018 76 0.1368 D/L 1 1 4.375 4.375
water m3 0.01 35 0.350 0
0 0
0 0
Remark _____________________________________________________________________________
WORK ITEM: (11.27) ceramic tile skirting (1:3). EQUIPEMENT:
** Indexed
ceramic tile skirting pc 1.1 30.43478 33.48 Mason For 1 0.03 15 0.45 grinder 1 3.75
cement qt 0.0057 166.0435 0.946448 0
sand m3 0.0018 76 0.137 D/L 1 1 4.375 4.375
water m3 0.01 35 0 0
0 0
0 0
Remark _____________________________________________________________________________
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 4 ml /hr
WORK ITEM: (11.30) 8cm. high PVC tile skirting.( ENGLAND) EQUIPEMENT:
** Indexed
2mm pvc skirting ml 1.1 13.91304 15.30 carp. Fore 1 0.83 15 12.45
adhesive glue gal 0.04 260.8696 10.43 tiler 1 1 10 10
polishing lit 0.008 10.43478 0.083 D/L 2 1 4.375 8.75
0 0
0 0
0 0
0 0
A= Materials Unit Cost 25.82 Birr/ml B= Manpower Unit Cost 7.80 Birr/ml C= Equipment Unit Cost
Remark _____________________________________________________________________________
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 9 ml /hr
WORK ITEM: (11.32) 10cm. high wooden skirting. (high quality) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : #REF! Birr/ml
** Indexed
timber ml 1.1 15.06522 16.57 Carpenter f 1 0.03 15 0.45
Screw Pcs. 1 0.434783 0.43 carpenterii 1 1 #REF! #REF!
Finshing 83 D/L 1 1 4.375 4.375
0 0
0 0
0 0
0 0
A= Materials Unit Cost 99.87 Birr/ml B= Manpower Unit Cost #REF! Birr/ml C= Equipment Unit Cost
Direct Cost of Work Item = A+B+C = #REF! Birr/ml
Total Unit Cost : #REF! Birr/ml
Remark _____________________________________________________________________________
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.39) 30mm. thick white marble window cill (1:3)on HCB. EQUIPEMENT:
** Indexed
white marble cill for HCB m2 0.204 422.3565 86.16 Foreman 1 0.83 15 12.45 grinder 1 3.75
cement qt 0.02 166.0435 3.32 masonii 1 1 12.5 12.5
sand m3 0.005 76 0.38 D/L 2 1 4.375 8.75
water m3 0.01 35 0.350 0
cement grout qt 0.0003 13.04348 0.004 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
WORK ITEM: (11.40) 30mm.thick white marble window cill (1:3) on Brick. EQUIPEMENT:
** Indexed
white marble cill for brick m2 0.239 527.9457 126.18 Foreman 1 0.83 15 12.45 grinder 1 3.75
sand m3 0.005 76 0.38 D/L 2 1 4.375 8.75
water m3 0.01 35 0.350 0
cement grout qt 0.0003 13.04348 0.004 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
- 41 -
WORK ITEM: (11.48) 30mm. thick white marble threads.(1:3) EQUIPEMENT:
** Indexed
30mm white marble m2 0.306 422.3565 129.24 Foreman 1 0.83 15 12.45 grinder 1 3.75
sand m3 0.008 76 0.61 D/L 2 1 4.375 8.75
water m3 0.01 35 0.350 0
cement grout qt 0.0003 13.04348 0.004 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
- 48 -

WORK ITEM: (11.52) 20mm. thick white marble riser. (1:3). EQUIPEMENT:
** Indexed
20mm thick white marble m2 0.204 295.9565 60.38 Foreman 1 0.83 15 12.45 grinder 1 3.75
sand m3 0.0053 76 0.40 D/L 2 1 4.375 8.75
water m3 0.01 35 0.350 0
cement grout qt 0.0003 13.04348 0.004 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
- 53-

WORK ITEM: (11.56) 20mm. thick white marble trechholds. (1:3). EQUIPEMENT:
** Indexed
white marble (w=20cm) m2 0.204 295.9565 60.38 Foreman 1 1 15 15.00 grinder 1 3.75
cement qt 0.02 166.0435 3.32 tiler 1 1 10 10
sand m3 0.0053 76 0.40 helper 2 1 0 0
water m3 0.01 35 0.350 D/L 1 1 4.375 4.375
cement grout qt 0.0003 13.04348 0.004 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
- 57-

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.5 m2 /hr
WORK ITEM: (11.57) 15x15 cm. Ceramic wall tile.(1:3)- Local EQUIPEMENT:
** Indexed
15x15 ceramic tile m2 1.05 108.6957 114.13 Mason 1 1 12.5 12.50
cement qt 0.038 166.0435 6.31 Foreman 1 0.25 15 3.75
sand m3 0.012 76 0.91 D/L 1 1 4.375 4.375
water m3 0.01 35 0.350 0
cement grout qt 0.0014 13.04348 0.018 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
- 57-

WORK ITEM: (11.62) 2cm. thick Granite wall marble (1:2) . EQUIPEMENT:
** Indexed
granite marble m2 1.02 356.5217 363.65 Foreman 1 0.25 15 3.75 grinder 2 3.75
cement qt 0.065 166.0435 10.79 tiler 1 1 10 10
sand m3 0.01 76 0.760 D/L 2 1 4.375 8.75
cement grout qt 0.014 35 0.490 0
water m3 0.003 0.1 0.000 0
0 0
0 0
Remark _____________________________________________________________________________

WORK ITEM: (11.65) Semi dressed stone pavement on 20cm. thick granular mats. EQUIPEMENT:
** Indexed
dressed stone m2 1.05 21.73913 22.83 Foreman 1 0.25 15 3.75
red ash qt 1.05 80 84.00 masonii 1 1 12.5 12.5
selected material m 3
1.05 80 84.000 D/L 1 1 4.375 4.375
0 0
0 0
0 0
0 0
0 0
Remark _____________________________________________________________________________
- 66 -

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1 m2 /hr
WORK ITEM: (11.66) C-15 8cm thick mass concrete pavement under hard core. EQUIPEMENT:
** Indexed
cement qt 0.235 209.5217 49.24 Foreman 1 0.5 15 7.50
sand m3 0.037 76 2.81 masonii 1 1 12.5 12.5
gravel m3 0.064 148.6087 9.51 D/L 1 1 4.375 4.375
15cm stone hard core m3 0.158 216.6667 34.23 0
7cm thick selected mats. m3 0.074 80 5.92 0
water m3 0.01 35 0.35 0
0 0
0 0
0 0
Remark _____________________________________________________________________________

WORK ITEM: ( 11.70) Acoustic ceiling 30cmx60cmx1.5cm thick tiles EQUIPEMENT: Tools
** Indexed
Acoustic tiles m2 1 278.2609 278.2609 Carp 1 1 #REF! #REF!
Nails Kg 0.07 17.3913 1.217391 Carp.help 1 1 #REF! #REF!
Corner list ML 1 12.05217 12.05217 DL 1 1 4.375 4.38
Nails Kg 0.0031 17.3913 0.053913 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0
Total (1:-01) 291.5843 Total (1:02) #REF! Total (1:03)
Remark _____________________________________________________________________________

WORK ITEM: ( 11.74) RHS Balustrade EQUIPEMENT:
** Indexed
40x40x2.5mm kg 12.97 9 116.73 Welder 1 1 8.125 8.13 W.machine 1 23
50x5mm metal strip Pkt 0.24 13.04348 3.130435 Painter 1 0.1 7.5 0.75 Cutter 1 5
Electrode Gal 0.1 0 0 Chiseler 1 1 4.375 4.38 Grinder 1 4
Antirust Gal 0.26 21.73913 5.652174 DL 2 1 4.375 8.75 Drilling 1 4
Syntetic paint LS 1.5 0.00
Mortar 0 0.00
0.00
0 0.00
0 0
Total (1:-01) 127.0126 Total (1:02) 22 Total (1:03)
A= Materials Unit Cost 127.013 Birr/m2 B= Manpower Unit Cost 176 Birr/m2 C= Equipment Unit Cost 70.80
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.75) Concrete window cill 28cm wide bedded in 1:4 cement mortar EQUIPEMENT: Tools
** Indexed
Water M3 0.015 35 0.525 Mason 1 1 12.5 12.50
Cement Qnt 0.023 166.0435 3.819 Carp. 1 0.4 10 4.00
Sand M3 0.0036 76 0.2736 DL(for mas 2 1 4.375 8.75
Gravel M2 0.0071 148.6087 1.055122 DL(for mas 2 0.4 4.375 3.50
Formawok M3 0.014 114.03 1.596382 0.00
Side purlin ML 0.128 21.0913 2.699687 0.00
Nails Kg 0.03 27.82609 0.834783 0.00
Mortar Cement Qtl 0.027 209.5217 5.657087 0.00
Sand M3 0.008 76 0.608 0
Remark _____________________________________________________________________________

PROJECT: LABOUR HOURLY OUTPUT: 2 pcs/hr.
WORK ITEM: ( 11.76) 30x30x3mm Angle Iron Protection EQUIPEMENT: Tools
TOTAL QANTITY OF WORK ITEM: 1 pcs RESULT: 67.16 Birr/m2
** Indexed
Angle Iron ML 1.58 20 31.6 Welder 1 1 8.125 8.13
Electrode Pcs 0.36 13.04348 4.695652 Mason 1 1 12.5 12.50
Cement Qtl 0.0032 166.0435 0.531339 DL 1 1 4.375 4.38
Sand m3 0.0005 76 0.038 Chelseler 1 1 4.375 4.38
Gravel m3 0.00075 148.6087 0.111457 0.00
Water m3 0.005 0.1 0.0005 0.00
0 0.00
0 0.00
0 0
Remark _____________________________________________________________________________

WORK ITEM: ( 11.67) Granite wall cladding, 2cm thick EQUIPEMENT: Tools
** Indexed
Granite M2 1.05 356.5217 374.3478 Mason F. 1 0.25 15 3.75
Cement Qtl 0.119 166.0435 19.75917 Mason 1 1 12.5 12.50
Sand M3 0.028 76 2.128 DL 2 1 4.375 8.75
Water M3 0.001 35 0.035 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0
Remark _____________________________________________________________________________

WORK ITEM: ( 11.67) Checkered tile flooring 20x20cm-Normal EQUIPEMENT: Tools
** Indexed
Checkered tile m2 1.05 56.52174 59.34783 Mason F. 1 0.25 15 3.75
cement qt 0.084 166.0435 13.94765 Tiler 1 1 10 10.00
sand m3 0.026 76 1.976 D/L 2 1 4.375 8.75
water m3 0.01 35 0.35 0.00
cement grout qt 0.014 13.04348 0.182609 0.00
0 0.00
0 0.00
0 0.00
0 0
Remark _____________________________________________________________________________

WORK ITEM: ( 11.67) Checkered tile flooring 20x20cm-Coloured EQUIPEMENT: Tools
** Indexed
Checkered tile m2 1.05 73.91304 77.6087 Mason F. 1 0.25 15 3.75
cement qt 0.084 166.0435 13.94765 Tiler 1 1 10 10.00
sand m3 0.026 76 1.976 D/L 2 1 4.375 8.75
water m3 0.01 35 0.35 0.00
cement grout qt 0.014 13.04348 0.182609 0.00
0 0.00
0 0.00
0 0.00
0 0
Remark _____________________________________________________________________________

WORK ITEM: ( 11.67) Ceramic tile flooring 50x50cm EQUIPEMENT: Tools
** Indexed
Ceramic tile 50x50cm m2 1.05 173.913 182.6087 Mason F. 1 0.25 15 3.75
cement qt 0.084 166.0435 13.94765 Tiler 1 1 10 10.00
sand m3 0.03 76 2.28 D/L 2 1 4.375 8.75
water m3 0.01 35 0.35 0.00
cement grout qt 0.014 13.04348 0.182609 0.00
0 0.00
0 0.00
0 0.00
0 0
Remark _____________________________________________________________________________

WORK ITEM: ( 11.67) Ceramic tile flooring 33x33cm EQUIPEMENT: Tools
** Indexed
Ceramic tile 33x33cm m2 1.05 156.5217 164.3478 Mason F. 1 0.07 15 1.05
cement qt 0.084 166.0435 13.94765 Tiler 1 1 10 10.00
sand m3 0.03 76 2.28 D/L 2 1 4.375 8.75
water m3 0.01 35 0.35 0.00
cement grout qt 0.014 13.04348 0.182609 0.00
0 0.00
0 0.00
0 0.00
0 0
Remark _____________________________________________________________________________

PROJECT: LABOUR HOURLY OUTPUT: m2/hr.
WORK ITEM: ( 9.10) 30x30x3mm Angle Iron Corner Protection EQUIPEMENT: Tools
** Indexed
30x30x3mm Angle Iron ml 2.23 14.15428 31.56405 fixing 0.00
including fixing 0 Sub cont. 20.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0
A= Materials Unit Cost 31.564 Birr/m2 B=Manpower Unit Cost 4.0 Br./pc C= Equipment Unit Cost 1.00
Total of (1:02) 7.5 8.45 Total of (1:03)
Remark _____________________________________________________________________________
03)
Hourly
Cost 12
0
1.5625
0
0
0
0
0
0
0
1.5625
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0 4.66
0 0.005 0.0233
0.02 0.0932
Birr/m2 0.005 0.0233
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
Birr/m2
______
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
Birr/ml
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
Birr/ml
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
3.75
0
0
0
0
0
0
0
3.75
Birr/ml
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
7.5
0
0
0
0
0
0
7.5
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
______
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
6.9
0.75
0.6
0.6
0
0
0
0
0
8.85
Birr/m2
___
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
0
0
0
0
0
0
0
0
0
0
Birr/m2
___
03)
Hourly
Cost
1.03
0
0
0
0
0
0
0
0
1.031281
Br./M2
PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 1.88 m2/hr.
WORK ITEM: ( 1Three coats of plastic paint to wall. EQUIPEMENT: Tool 0.372 m2/hr.
TOTAL QANTITY OF WOR 1 m2 RESULT: 14.74 Birr/m2

**
Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
plastic paint lit 0.33 17.3913 5.73913 foreman 1 0.2 15 3.00
stucco kg 0.05 8.695652 0.434783 painter 1 1 7.5 7.50
animal glue kg 0.013 39.13043 0.508696 DL 1 1 4.375 4.375 0
brush pcs 0.01 26.08696 0.26087 0 0
sand paper pcs 0.01 6.956522 0.069565 0 0
gypsum kg 0.03 26.08696 0.782609 0 0
0 0 0
0 0 0
0 0 0
A= Materials Un 7.79565 Birr/m2 B= Manpower Unit Cost 3.54 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Remark _____________________________________________________________________________
WORK ITEM: ( 1Three coats of plastic paint to ceilling. EQUIPEMENT: Tool

**
Indexed Type of
plastic paint lit 0.33 17.3913 5.74 foreman 1 0.2 15 3.00 tools 1 0 0
stucco kg 0.1 8.695652 0.869565 painter 1 1 7.5 7.50
animal glue kg 0.013 39.13043 0.508696 DL 1 1 4.375 4.375 0
brush pcs 0.01 26.08696 0.26087 0 0
sand paper pcs 0.01 6.956522 0.069565 0 0
gypsum kg 0.04 26.08696 1.043478 0 0
0 0 0
0 0 0
0 0 0
A= Materials Un 8.4913 Birr/m2 B= Manpower Unit Cost 5 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 1.5 Hourly output: _______________
Remark _____________________________________________________________________________
-4-

WORK ITEM: ( 1One coat Anti-rust and two coats synthetic paint to metal surface. EQUIPEMENT: Tool

**
Indexed Type of
anti-rust lit 0.04 21.73913 0.87 foreman 1 0.2 15 3.00 0
thinner lit 0.035 17.3913 0.608696 painter 1 1 7.5 7.50 0
synthetic paint kg 0.22 21.73913 4.78 DL 1 1 4.375 4.375 0
brush pcs 0.01 26.08696 0.26087 0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
Total of (1:02) 4.75 Total of (1:03)
Remark _____________________________________________________________________________
-5-

WORK ITEM: ( 1Two coats of varnish paint to wooden surface. EQUIPEMENT: Tool

**
Indexed Type of
varnish paint lit 0.18 24.34783 4.38 foreman 1 0.2 15 3.00 tools 1 0 0
stucco kg 0.57 8.695652 4.96 DL 1 1 4.375 4.375 0
brush pcs 0.01 26.08696 0.26087 0 0
sand paper pcs 0.01 1.73913 0.017391 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 1.25 Hourly output: _____________
Remark _____________________________________________________________________________
-6-

WORK ITEM: ( 1Two coats of anti-rust paint. EQUIPEMENT: Tool

**
Indexed Type of
anti-rust lit 0.2 1.73913 0.35 foreman 1 0.2 15 3.00 tools 1 0 0
brush pcs 0.01 26.08696 0.26 DL 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total of (1:02) 4.75 Total of (1:03)
Remark _____________________________________________________________________________

WORK ITEM: ( 1One coat of white washing paint. EQUIPEMENT: Tool

**
Indexed Type of
lime kg 0.12 24.34783 0.05 foreman 1 0.2 15 3.00 tools 1 0 0
stucco kg 0.06 21.73913 0.11 painter 1 1 7.5 7.50 0
animal glue kg 0.1 26.08696 2 DL 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total of (1:02) 4.75 Total of (1:03)
Remark _____________________________________________________________________________

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: Sub contra m2/hr.
WORK ITEM: ( 1Mineral plastering EQUIPEMENT: Tool

**
Indexed Type of
tools 1 0 0
Sub contract with material 72.47826 Subcontract 0
0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
A= Materials Un 72.4783 Birr/m2 B= Manpower Unit Cost Birr/m2 C= Equipment Unit Cost Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Remark _____________________________________________________________________________
-1-

PROJECT: GLAZING WORKS LABOUR HOURLY OUTPUT: 2.5 m2/hr
WORK ITEM: (10.1) 3mm clear glass . EQUIPEMENT:

**
Indexed
3mm clear glass m2 1.2 150.43 180.522 0 0
Putty kg 0.25 10 2.5 Glazer 1 1 10 10 0
0 D/L 2 1 4.375 8.75 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 183.022 Total (1:02) 18.75 Total (1:03) 0
A= Materials Unit Cost 183.02 Birr/m2 B= Manpower Unit Cost 7.50 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: _________________
Remark _____________________________________________________________________________
-2-

WORK ITEM: (10.2) 4mm clear glass. EQUIPEMENT:

**
Indexed
4 mm. clear glass m2 1.2 165.22 198.261 0 0
Putty kg 0.25 10 2.5 Glazer 1 1 10 10 0
0 DL 1 1 4.375 4.375 0
0 0
0 0
0 0
0 0

B= Manpower Unit Cost 5.75 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: _________________
Remark _____________________________________________________________________________
-3-

WORK ITEM: (10.3) 5mm. figured glass. EQUIPEMENT:

** Equipment Cost (1:03)
Indexed
5mm figured glass m2 1.2 90 108 Foreman 1 0.167 15 2.505 0
Putty kg. 0.15 10 1.5 Glazer 1 1 10 10 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0

Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: ________________
Remark _____________________________________________________________________________
WORK ITEM: (10.4) 4 mm. Frosted glass. EQUIPEMENT:

**
Indexed
0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 0 Total (1:02) 0 Total (1:03) 0

Total of (1:02) 5.23 Total of (1:03)
Remark _____________________________________________________________________________
-4-

WORK ITEM: (10.4) 5 mm. Frosted glass. EQUIPEMENT:

**
Indexed
4mm frosted glass m2 1.2 100 120 0
Putty kg 0.2 10 2 Glazer 1 1 10 10 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 122 Total (1:02) 14.375 Total (1:03) 0

Total of (1:02) 5.23 Total of (1:03)
Remark _____________________________________________________________________________
-5-

WORK ITEM: (10.5) 4mm. Tinted glass. EQUIPEMENT:

**
Indexed
4mm Tinted glass m2 1.1 158 173.8 0 0
Putty kg 0.2 10 2 Glazer 1 1 10 10 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
A= Materials Unit Cost 175.8 Birr/m2 B= Manpower Unit Cost 5.75 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Remark _____________________________________________________________________________
-6-

WORK ITEM: (10.6) 5mm. security glass. EQUIPEMENT:

**
Indexed
5mm security glass m2 1.1 10 11 Foreman 1 0.167 15 2.505 0
Putty kg. 0.4 10 4 Glazer 1 1 10 10 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 15 Total (1:02) 16.88 Total (1:03) 0
A= Materials Unit Cost 15 Birr/m2 B= Manpower Unit Cost 10.89 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Remark _____________________________________________________________________________
-5-

ACTIVITY: GLAZING WORKS LABOUR HOURLY OUTPUT: 2.5 m2/hr
WORK ITEM: 5mm. Thick colored glass. EQUIPEMENT:
UNIT OF WORK ITEM: m2 RESULT : 352.95 Birr/m2

**
Indexed
5mm thick colored glass m2 1.025 285 292.125

Putty kg 0.2 10 2
A= Materials Unit Cost 294.125 Birr/m2 B= Manpower Unit Cost C= Equipment Unit Cost 0 Birr/m2
Hourly Output: 0 Birr/m2 Hourly output: 0
Remark _____________________________________________________________________________
-1-
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.25 pcs./hr.
WORK ITEM: ( 13.1 ) Low flash WC ( Best Quality ) EQUIPEMENT: Drill ( hand held ) = 4.53 Birr/hr
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 1829.97 Birr/pcs.
Material Cost (1:01) Equipment Cost (1:03)

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
WC low flash with all accessories pcs 1 1304 1304.35 plumber 1 1 #REF! #REF! Drill 1 4.53 4.53
Flexible pipe Ea 2 21.739 43.4783 helper 1 0.06 #REF! #REF! 0
Hamp Kg 0.01 52.174 0.52174 chisler 1 0.3 4.375 1.31 0
Mortar Ls 0.003 0 0 D/L 1 1 4.375 4.38 0
0 Mason 1 0.9 12.5 11.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
A= Materials Unit Cost 1348.3 Birr/pcs.

B= Manpower Unit Cost 41.20 Birr/pcs. C= Equipment Unit Cost 18.12 Birr/pcs.
Hourly Output 10.3/0.38=27.10 Hourly output: 4.53/.38=11.9
Remark _____________________________________________________________________________
WORK ITEM: ( 13.5 ) Hand wash basin ( Best quality ) EQUIPEMENT: Drilling machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: #REF! Birr/pcs.

HWB size 45 * 55 cm with all 0.00 plumber 1 1 #REF! #REF! drill 1 4.53 4.53
accessories pcs 1 1000 1000.00 helper 1 0.06 #REF! #REF! 0.00
Flexible pipe Ea 2 21.739 43.48 chisler 1 0.3 4.375 1.3125 0.00
Hamp Kg 0.01 52.174 0.52 D/L 1 1 4.375 4.375 0.00
Mortar Ls 0.003 0 0.00 Mason 1 0.9 12.5 11.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1044.00 Total (1:02) #REF! Total (1:03) 4.53
A= Materials Unit Cost 1044 Birr/pcs.

B= Manpower Unit Cost #REF! Birr/pcs. C= Equipment Unit Cost 11.92 Birr/pcs.
Hourly Output 10.3/0.38 = 27.10 Hourly output: 4.53/0.38 = 11.90
Direct Cost of Work Item = A+B+C = #REF! Birr/pcs.
Total Unit Cost : #REF! Birr/pcs.
Remark _____________________________________________________________________________
WORK ITEM: ( 13.12 ) Kitchen sink ( double bowel) EQUIPEMENT:

50 x 120 double bowel kitchen si pcs 1 4348 4347.83 plumber 1 1 #REF! #REF! 0.00
Mortar ls 0.003 0 0.00 Mason 1 0.3 12.5 3.75 0.00
0.00 chisler 1 0.3 4.375 1.3125 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 Plumber F 1 0.06 18.75 1.125 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
A= Materials Unit Cost B= Manpower Unit Cost

4347.8 Birr/pcs. #REF! Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Hourly Output 10.30/0.24 = 42.92 Hourly output: __________
Remark _____________________________________________________________________________
- 13 -
WORK ITEM: ( 13.13 ) Towel rack (Best Quality) EQUIPEMENT: drilling machine

chromplated towel rack pcs 1 339.13 339.13 plumber 1 1 #REF! #REF! drill 1 4.53 4.53
Screw pcs 4 0.1304 0.52 D/L 1 1 4.375 4.375 0.00
Fisher pcs 4 0.6522 2.61 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 13 -
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1 pcs./hr.
WORK ITEM: ( 13.14 ) Toilet paper holder (Best Quality) EQUIPEMENT:

soft paper holder pcs 1 82.609 82.61 plumber 1 1 #REF! #REF! 0.00
Mortar m3 0.0038 0 0.00 Chiseler 1 0.3 4.375 1.3125 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Hourly Output 5.00/0.88 = 5.68 Hourly output: ______________
Remark _____________________________________________________________________________
WORK ITEM: ( 13.15 ) soap holder, (Best Quality) EQUIPEMENT: .

soap holder Best quality pcs 1 82.609 82.61 plumber 1 1 #REF! #REF! 0.00
Mortar Ls 0.0038 0 0.00 Chiseler 4.375 0 0.00
0.00 D/L 4.375 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Hourly Output 5.00/0.88 = 5.68 Hourly output: _______________
Remark _____________________________________________________________________________
WORK ITEM: ( 13.16 ) Glass mirror (Best Quality) EQUIPEMENT: drilling machine

glass mirror, best quality pcs 1 434.78 434.78 plumber 1 1 #REF! #REF! drill 1 4.53 4.53
Fisher pcs 4 0.8696 3.48 D/L 1 1 4.375 4.375 0.00
Screw pcs 4 0.85 3.40 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Hourly Output 5.00/1 = 5 Hourly output: 4.53/1 = 4.53
Remark _____________________________________________________________________________
WORK ITEM ( 13.17 ) 50mm Floor drain without smell trap EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT #REF! Birr/pcs.

50mm Floor drain without smell trap
pcs 1 17.391 17.39 plumber 1 1 #REF! #REF! 0.00
Mortar m3 0.003 652.17 1.96 0 0.00
0.00 chisler 1 1 4.375 4.375 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 17 -

WORK ITEM ( 13.17 ) 50mm Floor drain with smell trap EQUIPEMENT:

50mm Floor drain with smell trappcs 1 21.739 21.74 plumber 1 1 #REF! #REF! 0.00
Mortar m3 0.003 652.17 1.96 0 0.00
0.00 chisler 1 1 4.375 4.375 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 17 -

WORK ITEM ( 13.17 ) 110mm Floor drain without smell trap EQUIPEMENT:

110mm Floor drain without smell pcs
trap 1 39.13 39.13 plumber 1 1 #REF! #REF! 0.00
Mortar m3 0.003 652.17 1.96 0 0.00
0.00 chisler 1 1 4.375 4.375 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 17 -

WORK ITEM ( 13.17 ) 110mm Floor drain with smell trap EQUIPEMENT:

110mm Floor drain with smell trappcs 1 56.522 56.52 plumber 1 1 #REF! #REF! 0.00
Mortar m3 0.003 652.17 1.96 0 0.00
0.00 chisler 1 1 4.375 4.375 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
A= Materials Unit Cost 58.478 Birr/pcs. B= Manpower Unit Cost #REF! Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Remark _____________________________________________________________________________
- 18 -

WORK ITEM: ( 13.18 ) Water heater ( 50 Lit. Cap. ) EQUIPEMENT:

50 Lit. capacity water boiler pcs 1 739.13 739.13 plumber 1 1 #REF! #REF! 0.00
Flexible pipe, long pcs 2 21.739 43.48 helper 1 0.06 #REF! #REF! 0.00
Hook pcs 2 1.3043 2.61 chisler 1 0.3 4.375 1.3125 0.00
Mortar pcs 0.003 0 0.00 D/L 1 1 4.375 4.375 0.00
0.00 mason 1 0.9 12.5 11.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Remark _____________________________________________________________________________
- 19 -
WORK ITEM: ( 13.19 ) Water heater ( 80 Lit. capacity ) EQUIPEMENT:

80 Lit. capacity water boiler pcs 1 913 913.04 plumber 1 1 #REF! #REF! 0.00
Hook pcs 2 1.3043 2.61 chisler 1 0.3 4.375 1.3125 0.00
Mortar pcs 0.003 0 0.00 D/L 1 1 4.375 4.375 0.00
0.00 mason 1 0.9 12.5 11.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Remark _____________________________________________________________________________

WORK ITEM: ( 13.19 ) Water heater ( 100 Lit. capacity ) EQUIPEMENT:

Hook pcs 2 1.3043 2.61 chisler 1 0.3 4.375 1.3125 0.00
Mortar pcs 0.003 0 0.00 D/L 1 1 4.375 4.375 0.00
0.00 mason 1 0.9 12.5 11.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
A= Materials Unit Cost 1220 Birr/pcs. B= Manpower Unit Cost #REF! Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Remark _____________________________________________________________________________

WORK ITEM: ( 13.20 ) Water heater (120 Lit. capacity ) EQUIPEMENT:

Hook pcs 2 1.3043 2.61 chisler 1 0.3 4.375 1.3125 0.00
Mortar pcs 0.003 0 0.00 D/L 1 1 4.375 4.375 0.00
0.00 mason 1 0.9 12.5 11.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Hourly Output 10.30/0.19 = 54.21 Hourly output: _____________
Remark _____________________________________________________________________________
- 21 -
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 2.5 ml./hr.
WORK ITEM: ( 13.21 ) 1/2 " Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kaabaleto
TOTAL QANTITY OF WORK ITEM: 1 m. RESULT: #REF! Birr/ml.

1/2" GSP ml 1.05 25.362 26.63 Plum. For 1 0.167 18.75 3.13125 Gear 0.00
0.00 Plumber 1 1 #REF! #REF! Machine 0.25 4 1.00
Elbow 1/2" " 1 4.5652 4.57 D/L 1 1 4.375 4.375 0.00
Tees 1/2" " 1 5.2174 5.22 Chisler 1 1 4.375 4.375 0.00
Nipples 1/2" " 0.5 4.2609 2.13 Plasterer 1 1 10 10 0.00
Reducer 3/4" - 1/2" " 0.5 2.6087 1.30 0 0.00
0.00 0 0.00
Fiber kg 0.001 52.174 0.05 0 0.00
Synthetic paint " 0.038 21.739 0.83 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
B= Manpower Unit Cost #REF! Birr/ml. C= Equipment Unit Cost 0.40 Birr/ml.
Hourly Output 11.13/1.85 = 6.02 Hourly output: 4/1.85 = 2.16
Direct Cost of Work Item = A+B+C = #REF! Birr/ml.
Over head cost : 10% #REF! Birr/ml.
Profit Cost: 20% #REF! Birr/ml.
Total Unit Cost : #REF! Birr/ml.
Remark _____________________________________________________________________________
- 22 -
WORK ITEM: ( 13.22 ) 3/4" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kaabaleto
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: #REF! Birr/ml.

3/4" GSP ml 1.05 34.783 36.52 Plum. For 1 0.167 18.75 3.13125 Gear 0.00
0.00 Plumber 1 1 #REF! #REF! Machine 1 4 4.00
Elbow 3/4" " 1 6.5217 6.52 D/L 1 1 4.375 4.375 0.00
Tees 3/4" " 1 7.8261 7.83 Chisler 1 1 4.375 4.375 0.00
Nipples 3/4" " 0.5 5.8696 2.93 Plasterer 1 1 10 10 0.00
Reducer 1" - 3/4" " 0.5 4.2609 2.13 0 0.00
Fiber kg 0.001 52.174 0.05 0 0.00
Synthetic paint " 0.038 21.739 0.83 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 23 -
WORK ITEM: ( 13.23 ) 1" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto

1" GSP ml 1.05 57.971 60.87 Plum. For 1 0.167 18.75 3.13125 Leaze 0.00
Elbow1" " 1 9.1304 9.13 D/L 1 1 4.375 4.375 0.00
Tees 1" " 1 13.043 13.04 Chisler 1 1 4.375 4.375 0.00
Nipples 1" " 0.5 7.8261 3.91 Plasterer 1 1 10 10 0.00
Reducer 1&1/2" - 1" 0.5 7.1739 3.59 0 0.00
Fiber kg 0.001 52.174 0.05 0 0.00
Synthetic paint " 0.038 21.739 0.83 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 23 -
WORK ITEM: ( 13.23 ) 1&1/2" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto

1&1/2" GSP ml 1.05 57.971 60.87 Plum. For 1 0.167 18.75 3.13125 Leaze 0.00
Elbow1&1/2" " 1 19.565 19.57 D/L 1 1 4.375 4.375 0.00
Tees 1&1/2" " 1 23.478 23.48 Chisler 1 1 4.375 4.375 0.00
Nipples 1&1/2" " 0.5 16.957 8.48 Plasterer 1 1 10 10 0.00
Reducer 2" -1&1/2" Pcs. 0.5 15.217 7.61 0 0.00
Fiber kg 0.001 52.174 0.05 0 0.00
Synthetic paint " 0.038 21.739 0.83 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
A= Materials Unit Cost 120.88 Birr/ml. B= Manpower Unit Cost #REF! Birr/ml. C= Equipment Unit Cost 1.78 Birr/ml.
Remark _____________________________________________________________________________
- 24 -
WORK ITEM: ( 13.24) 2" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto

2" GSP ml 1.05 101.45 106.52 Plum. For 1 0.167 18.75 3.13125 Leaze 0.00
Reducer 2" -1&1/2" Pcs. 0.5 15.217 7.61 Plumber 1 1 #REF! #REF! Machine 1 4 4.00
Elbow 2" " 1 26.087 26.09 D/L 1 1 4.375 4.375 0.00
Tees 2" " 2 32.609 65.22 Chisler 1 1 4.375 4.375 0.00
Nipples 2" " 0.5 20.87 10.43 Plasterer 1 1 10 10 0.00
Fiber kg 0.001 52.174 0.05 0 0.00
Synthetic paint " 0.038 21.739 0.83 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 24 -

WORK ITEM: ( 13.24) 2&1/2" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto

2&1/2" GSP ml 1.05 144.93 152.17 Plum. For 1 0.167 18.75 3.13125 Leaze 0.00
Reducer 3" -2&1/2" Pcs. 0.5 52.174 26.09 Plumber 1 1 #REF! #REF! Machine 1 4 4.00
Elbow 2&1/2" " 1 58.696 58.70 D/L 1 1 4.375 4.375 0.00
Tees 2&1/2" " 2 84.783 169.57 Chisler 1 1 4.375 4.375 0.00
Nipples 2&1/2" " 0.5 52.174 26.09 Plasterer 1 1 10 10 0.00
Fiber kg 0.001 52.174 0.05 0 0.00
Synthetic paint " 0.038 21.739 0.83 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 25 -
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1 ml./hr.
WORK ITEM: ( 13.25) 3" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto

3" GSP ml 100 173.91 ### Foreman 1 0.167 15 2.505 Leaze 0.00
Union 3" pcs 9 150 1350.00 Plumber 1 1 #REF! #REF! Machine 1 4 4.00
Elbow 3" " 5 84.783 423.91 Helper 1 1 #REF! #REF! 0.00
Tees " " 15 84.783 1271.74 Chisler 1 1 4.375 4.375 0.00
Fiber kg 0.2 52.174 10.43 D/L 1 1 4.375 4.375 0.00
Synthetic paint " 0.75 21.739 16.30 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) ### Total (1:02) #REF! Total (1:03) 4.00

204.64 Birr/ml. #REF! Birr/ml. C= Equipment Unit Cost 4.00 Birr/ml.
Remark _____________________________________________________________________________
- 26 -
WORK ITEM: ( 13.26) Gate Valves 1/2" EQUIPEMENT:

1/2" Gate Valve pcs 1 65.217 65.22 Plumber Fo 1 0.1 18.75 1.875 0.00
Union pcs 2 11.087 22.17 Plumber 1 1 #REF! #REF! 0.00
Hamp kg 0.001 52.174 0.05 D/L 1 1 4.375 4.375 0.00
Mortar m3 0.001 0 0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 Plasterer 1 0.3 10 3 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Hourly Output 5.00/1 = 5.00 Hourly output: ____________
Remark _____________________________________________________________________________
- 27 -
WORK ITEM: ( 13.27) Gate Valves 3/4" EQUIPEMENT:

3/4" Gate Valve pcs 1 34.783 34.78 Plumber Fo 1 0.1 18.75 1.875 0.00
Hamp kg 0.001 52.174 0.05 D/L 1 1 4.375 4.375 0.00
Mortar m3 0.001 0 0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 Plasterer 1 0.3 10 3 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

63.53 Birr/pcs. #REF! Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Hourly Output 5.00/1 = 5.00 Hourly output: ________________
Remark _____________________________________________________________________________
- 28 -
WORK ITEM: ( 13.28) Gate Valves 1" EQUIPEMENT:

1" Gate Valve pcs 1 65.217 65.22 Plumber Fo 1 0.1 18.75 1.875 0.00
Hamp kg 0.001 52.174 0.05 D/L 1 1 4.375 4.375 0.00
Mortar m3 0.001 0 0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 Plasterer 1 0.3 10 3 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 28 -
WORK ITEM: ( 13.28) Gate Valves 1&1/2" EQUIPEMENT:

1&1/2" Gate Valve pcs 1 82.609 82.61 Plumber Fo 1 0.1 18.75 1.875 0.00
Hamp kg 0.001 52.174 0.05 D/L 1 1 4.375 4.375 0.00
Mortar m3 0.001 0 0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 Plasterer 1 0.3 10 3 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 29 -

Hamp kg 0.001 52.174 0.05 D/L 1 1 4.375 4.375 0.00
Mortar m3 0.001 0 0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 Plasterer 1 0.3 10 3 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 29 -

WORK ITEM: ( 13.29) Gate Valves 2&1/2" EQUIPEMENT:

Hamp kg 0.001 52.174 0.05 D/L 1 1 4.375 4.375 0.00
Mortar m3 0.001 0 0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 Plasterer 1 0.3 10 3 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Remark _____________________________________________________________________________
- 30 -

3" Gate Valve pcs 1 782.61 782.61 Plumber Fo 1 0.1 18.75 1.875 0.00
Union pcs 2 150 300.00 Plumber 1 1 #REF! #REF! 0.00
Hamp kg 0.001 52.174 0.05 D/L 1 1 4.375 4.375 0.00
Mortar m3 0.001 0 0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 Plasterer 1 0.3 10 3 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Hourly Output 6.90/1.25 = 5.52 Hourly output: ________________
Remark _____________________________________________________________________________
- 31 -
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 2 ml./hr.
WORK ITEM: ( 13.31) 50 mm. dia. PVC Pipe EQUIPEMENT:

O 50 mm PVC pipe ml 1.05 6.5217 6.85 Plumber F 1 0.1 18.75 1.875 0.00
Elbow 50 mm dia. pcs 0.3 43.478 13.04 Plumber 1 1 #REF! #REF! 0.00
Tees 50 mm dia. " 0.3 52.174 15.65 Plastere 1 0.3 10 3 0.00
Reducer 110 - 50 mm dia. " 0.3 78.261 23.48 Chisler 1 0.3 4.375 1.3125 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Hourly Output 11.14/1.26 = 8.85 Hourly output: ________________
Remark _____________________________________________________________________________
- 32 -
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: ______ 1.75 ml./hr.
WORK ITEM: ( 13.32 ) 75 mm. dia. PVC Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _____________________ RESULT: 57.00 Birr/ml.

O 75 mm PVC pipe ml 6.1 9.5652 58.35 Plumber F 1 0.1 18.75 0.00
Elbow 75 mm dia. pcs 5 65.217 326.09 Plumber 1 1 #REF! 0.00
Tees 75 mm dia. " 2 65.217 130.43 Plastere 1 0.3 10 0.00
Chisler 1 0.3 4.375 0.00
D/L 1 1 4.375 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A= Materials Unit Cost 514.87 Birr/ml. B= Manpower Unit Cost 0.00 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 514.87
Over head cost : 10% 51.49
Profit Cost: 20% 102.97
Total Unit Cost : 44.00 + 70.00 = 114/2 = 57669.33
Birr/ml
Remark : Taken Average Of Item No. ( 13.31 ) And ( 13.33 )
- 33 -
WORK ITEM: ( 13.33) 110 mm. Dia. PVC Pipe EQUIPEMENT:

O 100 mm PVC pipe ml 1.05 13.768 14.46 Plumber F 1 0.1 18.75 1.875 0.00
Elbow 100 mm dia. pcs 0.5 78.261 39.13 Plumber 1 1 #REF! #REF! 0.00
Tees 100 mm dia. " 0.5 78.261 39.13 Plastere 1 0.3 10 3 0.00
0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00

Remark _____________________________________________________________________________
- 33 -
WORK ITEM: ( 13.33) 150 mm. Dia. PVC Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 6.51 ml. RESULT: #REF! Birr/ml.

O 100 mm PVC pipe ml 6.1 15652 ### Plumber F 1 30-Dec 18.75 1.875 0.00
Elbow 100 mm dia. pcs 2 78.261 156.52 Plumber 1 1 #REF! #REF! 0.00
Tees 100 mm dia. " 2 33 66.00 Plastere 1 0.3 10 3 0.00
0.00 Chisler 1 0.3 4.375 1.3125 0.00
0.00 D/L 1 1 4.375 4.375 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) ### Total (1:02) #REF! Total (1:03) 0.00
A= Materials Unit Cost 14701 Birr/ml.B= Manpower Unit Cost #REF! Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Remark _____________________________________________________________________________
- 34 -
WORK ITEM: ( 13.34 ) 10 cm. dia. Concrete Pipe EQUIPEMENT:

O 10 cm. Cement pipe ml 1.05 11.304 11.87 Foreman 1 0.5 15 7.5 0.00
Cement Qut. 0.011 209.52 2.30 Plumber 1 1 #REF! #REF! 0.00
Sand m3 0.0014 76 0.11 Helper 1 1 #REF! #REF! 0.00
0.00 D/L 14 1 4.375 61.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
A= Materials Unit Cost 14.281 Birr/ml.B= Manpower Unit Cost #REF! Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Remark : _________________________________________
- 41 -
WORK ITEM: ( 13.41 ) 100 cm. dia. Concrete Pipe EQUIPEMENT: Self Propelled Crane

O 100 cm. Cement pipe ml 1.05 1304 1369.57 Foreman 1 1 15 15 Self propelled 0.00
Cement Qut. 0.099 209.52 20.74 Plumber 1 1 #REF! #REF! crane with 0.00
Sand m3 0.0130 76 0.99 Helper 1 1 #REF! #REF! Operator 1 50 50.00
Red ash " 0.147 105 15.44 D/L 12 1 4.375 52.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
A= Materials Unit Cost 1406.7 Birr/ml.B= Manpower Unit Cost #REF! Birr/ml. C= Equipment Unit Cost 40.00 Birr/ml.
Remark : ____________________________________________________
-1-

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.125 Pcs/hr
WORK ITEM: (14.1 ) Distribution board including bus bars, 6ACB, flush mounted EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pcs RESULT: #REF! Birr/Pcs

**
Indexed
MDB with locable door 0 Foreman 1 0.45 15 6.75 0
Including all accesseries. No. 1 354 354 EL 1 1 #REF! #REF! 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 354.00 Total ( 1:02 ) #REF! Total (1:03) 0.00
A= Materials Unit Cost 354.00 Birr/Pcs B= Manpower Unit Cost #REF! Birr/Pcs C=Equipment Unit Cost 0 Birr/Pcs
Direct Cost of Work Item = A+B+C = #REF! Birr/Pcs
Total Unit Cost : #REF! Birr/Pcs
Remark :
-1-

**
Indexed
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark :
-1-

**
Indexed
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark :
PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.3 ) light point including two way switch EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: #REF! Birr/Pt

**
Indexed
diam.13mm conduit m 6 0.75 4.5 Foreman 1 0.45 15 6.75 0
pvc insulated conductor 0 EL 1 1 #REF! #REF! 0
of 2x2.5mm2 m 16 2.4 38.4 Mason 1 1 5 5 0
connectors No. 10 0.3 3 Plaster 1 1 10 10 0
junction box No. 1 0.85 0.85 D/L 1 1 4.375 4.375 0
Flush mounted two way swit No. 2 12 24 0 0
0 0 0
A= Materials Unit Cost 70.75 Birr/Pt B= Manpower Unit Cost #REF! Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Direct Cost of Work Item = A+B+C = #REF! Birr/Pt
Total Unit Cost : #REF! Birr/Pt
Remark :
-4-

WORK ITEM: (14.4 ) light point including one way switch EQUIPEMENT:

**
Indexed
diam.13mm conduit m 6 0.75 4.5 Foreman 1 0.45 15 6.75 0
of 2x2.5mm2 m 16 2.4 38.4 Mason 1 1 5 5 0
connectors No. 10 0.3 3 Plaster 1 1 10 10 0
Flush mounted one way swit No. 1 6 6 0 0
0 0 0
Remark :

WORK ITEM: (14.4 ) Surface mounted light point including one way switch EQUIPEMENT:

**
Indexed
diam.13mm conduit m 6 0 0 Foreman 1 0.1 15 1.50 0
of 1x2.5mm2 m 10 1 10 Mason 1 0 5 0 0
connectors No. 10 0 Plaster 1 0 10 0 0
junction box No. 1 0 D/L 1 0 4.375 0 0
Srface mounted one way swi No. 1 1.5 1.5 0 0
0 0 0
Remark :

WORK ITEM: (14.6 ) Sockect point 25Amp. EQUIPEMENT:

**
Indexed
diam.16mm conduit m 15 1.25 18.75 Elec.Fore 1 0.45 18.75 8.44 0
of 3x2.5mm2 m 15 2.5 37.5 Chiseler 1 1 4.375 4.375 0
Socket out let 25Amp. No. 1 20 20 Plaster 1 1 10 10 0
cement Qtl. 0.019 209.5217 3.980913 Elec. Helper 4.375 0 0
sand m3 0.006 76 0.456 0 0
Remark :
-6-


**
Indexed
of 3x2.5mm2 m 15 2.5 37.5 Chiseler 1 1 4.375 4.375 0
Socket out let 16Amp. No. 1 12.5 12.5 Plaster 1 1 10 10 0
sand m3 0.006 76 0.456 0 0
Remark :
-7-


**
Indexed
of 3x2.5mm2 m 15 2.5 37.5 Chiseler 1 1 4.375 4.375 0
Socket out let 10Amp. No. 1 10 10 Plaster 1 1 10 10 0
sand m3 0.006 76 0.456 0 0
Remark :
-7-

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 1 Pt/hr
WORK ITEM: (14.7 ) Surface mounted Sockect point 10Amp. EQUIPEMENT:

**
Indexed
diam.16mm conduit m 15 0 0 Elec.Fore 1 0.1 18.75 1.88 0
of 3x2.5mm2 m 15 1 15 Chiseler 1 1 0 0
Socket out let 10Amp. No. 1 1.5 1.5 Plaster 1 1 0 0
cement Qtl. 0.019 0 Elec. Helper 0 0
sand m3 0.006 0 0 0
Remark :
-8-

WORK ITEM: (14.8 ) Bell call point EQUIPEMENT:

**
Indexed
pvc insulated conductor .8m m 30 0.8 24 EL 1 1 #REF! #REF! 0
junction box No. 2 0.85 1.7 Chiseler 1 1 4.375 4.375 0
Push button No. 1 12 12 Plaster 1 1 10 10 0
cement qtl 0.019 209.5217 3.980913 D/L 1 1 4.375 4.375 0
sand m3 0.006 76 0.456 Elec. Helper 4.375 0 0
0 0 0
Remark :
-9-

WORK ITEM: (14.9 ) Telephone point EQUIPEMENT:

**
Indexed
junction box Ea. 5 0.85 4.25 EL 1 1 #REF! #REF! 0
Wire 3x2.5 ml 30 0.75 22.5 Chiseler 1 1 4.375 4.375 0
Socket Ea. 1 12 12 Plaster 1 1 10 10 0
Cement Qtl. 0.019 209.5217 3.980913 D/L 1 1 4.375 4.375 0
0 0 0
Remark :

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 15 Pt/hr
WORK ITEM: (14.9 ) Telephone riser conduit EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 9.02 Birr/Pt

**
Indexed
diam.16mm conduit m 1 1.25 1.25 0.00 0
0 0 0
0 Chiseler 1 1 4.375 4.375 0
0 Plaster 1 1 10 10 0
Cement Qtl. 0.019 209.5217 3.980913 D/L 1 1 4.375 4.375 0
0 0 0
A= Materials Unit Cost 5.69 Birr/Pt B= Manpower Unit Cost 1.25 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Direct Cost of Work Item = A+B+C = 6.94 Birr/Pt
Total Unit Cost : 9.02 Birr/m
Remark :
- 10 -

WORK ITEM: (14.10 ) TV point EQUIPEMENT:

**
Indexed
diam.16mm conduit m 4 1.25 5 Foreman 1 0.45 15 6.75 0
TV cable wire m 8 1.3 10.4 EL 1 1 #REF! #REF! 0
junction box No. 0.5 0.85 0.425 Mason 1 1 5 5 0
Flush mounted socket No. 1 10 10 Plaster 1 1 10 10 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
Remark :
-11-

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.375 No./hr
WORK ITEM: (14.11 ) Bell call indicator/system/ 1-8 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: #REF! Birr/No.

**
Indexed
Indicator 1-8 Pcs 1 700 700 Elec.Fore 1 0.45 18.75 8.44 0
Buzzer m 1 85 85 EL 1 1 #REF! #REF! 0
Transformer /220-12Volt No. 1 60 60 Elec. Help 1 1 4.375 4.375 0
Push button No. 1 12 12 Plaster 1 0.4 10 4 0
Cement Qtl 0.019 209.5217 3.980913 D/L 1 1 4.375 4.375 0
Sand m3 0.006 76 0.456 Chiseler 1 0.4 4.375 1.75 0
0 0 0
A= Materials Unit Cost 861.44 Birr/No. B= Manpower Unit Cost #REF! Birr/No. C=Equipment Unit Cost 0 Birr/No.
Direct Cost of Work Item = A+B+C = #REF! Birr/No.
Total Unit Cost : #REF! Birr/No.
Remark :
- 12 -


**
Indexed
Cement Qtl 0.019 209.5217 3.980913 D/L 1 1 4.375 4.375 0
Sand m3 0.006 76 0.456 Chiseler 1 0.4 4.375 1.75 0
0 0 0
Remark :
- 13 -


**
Indexed
Cement Qtl 0.019 209.5217 3.980913 D/L 1 1 4.375 4.375 0
Sand m3 0.006 76 0.456 Chiseler 1 0.4 4.375 1.75 0
0 0 0
Remark :
- 13 -


**
Indexed
Cement Qtl 0.019 209.5217 3.980913 D/L 1 1 4.375 4.375 0
Sand m3 0.006 76 0.456 Chiseler 1 0.4 4.375 1.75 0
0 0 0
Remark :
- 14 -

WORK ITEM: (14.14 ) Flourecent fitting type philips TMS 012/136 with 1xTLD 36watt EQUIPEMENT:

**
Indexed
Flourecent philips type TMS 0 Foreman 1 0.3 15 4.50 0
012/136with1xTLD36 watt No. 1 1300 1300 EL 1 1 #REF! #REF! 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark :
- 15 -

WORK ITEM: (14.15 ) Flourecent fitting type philipsTMW 065/136 with 1xTLD 36watt EQUIPEMENT:

**
Indexed
Flourecent philips type TMW 0 Foreman 1 0.3 15 4.50 0
065/136with1xTLD36 watt No. 1 392 392 EL 1 1 #REF! #REF! 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark :
- 16 -

WORK ITEM: (14.16 ) Flourecent fitting type philipsTMW 065/236 with 1xTLD 36watt EQUIPEMENT:
**
Indexed
Flourecent philips type 0 Foreman 1 0.3 15 4.50 0
TMW 065/236with1xTLD36 No. 1 501.5 501.5 EL 1 1 #REF! #REF! 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark :
- 17 -

WORK ITEM: (14.17 ) Fitting type Simense 5NL-510 with 60 wattglobe EQUIPEMENT:
**
Indexed
Simense 5NL-510 with 60wat No. 1 40 40 Foreman 1 0.3 15 4.50 0
0 EL 1 1 #REF! #REF! 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Profit cost 20% #REF! "
Remark :
- 18 -

WORK ITEM: (14.18) Fitting type Simense 5NL-302/140watt EQUIPEMENT:

**
Indexed
Simense 5NL-302/140watt No. 1 60 60 Foreman 1 0.3 15 4.50 0
0 EL 1 1 #REF! #REF! 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark :
- 19 -

WORK ITEM: (14.19) Incandecent with 60 watt lamp EQUIPEMENT:

**
Indexed
Incandecent with 60 watt lam No. 1 2.5 2.5 Foreman 1 0.3 15 4.50 0
0 EL 1 1 #REF! #REF! 0
0 D/L 1 1 4.375 4.375 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark :
-16 -
WORK ITEM: ( 11.20) Sub Distrubution board for surface mounting in sheet steel enclosure EQUIPEMENT: Tools

**
Indexed
Distrubuion board Ea 1 3000 3000 Elect. FM 1 0.2 6.4 1.28 0
600A bus bar ML 2 650 1300 Electric 1 1 4.92 4.92 0
MCCB 315A/3p Ea 1 4600 4600 DL 1 1 1.44 1.44 0
MCCB 100A/3p Ea 1 1300 1300 Chiserr 1 0.2 2.7 0.54 0
MCCB 63 A/3p Ea 2 233 466 Masonary 1 0.5 3.74 1.87 0
ACB 40A/3p Ea 1 233 233 0.00 0
ACB 20A/3p Ea 1 179 179 0.00 0
ACB 16A/3p Ea 2 179 358 0.00 0
0 0 0
Profit Cost: 20% 2765.77 "
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.21) EQUIPEMENT: Tools
TOTAL QANTITY OF WORK ITEM: 1 m 2

**
Indexed
Distrubuion board Ea 1 3000 3000 Elect.FM 1 0.2 6.4 1.28 0
600A bus bar ML 2 650 1300 Elect.FM 1 1 4.92 4.92 0
MCCB 400A/3ph Ea 1 5500 5500 DL 1 1 1.44 1.44 0
MCCB 125A/3ph Ea 2 1300 2600 Chiserer 1 0.2 2.7 0.54 0
MCCB 100 A/3p Ea 1 1300 1300 Masonry 1 0.5 3.74 1.87 0
ACB 25A/3ph Ea 2 180 360 0.00 0
ACB 16A/3ph Ea 1 179 179 0.00 0
0 0 0
Profit Cost: 20% 2895.66 "
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.22) Sub Distrubution board for surface mounitg in sheet steel enclosure EQUIPEMENT: Tools

**
Indexed
80A bus bar Ea 2 230 460 Elect. 1 1 4.92 4.92 0
MCCB 400A/3ph Ea 2 233 466 DL 1 1 1.44 1.44 0
MCCB 125A/3ph Ea 2 3675 7350 Chiseler 1 0.2 2.7 0.54 0
MCCB 16A/3ph Ea 2 179 358 Masonry 1 0.5 3.74 1.87 0
0 0.00 0
0 0.00 0
0 0 0
Profit Cost: 20% 2058.70 "
Remark _____________________________________________________________________________
-16 -

WORK ITEM: (11.23) Sub Distrubuion board for surface mounint in sheet steel enclosure EQUIPEMENT: Tools

**
Indexed
63A bus bar ML 2 230 460 Elect. 1 1 4.92 4.92 0
ACB 50A/3ph Ea 1 233 233 DL 1 1 1.44 1.44 0
ACB 16A/3ph Ea 4 179 716 Chiserer 1 0.2 2.7 0.54 0
ACB 10 A/3p Ea 2 179 358 Masonr 1 0.5 3.74 1.87 0
ACB 16A/1ph Ea 2 10 20 0.00 0
ACB 10A/1ph Ea 3 10 30 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.24) Sub distribution board for surface mouning in sheet steel enclosure EQUIPEMENT: Tools

**
Indexed
63A bus bar ML 2 230 460 Elect. 1 1 4.92 4.92 0
ACB 50A/3ph Ea 1 233 233 DL 1 1 1.44 1.44 0
ACB 16A/3ph Ea 5 179 895 Chiseler 1 0.2 2.7 0.54 0
ACB 10 A/3p Ea 4 10 40 Masonry 1 0.5 3.74 1.87 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.25) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m
2

**
Indexed
MDB Ea 1 354 354 Electrical 1 1 4.92 4.92 0
Bus bar 300A ML 1 500 500 DL 1 1 1.44 1.44 0
MCCB 250A/3p Ea 1 3675 3675 Chisler 1 0.2 2.7 0.54 0
MCCB 80A/3p Ea 1 1126 1126 Masonry 1 0.5 3.74 1.87 0
ACB 32A/3p Ea 9 189 1701 Elect.fom 1 0.2 6.4 1.28 0
Concrete pad (C-5) M2 0.018 296.11 5.32998 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Profit Cost: 20% 1504.43 "
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 12.26) SDB for G+4 Semi - recessed EQUIPEMENT: Tools

**
Indexed
SDB 0 1 0.14 4.84 0.68 0
MCCB 80/3p 0 1 1 3.74 3.74 0
ACB 40A/3p 0 2 1 1.44 2.88 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
A= Materials Unit Cost 0 Birr/m2B= Manpower Unit Cost 116.7616 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Remark _____________________________________________________________________________
-16 -


**
Indexed
Distrubuion Board Ea 1 1500 1500 Elect.FM 1 0.2 6.4 1.28 0
63A busbar ML 2 230 460 Elect.FM 1 1 4.92 4.92 0
ACB 50A/3p Ea 1 233 233 DL 1 1 1.44 1.44 0
ACB 16A/3p Ea 4 179 716 Chiseler 1 0.2 2.7 0.54 0
ACB 10A/3p Ea 2 179 358 Mason 1 0.5 3.74 1.87 0
ACB 16A/1p Ea 2 10 20 0.00 0
ACB 10A/1p Ea 3 10 30 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.27) Sub Distrubution board for surface mounting in sheet steel encosure EQUIPEMENT: Tools

**
Indexed
Distrubuion Board Ea 1 1500 1500 Elect Fm 1 0.2 6.4 1.28 0
63A busbar ML 2 230 460 Elect Fm 1 1 4.92 4.92 0
ACB 50A/3p Ea 1 233 233 DL 1 1 1.44 1.44 0
ACB 10A/3p Ea 4 10 40 Masonry 1 0.5 3.74 1.87 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -


**
Indexed
Distrubuion Board Ea 1 354 354 1 1 4.92 4.92 0
Bus bar 300A ML 1 500 500 1 1 1.44 1.44 0
MCCB 250A/3p Ea 1 3675 3675 1 0.2 2.7 0.54
MCCB 80A/3p Ea 1 1126 1126 1 0.5 3.74 1.87 0
ACB 32A/3p Ea 9 189 1701 1 0.2 6.4 1.28 0
Concrete Pad (C-5) m3 0.018 296.11 5.32998 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Profit Cost: 20% 1504.43 "
Remark _____________________________________________________________________________
-16 -


**
Indexed
SDB Ea 1 385 385 Electricial 1 1 4.92 4.92 0
MCCB 80A/3p ML 1 1126 1126 DL 1 1 1.44 1.44 0
ACB 40A/3p Ea 1 233 233 Chisler 1 0.2 2.7 0.54
ACB 25/1p Ea 3 10 30 Masonay 1 0.5 3.74 1.87 0
ACB 16A/1p Ea 10 10 100 Electrical 1 0.2 6.4 1.28 0
ACB 10A/ph m3 2 10 20 0.00 0
Bus bar 100A ML 1 230 230 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -
WORK ITEM: ( 11.30) SDB for G+5 Flush mounted EQUIPEMENT: Tools

**
Indexed
Bus bar 300A Ea 1 85 85 Electric 1 1 4.92 4.92 0
ACB 32A/3p Ea 1 180 180 DL 1 1 1.44 0.54
ACB 10A/3p Ea 4 10 40 Mason 1 0.2 3.74 0.75 0
0 Elec.FM 1 0.2 6.4 1.28 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.31) Distribuion boz for 12 ACB CAP,G+1, Flush Mounted EQUIPEMENT: Tools

**
Indexed
MCB 50A Ea 1 63 63 Elect. 1 1 4.92 4.92 0
MCB 25A ML 1 10 10 DL 1 1 1.44 1.44 0
MCCB 20A Ea 1 10 10 Chiseler 1 0.2 2.7 0.54
MCCB 16A Ea 4 10 40 Mason 1 0.2 3.74 0.75 0
MCCB 10A Ea 2 10 20 Elect.FM 1 0.2 6.4 1.28 0
MCCB 2A Ea 1 20 20 0.00 0
D.Box Ea 1 75 75 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -


**
Indexed
Distrubuion Board Ea 1 75 75 Electricailn 1 1 4.92 4.92 0
MCB 50A Ea 1 63 63 DL 1 1 1.44 1.44 0
MCCB 20A Ea 1 10 10 Masonary 1 0.2 3.74 0.75 0
MCB 16A Ea 5 10 50 Elect.FM 1 0.2 6.4 1.28 0
MCB 2A Ea 1 20 20 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -


**
Indexed
MCB 50A Ea 1 63 63 DL 1 1 1.44 1.44 0
MCB 16A Ea 5 10 50 Elect.FM 1 0.2 6.4 1.28 0
MCB 2A Ea 1 20 20 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -


**
Indexed
MCB 50A Ea 1 63 63 DL 1 1 1.44 1.44 0
MCB 16A Ea 5 10 50 Elect.FM 1 0.2 6.4 1.28 0
MCB 2A Ea 1 20 20 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) One way switch, single EQUIPEMENT: Tools

**
Indexed
Conduit 13.5mm ml 15 42 630 Electricailn 1 0.45 #REF! #REF! 0
Junction 65mm Ea 5 170 850 DL 1 1 4.375 4.38 0
wire 2x2.5 ml 30 160 4800 Chiseler 1 0.4 4.375 0.54
Switch Ea 1 85 85 Plasterer 1 0.4 10 4.00 0
cement Qtl. 0.019 25 0.475 Elect.FM 1 0.45 18.75 8.44 0
sand m3 0.006 209.5217 1.25713 Elec. Helpe 1 1 4.375 4.38 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Total (1:-01) 6366.732 Total (1:02) #REF! Total (1:03) 0
A= Materials Unit Cost 6366.732 Birr/m2 B= Manpower Unit Cost #REF! Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Two way switch EQUIPEMENT: Tools

**
Indexed
Conduit 13.5mm ml 15 42 630 Electricailn 1 0.45 #REF! #REF! 0
Junction 65mm Ea 5 170 850 DL 1 1 4.375 4.38 0
wire 2x2.5 ml 30 160 4800 Chiseler 1 0.4 4.375 0.54
Switch Ea 1 33 33 Plasterer 1 0.4 10 4.00 0
cement Qtl. 0.019 25 0.475 Elect.FM 1 0.45 18.75 8.44 0
sand m3 0.006 209.5217 1.25713 Elec. Helpe 1 1 4.375 4.38 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Fixing Light fixture EQUIPEMENT: Tools

**
Indexed
Electricailn 1 0.45 #REF! #REF! 0
Helper 1 1 4.375 4.38 0
0.54
0.00 0
0.00 0
0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Total (1:-01) 0 Total (1:02) #REF! Total (1:03) 0
A= Materials Unit Cost 0 Birr/m2B= Manpower Unit Cost #REF! Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Sub-Distribution Board (SDB-P1) EQUIPEMENT: Tools

**
Indexed
600A Bus Bar Ea. 2 650 1300 Electricailn 1 1 #REF! #REF! 0
MCCB 315A/3Ph Ea. 1 4600 4600 D/L 1 1 4.375 4.38 0
MCCB 100A/3Ph Ea. 1 1300 1300 Chisler 1 0.2 4.375 0.54
MCCB 63A/3Ph Ea. 2 233 466 Mason 1 0.5 12.5 6.25 0
ACB 40A/3Ph Ea. 1 233 233 Elec. Form 1 0.2 18.75 3.75 0
ACB 20A/3Ph Ea. 1 179 179 0.00 0
ACB 315A/3Ph Ea. 2 179 358 0.00 0
SDB-P1 Ea. 1 3000 3000 0.00 0
0 0.00 0
0 0 0
A= Materials Unit Cost 11436 Birr/m2 B= Manpower Unit Cost #REF! Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Remark _____________________________________________________________________________
-16 -


**
Indexed
MCCB400A/3Ph Ea. 1 5500 5500 D/L 1 1 4.375 4.38 0
MCCB 100A/3Ph Ea. 2 1300 2600 Mason 1 0.5 12.5 6.25 0
ACB 16A/3Ph Ea. 1 179 179 0.00 0
SDB-P2 Ea. 1 3000 3000 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -


**
Indexed
MCCB200A/3Ph Ea. 1 3675 3675 D/L 1 1 4.375 4.38 0
MCCB 50A/3Ph Ea. 2 233 466 Mason 1 0.5 12.5 6.25 0
SDB-P3 Ea. 1 1500 1500 Elec. Form 1 0.2 18.75 3.75 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Sub-Distribution Board (SDB-G2) EQUIPEMENT: Tools
**
Indexed
ACB 50A/3Ph Ea. 1 233 233 Electricailn 1 1 #REF! #REF! 0
ACB 16A/3Ph Ea. 4 179 716 D/L 1 1 4.375 4.38 0
ACB 10A/3Ph Ea. 2 179 358 Chisler 1 0.2 4.375 0.54
ACB 16A/1Ph Ea. 2 10 20 Mason 1 0.5 12.5 6.25 0
68A Bus Bar Ea. 2 650 1300 0.00 0
SDB-G Ea. 1 1500 1500 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Sub-Distribution Board (SDB-G1) EQUIPEMENT: Tools

**
Indexed
ACB 32A/3Ph Ea. 1 170 170 Electricailn 1 1 #REF! #REF! 0
ACB 16A/1Ph Ea. 5 36 180 D/L 1 1 4.375 4.38 0
0 Mason 1 0.5 12.5 6.25 0
0 Elec. Form 1 0.2 18.75 3.75 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -
WORK ITEM: ( 11.32) MDB Surface Mounted EQUIPEMENT: Tools

**
Indexed
MDB Ea. 1 354 354 Electricailn 1 1 #REF! #REF! 0
Bus bar 300A/3P Ea. 0 500 0 D/L 1 1 4.375 4.38 0
MCCB 250A/3P Ea. 1 3675 3675 Chisler 1 0.2 4.375 0.54
MCCB 80A/3P Ea. 1 1126 1126 Mason 1 0.5 12.5 6.25 0
Concret pad C-5 Ea. 0.018 446.80 8.04 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) SDB Semi-Ressesed SDB-GF/R EQUIPEMENT: Tools

**
Indexed
SDB Ea. 1 385 385 Electricailn 1 1 #REF! #REF! 0
Bus bar 100A/3P Ea. 0 230 0 D/L 1 1 4.375 4.38 0
MCCB 80A/3P Ea. 1 1126 1126 Chisler 1 0.2 4.375 0.54
MCCB 40A/3P Ea. 1 233 233 Mason 1 0.5 12.5 6.25 0
ACB 16A/1Ph Ea. 10 10.00 100.00 0.00 0
ACB 10A/1Ph Ea. 2 10 20 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) SDB Semi-Ressesed SDB-GF/L EQUIPEMENT: Tools

**
Indexed
Bus bar 100A/3P Ea. 0 308.22 0 D/L 1 1 4.375 4.38 0
MCCB 80A/3P Ea. 0 2.65 0 Chisler 1 0.2 4.375 0.54
MCCB 32A/3P Ea. 1 260 260 Mason 1 0.5 12.5 6.25 0
ACB 10A/1Ph Ea. 4 10.00 40.00 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) SDB Semi-Ressesed SDB-1F/L EQUIPEMENT: Tools

**
Indexed
Bus bar 100A/3P Ea. 0 0 D/L 1 1 4.375 4.38 0
MCCB 80A/3P Ea. 0 0 Chisler 1 0.2 4.375 0.54
MCCB 32A/3P Ea. 1 260 260 Mason 1 0.5 12.5 6.25 0
ACB 10A/1Ph Ea. 1 10.00 10.00 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) SDB Semi-Ressesed SDB ( ITEM10.11) EQUIPEMENT: Tools

**
Indexed
MCB 50A/1P Ea. 0 63 0 D/L 1 1 4.375 4.38 0
MCB 25A/3P Ea. 1 10 10 Chisler 1 0.2 4.375 0.54
MCB 20A/1P Ea. 1 10 10 Mason 1 0.5 12.5 6.25 0
MCB 16A/1P Ea. 4 10 40 Elec. Form 1 0.2 18.75 3.75 0
MCB 10A/1P Ea. 2 10.00 20 0.00 0
MCB 2A/1P Ea. 1 20 20 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) SDB Semi-Ressesed SDB ( ITEM10.12) EQUIPEMENT: Tools

**
Indexed
MCB 50A/1P Ea. 0 63 0 D/L 1 1 4.375 4.38 0
MCB 25A/1P Ea. 1 10 10 Chisler 1 0.2 4.375 0.54
MCB 20A/1P Ea. 1 10 10 Mason 1 0.5 12.5 6.25 0
MCB 16A/1P Ea. 5 10 50 Elec. Form 1 0.2 18.75 3.75 0
MCB 2A/1P Ea. 1 20.00 20 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) SDB for G+4 Flush mounted EQUIPEMENT: Tools

**
Indexed
SDB (G+4) Ea. 1 3000 3000 Electricailn 1 1 #REF! #REF! 0
ACB 32A/3Ph Ea. 1 1500 1500 D/L 1 1 4.375 4.38 0
ACB 10A/1Ph Ea. 4 85 340 Mason 1 0.5 12.5 6.25 0
2 0 Elec. Form 1 0.2 18.75 3.75 0
2.00 0.00 0.00 0
30 0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Disribution board, 12ACB cap, Flush mounted EQUIPEMENT: Tools

**
Indexed
D.B cap Ea. 1 75 75 Electricailn 1 1 #REF! #REF! 0
MCB 50A Ea. 1 63 63 D/L 1 1 4.375 4.38 0
MCB 25A Ea. 1 10 10 Chisler 1 0.2 4.375 0.54
MCB 20A Ea. 1 10 10 Mason 1 0.2 12.5 2.50 0
MCB 16A Ea. 5 10 50 Elec. Form 1 0.2 18.75 3.75 0
MCB 2A Ea. 1 20.00 20.00 0.00 0
0 0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Disribution board, 12ACB cap, Flush mounted (G+1) EQUIPEMENT: Tools

**
Indexed
D.B cap Ea. 1 75 75 Electricailn 1 1 #REF! #REF! 0
MCB 50A Ea. 1 63 63 D/L 1 1 4.375 4.38 0
MCB 25A Ea. 1 10 10 Chisler 1 0.2 4.375 0.54
MCB 20A Ea. 1 10 10 Mason 1 0.2 12.5 2.50 0
MCB 16A Ea. 4 10 40 Elec. Form 1 0.2 18.75 3.75 0
MCB 10A Ea. 2 10.00 20.00 0.00 0
MCB 2A Ea. 1 20.00 20 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-16 -

WORK ITEM: ( 11.32) Buzzer EQUIPEMENT: Tools

**
Indexed
Buzzer Ea. 1 60 60 Electricailn 1 1 #REF! #REF! 0
Push Button Ea. 1 12 12 Helper 1 1 4.375 4.38 0
0 0.54
0 0.00 0
0 0.00 0
0.00 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0 0
Remark _____________________________________________________________________________
-1-

WORK ITEM: Sub-base course EQUIPEMENT:

**
Indexed Type of
query m3 1.05 175 183.75 Foreman 1 0.5 15 7.5 Roller 1 43 43
Water m3 0.05 35.00 1.750 0
0 D/L 80 1 4.375 350 0
0 0 0
0 0 0

Total of (1:02) 5.65 Total of (1:03)
Remark ________________________________________________________
WORK ITEM: base course EQUIPEMENT:

**
Indexed Type of
Gravel course m3 1.05 148.609 156.0391 Foreman 1 0.5 4.375 2.1875 Roller 1 43 43
0
0 D/L 80 1 4.375 350 0
0 0 0
0 0 0

Total of (1:02) 5.65 Total of (1:03)
Remark ________________________________________________________
-2-
PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: __ 1.25 m3 / hr.
WORK ITEM: ( 3.2 ) Curbstone EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1m 1 m3 RESULT: 333.39 Birr/m3

**
Indexed Type of
Concret c-25 m3 0.048 1084.83 52.07166 0
c-5 kg 0.2 34.37 6.874 0
Form work m2 1.136 85.84 97.50912 0
0 0
0 0 0

B=Manpower Unit Cost 100.00 Br./m3 C= Equipment Unit C 0 Br./m3
Total of (1:02) 12.08 Total of (1:03)
Hourly Output 0.625 Hourly output: ________________
Remark ________________________________________________________
-3-
WORK ITEM: ( 3.3 ) Triple asphalt EQUIPEMENT: 10 m2/hr

**
Indexed Type of
Agg m3 0.08 148.609 11.8887 Foreman 1 0.35 5 1.75 Sprayer 1 62.5 62.5
Asphalt kg 6.5 18.04 117.2826 Asphalter 1 1 12.5 12.5 Roller 1 43 43
D/L 4 1 4.375 17.5 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total of (1:02) 68.75 Total of (1:03)
Remark ________________________________________________________

WORK ITEM: ( 9.6) 100 cm high grill . EQUIPEMENT: Welding & Grinding machine m2/hr.
TOTAL QUANTITY OF WORK ITEM: 1 m2 1mx2m 2 m2 RESULT: 202.28 Br./m2
Type of
Cost per ** Indexed Hourly Equipme Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Trade No. UF Hourly Cost Cost nt No. Rental Cost
MAKING
RHS of 15x15mm kg 12.4 8.00
RHS of 25x25mm kg 7.4 8.00 Subcontract 30 40
RHS of 20x20mm kg 6 25.84 155.06024
RHS of 30x10mm kg 1.36 9.00
RHS of 40x20mm kg 3.333333 25.84 86.144578
241.2
FIXING
A= Materials Unit Cost 241.2 Br./m2 B=Manpower Unit Cost 30.0 0.0 Br./pc C= Equipment Unit 40.00 Br./M2
Total of (1:02) 7.5 8.45 Total of (1:03)
Total Unit Cost : 404.57 "
Remark ________________________________________________________
WORK ITEM: ( 9.6) 140 cm high grill . EQUIPEMENT: Welding & Grinding machine m2/hr.
TOTAL QUANTITY OF WORK ITEM: 1 m2 1mx2m 2 m2 RESULT: 233.40 Br./m2
Type of
Cost per ** Indexed Hourly Equipme Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Trade No. UF Hourly Cost Cost nt No. Rental Cost
MAKING
RHS of 15x15mm kg 12.4 8.00
RHS of 25x25mm kg 7.4 8.00 Subcontract 30 40
RHS of 20x20mm kg 8.4 24.64 206.95652
RHS of 30x10mm kg 1.36 9.00
RHS of 40x20mm kg 3.333333 24.64 82.125604
289.1
FIXING
A= Materials Unit Cost 289.1 Br./m2 B=Manpower Unit Cost 30.0 0.0 Br./pc C= Equipment Unit 40.00 Br./M2
Total of (1:02) 7.5 8.45 Total of (1:03)
Total Unit Cost : 466.81 "
Remark ________________________________________________________
4300 12 358.3333
4300 12 358.3333
8.75
Tran
Transportat
Item no. MATERIAL Unit Price ion cost Price
1 1.5 mm black anneald wire kg 20 17.391 25
2 Cement OPC qtl. 237.5 206.52 2 1 209.52174
3 Cement PPC qtl. 187.5 163 2 1 166.04348
4 10mm deformed bars kg 12.155592 10.57 0.1 10.67008
5 18 mm deforrmed bars kg 0 0 0.1 0.1
6 20 mm deforrmed bars kg 13.495277 11.735 0.1 11.835023
7 24 mm deforrmed bars kg 15.023474 13.064 0.1 13.163891
8 32 mm deforrmed bars kg 0 0 0.1 0.1
5 6mm plain bars kg 17 14.783 0.1 14.882609
7 Gravel (02) m3 152.5 132.61 16 148.6087
8 Mould Oil Lit. 2 2
9 Red ash m3 80 80 25 105
10 Sand m3 46 30 76
11 Water m 3
6.6 6.6 28.4 35
12 1.5 mm black anneald wire kg 20 17.391 17.391304
13 Struts diam. 6mm ml 0.25 0.2174 0.2173913
Query for sub base course m3 150 25 175
Pumice m3 573
Bitumen Asphalt kg 20.75 18.043 18.043478
Heating gas Lit. 41 35.652 35.652174
total
With out vat
25% Profit & over head
Total with Profit & overhead
Total with Profit & overhead vat
Transportat
ROOFING
1 5 X 7 cm. Zigba Purlin ml 24.255 21.091 21.091304
2 Average 5cm screed and aluminium pain m2 0 0
3 Fixing Bands Kg. 15 13.043 13.043478
4 Roofing Nails Kg. 32 27.826 27.826087
5 15 cm. Wide Faciaboard ml 25.875 22.5 22.5
6 20 cm. Wide Faciaboard ml 34.5 30 30
7 5 X 7 cm. Tid Purlin ml 24.255 21.091 21.091304
8 Angel Airon kg. 6.5 0
9 10-12cm eucalyptus Chord ml 6 6 6
10 8-10cm eucalyptus Chord ml 6 6 6
11 6 cm. Eucaliptus Wood ml 5 5 5
12 EGA 300 & 4mm. Thick m2 115.38462 100.33 100.33445
13 EGA 400 & 4mm. Thick m2 115.38462 100.33 100.33445
14 EGA 500 & 4mm. Thick m2 115.38462 100.33 100.33445
15 Fisher pcs 1 0.8696 0.8695652
16 G-28 CIS m2 154.13534 134 134.03073
17 G28 Sheet Metal Copping (Dev't 33cm) ml 105 91.304 91.304348
18 G-28 sheet metal down pipe (Dev. Size ml 35 30.435 30.434783
19 G28 Sheet Metal Down pipe (Dev't 33cm ml 35 30.435 30.434783
20 G-28 Sheet Metal Down pipe (Dev't 40c ml 52.5 45.652 45.652174
21 G-28 Sheet Metal Down pipe (Dev't 40c ml 52.5 45.652 45.652174
22 G-28 Sheet Metal Down Pipe Dev. Size ml 52.5 45.652 45.652174
23 G28 Sheet Metal flashing (Dev't 100cm) ml 105 91.304 91.304348
24 G28 Sheet Metal Gutter (Dev't 100cm) ml 105 91.304 91.304348
26 G28 Sheet Metal Gutter (Dev't 40cm) ml 52.5 45.652 45.652174
27 G28 Sheet Metal Gutter (Dev't 50cm) ml 52.5 45.652 45.652174
29 G-30 Corrugated iron sheet m2 32.5 28.261 28.26087
30 G32 Corugated iron sheet m2 27.5 23.913 23.913043
31 J-bolts Pcs 3 2.6087 2.6086957
32 Nails Kg. 20 17.391 17.391304
33 Plastic Washer pkt. 1 0.8696 0.8695652
34 RHS Different saizes kg. 9 7.8261 7.826087
35 Ridge Cover m. 35 30.435 30.434783
36 Roof tile, incl. Installation, but excl. purli m2 78.5 68.261 68.26087
37 Roof treatment membrane including light m2 162 140.87 140.86957
38 Screw Pcs 0.5 0.4348 0.4347826
39 Staffa For Down Pipe ml 35 30.435 30.434783
40 Staffa For Gutter ml 35 30.435 30.434783
41 Vertical & Diagonal eucalyptus truss M ml 6 5.2174 5.2173913
CARPENTRY & JOINERY
1 Antique Internal wooden door with mos m2 1478 1285 1285.2174
2 4 X 5 cm. Zigba purlin lm 13.86 12.052 12.052174
3 Internal wooden door with mostra & wal m2 1085 943.48 943.47826
4 10mm chipwood m2 27.52 23.93 23.930435
5 3F standard built in cupboard including in m2 1068 928.7 928.69565
6 Abujedi ceiling material m2 5 4.3478 4.3478261
7 Acoustic ceiling tiles m2 142 123.48 123.47826
8 Acoustic ceiling, Armstrog "Cortega ceiling m2 325 282.61 282.6087
9 Addis Dcor plastic ceiling include. Instal m2 125 108.7 108.69565
Transportat
10 Aluminium ceiling, complete work inlu. In m2
280 243.48 243.47826
11 Aluminium hand rail and balustrade incl. m 2
1200 1043 1043.4783
12 Antique External Door with Mostra And N m2 3400 2957 2956.5217
13 Batten (4 X 5 cm) ml 13.86 12.052 12.052174
14 Ceiling parque (B. Quality) excl. Inst. m2 335 291.3 291.30435
15 Ceiling parque (M.Quality) exclu. Inst. m2 200 173.91 173.91304
16 Ceiling parque (Quality) incl. Inst. m2 265 230.43 230.43478
17 Center list ml 5.175 4.5 4.5
18 Chip wood m 2
60.266058 52.405 2 54.405267
19 Colla lit. 25 21.739 21.73913
20 Colla & thiner gall 25 21.739 21.73913
21 Corner list ml 6.93 6.0261 6.026087
22 Cylinderical lock Pcs 172 149.57 149.56522
23 Door list ( Mostra ) ml 4 3.4783 3.4782609
24 Glue kg 18 15.652 15.652174
25 Handle Pcs 15 13.043 13.043478
26 Hard board m 2
17 14.783 14.782609
27 Hinge & Latch Pcs 50 43.478 43.478261
28 Hinge Pcs 50 43.478 43.478261
29 Iron rod ml 0.5 0.4348 0.4347826
30 lock (two step) Pcs 90 78.261 78.26087
31 Lock for antique external door or equiva m 2
600 521.74 521.73913
32 Lock for antique internal door or equival Pcs 300 260.87 260.86957
33 Low quality wooden door (90 x210cm) Pcs. 250 217.39 217.3913
34 Medhin Dcor plastic ceiling (Plastic coat m 2
125 108.7 108.69565
35 Medium Quality wooden door (90 x210c Pcs. 500 434.78 434.78261
36 Ply wood - normal m2 10.5 9.1304 9.1304348
37 Ply wood - Italy m 2
14.6 12.696 12.695652
38 Ply wood ( Kerero ) m 2
30 26.087 26.086957
39 Ribbed sheet m2 45 39.13 39.130435
40 Screw of diff. size Pcs 3 2.6087 2.6086957
41 Solid wooden Built In Cupboard (Salvat m2 1150 1000 1000
42 T & G Tidwood m2 120 104.35 104.34783
43 Tid wood frame (external) m3 5000 4348 4347.8261
44 Tid wood frame (internal) m 3
5000 4348 4347.8261
45 timber m3 6900 6000 6000
46 Timber m 2
172.5 150 150
47 Varnish kg 35 30.435 30.434783
48 Wooden frame 7cmx5cm ML 24.255 21.091 21.091304
49 Wooden hand rail and balustrade (B. Qualim 2
172.5 150 150
50 Zigba wood m3 6900 6000 6000
51 Decorated Gypsum on two coats cement plm2
52 Decorated Gypsum on two coats cement pla m2
WALLING
1 10 cm. Thick HCB Pcs. 8.85 7.6957 0.4 0.1 8.1956522
2 10 cm. thick Solid Blocket Pcs. 6.1525 5.35 0.4 0.1 5.85
3 15 cm. Thick HCB Pcs. 10.2 8.8696 0.4 0.1 9.3695652
5 20 cm. Thick HCB Pcs. 12.25 10.652 0.4 0.1 11.152174
7 10 cm. Thick HCB Pcs. 6.3 5.4783 0.4 0.1 5.9782609
Transportat
9 15 cm. Thick HCB Pcs. 6.71 5.8348 0.4 0.1 6.3347826
11 20 cm. Thick HCB Pcs. 8.2 7.1304 0.4 0.1 7.6304348
7 6 x 12 x 24 cm. Brick Pcs. 1.5 1.3043 0.4 0.1 1.8043478
8 "Chid" bundle 20 0
9 6cm purlin (eucalyptus) ml 7 0
10 10-12 cm tid wood post pcs. 8 0
11 .8-10cm tid wood post pcs. 6.5 0
12 Red clay soil m3 15 80 25 105
13 Stone m3 30 216.67 216.66667
Stone m3 30 216.67 216.66667
14 Tusha' rope ml. 0.5 0
15 Wooden list ML 1.5 0
STEEL structure WORK
RHS 10X20X1.2mm kg 0 8
RHS of 15x15mm kg 0 8
RHS of 20x10x1.2mm kg 29.71988 25.843 25.843373
RHS of 20x20x2.5mm kg 29.71988 25.843 25.843373
RHS of 20x20x2mm kg 29.71988 25.843 25.843373
RHS of 25x25x2.5mm kg 21.85 19 19
RHS of 30x10mm kg 0 0 0
RHS of 30x30x3mm kg 0 0 0
RHS of 30x20mm kg 0 0 0
RHS of 40x40x2mm kg 19.841234 17.253 17.253247
RHS of 40x40x4mm kg 0 0 0
RHS of 50x50x3.5mm kg 0 0 0
RHS of 50x50x3mm kg 20.784333 18.073 18.073333
RHS of 60x60x3.5mm kg 23.546057 20.475 20.474832
RHS of 60x60x3mm kg 20.556342 17.875 17.87508
RHS of 60x60x2.5mm kg 20.880752 18.157 18.157175
RHS of 80x40x2.0mm kg 0 0 0
RHS of 80x80x3mm kg 20.509418 17.834 17.834276
RHS of 80x80x3.5mm kg 21.956873 19.093 19.092933
RHS of 100x100x3mm kg 21.205478 18.44 18.439546
RHS of 130x130x3mm kg 24.759493 21.53 21.529994
Angel Airon kg. 0 0 0
Bolt - J Size Size 20mm, L=450mm kg. 0 0 0

Base plate 8mm Pcs. 20.700641 18.001 11.94 29.943232
Base plate 10mm Pcs. 20.382175 17.724 11.46 29.188599
Steel structure (I-section) kg. 0 0 0
Angle iron of 40x40x4mm kg 29.489266 25.643 25.64284
Angle iron of 30x30x3mm kg 16.277424 14.154 14.154282
METAL WORK
1 2000 x 1000 x 2 mm. Aluminium sheet m m2
2 30 x 30 x 2.50 mm. Angel Iron (for wate kg. 5.5 4.7826 4.7826087
3 40 x40 x 2.5 mm. Angel Iron (for water kg. 6 5.2174 5.2173913
4 Aluminium framed door & window includi m2 1970 1713 1713.0435
5 Anchor ( iron mongery ) pcs 0 0
Transportat
6 Anti - rust gal 70 60.87 60.869565
7 Bolt Pcs 0.3 0.2609 0.2608696
8 Collapsibe door including installation, c m2 255 221.74 221.73913
9 Cylinderical lock pc 220 191.3 191.30435
10 Electrode ( 3.2 mm ) kg 8 0
11 Hinges pcs 6 6 6
12 L Tubular section 28mm ml 15 13.043 13.043478
13 L Tubular section 38mm ml 28.333333 24.638 24.637681
14 Metal door, secco profile m2 330 330
15 Metal Window , secco profile (excluding gi m2 294 294
16 Metal Window , secco profile (inclusing gi m2 423 423
RHS 10X20X1.2mm kg 8 8
17 RHS of 15x15mm kg 8 8
18 RHS of 20x10x1.2mm kg 5.8333333 5.0725 5.0724638
19 RHS of 20x20x2.5mm kg 8 8
22 RHS of 30x10x1.2mm kg 8 8
24 RHS of 40x40x2.5mm kg 9 9
25 RHS of 50x50x3.5mm kg 9 9
RHS of 60x60x3.5mm kg
RHS of 60x60x2mm kg
26 RHS of 80x40x2.0mm kg 9 9
27 Screw for hinges pcs 0.3 0.3
28 Sheet metal (0.8mm thick) m2 65 56.522 56.521739
Sheet metal (2mm thick) m2 180 156.52 156.52174
Galvanized Sheet metal (2mm thick) m2 39 33.913 33.913043
29 T " " 28mm ml 15 13.043 13.043478
30 Z '' '' ml 15 13.043 13.043478
31 T " " 38mm ml 28.333333 24.638 24.637681
32 Z '' '' ml 28.333333 24.638 24.637681
33 Tinner lit 90 90
34 Bolt - J Size Size 20mm, L=450mm kg. 16 16

35 Base plate Size 250x250x6mm Pcs. 45 45
36 Steel structure (I-section) kg. 6 6
12mm flat bar ml 4.5 3.913 3.9130435
GLAZING
1 3mm clear glass . m2 173 150.43 150.43478
2 4 mm. clear glass m2 190 165.22 165.21739
3 4mm Tinted glass m2 305 265.22 158
4 6mm Tinted glass m2 285 247.83 285
5 5mm figured glass m2 90 78.261 90
6 5mm frosted glass m2 100 86.957 100
7 5mm security glass m2 0
8 Putty kg 17.3 15.043 10
PAINTING
1 animal glue kg 45 39.13 39.130435
Transportat
2 anti-rust lit 25 21.739 21.73913
3 brush pcs 30 26.087 26.086957
4 gypsum kg 30 26.087 26.086957
5 plastic paint lit 20 17.391 17.391304
6 sand paper pcs 2 1.7391 1.7391304
7 sand paper pcs 8 6.9565 6.9565217
8 stucco kg 10 8.6957 8.6956522
9 synthetic paint kg 25 21.739 21.73913
10 thinner lit 20 17.391 17.391304
11 varnish paint lit 28 24.348 24.347826
12 Mineral plastering /sub contract including m2 83.35 72.478 72.478261
FINISHING WORKS
1 cement grout Kg 15 13.043 13.043478
2 30x20 cm. Coloured Best Q. Ceramic walm2 125 108.7 108.69565
3 30mm. thick mankush marble threads. ml 112 97.391 97.391304
4 Parque for stair thread and riser, comple ml 99 86.087 86.086957
5 Parque for stair wooden thread ,compl ml 245 213 213.04348
6 Parque for stair thread and riser, compl ml 65 56.522 56.521739
7 Parque for stair wooden thread ,comp ml 145 126.09 126.08696
8 Trachytic Stone m2 19 16.522 16.521739
9 10cm marble slate ml 20 17.391 17.391304
10 10x5cm wooden handrail material, compleml 990 860.87 860.86957
11 15cm marble slate ml 28 24.348 24.347826
12 15cm stone hard core m3 40 34.783 34.782609
13 15x15 ceramic tile-white/tabor/ m2 125 108.7 108.69565
30x20 ceramic tile Best m2 120 104.35 104.34783
14 2cmx5cm wooden list ML 1.5 1.3043 1.3043478
15 2 cm. thick harar marble m2 246 213.91 213.91304
16 20 x 20 cm. cement tile m2 42 36.522 36.521739
17 20 x 20 cm. terrazzo tile m2 96 83.478 83.478261
18 20 x 20 cm. ceramic tile pc 150 130.43 130.43478
19 20mm Boka marble riser, 13.6cm high ml 44 38.261 38.26087
20 320x30mm Harar marble thread, 13.6cm ml 165.14 143.6 22 165.6
21 150x20mm Harar marble riser, 13.6cm h ml 46.02 40.017 40.017391
22 20mm Mankush marble riser, 13.6cm hi ml 50 43.478 43.478261
23 20mm thick Boka marble m2 330 287 286.95652
24 20mm thick granite marble m2 410 356.52 356.52174
25 20mm thick granolythic marble m2 530 460.87 460.86957
26 20mm thick harar marble m2 220 191.3 191.30435
27 20mm thick Harar marble m2 340.35 296 295.95652
28 20mm thick Mankush marble m2 345 300 300
29 20mm thick white marble m2 340.35 296 295.95652
30 2cm.thick white marble flooring. m2 348 302.61 302.6087
31 100mm high marbel skirting ml 8 6.9565 6.9565217
32 240x20mm marbel threshold ml 10 8.6957 8.6956522
33 190x20mm marbel threshold ml 12 10.435 10.434783
34 240x20mm marbel copping ml 7 6.087 6.0869565
35 280x20mm marbel copping ml 135 117.39 117.3913
36 30mm granilia thread ml 37.5 32.609 32.608696
37 30mm granite marble m2 520 452.17 452.17391
38 30mm granolythic marble m2 550 478.26 478.26087
39 30mm harar marble m2 485.71 422.36 422.35652
Transportat
40 30mm thick Boka marble m 2
450 391.3 391.30435
41 30mm thick granilia marble riser ml 485.71 422.36 422.35652
42 30mm thick Harar marble m2 485.71 422.36 422.35652
43 30mm thick Mankush marble m2 450 391.3 391.30435
44 280x30mm white marble m2 485.71 422.36 422.35652
45 30x30cm Ceramic tile, Dubai m2 180 156.52 156.52174
46 50x50cm Ceramic tile, Dubai m2 200 173.91 173.91304
47 50x5mm metal strip ML 15 13.043 13.043478
48 7cm thick selected mats. m3 30 26.087 26.086957
49 7mm thick ceramic tile (20x20cm) m2 75 65.217 65.217391
50 Acoustic ceiling tiles m2 320 278.26 278.26087
51 Addis Dcor plastic ceiling include. Instal m2 120 104.35 104.34783
52 Addis decore plastic wall paper. m2 145 126.09 126.08696
53 Addis decore wall paper. m2 30 26.087 26.086957
54 adhesive glue gal 300 260.87 260.86957
55 Ambo Stone M2 42 36.522 36.521739
56 cement tile skirting ml 10 8.6957 8.6956522
57 cement tile window cill m2 90 78.261 78.26087
58 ceramic tile skirting pc 35 30.435 30.434783
59 Checkered tile -Coloured m2 85 73.913 73.913043
60 Checkered tile -Normal m2 65 56.522 56.521739
61 dressed stone m2 25 21.739 21.73913
62 Gojam marble m2 339 294.78 294.78261
63 Granite m2 410 356.52 356.52174
64 granite window cill m2 520 452.17 452.17391
65 granolythic cill m2 550 478.26 478.26087
66 granolythic tile m2 145 126.09 126.08696
67 Granolythic tile skirting (10cm. High) ml 52 45.217 45.217391
68 harar marble cill m2 485.71 422.36 422.35652
69 Joists ml 7 6.087 6.0869565
70 Kebena Stone m2 382 332.17 332.17391
71 Marble Aggregate Kg. 0.55 0.4783 0.4782609
72 Marble chips m2 106.4 92.522 92.521739
73 Marble Edge ml 44 38.261 38.26087
74 medhin dcor wall paper including install m2 28 24.348 24.347826
75 mosaic tile m2 90 78.261 78.26087
76 parque (Best quality, 3F or equivalent), in m2 750 652.17 652.17391
77 polish lit 12 10.435 10.434783
78 Powder paint Kg. 100 86.957 86.956522
79 PVC tile (China) m2 80 69.565 69.565217
80 PVC tile (England) m2 140 121.74 121.73913
81 PVC tile (Italy) m2 140 121.74 121.73913
82 PVC tile (Local) m2 90 78.261 78.26087
83 PVC skirting (China) ml 14 12.174 12.173913
84 PVC skirting (England) ml 16 13.913 13.913043
85 PVC skirting (Italy) ml 16 13.913 13.913043
86 PVC skirting (Local) ml 15 13.043 13.043478
87 red ash m3 92 80 80
88 selected material m3 92 80 80
89 terrazzo tile skirting C-B ml 14.55 12.652 12.652174
90 terrazzo window cill for HCB m2 90 78.261 78.26087
Transportat
91 Tid' board for flooring m2
158 137.39 137.3913
92 timber skirting, high quality ml 17.325 15.065 15.065217
93 timber skirting, low quality ml 17.325 15.065 15.065217
94 water m3 6.6 5.7391 28.4 34.13913
95 white marble cill for HCB m2 500 434.78 434.78261
96 marble slate, 10cm high ml 53.02 46.104 46.104348
97 Marbel chips with out boarder / including m2 220 191.3 191.30435
98 Carpet floor ml 300 260.87 260.86957
SANITARY INSTALLATION
1 1" Gate Valve pcs 75 65.217 65.217391
2 1" GSP ml 66.666667 57.971 57.971014
3 1&1/2" Gate Valve pcs 95 82.609 82.608696
4 1&1/2" GSP ml 66.666667 57.971 57.971014
5 1/2" Gate Valve pcs 32 27.826 27.826087
6 1/2" GSP ml 29.166667 25.362 25.362319
7 100 Lit. capacity water boiler pcs 1350 1174 1173.913
8 120 Lit. capacity water boiler pcs 1410 1226 1226.087
9 2" Gate Valve pcs 105 91.304 91.304348
2" GSP ml 116.66667 101.45 101.44928
10 2&1/2" Gate Valve pcs 160 139.13 139.13043
11 2&1/2" GSP ml 166.66667 144.93 144.92754
12 3" Gate Valve pcs 900 782.61 782.6087
13 3" GSP ml 200 173.91 173.91304
14 3/4" Gate Valve pcs 40 34.783 34.782609
15 3/4" GSP ml 36.666667 31.884 31.884058
16 40 x 50 cm glass mirror (Medium Quality pcs 90 78.261 78.26087
17 50 Lit. capacity water boiler pcs 850 739.13 739.13043
80 Lit. capacity water boiler pcs 1050 913 913.04348
18 50 x 120 double bowel kitchen sink pcs 5000 4348 4347.8261
19 50 x 120 single bowel kitchen sink pcs 500 434.78 434.78261
20 70 x 70 cm shower plate with all accessor pcs 350 304.35 304.34783
21 70 x 70 cm shower plate with all accesso pcs 450 391.3 391.30435
22 70 x 70 cm shower plate with all access pcs 220 191.3 191.30435
23 80 Lit. capacity water boiler pcs 1120 973.91 973.91304
24 Bath tab with all accessories ( Quality) pcs 1050 913 913.04348
25 Bath tab with all accessories (Best Quali pcs 1650 1435 1434.7826
26 Bath tab with all accessories (Medium Qu pcs 900 782.61 782.6087
27 Bidet complete with all accessories ( Bes pcs 1150 1000 1000
28 Bidet complete with all accessories ( Del pcs 0 0
29 Bidet complete with all accessories ( Qua pcs 750 652.17 652.17391
30 Bidet complete with all accessories (Med pcs 650 565.22 565.21739
31 chrome-plated towel rack (Medium Quali pcs 55 47.826 47.826087
32 Diam. 10 cm. Cement pipe ml 13 11.304 11.304348
33 Diam. 100 cm. Cement pipe ml 1500 1304 1304.3478
34 Diam. 110 mm PVC pipe ml 15.833333 13.768 13.768116
Diam. 150 mm PVC pipe ml 116.66667 101.45 101.44928
40 Diam. 50 mm PVC pipe ml 7.5 6.5217 6.5217391
42 Diam. 75 mm PVC pipe ml 11 9.5652 9.5652174
Transportat
44 Digital Jacuzzi, size 170x85cm Pcs. 18500 16087 16086.957
45 Elbow 50 mm dia.. pcs 50 43.478 43.478261
46 Elbow 1/2" " 5.25 4.5652 4.5652174
47 Elbow 100 mm dia. pcs 90 78.261 78.26087
48 Elbow 2" " 30 26.087 26.086957
49 Elbow 75 mm dia. pcs 75 65.217 65.217391
50 Elbow 2&1/2" 67.5 58.696 58.695652
51 Elbow 3" " 97.5 84.783 84.782609
52 Elbow 3/4" " 7.5 6.5217 6.5217391
53 Elbow1" " 10.5 9.1304 9.1304348
54 Elbow1&1/2" " 22.5 19.565 19.565217
55 Fiber kg 60 52.174 52.173913
56 Fisher pcs 0.75 0.6522 0.6521739
57 Flexible pipe ( long ) " 25 21.739 21.73913
Glass mirror ( Medium Quality) " 90 78.261 78.26087
58 Glass mirror ( Quality) " 150 130.43 130.43478
59 Glass mirror (Best Quality) " 500 434.78 434.78261
60 Glass mirror (Delivered with Jaccuzi) " 0 0
61 Half arc Jacuzzi, size 150x150m Pcs. 10000 8696 8695.6522
62 Hook pcs 1.5 1.3043 1.3043478
HWB size 45 * 55 cm with all accessorie pcs 350 304.35 304.34783
63 HWB size 45 * 55 cm with all accessori pcs 600 521.74 521.73913
64 HWB size 45 * 55 cm with all accessorie pcs 800 695.65 695.65217
65 HWB size 50 * 60 cm with all accessorie pcs 1150 1000 1000
66 HWB size 50 * 60 cm with all accessorie pcs 0 0
67 JACUZZI, Size 150x150cm Pcs. 14000 12174 12173.913
71 Mortar m3 0 0
72 Nipples 1/2" " 4.9 4.2609 4.2608696
73 Nipples 3/4" " 6.75 5.8696 5.8695652
74 Nipples 1" " 9 7.8261 7.826087
75 Nipples 1&1/2" " 19.5 16.957 16.956522
76 Nipples 2" " 24 20.87 20.869565
77 Nipples 2&1/2" 60 52.174 52.173913
78 110mm Floor drain with smell trap pcs 65 56.522 56.521739
79 110mm Floor drain without smell trap pcs 45 39.13 39.130435
80 50mm Floor drain with smell trap pcs 25 21.739 21.73913
81 50mm Floor drain without smell trap pcs 20 17.391 17.391304
82 Reducer 1" - 3/4" " 4.9 4.2609 4.2608696
83 Reducer 1&1/2" - 1" 8.25 7.1739 7.173913
84 Reducer 110 - 50 mm dia. " 90 78.261 78.26087
85 Reducer 2&1/2" - 2" 17.5 15.217 15.217391
86 Reducer 2" - 1&1/2" 17.5 15.217 15.217391
87 Reducer 3" - 2&1/2" 60 52.174 52.173913
88 Reducer 3/4" - 1/2" " 3 2.6087 2.6086957
89 Screw pcs 0.15 0.1304 0.1304348
90 soap holder (best quality) pcs 95 82.609 82.608696
91 soap holder (delivered with Jaccuzzi) pcs 0 0
92 soap holder (medium quality) pcs 55 47.826 47.826087
93 soap holder (quality) pcs 65 56.522 56.521739
94 soft paper holder (Medium Quality) pcs 65 56.522 56.521739
95 soft paper holder (Quality) pcs 80 69.565 69.565217
Transportat
96 soft paper holder (Best Quality) pcs 95 82.609 82.608696
97 soft paper holder (Delivered with Jaccuz pcs 0 0
98 Staffa 1" " 45 39.13 39.130435
99 Steem And Jacuzzi together Pcs. 27000 23478 23478.261
100 Steem And Sauna together, size 150x1 Pcs. 33465 29100 29100
101 Steem And Sauna together, size 170x1 Pcs. 44620 38800 38800
102 Synthetic paint " 25 21.739 21.73913
103 Tees 1/2" " 6 5.2174 5.2173913
104 Tees 2" " 37.5 32.609 32.608696
105 Tees 3/4" " 9 7.8261 7.826087
106 Tees 50 mm dia.. " 60 52.174 52.173913
107 Tees " " 60 52.174 52.173913
108 Tees 1" " 15 13.043 13.043478
109 Tees 1&1/2" " 27 23.478 23.478261
110 Tees 100 mm dia. " 90 78.261 78.26087
111 Tees 2&1/2" " 97.5 84.783 84.782609
112 Tees 3" " 97.5 84.783 84.782609
113 Tees 75 mm dia. " 75 65.217 65.217391
112 Towel rack ( Medium Quality) " 65 56.522 56.521739
114 Towel rack ( Quality) " 85 73.913 73.913043
115 Towel rack (Best Quality) " 390 339.13 339.13043
116 Towel rack (Delivered with Jaccuzzi) " 0 0
117 Turkish type WC with all accessories pcs 160 139.13 139.13043
118 Union 1/2" pcs 12.75 11.087 11.086957
119 Union 2" pcs 60 52.174 52.173913
120 Union 3/4" pcs 16.5 14.348 14.347826
121 Union 1" pcs 23.25 20.217 20.217391
122 Union 1&1/2" pcs 45 39.13 39.130435
123 Union 2&1/2" " 120 104.35 104.34783
124 Union 3" " 172.5 150 150
125 Urinal ( Quality) " 450 391.3 391.30435
126 Urinal (Best Quality) " 850 739.13 739.13043
127 Urinal (Medium Quality) " 380 330.43 330.43478
128 W.C high flush with all accessories, Best " 750 652.17 652.17391
129 W.C high flush with all accessories, Med pcs 550 478.26 478.26087
130 W.C high flush with all accessories, Low pcs 380 330.43 330.43478
131 W.C low flash with all accessories ( Quali pcs 650 565.22 565.21739
132 W.C low flash with all accessories (Best pcs 1500 1304 1304.3478
133 W.C low flash with all accessories (Deliv pcs 750 652.17 652.17391
134 W.C low flash with all accessories (Medi pcs 450 391.3 391.30435
135 White glazed Urinal with all accessories pcs 400 347.83 347.82609
50mm vent cap pcs 18 15.652 15.652174
110mm vent cap pcs 26 22.609 22.608696
ANGUS Fire Extinguisher, 5kg pcs 1350 1174 1173.913
ELECTRICAL INSTALLATION
1 ACB 10A 1ph. Including installation Pcs 35 35
7 ACB 32A 3ph Including installation. Pcs 170 170
Transportat
9 Buzzer m 85 85
10 connectors No. 0.3 0.3
11 diam.13mm conduit m 0.75 0.75
15 Distribution board include. all accessor Pcs. 65 65
18 Flourecent Philips type TMS 012/136 wi Pcs 83 83
19 Flourecent Philips type TMW 065/136 wi Pcs 83 83
20 Flourecent Philips type TMW 065/236 wi Pcs 83 83
21 Flush mounted one way switch No. 6 6
22 Flush mounted socket No. 12 12
23 Flush mounted two way switch No. 12 12
24 Incandescent with 60 watt lamp No. 2.5 2.5
25 Indicator 1-12 Pcs 850 850
26 Indicator 1-16 Pcs 1300 1300
27 Indicator 1-8 Pcs 700 700
28 Indicator 1-24 Pcs 2300 2300
28 junction box No. 0.85 0.85
29 Push button for bell No. 12 12
30 pvc insulated conductor of 2x2.5mm2 m 1.2 1.2
31 pvc insulated conductor of 3x2.5mm2 m 2.5 2.5
32 pvc insulated conductor, 0.8mm ml 0.8 0.8
33 Simense 5NL-302/140watt No. 60 60
34 Simense 5NL-510 with 60watt No. 40 40
35 Socket out let 10Amp. No. 10 10
36 Socket out let 16Amp. No. 12.5 12.5
37 Socket out let 25Amp. No. 20 20
38 Socket out let 6Amp. 23 23
39 Telephone cable wire m 0.75 0.75
40 Telephone socket 12 12
41 Transformer /220-12Volt No. 60 60
42 TV cable wire m 1.3 1.3
Electrical Fittings
1 630A/3ph Bus Bar Ea. 650 650
2 63A/3ph Bus Bar Ea. 650 650
3 40A/3ph Bus Bar Ea. 650 650
4 63A/3ph Bus Bar Ea. 650 650
2 200A/3ph Ea. 650 650
3 80A/ 3ph Ea. 230 230
4 ACB 10A/1Ph Ea. 10 10
5 ACB 10A/1Ph Ea. 10 10
6 ACB 10A/1Ph Ea. 179 179
7 ACB 16A/1Ph Ea. 10 10
8 ACB 16A/1Ph Ea. 10 10
9 ACB 16A/3Ph Ea. 179 179
10 ACB 20A/3Ph Ea. 179 179
11 ACB 25A/1Ph Ea. 10 10
12 ACB 25A/3Ph Ea. 180 180
13 ACB 315A/3Ph Ea. 179 179
14 ACB 32A/1Ph Ea. 189 189
15 ACB 32A/3Ph Ea. 260 260
16 ACB 40A/3Ph Ea. 233 233
Transportat
17 ACB 50A/3Ph Ea. 233 233
18 Bus bar 100A/3P Ea. 230 230
19 Bus bar 300A/3P Ea. 500 500
20 Ceiling light (Circular) 1X E27 Pc 104.5 104.5
21 Chandler type salon fixture Pcs 1880.6 1880.6
22 Ceiling light 1XE27 Pcs 209 209
23 Concret pad C-5 Ea. 0.00 446.80
24 Disribution board, 12ACB cap, Flush mo Ea. 75 75
25 Louver (Reflector) 2X20W Pcs 447.5 447.5
26 Louver (Reflector) 4X20W Pcs 715.5 715.5
27 MCB 10A Ea. 10 10
28 MCB 16A Ea. 10 10
29 MCB 20A Ea. 10 10
30 MCB 25A Ea. 10 10
31 MCB 2A Ea. 20 20
32 MCB 50A Ea. 63 63
33 MCCB 100A/3Ph Ea. 1300 1300
34 MCCB 125A/3Ph Ea. 1300 1300
35 MCCB 16A/3Ph Ea. 179 179
36 MCCB 250A/3P Ea. 3675 3675
37 MCCB 315A/3Ph Ea. 4600 4600
38 MCCB 40A/3P Ea. 233 233
39 MCCB 50A/3Ph Ea. 233 233
40 MCCB 63A/3Ph Ea. 233 233
41 MCCB 80A/3P Ea. 1126 1126
42 MCCB200A/3Ph Ea. 3675 3675
43 MCCB400A/3Ph Ea. 5500 5500
44 MCCB630A/3Ph Ea. 5500 5500
44 MDB Ea. 354 354
45 Metal Lux 48/33 with 3XE14, 40W Pcs 250 250
46 Metal Lux Incondescent 48/22 with 2XE Pcs 160 160
47 Metal Lux Incondescent 48/55 with 2XE Pcs 160 160
48 Normal Lamp 40w Pcs 31.3 31.3
49 Philips - TCS 058/1/36/TLD Pcs 460 460
50 Philips 1X36W Pcs 161.94 161.94
51 Philips 2X36W Pcs 308.22 308.22
52 Philips HGS 101 or HPL-N 125W Lamp 1725 1725
53 Philips TLS 058/2-36 Pcs 250 250
54 Philips TMS 012/238 with 1X36W Pcs 161.94 161.94
55 Philips TMW/065/136 Pcs 392 392
56 Philips TMW/065/236 Pcs 501.5 501.5
57 Prismatic 2X20W Pcs 303.5 303.5
58 Prismatic 2X40W Pcs 377.5 377.5
Ordinary incandescent lamp & holder Pcs 4 4
Philips HDK 102+ZDK 009 reflector or

equivalent with HPL/N 400 WATT lamp. Pcs
best quality consisting of:
2 suspended big fixtures

4
corner fixtures SET
Ditto but Medium quality normal size SET
Ditto but Normal qulaity and size SET
SIMENS 5NL 460/2 with 1xE27-60W
incandescent lamp NO
Transportat
SIMENS 5NL 511/7 with 1xE27.75W
incandescent lamp NO
SIMENS 5NL 510/3 with 1xE27.60W
Incandescent lamp NO
Philips TCH 329 1.8 W/ELI or eqivalent
with 8 watt lamp NO
SIEMENS 5LI 108 1 - s1AMA or
equivalent with 18W lamp NO
Philips TCH 329 1.8 W/ELI or eqivalent
with 8 watt lamp NO
SIEMENS 5LI 108 1 - s1AMA or
equivalent with 18W lamp NO
Incandescent fitting type RZB
55260.003 or eqivalent withGLS
60Watt/E27 incandescent lamp. NO
62546.004or eqivalent withGLS
62734.003 or eqivalent withGLS
90614.005 or eqivalent with GLS
75Watt/E27 incandescent lamp.and
icluding 7500mm. Suspension cord NO
Indandescent fitting type RZB
45132.002 or euqivalent with GLS 60
watt/E27 incandescent lamp NO
Flourescent fitting type RZB 45132.952
or equivalent with G24 d-3/11 watt
compact floor. Lamp. NO
59 RZB 2046/003with 1XE27,20W Pcs 150 150

60 Salon light Fixture of best Quality Prf. N set 2800 2800
61 SDB Ea. 385 385
62 SDB (G+4) Ea. 85 85
63 SDB-G Ea. 1500 1500
64 SDB-P1 Ea. 3000 3000
65 SDB-P2 Ea. 3000 3000
66 SDB-P3 Ea. 1500 1500
67 Siemens 5NL (Globe) Pcs 47 47
68 Siemens 5NL 511/7 with 1XE 75W incan Pcs 150 150
69 Simens 5NL 460/2 with 1XE27 60W Inca Pcs 130 130
70 Simens 5NL 510/3 with 1XE27 60W Inca Pcs 25 25
Power Cables
71 1x4mm2 ml 1.58 1.58
72 1x6mm2 ml 2.65 2.65
73 1x10mm2 ml 4.56 4.56
74 1x16mm2 ml 7.67 7.67
75 1x35mm2 ml 12.47 12.47
76 1x50mm2 ml 18.6 18.6
77 1x70mm2 ml 27.92 27.92
78 1x95mm2 ml 43.5 43.5
Transportat
79 1x120mm 2
ml 60.63 60.63
80 1x185mm2 ml 79.47 79.47
One way swich flush mounted Ea. 12 12

Two way switch flush mounted Ea. 15 15
Three circuit swich flush mounted Ea. 25 25
Intermidiate swich flush mounted Ea. 25 25
Two circuit swich flush mounted Ea. 25 25
Surface mounted one way swich Ea. 2 2
Surface mounted one way swich Ea. 2 2
Two way water proof switch Ea. 30 30
Two circuit water proof switch Ea. 35 35
Flush mounted telephone box size
300x200x100mm Ea. 18 18
Buzzer Ea. 60 60
Low voltage softy lasting sytem

consisting of 16mm diameter 1500mm
long copper cladded lasting road inside
600x600x700mm inspection pit with
reinforced lid and 1x70mm2, inclu.
Labour Ea.
Window axial exactor fan with

automatic shutters for toilets incluiding
times which can be adjusted tooker run
from 3 to 20 minutes, including labour Ea.
0.8mm electric wire ml 1 1
Srface mounted one way switch Ea. 1.5 1.5
Srface mounted 10A socket Ea. 1.5 1.5
Ordinary Incandencent Lamp Ea. 1.5 1.5
Ordinary Lamp Holder Ea. 2 2
Transportation
Price
33960787.02 68733083
33960787.02
12.1555915721 7.404 12 0.617 90 33960787.02
12.1996996997 10.656 12 0.888 130
12.3966942149 14.52 12 1.21 180
12.3945147679 18.96 12 1.58 235
0 12 12 1
13.4952766532 29.64 12 2.47 400
15.0234741784 42.6 12 3.55 640
0 12 12 1
17 1 1 1 17
12.2362869198 4.74 12 0.395 58 33960787.02 68733083
33960787.02 68733083
113 33960787.02 68733083

33960787.02 68733083
33960787.02 68733083
68733083
68733083
33960787.02 68733083
-
-
-
-
-
Price
97.02 4 0.07 0.05 6930
103.5 4 0.15 0.025 6900

138 4 0.2 0.025 6900
6 5 30
6 5 30
115.3846 0.91 105

115.3846 0.91 105
115.3846 0.91 105
154.1353 1.33 205

105 1 105
35 0.333333 105
35 0.333333 105
52.5 0.5 105
52.5 0.5 105
52.5 0.5 105
105 1 105
105 1 105
35 0.333333 105
52.5 0.5 105
52.5 0.5 105
70 0.666667 105
155
35 0.333333 105
6 5 30
55.44 4 0.04 0.05 6930

Price
55.44 4 0.04 0.05 6930
20.7
60.2660575114 2.9768 2.44 1.22 179.4
27.72 4 0.04 0.05 6930
35 4 140
97.02 4 0.07 0.05 6930
complete work
??????
Price
5.48 6.302
5.83 6.7045
7.13 8.1995
65
650
650
35 25.84337 4.98 0.83 128.7

25.84337 4.98 0.83 128.7
25.84337 4.98 0.83 128.7
19 9.84 1.64 186.96
0
0
0
17.25325 13.86 2.31 239.13
0
0
18.07333 25.5 4.25 460.87
20.47483 35.76 5.96 732.18
17.87508 31.14 5.19 556.63
18.15718 26.34 4.39 478.26
0
17.83428 42.42 7.07 756.53
19.09293 48.96 8.16 934.79
18.43955 53.76 8.96 991.31
21.52999 70.68 11.78 1521.74
18.00056 125.6 2260.87

17.72363 157 2782.61
25.64284 8.478 217.4

14.15428 8.478 120
???????????
1968.8
??????????
Price
90
170
35
130
360
78
90
90
170
170
27
??????????
Price
140
20
360
80
360
160
??????????
140
Price
?????????? Price
14.55 5.82 2.5 1.9 3.92

Price
17.325 0.0025 0.025 0.1 6930
400
400
175
700
1000
1200
220
??????
95
700
45
Price
??????
??????
??????
??????
??????
??????
??????
??????
???????????? Cost
??????
??????
??????
Price
??????
??????
??????
??????
Price
Price
??????
Price
??????
??????
??????
??????
??????
??????
??????
??????
??????
??????
??????
??????
Price
??????
??????
Transp. Cost
-34772296 108,480.00
-34772296 54,222.90
-34772296 111,190.00
-34772296 232,896.00
-34772296 232,696.00
-34772296 51,807.00
-68733083
-68733083
-34772296 77,762.90
869,054.80
755,699.83
188,924.96
944,624.78
1,086,318.50
Equpment Cost
Hourly Total Daily Current total

Type of equipment Rental hr/day rental amount
Loader (3.5mcu capacity) 130 8 3040 3040 33960787.019
Dump truck (8.5mcu capacity) 40 8 1408 1408 33960787.019
Small tools 0 8 0
Concrete Mixer 750lit. 35 8 564 564 33960787.019
Vibrator 3-5hp. (Diesel) 22 8 200 200 33960787.019
compinanto 0 8 0
Vice 12 8 96 96
Wood Machine 24 8 192 192
D.C Welding Machine 500Amp 3.75 8 30 30
Cutter 0 8 0
Grinder 0 8 0
Drill 0 8 0
Jack Hammer 0 8 48 48 33960787.019
H.ramper 5.6 8 120 120 33960787.019
Excavatore 800 8 6400 6400 33960787.019
Roller 43 8 2000 2000 33960787.019
Sprayer 62.5 8 500 500 33960787.019
Escafholding 6.25 8 50 50 33960787.019
total
With out vat
25% Profit & over head
Total with Profit & overhead
Total with Profit & overhead vat
st
total amount
with out Equpment
specified equ. Cost Equpment Cost
66823411.43 -32862624.41 587,441.06 200000 387,441.06
66823411.43 -32862624.41 257,693.40 60000 197,693.40
66823411.43 -
66823411.43 -32862624.41 297,956.00 200000 97,956.00
66823411.43 -32862624.41 173,910.82 100000 73,910.82
66823411.43 -
66823411.43 -
66823411.43 -
66823411.43 -
66823411.43 -
66823411.43 -
66823411.43 -
66823411.43 -32862624.41 968,373.82 0 968,373.82
66823411.43 -32862624.41 134,405.56 50000 84,405.56
66823411.43 -32862624.41 -
66823411.43 -32862624.41 173,115.25 30000 143,115.25
66823411.43 -32862624.41 23,143.75 23143 0.75
66823411.43 -32862624.41 74,638.42 74638 0.42
2,690,678.08
2,339,720.07
584,930.02
2,924,650.09
3,363,347.60
250
585,134.46
683,090.46
757,001.28
1,725,375.10
1,809,780.66
1,952,895.91
** Indexed
Item No. Labour by Grade Hourly Cost working hour
1 D/L 4.375 8 35
2 G.Chief 5 8 40
3 foreman 15 8 120
5 mason helper 5 8 40
6 mason 12.5 8 100
7 Barbender 8.75 8 70
8 Carpenter Helper 5 8 40
9 Carpenter 10 8 80
10 Welder 8.125 8 65
11 Painter 7.5 8 60
12 Carpenter foreman 15 8 120
13 Chisler 4.375 8 35
14 Welder helper 5 8 40
15 Glazer 10 8 80
16 Plasterer 10 8 80
17 Plasterer helper 4.375 8 35
18 tiler -II 10 8 80
19 tiler helper 5 8 40
20 mason forman 15 8 120
21 mixer operator 5 8 40
22 Plum. Foreman 18.75 8 150
23 Elect. Helper 4.375 8 35
24 Elect. Forman 18.75 8 150
Estimation of water tanks
Sheet Metal
Item No. Capacity Fiber glass Rotto Aluminium Galvanized sh.
1 250 800 620
2 500 1400 900
3 1000 2500 1350 817.41
4 1500 3500 1850
5 2000 4500 2300 1329.25
6 3000 6900 3650
7 4000 8800 4900
8 5000 11500 6000
Sheet Metal
Black iron
1769.21
3056.56
UNIT
ITEM NO. DESCRIPTION UNIT PRICE REMARKS
1. EXCAVATION AND EARTH WORKS

1.1 20 cm. Clearing on loose & dry soil. m2 2.80
1.2 Bulk excav. to a depth not exceeding 150cm on loose and dry soil. m 3
17.53
1.3 Trench excavation not exceeding 150cm. in wet & black soil. " 40.63
1.4 Excavation foundation pits to adepth of 150-300cm. In loose soil. " 47.57
1.5 Excavation on soft rock to a depth not exceeding 150cm. " 34.69
1.6 Ditto. But, on hard rock. " 146.90
1.7 Back fill excavated materials from the site. " 13.62
1.8 Back fill selected excavated mats. from out side the site. " 155.38
1.9 Cart away surplus excavated mats. 1km. from the site. " 5.48
1.10 25cm. thick basaltic hard core. m 2
103.94
2 . MASONRY WORKS
2.1 50cm. thick masonry foundation (B.G.L). M3 648.27
2.2 50cm. thick masonry foundation (A.G.L). " 780.52
2.3 50cm. thick elevation wall (One side dressed) . M2 706.00
2.4 50cm. thick elevation wall (Two side dressed). " 1091.88
3. CONCRETE WORKS
3.1 C-5 Lean Concrete (Hand mix) -5cm thick m2 44.68
3.2 C-15 mass Concrete m 3
1149.15
3.3 C-20 Concrete " 1268.28
3.4 C-25 Concrete for beam BGL, foundation column and Footings " 1410.27
3.5 C-25 Concrete for beam and slab above 2.0m from NGL " 1384.72
3.6 C-25 concrete for column above 2.0m " 1396.58
3.7 C-25 concrete for slab at G.L " 1399.79
3.8 C-30 Concrete (Mechanical Mix) " 1543.43
28cm Ribbed slabincluding rib. beam 347.82
4. REINFORCEMENTS
4.1 dia. 6 plain bars kg. 25.01
4.2 dia. 8 mm. deformed bars " 19.36
4.1 dia. 12 mm. deformed bars kg. 17.69
4.1 dia. 24 mm. deformed bars kg. 21.50
5. FORM WORKS
5.1 For Foundation Footing, G. Beam and Column BGL m2 111.59
UNIT
5.2 For stair case, beam and column AGL " 114.03
5.3 For Suspended slab & shear wall. " 132.55
6 . WALLING
6.1 Chicka Wall ( 18 cm. Thick ) m2 99.13
6.2 G-32 CIS Walling on Eucalyptus mem. " #REF!
6.5 12cm. thick Brick Wall left for finishing. " 189.20
6.6 25cm. thick Brick Wall Both Sides Left For finishing " 416.45
6.7 10 cm. thick HCB Wall Both Sides Left For Plastering. " 164.98
6.8 15 cm. thick HCB Wall Both Sides Left For finishing " 189.12
6.9 20 cm. thick HCB Wall Both Sides Left For Plastering. " 229.59
6.10 10 cm. thick Solid Bloket Wall Both Sides Left For finishing " 168.84
6.11 15 cm. thick Solid Bloket Wall Both Sides Left For finishing " 178.76
6.12 20 cm.thick Solid Blocket Wall Both Sides Left For finishing " 206.90
6.13 Ply wood - wooden partition on Zigba frame(one face covered) " 95.65
6.14 Hard board wooden partion on Zigba frame (one face covered) " 98.87
Hard board wooden partion on Eucaly. frame (one face covered) 57.63
6.15 Chipwood - wooden partion on Zigba frame (one face covered) " 152.96
Chipwood - wooden partion on Eucaly. frame (one face covered) 95.79
6.16 Ply wood - wooden partition on Zigba frame(both face covered) " 121.73
6.17 Hard board wooden partion on Zigba frame (both face covered) " 116.33
6.18 Chipwood - wooden partion on Zigba frame (both face covered) " 224.50
6.19 Ega Sheet wall clading incl. RHS frames " 212.04
6.20 Ega Sheet wall clading excl. RHS frames 158.29
6.21 Metal Sheet wall clading incl. RHS frames 378.18
7. ROOFING WORKS
7.1 G32 C I S Roofing ( Truss & Purlin measu. separetly )-KOSPI m2 #REF!
7.2 G30 C I S Roofing ( Truss & Purlin measu. separetly )-KOSPI " #REF!
7.3 G28 C I S Roofing ( Truss & Purlin measu. separetly )-KOSPI " 162.78
7.3 Wooden Truss Mem. 10-12cm Upper & Lower Chord ml. #REF!
7.3 Wooden Truss Mem. 8-10cm Vert. & Diagonal Chord " #REF!
7.3 5 X 7 cm. Zigba Purlin " 50.94
7.4 EGA 300 & 4mm. Thick Roof cover m2 #REF!

UNIT
7.7 Steel Truss & Purlin With RHS kg. 13.43
Steel structure column (I-section), beam & bracings kg. 15.03
7.8 Gutter Development Size 33 cm. ml. 43.80
7.9 Down Pipe Development Size 33 cm. " 46.86
7.10 Down Pipe Development Size 40 cm. " 63.58
7.11 G-28 galvan. Sheet Copping Development Zize 25 cm. " 77.70
7.12 G-28 flashing Development Size 50 cm. " 96.41
7.13 15 cm. Wide Kerrero Facia Board " #REF!
7.14 20 cm. Wide Kerrero Facia Board " #REF!
7.15 Roof tretment membrane, complete work m2 192.29
7.17 Roof Tiles cover " 139.68

8 . CARPENTRY & JOINERY
8.1 Ribbed sheet ceiling . m2 71.69
8.2 Abujedi ceiling exclu. Battens m2 34.46
8.3 Diam. 6cm eucalyptus battens " 60.29
8.4 5x4cm ceiling battens " 97.58
8.5 5x4cm Zigba batten for Addis Dcor Plastic panel " 145.16
8.6 5x4cm Zigba batten for accoustic ceiling " 178.08
8.7 Hard board ceiling exclu. Battens " 49.16
8.8 Plywood ceiling exclu. Battens 46.31
8.9 8mm. thick chipwood Ceiling excl. battens " 96.66
8.10 Addis Dcor ceiling paper include. Installation " 32.50
8.11 Medhin Dcor plastic ceiling (Plastic coated) include. Installation " 141.30
8.12 Acoustic ceiling excl. battens " 185.39
8.13 Aluminium ceiling " 316.52
8.14 Acoustic ceiling, Armstrog "Cortega ceiling" " 367.39
8.15 Ceiling parque (M.Quality) " 244.85
8.16 Ceiling parque (Quality) " 314.54
8.17 Ceiling parque (B. Quality) " 397.63
8.18 Aluminium hand rail and balustrade " 197.84
8.19 Flush wooden door Coverd With Kerero Plywood. " #REF!
8.20 Flush wooden door Coverd With Mahogony Plywood. " #REF!
8.21 Framed & Panelled solid Doors & Windows . " #REF!
8.22 M.Quality Built In Cupboard " #REF!

UNIT
8.23 Quality Built In Cupboard (3F standard) " 1207.30
8.24 Lower quality wooden door " #REF!
8.25 Medium Quality wooden door " #REF!
8.26 Best Quality Internal wooden door with mostra & walnut veneer " #REF!
8.27 Antique Internal wooden door with mostra & walnut veneer " #REF!
8.28 Internal wooden door with mostra & walnut veneer " #REF!
8.29 Antique External Door with Mostra And Natural colour " #REF!
8.30 Best quality Built in cupboard with walnut veneer " #REF!
8.31 Solid wooden Built In Cupboard (Salvatore Standard) " 1300.00
9. METAL WORKS
9.1 Fully metal doors of 38mm LTZ without grill m2 #REF!
9.2 Fully metal doors of 28mm LTZ without grill " #REF!
9.3 Halfglazed metal doors of 38mm LTZ withoutgrill " #REF!
9.4 Halfglazed metal doors of 38mm LTZ withoutgrill " #REF!
9.5 Halfglazed metal doors of 38mm LTZ with grill " #REF!
9.6 Halfglazed metal doors of 28mm LTZ with grill " #REF!
9.7 Metal Window , secco profile (includng grill) " #REF!
9.8 Metal Window , secco profile (excluding grill) " #REF!
9.9 Metal door, secco profile " #REF!
9.10 Collapsible door including installation " 292.45
9.11 Aluminium framed door & window including glazing " 1713.04
9.12 RHS frame door and window with wire mesh " #REF!
9.13
10. GLAZING WORKS

10.1 3mm clear glass . m2 247.68
10.2 4mm clear glass. " 268.46
10.3 5mm. figured glass. " 151.13
10.4 5 mm. Frosted glass. " 185.00
10.5 4mm. Tinted glass. " 236.02
10.60 5mm. Thick colored glass. 352.95
11. FINISHING WORKS

11.1 1st Coat of cement plastering ( 1:3 ) to wall m2 16.59
11.2 2nd Coat of cement plastering ( 1:3 ) to wall " #REF!

UNIT
11.3 3rd Coat of cement plastering ( 1:3 ) to wall " #REF!
11.4 1st Coat of cement plastering ( 1:3 ) to ceiling " #REF!
11.5 2nd Coat of cement plastering ( 1:3 ) to ceiling " #REF!
11.6 3rd Coat of cement plastering ( 1:3 ) to ceiling " #REF!
11.7 1 coat (final coat) cement rendering. " #REF!
11.8 Cement pointing to brick wall surface (1:3). " 32.44
11.9 Cement pointing to H.C.B.wall surface (1:3). " 21.83
11.10 Pointing to fair faced masonry wall surface. " 28.98
11.11 3cm. Thick cement screed flooring (1:3). " 50.90
11.12 5cm. Thick cement screed flooring (1:3). " 83.17
11.13 20 x 20cm. cement tile flooring(1:3). " 77.52
11.14 20 x 20cm. terrazzo tile flooring(1:3). " 153.19
11.15 2cm. thick granolythic tile flooring (1:3). " #REF!
11.16 2cm thick marble flooring (1:3)-Harar " #REF!
11.17 2cm thick marble flooring (1:3)-Mankusk " #REF!
11.18 2cm thick marble flooring (1:3)-Boka multi-colour " #REF!
11.19 3cm thick marble flooring (1:3)-Harar " #REF!
11.20 3cm thick marble flooring (1:3)-Mankusk " #REF!
11.21 3cm thick marble flooring (1:3)-Boka multi-colour " #REF!
11.22 Marbel Chips Flooring (Sub contract) " 303.41
11.23 Marbel Chips Flooring (Best Quality) " #REF!
11.24 20x20cm Ceramic tile flooring (1:3). " 155.91
11.25 2mm. thick PVC flooring. (Ethiopia) " 146.94
11.26 2mm. thick PVC flooring. ( Italy) " 206.29
11.27 2mm. thick PVC flooring. ( England) " 206.29
11.28 2mm. thick PVC flooring. (China.) " 135.07
11.29 Parque flooring with all accessories ( Medium quality) " #REF!
11.30 Parque flooring with all accessories ( Best quality) " #REF!
11.31 10cm. High cement tile skirting (1:3). ml. 26.26
11.32 10cm. High terrazzo tile skirting (1:3). " 31.59
11.33 10cm. High Granolythic tile skirting (1:3). " 78.48
11.34 15cm high Marble skirting ( 1: 3 ). " 80.43
11.35 ceramic tile skirting (1:3). " 57.02
11.36 8cm.high PVC tile skirting.( ETHIOPIA) " 42.47
11.37 8cm. high PVC tile skirting.( ITALY) " 43.71
11.38 8cm. high PVC tile skirting.( ENGLAND) " 43.71

UNIT
11.39 8cm. high PVC tile skirting.(CHINA) " 41.22
11.40 10cm. high wooden skirting. (Low quality) " #REF!
11.41 10cm. high wooden skirting. (high quality) " #REF!
11.42 30mm. thick terrazo window cill (1:3) on HCB. " 53.05
11.43 30mm. thick terrazo window cill (1:3) on brick. " 63.07
11.44 30mm. thick terrazo window cill (1:3) on stone. " 122.84
11.45 25mm. thick Cement tile window cill (1:3) on HCB. " 64.79
11.46 25mm. thick Cement tile window cill (1:3) on Brick " 74.81
11.47 25mm. thick Cement tile window cill (1:3) on stone " 131.02
11.48 30mm. thick white marble window cill (1:3)on HCB. " 143.17
11.49 30mm.thick white marble window cill (1:3) on Brick. " 195.19
11.50 30mm. thick white marble window cill (1:3) on Stone. " 503.11
11.51 30mm. thick HARAR marble window cill (1:3)on HCB . " 144.30
11.52 30mm. thick HARAR marble window cill (1:3)on Brick . " 196.32
11.53 30mm. thick HARAR marble window cill (1:3)on Stone . " 504.49
11.54 30mm.thick granolythic window cill (1:3) on HCB . " 159.13
11.55 30mm.thick granolythic window cill (1:3) on Brick . " 301.20
11.56 30mm. thick mankush marble threads.(1:3) ml. 181.39
11.57 20mm. thick Mankush marble riser. (1:3). " 95.90
11.58 30mm. thick Harrar marble threads.(1:3) ml. 185.93
11.59 20mm. thick Harar marble riser. (1:3). " 78.86
11.60 30mm. thick Harrar marble threads.(1:3) " 185.93
11.61 20mm. thick Boka marble riser. (1:3). ml. 76.46
11.62 30mm. thick Boka marbleThread. (1:3). 184.47
11.63 Stair wooden thread, Medium Quality ml. 176.98
11.64 Stair wooden thread, Best Quality ml. 295.68
11.65 Stair wooden riser, Medium Quality ml. 82.03
11.66 Stair wooden riser, Best Quality ml. 122.38
11.67 Terrazo tile threads.(1:3) 75.70
11.68 Cement tile threads.(1:3) 69.54
11.69 30mm. thick white marble threads.(1:3) " 231.06
11.70 30mm. thick harar marble threads.(1:3) " 232.76
11.71 30mm. thick Granilia stair threads.(1:3) " 62.21
11.72 30mm. thick Granilia marble riser. (1:3). " 138.18
11.73 20mm. thick white marble riser. (1:3). " 126.87
11.74 20mm. thick Harar marble riser. (1:3). ml. 128.00

UNIT
11.75 20mm. thick Granolythic marble riser. (1:3). " 171.74
11.76 20mm. thick Granite marble trechholds. (1:3). " 164.69
11.77 20mm. thick white marble trechholds. (1:3). " 132.72
11.78 15x15 cm. Ceramic wall tile.(1:3)- Local m2 211.86
11.79 20x20 cm. Ceramic wall tile.(1:3). " 237.22
11.80 mosaic wall tile. " 162.95
11.81 Addis decore wall paper or equivalent " 68.61
11.82 Addis decore PVC ceiling or equivalent " 173.40
11.83 2cm. thick Harar wall marble (1:2). " 468.29
11.84 2cm. thick white Gojam wall marble (1:2). " 466.73
11.85 Ambo Stone external Wall - Finish " 560.35
11.86 Trachytic dressed stone cladding bedded in cement mortar " 544.43
11.87 Hand rail and balustrade made of 5x10cm wooden (Best quality) " 872.74
11.88 Wooden hand rail and balustrade (M.Quality) " #REF!
11.89 RHS Balustrade " 485.96
11.90 Concrete window cill 28cm wide bedded in 1:4 cement mortar " 52.09
11.91 Kebene Stone external Wall - Finish " 1429.53
11.92 Coloured Best Q. Ceramic wall tile.(1:3). " 185.32
11.93 Harar marble wall cladding, 2cm thick " 370.02
11.94 Mankush marble wall cladding, 2cm thick " 518.39
11.95 Boka marble wall cladding, 2cm thick " 500.59
11.96 Granite wall cladding, 2cm thick " 601.82
11.97 Plywood cladding for internal wall " 103.50
11.98 Medhin dcor wall paper " 33.23
11.99 Checkered tile flooring 20x20cm-Normal " 121.95
11.100 Checkered tile flooring 20x20cm-Coloured " 145.68
11.101 Ceramic tile flooring 50x50cm " 269.76
11.102 Ceramic tile flooring 33x33cm " 269.76
12. PAINTING WORKS

12.1 Three coats of plastic paint to wall. m2 14.74
12.3 Three coats of plastic paint to ceilling. " 17.54
12.4 One coat Anti-rust and two coats synthetic paint to metal surface. " 13.22
12.5 Two coats of varnish paint to wooden surface. " 18.57

UNIT
13. SANITARY INSTALLATION

13.1 Low flash WC (Medium Quality ) pcs. 643.01
13.2 Low flash WC ( Quality ) 869.10
13.3 Low flash WC ( Best Quality ) 1829.97
13.4 Low flash WC ( Delivered with Jaccuzzi ) 982.14
13.5 WC high flash, Medium Quality " #REF!
13.6 WC high flash, Low Quality #REF!
13.7 WC high flash, Best Quality #REF!
13.8 Hand wash basin ( Low quality ) " #REF!
13.9 Hand wash basin ( Medium Quality ) #REF!
14.0 Hand wash basin ( Best quality ) #REF!
13.10 Hand wash basin ( Delivered with Jaccuzzi ) #REF!
13.11 Bath tab ( Medium Quality ) " #REF!
13.12 Bath tab ( Quality ) #REF!
13.13 Bath tab ( Best Quality ) #REF!
13.14 Bath tab Made of Brick #REF!
13.15 Bidet ( Medium Quality) " #REF!
13.16 Bidet ( Quality) #REF!
13.17 Bidet (Best Quality) #REF!
13.18 Bidet ( Delivered with Jaccuzzi) #REF!
13.19 Shower plate (Medium quality) " #REF!
13.20 Shower plate ( Quality) #REF!
13.21 Shower plate (Best quality) #REF!
13.22 Urinals (Medium Quality) " #REF!
13.23 Urinals ( Quality) #REF!
13.24 Urinals (Best Quality) #REF!
13.25 Kitchen sink ( singel bowel) " #REF!
13.26 Kitchen sink ( double bowel) " #REF!
13.27 Towel rack (Medium Quality) " #REF!
13.28 Towel rack ( Quality) #REF!
13.29 Towel rack (Best Quality) #REF!
13.30 Towel rack (Delivered with Jaccuzzi) #REF!
13.31 Toilet paper holder (Medium Quality) " #REF!
13.32 Toilet paper holder ( Quality) #REF!
13.33 Toilet paper holder (Best Quality) #REF!
13.34 Toilet paper holder (Delivered with Jaccuzzi) #REF!

UNIT
13.35 soap holder, (Medium Quality) " #REF!
13.36 soap holder, (Quality) #REF!
13.37 soap holder, (Best Quality) #REF!
13.38 soap holder, (Delivered with Jaccuzzi) #REF!
13.39 Glass mirror (Medium Quality) " #REF!
13.40 Glass mirror ( Quality) #REF!
13.41 Glass mirror (Best Quality) #REF!
13.42 Glass mirror (Delivered with Jaccuzzi Quality) #REF!
13.43 50mm Floor drain without smell trap " #REF!
13.44 50mm Floor drain with smell trap #REF!
13.45 110mm Floor drain without smell trap #REF!
13.46 110mm Floor drain with smell trap #REF!
13.47 Water heater ( 50 Lit. Cap. ) " #REF!
13.48 Water heater ( 80 Lit. capacity ) " #REF!
13.49 Water heater ( 100 Lit. capacity ) #REF!
13.50 Water heater (120 Lit. capacity ) " #REF!
13.51 1/2 " Galvanaized Steel Pipe ( GSP ) ml. #REF!
13.52 3/4" Galvanaized Steel Pipe ( GSP ) " #REF!
13.53 1" Galvanaized Steel Pipe ( GSP ) " #REF!
13.54 1&1/2" Galvanaized Steel Pipe ( GSP ) #REF!
13.56 2&1/2" Galvanaized Steel Pipe ( GSP ) #REF!
13.58 Gate Valves 1/2" pcs. #REF!
13.59 Gate Valves 3/4" " #REF!
13.60 Gate Valves 1" " #REF!
13.61 Gate Valves 1&1/2" #REF!
13.63 Gate Valves 2&1/2" #REF!
13.65 50 mm. dia. PVC Pipe ml. #REF!
13.66 75 mm. dia. PVC Pipe " 57.00
13.67 110 mm. Dia. PVC Pipe " #REF!
13.68 10 cm. dia. Concrete Pipe " #REF!

UNIT
13.77 50mm vent cap pcs. 20.35
13.78 110mm vent cap pcs. 29.39
13.79 1 m3 cap. Water tank ( Black Iron Sheet ) pcs. 1769.21
13.80 2 m3 cap. Water tank ( Black Iron Sheet ) " 3056.56
13.81 1 m3 cap. Water tank (Galvanized Sheet Metal) " 817.41
13.82 2 m3 cap. Water tank ( Galvanaized Sheet Metal ) " 1329.25
13.83 JACUZZI, Size 150x150cm " ###
13.86 Steem And Jacuzzi together " ###
13.87 Steem And Sauna together, size 150x103x209cm " ###
13.88 Steem And Sauna together, size 170x103x218cm " ###
14. ELECTRICAL INSTALLATIONS

ACB for Distribution boards
14.1 a ACB 10A 1ph. Including installation No. 35.00
b ACB 16A 1ph. Including installation No. 36.00
c ACB 20A 1ph. Including installation No. 38.00
d ACB 25A 1ph. Including installation No. 42.00
e ACB 25A 3ph. Including installation No. 160.00
f ACB 32A 1ph. Including installation No. 45.00
g ACB 32A 3ph Including installation. No. 170.00
h ACB 6A 1ph. Including installation No. 33.00
14.2 light point including two way switch Pt #REF!
14.3 light point including one way switch Pt #REF!
Surface mounted light point including one way switch #REF!
14.4 Sockect point 25Amp. #REF!
14.5 Sockect point 16Amp. Pt #REF!
14.6 Sockect point 10Amp. Pt #REF!
Surface mounted Sockect point 10Amp. #REF!

UNIT
14.10 Bell call point Pt #REF!
14.11 Telephone point Pt #REF!
Telephone riser conduit ml 9.02
14.12 TV point Pt #REF!
14.13 Bell call indicator/system/ 1-8 No. #REF!

UNIT
ITEM NO. DESCRIPTION UNIT PRICE
1. EXCAVATION AND EARTH WORKS

1.1 20 cm. Clearing on loose & dry soil. m2 2.80 2.15 0.00
1.2 Bulk excav. to a depth not exceeding 150cm on loose and dry soil. m 3
17.53 13.49 0.00
1.3 Trench excavation not exceeding 150cm. in wet & black soil. " 40.63 31.25 0.00
1.4 Excavation foundation pits to adepth of 150-300cm. In loose soil. " 47.57 36.59 0.00
1.5 Excavation on soft rock to a depth not exceeding 150cm. " 34.69 26.69 0.00
1.6 Ditto. But, on hard rock. " 146.90 113.00 0.00
Ditto. But, on hard rock. Of not exc. 300cm 190.97 146.90 0.00
1.7 Back fill excavated materials from the site. " 13.62 10.48 0.00
1.8 Back fill selected excavated mats. from out side the site. " 155.38 119.52 0.00
1.9 Cart away surplus excavated mats. 1km. from the site. " 5.48 4.22 0.00
1.10 25cm. thick basaltic hard core. m 2
103.94 79.95 0.00
0.00 0.00
2 . MASONRY WORKS 0.00 0.00
2.1 50cm. thick masonry foundation (B.G.L). M 3
648.27 498.67 0.00
2.2 50cm. thick masonry foundation (A.G.L). " 780.52 600.40 0.00
2.3 50cm. thick elevation wall (One side dressed) . M 2
706.00 543.08 0.00
2.4 50cm. thick elevation wall (Two side dressed). " 1091.88 839.91 0.00
0.00 0.00
3. CONCRETE WORKS 0.00 0.00
3.1 C-5 Lean Concrete (Hand mix) -5cm thick m 2
44.68 34.37 0.00
3.2 C-15 mass Concrete m 3
1149.15 883.96 0.00
3.3 C-20 Concrete " 1268.28 975.60 0.00
3.4 C-25 Concrete for beam BGL, foundation column and Footings " 1410.27 1084.83 0.00
3.5 C-25 Concrete for beam and slab above 2.0m from NGL " 1384.72 1065.17 0.00
3.6 C-25 concrete for column above 2.0m " 1396.58 1074.29 0.00
3.7 C-25 concrete for slab at G.L " 1399.79 1076.76 0.00
3.8 C-30 Concrete (Mechanical Mix) " 1543.43 1187.25 0.00
28cm Ribbed slabincluding rib. beam " 347.82 267.56 0.00
10cm chipwood Expansion joint with two coat bitumen ml. 18.68 14.37 0.00
40cm chipwood Expansion joint with two coat bitumen ml. 74.74 57.49 0.00
4. REINFORCEMENTS 0.00 0.00
4.1 dia. 6 plain bars kg. 25.01 19.24 0.00
4.2 dia. 8 mm. deformed bars " 19.36 14.89 0.00
4.3 dia. 12 mm. deformed bars kg. 17.69 13.61 0.00
4.3 dia. 24 mm. deformed bars kg. 21.50 16.54 0.00
0 0.00 0.00
UNIT
5. FORM WORKS 0.00 0.00
5.1 For Foundation Footing, G. Beam and Column BGL m2 111.59 85.84 0.00
5.2 For stair case, beam and column AGL " 114.03 87.71 0.00
5.3 For Suspended slab & shear wall. " 132.55 101.96 0.00
0.00 0.00
6 . WALLING 0.00 0.00
6.6 25cm. thick Brick Wall Both Sides Left For finishing " 416.45 320.35 0.00
6.7 10 cm. thick HCB Wall Both Sides Left For Plastering. " 164.98 126.91 0.00
6.8 15 cm. thick HCB Wall Both Sides Left For finishing " 189.12 145.47 0.00
6.9 20 cm. thick HCB Wall Both Sides Left For Plastering. " 229.59 176.60 0.00
6.16 Ply wood - wooden partition on Zigba frame(both face covered) " 870.00 0.00
6.21 Metal Sheet wall clading incl. RHS frames 378.18 290.90 0.00
0.00 0.00
7. ROOFING WORKS 0.00 0.00
7.4 EGA 300 & 4mm. Thick Roof cover m2 #REF! #REF! 0.00
7.12 G-28 flashing Development Size 50 cm. " 96.41 74.16 0.00
7.15 Roof tretment membrane, complete work m2 192.29 147.91 0.00
Average 5cm thick Light Weight Concret m2 83.80 64.46 0.00
0.00
8 . CARPENTRY & JOINERY 0.00 0.00
8.14 Acoustic ceiling, Armstrog "Cortega ceiling" " 320.00 0.00
8.18 Aluminium hand rail and balustrade " 1900.00 0.00
Aluminume balastered 1000.00 0.00
Information disk " 3000.00 2610.00 0.00
Wooden chair 2500.00 2175.00 0.00
Counter bar 2608.00 2268.00 0.00
Sub contract wooden door 0.00

Type D1 size - 70/210cm 2163.00 0.00
Type D2 size - 80/210cm 2163.00 0.00
Type D3 size - 90/270cm 2163.00 0.00
Type D4 size - 120/270cm 3293.00 0.00
Type D5 size -100/210cm 3293.00 0.00
Type D8 size -180/270cm 3728.00 0.00
Type D6 size -200/270cm 4250.00 0.00
0.00
0.00
9. METAL WORKS 0.00 0.00
9.11 Aluminium framed door & window including glazing " 1713.04 0.00
0.00 0.00
9. Steel structure WORKS 0.00 0.00

UNIT
9.1 Base plate 10mm thick kg. 40.42 31.09 0.00
9.2 Base plate 8mm thick " 41.47 31.90 0.00
9.3 20mm J-bolt L=350mm " 29.57 22.74 0.00
9.3 24mm J-bolt L=350mm " 31.13 23.95 0.00
9.4 RHS 130x130x3 " 35.89 27.61 0.00
9.5 RHS 100x1003 " 31.67 24.36 0.00
9.6 RHS 80x80x3.5 " 32.56 25.05 0.00
9.7 RHS 80x80x3 " 30.84 23.73 0.00
9.8 RHS 60x60x2.5 " 30.24 23.26 0.00
9.9 RHS 60x60x3.5 " 31.28 24.07 0.00
9.10 RHS 50x50x3.5 " 31.17 23.98 0.00
9.11 RHS 20x20x2.5 " 41.78 32.14 0.00
9.12 RHS 25x25x2.5mm " 32.44 24.95 0.00
9.13 30x30x3mm Angle Iron 25.82 19.86 0.00

M12 bolt 12.00 9.23 0.00
10. GLAZING WORKS 0.00 0.00
10.1 3mm clear glass . m2 247.68 190.52 0.00
10.2 4mm clear glass. " 268.46 206.51 0.00
0.00 0.00
11. FINISHING WORKS 0.00 0.00
11.1 1st Coat of cement plastering ( 1:3 ) to wall m2 16.59 12.76 0.00
11.2 2nd Coat of cement plastering ( 1:3 ) to wall " #REF! #REF! 0.00
11.3 3rd Coat of cement plastering ( 1:3 ) to wall " #REF! #REF! 0.00
11.4 1st Coat of cement plastering ( 1:3 ) to ceiling " #REF! #REF! 0.00
11.5 2nd Coat of cement plastering ( 1:3 ) to ceiling " #REF! #REF! 0.00
11.6 3rd Coat of cement plastering ( 1:3 ) to ceiling " #REF! #REF! 0.00
11.7 1 coat (final coat) cement rendering. " #REF! #REF! 0.00
11.10 Pointing to fair faced masonry wall surface. " 28.98 22.29 0.00
11.11 3cm. Thick cement screed flooring (1:3). " 50.90 39.15 0.00
11.12 5cm. Thick cement screed flooring (1:3). " 83.17 63.97 0.00
11.14 20 x 20cm. terrazzo tile flooring(1:3). " 153.19 117.84 0.00
11.16 2cm thick marble flooring (1:3)-Harar " #REF! #REF! 0.00
11.27 2mm. thick PVC flooring. ( England) " 206.29 158.68 0.00
11.30 Parque flooring with all accessories ( Best quality) " #REF! #REF! 0.00
11.34 15cm high Marble skirting ( 1: 3 ). " 80.43 61.87 0.00
11.35 ceramic tile skirting (1:3). " 57.02 43.86 0.00

UNIT
11.38 8cm. high PVC tile skirting.( ENGLAND) " 43.71 33.62 0.00
11.41 10cm. high wooden skirting. (high quality) " #REF! #REF! 0.00
11.48 30mm. thick white marble window cill (1:3)on HCB. " 143.17 110.13 0.00
11.69 30mm. thick white marble threads.(1:3) " 231.06 177.74 0.00
11.73 20mm. thick white marble riser. (1:3). " 126.87 97.59 0.00
11.77 20mm. thick white marble trechholds. (1:3). " 132.72 102.09 0.00
11.78 15x15 cm. Ceramic wall tile.(1:3)- Local m2 211.86 162.97 0.00
11.96 Granite wall cladding, 2cm thick " 601.82 462.94 0.00
11.100 Checkered tile flooring 20x20cm-Coloured " 145.68 112.06 0.00
11.101 Ceramic tile flooring 50x50cm " 269.76 207.51 0.00
11.102 Ceramic tile flooring 33x33cm " 269.76 207.51 0.00
11.103 30x30x3mm Angle Iron Corner Protection " 67.16 51.66 0.00
carpet floor " 300.00 230.77 0.00

Expansion joint filler " 575.00 442.31 0.00
Supply and fix wooden Acoustic partition wall. Price shall

" 644
include all accessories to make the work complete .
495.38 0.00
Dome sky light " 2875 2211.54 0.00
Aluminume Cladding " 3000 2307.69 0.00

12. PAINTING WORKS 0.00
12.1 Three coats of plastic paint to wall. m2 14.74 11.34 0.00
12.3 Three coats of plastic paint to ceilling. " 17.54 13.49 0.00
12.4 One coat Anti-rust and two coats synthetic paint to metal surface. " 13.22 10.17 0.00
12.5 Two coats of varnish paint to wooden surface. " 18.57 14.29 0.00
Mineral plastering " 94.22 72.48 0.00
0.00 0.00
13. SANITARY INSTALLATION 0.00 0.00
13.3 Low flash WC ( Best Quality ) 1829.97 1407.67 0.00
14.0 Hand wash basin ( Best quality ) #REF! #REF! 0.00
13.26 Kitchen sink ( double bowel) " #REF! #REF! 0.00
13.29 Towel rack (Best Quality) #REF! #REF! 0.00
13.33 Toilet paper holder (Best Quality) #REF! #REF! 0.00
13.41 Glass mirror (Best Quality) #REF! #REF! 0.00
13.44 50mm Floor drain with smell trap #REF! #REF! 0.00
13.45 110mm Floor drain without smell trap #REF! #REF! 0.00
13.46 110mm Floor drain with smell trap #REF! #REF! 0.00
UNIT
13.51 1/2 " Galvanaized Steel Pipe ( GSP ) ml. #REF! #REF! 0.00
13.52 3/4" Galvanaized Steel Pipe ( GSP ) " #REF! #REF! 0.00
13.53 1" Galvanaized Steel Pipe ( GSP ) " #REF! #REF! 0.00
13.54 1&1/2" Galvanaized Steel Pipe ( GSP ) #REF! #REF! 0.00
13.56 2&1/2" Galvanaized Steel Pipe ( GSP ) #REF! #REF! 0.00
13.58 Gate Valves 1/2" pcs. #REF! #REF! 0.00
13.59 Gate Valves 3/4" " #REF! #REF! 0.00
13.60 Gate Valves 1" " #REF! #REF! 0.00
13.61 Gate Valves 1&1/2" #REF! #REF! 0.00
13.63 Gate Valves 2&1/2" #REF! #REF! 0.00
13.65 50 mm. dia. PVC Pipe ml. #REF! #REF! 0.00
13.66 75 mm. dia. PVC Pipe " 57.00 43.85 0.00
13.67 110 mm. Dia. PVC Pipe " #REF! #REF! 0.00
13.68 0 " 0.00 0.00 0.00
13.75 100 cm. dia. Concrete Pipe " #REF! #REF! 0.00
13.76 120 cm. dia. Concrete Pipe " #REF! #REF! 0.00
13.78 110mm vent cap pcs. 29.39 22.61 0.00
5m3 fiberglass watertank pcs. 0.00
13.89 Construct rectangular manhole for waste out #REF! #REF! 0.00
13.90 Construct rectangular manhole for waste out #REF! #REF! 0.00
13.91 100cm concret pipe man hole #REF! #REF! 0.00

Construct rectangular manhole grill cover #REF! #REF! 0.00
Construct rectangular manhole chackared plate cover #REF! #REF! 0.00
0.00
0.00 0.00
14. ELECTRICAL INSTALLATIONS 0.00 0.00
14.1 Distribution board including bus bars, 6ACB, flush mounted Pcs #REF! #REF! 0.00
ACB for Distribution boards 0.00 0.00
14.1 a ACB 10A 1ph. Including installation No. 35.00 26.92 0.00
b ACB 16A 1ph. Including installation No. 36.00 27.69 0.00
c ACB 20A 1ph. Including installation No. 38.00 29.23 0.00
d ACB 25A 1ph. Including installation No. 42.00 32.31 0.00

UNIT
e ACB 25A 3ph. Including installation No. 160.00 123.08 0.00
f ACB 32A 1ph. Including installation No. 45.00 34.62 0.00
g ACB 32A 3ph Including installation. No. 170.00 130.77 0.00
h ACB 6A 1ph. Including installation No. 33.00 25.38 0.00
14.2 light point including two way switch Pt #REF! #REF! 0.00
14.3 light point including one way switch Pt #REF! #REF! 0.00
Surface mounted light point including one way switch #REF! #REF! 0.00
14.4 Sockect point 25Amp. #REF! #REF! 0.00
14.5 Sockect point 16Amp. Pt #REF! #REF! 0.00
14.6 Sockect point 10Amp. Pt #REF! #REF! 0.00
Surface mounted Sockect point 10Amp. #REF! #REF! 0.00
14.10 Bell call point Pt #REF! #REF! 0.00
14.11 Telephone point Pt #REF! #REF! 0.00
Telephone riser conduit ml 9.02 6.94 0.00
14.12 TV point Pt #REF! #REF! 0.00
14.13 Bell call indicator/system/ 1-8 No. #REF! #REF! 0.00

REMARKS
2.15
13.49
31.25
36.59
26.69
113.00
146.90
10.48
119.52
4.22
79.95
0.00
0.00
498.67
600.40
543.08
839.91
0.00
0.00
34.37
883.96
975.60
1084.83
1065.17
1074.29
1076.76
1187.25
267.56
14.37
57.49
0.00
19.24
14.89
13.57
13.61
13.79
13.79
2.47
14.79
16.54
2.82
0.00
REMARKS
0.00
85.84
87.71
101.96
0.00
0.00
320.35
126.91
145.47
176.60
870.00
290.90
0.00
0.00
#REF!
74.16
147.91
64.46
0.00
320.00
1900.00
1000.00
2610.00
2175.00
2268.00
0.00
2163.00
2163.00
2163.00
3293.00
3293.00
3728.00
4250.00
0.00
1713.04
0.00
0.00
REMARKS
31.09
31.90
22.74
23.95
27.61
24.36
25.05
23.73
23.26
24.07
23.98
32.14
24.95
19.86
9.23
0.00
190.52
206.51
0.00
0.00
12.76
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22.29
39.15
63.97
117.84
#REF!
158.68
#REF!
61.87
43.86
REMARKS
33.62
#REF!
110.13
177.74
97.59
102.09
162.97
462.94
112.06
207.51
207.51
51.66
230.77
442.31
495.38
2211.54
2307.69
11.34
13.49
10.17
14.29
72.48
0.00
0.00
1407.67
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
REMARKS
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
43.85
#REF!
0.00
#REF!
#REF!
22.61
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
#REF!
#REF!
#REF!
0.00
26.92
27.69
29.23
32.31
REMARKS
123.08
34.62
130.77
25.38
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.94
#REF!
#REF!
#REF!
#REF!
Bill of Quantity and Specification Tigray Regional Council Office Building Complex
_________________________________________________________________________________________________________________
___
GRAND SUMMARY
BILL No.1 BLOCK NO 1... BIRR 525,204.80
BILL No.2 BLOCK NO 2.. BIRR 8,622,540.22
BILL No.3 BLOCK NO 3.. BIRR 7,944,862.88
BILL No.4 SANITARY INSTALLATION... BIRR 3,146,392.92
BILL No.5 MECHANICAL INSTALLATION. BIRR 7,002,929.82

-
BILL No.6 ELECTRICAL INSTALLATION BIRR 18,606,605.40
BILL No.7 GUARD HOUSE BIRR 216,446.40
BILL No. 8 TRANSFORMER & GENERATOR HOUSE. BIRR 74,687.24
BILL No. 9 SITE WORKS . BIRR 4,063,232.87
TOTAL BIRR 50,202,902.55
15% VAT. BIRR 7,530,435.38
GRAND TOTAL BIRR 57,733,337.93
_______________________________________________________________________________________________________________
ETG Designers and Consultants Plc.
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
_________________________________________________________________________________________________________________
__
BILL No 1
BLOCK A
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________
_
BLOCK A
S U MMARY
DEMOLISHING WORK.. BIRR -
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK. BIRR -

-
2.CONCRETE WORK BIRR 23,976.80
-
3.MASONRY WORK BIRR -
SUB-TOTAL .. BIRR 23,976.80
B. SUPER - STRUCTURE
1. CONCRETE WORK BIRR -

-
2. BLOCK WORK. BIRR -
-
3. ROOFING. BIRR -
-
4. JOINERY. BIRR -
-
5.STEEL STRUCTURE BIRR -
-
6.ALMUNIUM WORK BIRR -
-
7. FINISHING. BIRR -
-
8. PAINTING. BIRR 501,228.00
-
9. GLAZING. BIRR -
SUB TOTAL BIRR 501,228.00
TOTAL A+B. BIRR 525,204.80
________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
Bill of Quantity and Specification
__________________________________________________________________________________________________________________________
_ Tigray Regional Council Office Building Complex
ITEM DESCRIPTION UNIT QTY RATE AMOUNT
01. DEMOLISHING WORK
Demolish the existing structure and all their

components. The following activities and others
which are necessary to make the site clear and
ready to start and execute new works, are
included in the demolishing work
Careful removal of materials that can be saved.
Storing saved materials where directed by the

engineer and handing over to the employer.
Disposal of the debris in relation with the

demolition.
Cost replacement of recoverable materials, if
damaged due to improper handling by the contractor.
Filing pits left after removal/demolishing of

structures.
Fell trees, cut the stems in to logs of appropriate size,

trim branches, uproot stumps and hand over to the
employer by piling it where directed by the engineer.
Demolition of sewerage structures such as pipe

lines, manholes etc both visible or concealed from
view and handle it in the like manner as specified
for demolishing work including sub structure.
In the execution of the project the contractors

shall take care not to damage any utility lines that
exist over head, on the ground or in the ground.
The contractor shall be responsible for any damage

due to his/her negligence. ls 1
Total Carried to Summary .. 0.00
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK
Excavation works shall be carried out according to
attached soil report.
Bulk excavation (cut) to reduce level in ordinary soil to

01 an average depth of 1500 mm starting from natural
ground level. m3 560
02 Ditto as above but in highly weathered rock m3 220
03 Bulk excavation in highly weathered rock exceeding

1500mm and not exceeding 3000mm m3 460
04 Excavation for footing foundation in highly weathered

rock to a depth not exceeding 1500m from reduced level m3 322
05 Ditto but exceeding 1500mm but not exceeding m3 64

3000mm
-
06 Trench foundation excavation in ordinary soil to a depth
not exceeding 1000mm m3 124
Fill under hard core and around footing & retaining wall
07 with selected non-expansive material brought from outside
and compact in layers not exceeding 200 mm thick.
(compaction up to 95% proctor density) m3 1,415
Cart away & spread surplus excavated

08 material at an appropriate tip but not
exceeding 5Km. m3 1,750
09 25cm thick basaltic or equivalent stone hard core well

rolled consolidated and blinded with crushed stones. m2 388
Total Carried to Summary -
2. CONCRETE WORK
01 5cm thick lean concrete class C-5, with
minimum cement content of 150kg /m3 under:
a) foundation m2 328 43 14,104.00
-
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________

b) stone masonry m 2
50
c) grade beam m2 88
d) ground slab m2 388
02 Reinforced concrete class C -30, with minimum

cement content of 400 kg / m3 filled into form
work and vibrated around rod reinforcement.
steel bar and form work measured separately
a) In foundation column m3 22
b) In foundation shear wall m3 7
c) In retaining wall m3 13
03 Reinforced concrete class C -25, with minimum

a) In footing m3 200
b) In beam m3 31
c) In slab m3 39
Provide cut and fix in position swan zigba wood

form work or metal panel to: -
a) Footing m2 264
b) Foundation column m2 98
c) Foundation shear wall m2 96
d) Retaining wall m2 126
e) Beam m2 555
Reinforcement steel bar according to St.drawing

price includes cutting, bending, placing in
position and tying wires.
13 Dia 24 mm deformed bar kg 3,520
14 Dia 20 mm deformed bar kg 528
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________

18 Dia 10 mm deformed bar kg 397
20 Dia 6 mm plain bar kg 3,116
21 10/1 cm chip wood expansion joint between grade beam

and slab, painted with two coats of asphalt m 382
40/2 cm chip wood expansion joint between

22
beams painted with two coats of asphalt. m 68
Total Carried to Summary 14,104.00
3. MASONRY WORK
01 Trychitic or equivalent stone masonry foundation wall

bedded in cement mortar 1:3 m3 65
02 Ditto but above natural ground level externally left for

plastering . m3 46
1.CONCRETE WORK
Reinforced concrete class C -30, with minimum
steel bar and form work measured separately.
01 In elevation column m3 177
02 In shear wall m3 88

work and vibrated around rod reinforcement. -
03 In beams m3 162
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________

04 In concrete gutter m 3
12
05 In stair case m3 74
06 In 15cm thick suspended solid slab m2 306
In 30 cm thick ribbed slab made of 60mm thick

concrete slab, rib beam & 220 x 515mm hollow
07
concrete ribbed block class ' B ' Complete all
according to structural drawing. m2 1,647

form work or metal panel. To:-
08 Elevation column m2 976
09 Beam m2 1,016
10 Shear wall m2 840
11 concrete gutter m2 153 - -

-
12 Stair case m2 509 - -
-
13 Suspended slab m2 1,953 - -
-
Reinforcement steel bar according to St.drawing -
price includes cutting, bending, placing in -
14 Dia 24mm deformed bar kg 30,062
21 Dia 6mm plain bar kg 7,669
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________

Total Carried to Summary ... -
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________
2. BLOCK WORK
HCB wall "class B" with the designed

compressive strength capacity ,bedded in cement
mortar (1:3)
01 20cm thick m2 3,267
02 15cm thick m2 1,557
03 10cm thick m2 94
Total Carried to Summary .. -
3.ROOFING
Roof covering in EGA 300,0.4mm thick fixed to steel

01 purlin price includes ridge cover & edge trim (roof
cover measured in horizontal projection )
m2 360
0.4 mm thick Flushing in flat metal sheet development

02 length 66 cm price includes prime coat and two coats
of decorative paint m 48
0.4 mm thick Flushing in flat metal sheet

03
development length 33 cm for concrete gutter m 53
all according to detail price includes painting and

all accessories -
-
1mm thick flat metal sheet to cover truss on axis 2 -

04 development length 750 mm complete -
all according to detail price includes painting
and all accessories m 27
3cm thick smooth finished cement sand screed

05 (1:3)over light weight concrete (including parapet
wall area). m2 360
Spread and level Average 10 cm thick light weight

06
concrete sloping to roof drain, as per drawing m2 360
Total Carried to Summary . -

________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________

4. JOINERY
Supply & fix 40mm thick hollow core flush wooden

door with hard wood frames and both sides
covered with best quality 4mm thick ply wood.
price includes approved quality lock, hinges.
price includes three coats of varnish paint, door
stopper and all necessary work
complete all according to detail
Doors
01 Type D1 size - 70/210cm N 16
02 Type D2 size - 80/210cm N 19
03 Type D3 size - 90/270cm N 67
04 Type D4 size - 120/270cm N 22
05 Type D5 size -100/210cm N 14
06 Type D8 size -180/270cm N 1
Stage -
3 cm thick tongued and grooved Tid wooden -
stage with steps by eucalyptus post and members -
and price includes any related work including
06
polish and varnish paint .Complete all according
to detail
Height =45 cm . m 21
07 10x2cm Tid wooden skirting m 39
Suspended Armstrong Aquastic Ceiling
Suspended aquatics ceiling for committee meeting

08 room price includes all & its suspension material.
Complete all according to manufacturer's
instruction m 251
-
Hand Rail & Baluster -
Complete all according to detail drawing -
On Stair -
09
Anchor to wall
H=15 cm m 302
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________
On HCB Balcony
10 H=20 cm m 202
On Open Down Balcony

11 H= 82 cm m 46
For Information Desk ( Ground floor )

Complete all according to detail
12 Size 550 x 60 x 150cm(L x W x H ) N - -
Total Carried to Summary .... -
5. STEEL STRUCTURE
Supply and erect steel roof structure all as

shown on the detail drawing .price includes
all necessary preparation works ,connection
plates ,bolts, necessary accessories ,cleaning, wire

brushing and finally two coats of anti-rust paint.
Truss
01 Size - 60/60/3.5 mm kg 1,860
02 Size - 50/50/3.5mm kg 910
Lattice type purlin
03 Size - 20/20/2.5mm kg 984
04 Diameter 14 mm bracing kg 82
05 Angle ties size 40/20/5 mm l=40mm Kg 15
connection and base Plates
06 10mm thick kg 113
07 8mm thick kg 46
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________
08 J bolt diameter 20 mm l=35 cm No 28
09 M12 bolt No 48
Steel ladder ( for roof access ) -

-
10 Metal steel ladder consist of -
Steel RHS 60 x 60 x 3 mm & thread -
RHS 40 x 40 x2mm, c/c 50 cm Price includes
all related work according to detail
Size 85 x 2200 cm No 2
6 .ALUMINUM WORKS
Aluminum framed window doors, windows,

doors price includes glazing .
All accessories shall be best quality and fulfill
ASTM / EN quality standard requirement & to be
approved by designer prior to fixing .
_ Thickness of aluminum profiles should be
2mm thick and plate should be 3 mm thick
_ Anodization thickness should be 15-20 micro
meter price includes all accessories
locks, hinges etc
All complete work according to detail
Window
price includes 4 mm thick tinted glass
01 Type W10 size - 190/230cm N 60
02 Type W12 size - 365/138cm N 8
03 Type W14 size - 392/164cm N 12
04 Type W19 size - 487/338cm N 16
05 Type W31 size - 45/243cm N 20
06 Type W32 size - 305/338cm N 1
07 Type W33 size - 148/338cm N 1
Window doors
07 Type WD20 size - 482/338cm N 8
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________

- -
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
__________________________________________________________________________________________________________________________

Sliding Window door
08 Type SWD8 size - 512 / 318 cm N 4
Doors
09 Type D4 size - 70/270cm N 25
Total Carried to Summary. -
7. FINISHING
Finishing works shall include all surfaces. Price

includes pre cleaning, preparation of finish,
polishing and cleaning at the end of finishing work.
Apply two coats of plaster in cement mortar :

01 To internal and external wall surface m2 9,836
02 To exposed beams and columns m2 1,992
03 To concrete soffit ,concrete wall, gutter and. Stair m2 3,581
Apply fine coat of fine cement sand plaster to

04
all Plastered surface m2 14,861
150x150x6mm white glazed ceramic wall tile

05 stuck to wall backing and joints to be
grouted with white cement. m2 328
10 mm thick brown granite marble wall tile to

06
specified surface m2 420
-
600x600x10mm porcelain floor tile bedded and -
07 bedded on and including 40 mm thick cement mortar

mix(1:3) and joints grouted in white cement. m2 1,264
100mm high ,2mm thick PVC skirting stuck to

08
wall with approved type adhesive. m 1,053
10 mm thick non- slippery ceramic floor tile

mix(1:3) and joints grouted in white cement. m2 160
________________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
Tigray Regional Council Office Building Complex
_______________________________________________________________________________________
BILL No 2
BLOCK 2
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
______________________________________________________________________________________________________________
BLOCK 2
S U M MARY
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK. BIRR 337,620.00

-
-
3.MASONRY WORK BIRR 611,490.00
SUB-TOTAL .. BIRR 1,397,071.90

-
2. BLOCK WORKBIRR 175,640.94
-
3. ROOFING. BIRR 941,539.97
-
4. JOINERY. BIRR 1,145,949.60
-
5.STEEL STRUCTURE BIRR 1,386,059.30
-
6.ALMUNIUM WORK BIRR 2,305,358.51
-
7. FINISHING. BIRR 823,956.00
-
-
9. GLAZING. BIRR -
SUB TOTAL BIRR 7,225,468.32
TOTAL A+B. BIRR 8,622,540.22
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
____________________________________________________________________________________________________________________
________
A. SUB- STRUCTURE
Excavation shall be carried out according to attached

soil report.
Bulk excavation to reduce level in ordinary soil to an

01 average depth of 1500 mm starting from natural ground
level. m3 1,791
02 Ditto as above but in highly weathered rock m3 1,285

1500mm and not exceeding 3000mm m3 2,203
Excavation for footing foundation in highly

04 weathered rock to a depth not exceeding 1500mm
from reduced level m3 639 - -
Ditto but exceeding 1500mm but not exceeding m3 212 - -

05
3000mm
-
06 Trench foundation excavation in ordinary soil to a depth not

exceeding 1500mm from reduced level m3 125 - -
-
Fill under hard core and around footing & retaining wall
with selected non-expansive material brought from outside
07
and compact in layers not exceeding 200 mm thick.
(compaction up to 95% proctor density)
m3 1,836 60 110,160.00
-
Cart away surplus excavated material to an
08
appropriate tip m3 6,255 - -
09 25cm thick basaltic or equivalent stone hard core well rolled

consolidated and blinded with crushed stones m2 1,608 55 88,440.00
Total Carried to Summary ... 198,600.00

____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

2. CONCRETE WORK

minimum cement content of 150kg /m3 under:
a) foundation m2 1,224 43 52,632.00
b) stone masonry m2 174 - -
c) grade beam m2 248 - -

-
d) ground slab m2 1,608 - -
-
Reinforced concrete class C -30, with minimum -
cement content of 400 kg / m3 filled into form -
steel bar and form work measured separately -
02 In foundation column m3 25 - -
-
03 In retaining wall m3 13 - -
-
cement content of 360 kg / m3 filled into form -
04 In footing m3 198 - -
-
05 In beam m3 92 - -
-
06 In slab and stepped slab m3 164 - -
-
Provide cut and fix in position sawn zigba wood -
form work or metal panel. To:- -
07 Footing m2 410 - -
-
08 Foundation column m2 264 - -

-
09 Retaining wall m2 126 - -
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

-
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

10 Beam m2 613 - -
-
11 Stepped slab & entrance steps m2 121 - -
12 Dia 24 mm deformed bar kg 2,846 2 5,692.00

-
-
-
15 Dia 14 mm deformed bar kg 7,666 - -
-
-
-
-
19 Dia 6 mm plain bar kg 2,378 23 54,694.00

20 G.beam and slab painted with two coats of
asphalt m 540 - -

21 G.beam and steeped slab painted with two coats of
asphalt m 61 - -

22
beams painted with two coats of asphalt. m 20 - -
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________
3. MASONRY WORK
01 Trychitic or equivalent stone masonry foundation

wall bedded in cement mortar 1:3 m3 271 - -
02 Ditto but above natural ground level externally
10 cm thick well dressed stone facing .Price includes
all work including pointing m3 327 1,100.00 359,700.00
1.CONCRETE WORK
01 In elevation column m3 81 - -

02 In beams m3 107 - -
03 In concrete gutter m3 26 - -
04 In stair case m3 15 - -
05 In 15,20 cm thick and suspended stepped slab m3 253 - -

-
06 In balcony m 3
6 - -
-
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

formwork or metal panel to:-
07 Elevation column m2 794 - -
-
08 Beam m2 1,020 - -
-
09 concrete gutter m2 325 - -
-
10 Stair case m2 93 - -
-
11 Suspended slab m2 1,393 - -
-
12 Balcony m2 70 - -

13 Dia 20mm deformed bar kg 5,286 - -

-
-
-
-
-
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________
2. MASONRY & BLOCK WORK
50 cm thick roughly dressed stone wall both sides left

01 for pointing , price includes pointing .Stone quality to
be approved by the engineer. Dressing and pattern as
per architectural drawing and engineer's approval. m3 530 161.34 85,510.20
HCB wall "Class B" with the designed

mortar (1:3)
02 20cm thick m2 1,061 - -
-
03 15cm thick m2 703 - -
04 10cm thick m2 112 159.00 17,808.00
Total Carried to Summary . 103,318.20
3. ROOFING

cover measured in horizontal projection ) m2 1,120 - -

02 development length 66 cm. Price includes prime
coat and two coats of decorative paint m 60 - -

development length 33 cm for concrete gutter
03
all according to detail price includes painting and
all accessories m 72 - -
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

2mm thick aluminum sheet to cover truss
04 complete all according to detail price includes
all accessories m2 192 2,884.62 553,847.04
3cm thick cement sand screed over light weight

05
concrete (including parapet wall area). m2 752 - -
06 Average 10 cm thick light weight concrete m2 752 - -

4. JOINERY
Supply & fix 40mm thick hollow core flush wood
Doors
01 Type D1 size - 70/210cm N 30 - -
02 Type D2 size - 80/210cm N 16 - -
03 Type D3 size - 90/270cm N 7 - -
04 Type D5 size -100/210cm N 9 4,116.00 37,044.00
05 Type D6 size -200/270cm N 2 5,312.00 10,624.00
06 Type D8 size -180/270cm N 2 4,660.00 9,320.00
07 Type D11 size -80/273cm N 3 - -
Stage
3 cm thick tongued and grooved Tid wooden
stage with steps by RHS post and members
and price includes any related work including
07
polish and varnish paint .Complete all according
to detail
Height =110 cm . m 57 - -
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________
08 Supply and fix Wooden chair screwed on concrete floor
Complete all according to manufacturers instruction No - 5,000.00 -
Suspended Aquestic Material for Ceiling
09 Suspended aquestic material ceiling for assembly hall.

Price includes all its fixtures & its suspension material.
Complete all according to manufacturer's instruction. m 1,120 - -
Wooden wall by aquestic material for assembly

hall .Price includes wooden buttons and any related
10
material .Complete all according to manufacturer's
instruction m 561 1,100.00 617,100.00
Hand rail & Baluster

Complete all according to detail drawing
Staircase baluster
11 H=90 cm m 48 - -
On open down balcony
12 H= 82 cm m 20 - -
5. STEEL STRUCTURE
Supply and erect steel roof structure all as
shown on the detail drawing .price includes
all necessary preparation works ,connection
plates ,bolts, necessary accessories ,cleaning, wire
brushing and finally two coats of anti-rust paint.
Truss
01 Size - 130/130/4.5 mm kg 6,023 35.00 210,805.00
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

02 Size - 100/100/4mm kg 1,838 30.00 55,140.00
03 Size - 80/80/3.5mm kg 5,637 31.00 174,747.00

04 Size - 80/80/3mm kg 1,354 30.00 40,620.00
05 Size - 60/60/3.5mm kg 4,701 30.00 141,030.00
06 Size - 60/60/2.5mm kg 456 30.00 13,680.00
Lattice type purlin
07 Size - 25/25/2.5mm kg 3,300 31.00 102,300.00
08 Diameter 16 mm bracing kg 3,179 23.00 73,117.00
09 Angle ties size 30/30/3.5 mm l=30mm Kg 50 25.00 1,250.00
Connections and base Plates
10 8mm thick kg 233 - -
11 10 mm thick kg 340 - -
12 J bolt diameter 24 mm l=35 cm No 88 30.00 2,640.00
13 M12 bolt No 498 - -
6. ALUMINUM WORK

doors price includes glazing .
_ All accessories shall be best quality and full fill
ASTM / EN quality standard requirement & to
be approved by designer prior to fixing .
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

meter. Price includes all accessories
locks, hinges etc
Window
01 Type W5 size - 255/360cm N 1 22,016.00 22,016.00
02 Type W6 size - 521/360cm N 1 44,982.00 44,982.00
03 Type W10 size - 190/230cm N 14 10,480.00 146,720.00
04 Type W11 size - 40/120cm N 5 1,151.00 5,755.00
05 Type W12 size - 365/138cm N 8 12,080.00 96,640.00
06 Type W14 size - 365/156cm N 12 136.52 1,638.24
07 Type W20 size - 368/323cm N 1 28,507.00 28,507.00
08 Type W21 size - 535/352cm N 1 45,164.00 45,164.00
09 Type W22 size - 447/353cm N 1 37,842.00 37,842.00
10 Type W23 size - 409/368cm N 1 36,097.00 36,097.00
11 Type W24 size - 530/328cm N 1 41,691.00 41,691.00
12 Type W25 size - 255/328cm N 1 20,059.00 20,059.00
13 Type W26 size - 199/328cm N 1 15,654.00 15,654.00
14 Type W27 size - 422/328cm N 1 33,196.00 33,196.00
15 Type W28 size - 542/323cm N 1 42,635.00 42,635.00
16 Type W29 size - 460/328cm N 1 36,185.00 36,185.00
17 Type W30 size - 239/328cm N 1 18,800.00 18,800.00
18 Type W32 size - 305/338cm N 1 24,724.00 24,724.00
19 Type W33 size - 148/338cm N 1 11,997.00 11,997.00
20 Type TW1 size - 466 / 80cm N 2 8,941.00 17,882.00
21 Type TW2 size - 299/ 80cm N 2 5,737.00 11,474.00
22 Type TW3 size - 233 / 80cm N 2 4,470.00 8,940.00

____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________
23 Type TW4 size - 247 / 80cm N 2 4,739.00 9,478.00
24 Type TW5 size - 409 / 80cm N 1 7,847.00 7,847.00
25 Type TW6 size - 496 / 80cm N 1 9,516.00 9,516.00
26 Type TW7 size - 530 / 80cm N 2 10,169.00 20,338.00
27 Type TW8 size - 255 / 80cm N 1 4,892.00 4,892.00
28 Type TW9 size - 334 / 80cm N 1 6,408.00 6,408.00
29 Type TW10 size - 142 / 80cm N 1 2,724.00 2,724.00
Window doors
30 Type WD2 size - 482/360cm N 1 41,615.00 41,615.00
31 Type WD7 size - 482/328cm N 2 37,916.00 75,832.00
32 Type WD8 size - 418/328cm N 1 32,881.00 32,881.00
33 Type WD10 size - 600/353cm N 1 50,795.00 50,795.00
34 Type WD11 size - 607/328cm N 1 47,748.00 47,748.00
35 Type WD12 size - 548/323cm N 1 42,450.00 42,450.00
36 Type WD15 size - 474/353cm N 1 40,128.00 40,128.00
37 Type WD16 size - 492/328cm N 1 38,702.00 38,702.00
38 Type WD17 size - 415/353cm N 1 35,133.00 35,133.00
39 Type WD19 size - 418/328cm N 1 32,881.00 32,881.00
40 Type SWD3 size - 482 / 355 cm N 1 41,037.00 41,037.00
41 Type SWD6 size - 362 / 323 cm N 1 28,042.00 28,042.00
42 Type SWD8 size - 512 / 318 cm N 1 39,048.00 39,048.00
Total Carried to Summary 1,356,093.24
7. FINISHING
Finishing works shall include all surfaces. Price
includes pre cleaning, preparation of finish,
polishing and cleaning at the end of finishing work.
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
____________________________________________________________________________________________________________________
________

Apply two coats of plastering in cement mortar to:
01 To internal and external wall surface m2 3,752 - -

02 To exposed beams and columns m2 1,814 - -
03 To concrete soffit ,concrete wall, gutter and. Stair m2 1,885 - -
Apply fine coat of fine cement sand plaster to

04
all Plastered surface m2 6,928 - -
150x150x 6 mm white glazed ceramic wall tile

05 stuck to wall backing and joints to be
grouted with white cement. m2 523 - -
600x600x10mm porcelain floor tile bedded and

mix(1:3) and joints grouted in white cement. m2 139 - -
100mm high ,2mm thick PVC skirting stuck to

07
wall with approved type adhesive. m 151 - -
10mm thick non- slippery ceramic floor tile

mix(1:3) and joints grouted in white cement. m2 94 - -
100mm high 6 mm thick ceramic skirting stuck

09
to wall with cement mortar mix (1:2)backing. m 25 - -
20 mm thick white marble floor tile and

landing on and including cement mortar 1:3
10
bedding and joints grouted in white cement
price includes fine finish polishing. m2 1,268 - -
11 Marble chips flooring . Price includes glass crack protection

and polishing. m2 480 291.00 139,680.00
____________________________________________________________________________________________________________________
____
Tel. 011 663 00 28/29 Fax. 011 663 0037 P. O. Box 12756
_____________________________________________________________________________________________________________
___
BILL No 3
BLOCK 3
___________________________________________________________________________ _______________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
BLOCK 3
S U M MARY
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK. BIRR -

-
2.CONCRETE WORK BIRR 1,206,721.20
-
SUB-TOTAL .. BIRR 1,206,721.20
1. CONCRETE WORK BIRR 212,534.00

-
2. BLOCK WORKBIRR 273,003.00
-
-
4. JOINERY. BIRR 172,813.50
-
5. STEEL STRUCTURE BIRR 129,744.00
-
6. ALMUNIUM WORKBIRR 3,586,592.00
-
7. FINISHING. BIRR 2,248,975.48
-
-
9. GLAZING. BIRR -
SUB TOTAL BIRR 6,738,141.68
TOTAL A+B. BIRR 7,944,862.88

A. SUB- STRUCTURE
Bulk excavation to reduce level in ordinary soil to an

01 average depth of 1500 mm starting from natural ground
level. m3 796 0.00 -
-
02 Ditto as above but in highly weathered rock m3 586 0.00 -
-

1500mm and not exceeding 3000mm m3 890 0.00 -
-
Excavation for footing foundation in highly -
04 weathered rock to a depth not exceeding 1500mm -
from reduced level m3 438 0.00 -
-
Ditto but exceeding 1500mm but not exceeding m3 438 0.00 -
05
3000mm -
-
06 Trench foundation excavation in ordinary soil to a depth

not exceeding 1500mm from reduced level m3 210 0.00 -
-
07 Fill under hard core and around footing & retaining wall
with selected non-expansive material brought from
outside and compact in layers not exceeding 200 mm
thick.(compaction up to 95% proctor density) m3 2,420 0.00 -
-
08 Cart away surplus excavated material to an -
appropriate tip m3 3,358 0.00 -
-
09 25cm thick basaltic or equivalent stone hard core well

rolled consolidated and blinded with crushed stones m2 1,680 0.00 -
2. CONCRETE WORK
minimum cement content of 150kg /m3 under
a) Footing pad m2 285 44.00 12,540.00
b) Basement Floor & Grade beam m 2
1,654 44.00 72,776.00
c) Masonry work m2 125 44.00 5,500.00
02 10cm thick reinforced concrete floor slab in -
concrete class C-25,with minimum cement -
content of 360 kg /m3 well spread and leveled -
(steel bar measured separately) -
a) in isolated footing pad m3 168 - -
b) in Basement Beams m3 85 - -
c) In Lift shaft m 3
15 - -
d) in Ground Beams m 3
103 - -
e) 10 cm thick Basement Floor slab m2 1,654 - -
f) in foundation Column m 3
88 - -
g) in Stair case m 3
11 - -
h) 16 cm thick Ground Floor slab m2 1,630 - -
-
03 Provide cut and fix in position swan zigba wood -
a) in isolated footing pad m2 332 98.00 32,536.00
b) in Basement Beams m 2
678 98.00 66,444.00
122 98.00 11,956.00
d) in Ground Beams m2 913 98.00 89,474.00
e) in foundation Column m 2
820 98.00 80,360.00
f) in Stair case m 2
46 98.00 4,508.00
g)16 cm thick Ground Floor slab m2 1,630 98.00 159,740.00
-
04 Reinforcement steel bar according to St.drawing -
position and tying wires. -
-
a) Diameter 8mm deformed bar kg 18,769 0.00 -
b) Diameter 10mm deformed bar kg 16,752 0.00 -
c) Diameter 12mm deformed bar kg 777 0.00 -
d) Diameter 14mm deformed bar kg 12,559 0.00 -
e) Diameter 16mm deformed bar kg 34,625 0.00 -
f) Diameter 20mm deformed bar kg 6,013 19.00 114,247.00
g) Diameter 24mm deformed bar kg 3,145 19.00 59,755.00
-
Concrete ancillaries -
Expansion Joint -
-
10/1 cm chip wood expansion joint between -
20 grade beam and slab painted with two coats of -
asphalt ml 1,540.0 0.00 -

3. MASONRY WORK
01 Trychitic or equivalent stone masonry foundation wall

bedded in cement mortar 1:3 m3 168.0 0.00 -
02 Ditto but above natural ground level externally

left for plastering . m3 165.0 0.00 -
1.CONCRETE WORK
01 a) In Elevation Columns m3 68 - -
b) In Floor beams m3 86 - -
8 - -
d) In stair Case & Landings m 3
16 - -
e) In Top tie & water tank beams m3 59 - -
f)16 cm thick Floor slab m 2
1,348 - -
g)18 cm thick Floor slab m 2
16 - -
h)16 cm thick Roof slab m2 829 - -
i)18 cm thick Roof slab m 2
16 - -
j)16 cm thick Arc gutter m 3
15 - -
-
Provide cut and fix in position swan zigba wood -
02
form work or metal panel. To:- -
-
a) In Elevation Columns m2 583 0.00 -
b) In Floor beams m 2
763 0.00 -
c) In Lift shaft m2 64 0.00 -
d) In stair Case & Landings m 2
33 0.00 -
e) In Top tie & water tank beams m 2
639 0.00 -
f)16 cm thick Floor slab m2 1,348 0.00 -
g)18 cm thick Floor slab m 2
16 0.00 -
h)16 cm thick Roof slab m 2
829 0.00 -
i)18 cm thick Roof slab m2 16 0.00 -
j)16 cm thick Arc gutter m2 66 0.00 -
-
03 Reinforcement steel bar according to St.drawing -
-
a) Diameter 8mm deformed bar kg 18,740 0.00 -
b) Diameter 10mm deformed bar kg 2,089 0.00 -
c) Diameter 12mm deformed bar kg 2,785 0.00 -
d) Diameter 14mm deformed bar kg 5,140 0.00 -
e) Diameter 16mm deformed bar kg 14,003 0.00 -
f) Diameter 20mm deformed bar kg 4,398 19.00 83,562.00
g) Diameter 24mm deformed bar kg 2,182 19.00 41,458.00
2. BLOCK WORK
HCB wall "class B" with the designed
mortar (1:3)
01 20cm thick m2 1,520 - -
- -
02 15cm thick m2 1,890 - -
-
03 10cm thick m2 1,010 159.00 160,590.00
Total Carried to Summary ..... 160,590.00
3. ROOFING
Average 10cm thick light weight concrete spread &
01 leveled over roof slab with 2% slope towards down
pipe. m2 1,364 - -
-
3cm thick cement sand screed over light weight
02
concrete well spread & leveled. m2 1,364 - -
-
03 Xypex or equivalent damp proofing material to -
retaining wall surface . m2 339 185.00 62,715.00
-

cover measured in horizontal projection ) m2 274 - -
-
0.4 mm thick Flushing in flat metal sheet -
development length 33 cm for concrete gutter -
05
all according to detail price includes painting and -
all accessories m 105 - -
Total Carried to Summary .... 62,715.00

4. JOINERY
Supply & fix 40mm thick hollow core flush wood
Doors
01 Type D1 size - 70/210cm N 10 - -

02 Type D2 size - 80/210cm N 14 - -
03 Type D3 size - 90/270cm N 7 - -
04 Type D4 size - 70/270cm N 6 - -
-
Suspended aquestic ceiling -
-
08 Suspended aquestic ceiling for committee meeting -
room. Price includes all & its suspension material. -

Complete all according to manufacturer's m 251 405.00 101,655.00
instruction -
-
For counter bar ( Semi-basement floor ) -
Complete all according to detail -
-
12 Size 600 x 80 x 150cm(L x W x H ) N 0 25,000.00 -
-
Hand rail & Baluster -
Complete all according to detail drawing -
-
On Stair -
Anchor to stair case -
13 H=15 cm m 17 - -
-
On HCB balcony -
14 H=20 cm m 46 - -
-
On open down balcony -
15 H= 82 cm m 48 - -
-
On verandah and walk way (semi- basement floor) -

16 H= 82 cm m 33 - -

5. STEEL STRUCTURE
Supply and erect steel roof structure all as shown on

the detail drawing .price includes all necessary
preparation works ,connection plates ,bolts,
necessary accessories ,cleaning, wire brushing and
finally two coats of anti-rust paint.
Upper,lower,vertical & diagonal member as specified

5.1 on the drawing.
a) RHS Size:-100X100X3.5 mm (Main truss) Kg 2,504 30.00 75,120.00
b) RHS Size:-60X60X3 mm (Main truss) Kg 959 0.00 -
c) RHS Size:-20X20X2.5mm (Lattice Purlin) Kg 717 0.00 -
d) Diameter 14mm deformed bar kg 632 0.00 -
Connection and Base Plates -
5.2 8mm thick kg 126 0.00 -

-
5.3 10 mm thick kg 200 0.00 -
-
5.4 J bolt diameter 24 mm l=35 cm No 40 30.00 1,200.00
-
13 M12 bolt No 180 0.00 -
Total Carried to Summary ..... 76,320.00

6. ALUMINUM WORK

doors & price includes glazing .


meter
price includes all accessories
locks, hinges etc
Window
01 Type W1 size - 148/384cm N 4 13,630.00 54,520.00
02 Type W2 size - 830/384cm N 4 76,437.00 305,748.00
03 Type W3 size - 406/355cm N 1 34,566.00 34,566.00
04 Type W4 size - 482/355cm N 3 41,037.00 123,111.00
05 Type W6 size - 482/375cm N 4 4,330.00 17,320.00
06 Type W7 size - 482/275cm N 1 31,789.00 31,789.00
07 Type W9 size - 320/275cm N 1 21,105.00 21,105.00
08 Type W10 size - 190/230cm N 15 10,480.00 157,200.00
09 Type W11 size - 40/120cm N 27 1,151.00 31,077.00
10 Type W12 size - 365/138cm N 8 12,080.00 96,640.00
11 Type W13 size - 979/352cm N 1 82,646.00 82,646.00
12 Type W14 size - 482/323cm N 5 37,338.00 186,690.00
13 Type W15 size - 429/323cm N 1 33,232.00 33,232.00
14 Type W16 size - 110/323cm N 3 8,521.00 25,563.00
15 Type W17 size - 100/100cm N 1 2,398.00 2,398.00
16 Type W18 size - 300/223cm N 4 16,044.00 64,176.00
17 Type W28 size - 542/323cm N 1 41,985.00 41,985.00
18 Type W29 size - 460/328cm N 1 36,185.00 36,185.00
- -
Window doors - -
1 Type WD1 size - 978/384cm N 2 90,067.00 180,134.00
19 Type WD3 size - 460/355cm N 1 39,164.00 39,164.00
20 Type WD4 size - 482/275cm N 1 31,789.00 31,789.00
21 Type WD5 size - 250/355cm N 1 21,285.00 21,285.00
22 Type WD6 size - 460/323cm N 1 35,633.00 35,633.00
23 Type WD9 size - 482/323cm N 2 37,338.00 74,676.00
24 Type WD13 size - 216/323cm N 1 16,732.00 16,732.00
25 Type WD14 size - 167/323cm N 1 12,936.00 12,936.00
26 Type WD18 size - 167/323cm N 1 12,936.00 12,936.00
- -
Sliding Window door - -
27 Type SWD1 size - 362 / 275 cm N 1 23,875.00 23,875.00
28 Type SWD4 size - 368 /384 cm N 1 33,890.00 33,890.00
29 Type SWD5size - 472 / 355 cm N 1 40,185.00 40,185.00
30 Type SWD7 size - 497 / 328 cm N 4 39,095.00 156,380.00
- -
Doors - -
31 Type D5 size -100/210cm N 2 5,036.00 10,072.00
32 Type D6 size -200/210cm N 3 10,073.00 30,219.00
33 Type D7 size -70/210cm N 1 3,525.00 3,525.00
34 Type D8 size -180/270cm N 1 11,656.00 11,656.00
35 Type D9 size -120/270cm N 1 7,770.00 7,770.00
36 Type D11 size -80/273cm N 4 5,238.00 20,952.00
Total Carried to Summary .... 2,109,760.00

7. FINISHING
Apply two coats of plaster in cement mortar (1:3) to

7.1 external HCB wall surfaces to receive mineral
plastering m2 2,410 - -
-
Ditto but to the internal HCB wall surfaces to receive
7.2
ceramic wall m2 214 - -
-
Apply three coats of plaster in cement mortar (1:3)

7.3
to the internal HCB wall, beam and column surfaces
m2 2,577 71.00 182,967.00
-
7.4 Ditto but to the concrete ceiling m2 3,544 64.00 226,816.00
-
7.5 Ditto but to the concrete stair soffit & landing m2 30 64.00 1,920.00
-
7.6 Apply Mineral plastering to the external wall m2 2,410 91.00 219,310.00
-
Supply and lay 400X400X20mm white marble tile

flooring bedded and jointed in cement mortar(1:3).
7.7 Price shall includes 3cm thick cement mortar
backing & polishing. Pattern, color and quality shall
be approved by the Engineer.
m2 2,026 - -
-
Ditto but to staircase landing areas of approved
sizes. Price shall include the necessary frames
7.8
required for the work and as approved by the
Engineer. m2 11 - -
-
Supply and lay 400X400X10mm porcelain tile

flooring bedded and jointed in cement mortar(1:3).
7.9 Price shall includes 3cm thick cement mortar
backing & polishing. Pattern, color and quality shall
be approved by the Engineer.
m2 740 - -
-
10mm thick non-slippery ceramic floor tile bedded

7.10 in cement mortar(1:3). Price shall include cement
mortar backing and all incidental works.
m2 80 - -
-
Supply and fix woven polyamide carpet floor. Color
and type to be approved by the Engineer. Price shall
7.11
include all necessary material for fixing the carpet
and other accessories. m2 305 300.00 91,500.00
-
Supply and fix parquet floor. pattern and color of the
parquet to be approved by the Engineer. Price shall
7.12
include all necessary material for fixing the carpet
and other accessories. m2 78 0.00 -
-
7.17 100x20mm wooden skirting stuck to wall ml 118 72.00 8,496.00
-
Supply and fix wooden partition wall. Price shall

7.22
include all accessories to make the work complete .
m2 343 1087.00 372,841.00
-
Supply and fix wooden Acoustic partition wall. Price
7.23 shall include all accessories to make the work
complete . m2 208 553.00 115,024.00
-
Suspended aquestic ceiling for committee meeting
room price includes all & its suspension material.
7.24
Complete all according to manufacturer's
instruction m2 305 40.55 12,367.75
-
Supply and fix dome type sky light as per the detail
drawing made of 6mm laminated glass with solar
7.25 control supported aluminum frame with all necessary
fixing and waterproofing accessories. Price shall
include all incidental works
No. 1 91,685.00 91,685.00
Total Carried to Summary .... 1,322,926.75

8. PAINTING
Prepare and apply by brush three coats of
plastic emulsion paint to:
8.1 Internal plastered surface m2 2,777 - -
-
8.2 Plastered ceiling & stair case belly and sides m2 300 - -
-
8.3 External rendered surface m2 3,544 - -
-
Apply three coats of oil paint to internal plastered
8.4
wall above ceramic wall finish. m2 257 18.00 4,626.00
Total Carrried to Summary ... 4,626.00
9. GLAZING
Supply and fix quality clear glass glazed to

metal beads and putty
9.1 4mm thick (wooden door top ) m2 24 0 -
Total Carried to Summary ..... -

_________________________________________________________________________________________________________________
_______
BILL No 4
SANITARY WORK
_________________________________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
Tigray Regional Council Office Building
______________________________________________________________________________________________________________
BILL NO 4
S U M MARY
01 . INTERNAL SANITARY INSTALLATION. BIRR 1,110,312.37
02. SITE SANITARY INSTALLATION BIRR ___ 740,507.00
TOTAL TO GRAND SUMMARY BIRR 1,850,819.37
___________________________________________________________________________ ___________
ETG Designers and Consultants Plc. 109
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
________________________________________________________________________________________________________
Item Description Unit Qty. Rate Amount
Sanitary Installation
Sanitary Equipment (Fixtures)
All fixtures which differ from that specified below is
subject to the owner's or Architect's approval, based on
samples, catalogues and brochures presented by the
contractor. Unit price shall include all the necessary
fixing brackets or hooks and all assistance civil works
such as chiseling of walls, floors, beams and etc.
Supply and fix hand wash basins made of white vitreous

china with cold tap. Complete with plug, chrome plated
01 chain holder, P-smell trap with connection pipe
and with all other necessary accessories.
Size :- 500 x 400 mm No 79 2,000.00 158,000.00
-
Supply and fix wash down water closets made of -
white vitreous china with plastic seat and cover -
02
including low flush cistern. Complete with all -
necessary accessories. No 78 3,000.00 234,000.00
-
Supply and fix toilet paper holder from chrome -
03 plated brass wall flanged roll with chrome -
plated fastening screws and other accessories. No 78 150.00 11,700.00
-
Supply and fix crystal glass mirrors for -
toilets hand wash basins with copper -
04 back protection, size 500/400 mm including -
chrome plated brass mirror clips with chrome -
plated screws and etc... . No 79 600.00 47,400.00
-
Supply and fix single tubular chrome plated towel rail -
05 for hand wash, shower & Kitchen with chrome plated -
fastening screws. Complete with accessories. No 92 450.00 41,400.00
-
Supply and fix floor drains made of polished steel -
of approved quality, complete with P-smell trap -
06
and all other necessary fittings and accessories. -
Size:- Dia. 80 mm No 30 200.00 6,000.00
-
Supply and fix stainless steel kitchen sink with -
double bowl as where shown on the drawing. -
Complete with chrome plated chain, plug chrome -
07
plated faucet, P-smell trap and with all -
accessories. -
Size:- 1500 x 600 mm No 1 5,500.00 5,500.00
-
-
________________________________________________________________________________________________________

-
Supply and fix approved quality clean out as where -
shown on the drawing. Price shall include all the -
necessary connecting pieces. -
08
Dia. 110mm No 1 240.00 240.00
Dia. 100mm No 11 240.00 2,640.00
Dia. 50mm No 5 90.00 450.00
-
Water supply pipes and valves -
Water supply pipes shall be galvanized steel and be fixed -
to trusses, walls, beams or etc with metal straps. -
Unit price shall include all assistance civil works -
and necessary fittings such T, bends, Y, reducers. -
Gate valves and other necessary valves shall be fixed -
properly as per the manufacturer's instruction and -
according to where shown on the drawing. All water -
pipes shall be tested two times the working pressure -
at the expense of the contractor. -
-
Supply and install galvanized steel pipes to -
internal water distribution system & riser pipes as -
shown on the drawing. Complete with all the -
necessary fittings and accessories. -
09 Dia.15 mm ml 122 60.00 7,320.00
" 20 " ml 141 80.00 11,280.00
" 25 " ml 143 125.00 17,875.00
" 32 " ml 107 218.00 23,326.00
" 40 " ml 31 280.00 8,680.00
-
Supply and fix chrome service valves of approved -
standard before hand wash basins, water closets and -
10 other fixtures. Complete with unions, elastic water -
proofing, hand wheels of normal quality and with all -
other necessary accessories. -
Dia. 15 mm No 158 126.00 19,908.00
-
Ditto to item number 10 approved quality bronze -
11 gate valves on internal branch water pipes and pipe inlet -
to building of the following size and as where shown on -
the drawing. -
Dia. 15mm No 3 63.00 189.00
Dia. 20 mm No 23 96.00 2,208.00
Dia. 25 mm No 13 150.00 1,950.00
Dia. 32mm No 3 218.00 654.00
Dia. 40mm No 1 285.00 285.00
-
________________________________________________________________________________________________________

-
Waste and vent pipes and accessories -
All domestic waste, vent and storm water pipe lines -
shall be uPVC pipes and shall be provided with a -
minimum slope of 1% towards the outlet. All uPVC -
pipes and necessary fittings shall be standard quality -
and be free from damage during storage, construction -
and etc. Unit price shall include all the necessary -
assistance civil works, such as excavation -
cart away, fixing or hanging to walls, beams or slabs. -
etc., necessary fittings such as bends, Y, T, etc. -
Storm water uPVC pipes shall resist the external -
temperature and the quality shall meet the purpose. -
-
Supply and lay internal uPVC waste and vent pipes -
12 according to where shown on the drawings. -
Complete with all the necessary fittings. -
Dia. 50 mm ml 212 90.00 19,080.00
" 100 " ml 123 160.00 19,680.00
" 110 " ml 139 160.00 22,240.00
" 150 " ml 196 11.20 2,195.20
-
Supply and install vent caps made of rigid -
uPVC to be connected to the roof terminal -
13
of vent pipe as shown on the riser diagram, complete -
with all the necessary sealing gaskets and accessories. -
Dia. 110 mm No 12 2,400.00 28,800.00
-
Supply and lay approved quality storm water uPVC -
14 down pipes according to where shown on the drawing. -
Price shall include all the necessary connecting pieces. -
Dia. 100 mm ml 430 160.00 68,800.00
-
ROOF WATER TANK AND ACCESSORIES -
-
Supply and mount Fiber Glass water tank on the roof -
15 concrete slab as shown on the drawing. Price shall -
include all the necessary pipe connections -
-
Capacity:- 5m3 No 2 15,000.00 30,000.00
-
Provide dia. 100 mm vent pipe with cap. No 2 925.33 1,850.67
-
Provide dia. 32 mmG.S.P.overflow pipe to water tank. -
-
Provide dia. 25 mm G.S.P.drain pipe to water tank. -
water tank No 1 -
Supply and fix bronze gate valves of approved quality. -
-
________________________________________________________________________________________________________

-
a) On pipe inlet point to tank, dia. 25 mm. No 1 150.00 150.00
b) On water tank drain pipe, dia. 25 mm. No 1 150.00 150.00
c) On water distribution pipe after tank, dia. 40 mm No 1 260.00 260.00
-
water tank No 2 -
a) On pipe inlet point to tank, dia. 32 mm. No 1 218.00 218.00
b) On water tank drain pipe, dia. 25 mm. No 1 150.00 150.00
c) On water distribution pipe after tank, dia. 65 mm No 1 1,370.00 1,370.00
-
-
FOUNTAIN -
Supply and fix double fountain ring with central inlet -
type , fountain ring1500/54/4 or equivalent as per the -
drawing and the following specification complete -
19 with electrical control unit & all accessories:- -
Fountain height = 2.00m -
Nozzle water demand = 287.7l/min -
Nozzle pressure demand = 0.29bar N 1 89,000.00 89,000.00
-
Supply and fix circulating pump of -
approved type with the following specification and -
all accessories:- -
Pump type = BT 3,0-50-4 or equivalent -
20
Discharge = 287.7l/min -
Head = 18m -
Delivery port = 50mm -
Suction port = 65mm N 1 30,000.00 30,000.00
-
Supply and fix armature of approved type -
complete with a suction dirt filter and with suction -
21
pipe connection and also with a joint for the fountain -
nozzles central inlet suction end 65mm & all accessories. N 1 15,140.00 15,140.00
-
Supply and fix 150mm diameter enameled -
22 cast iron floor drain complete with all the -
all the necessary accessories. N 1 960.00 960.00
-
Supply and fix bottom drain with plug of approved type -
23
for the fountain basin to be fitted to the drain pipe. N 1 2,550.00 2,550.00
-
Supply, lay and connect 50 mm Diameter -
HDPE/High Density Polyethylene -
Pipe /(PN16) for delivery system of the fountain -
complete with all the necessary accessories -
24
Unit price shall include, disinfection of the pipes -
with chlorine and all the necessary assistance to -
the installation works. The installation shall be -
tested at a pressure of 16kgf/cm2. ml 23 120.00 2,760.00
-
________________________________________________________________________________________________________

-
Ditto Item No 24, but 65 mm Outer Diameter -
25
for suction and drain systems. ml 28 55.00 1,540.00
-
Supply and fix bronze gate valves (PN 16 ),compatible -
to HDPE fountain pipes diameter 50 mm , of approved , -
26
standards as where shown on the drawing complete with -
all accessories. N 1 450.00 450.00
-
27 Ditto item No 26, but 65mm diameter N 2 1,370.00 2,740.00
-
28 Construct rectangular manhole for waste out -
of 250mm thick double brick walls, internal -
dimension 1000mm x 750mm x 1000mm -
(average depth),internally plastered with -
three coats of cement/sand mix ratio1:3 ,on -
a base of precast R.C slab of size , -
1700mm x 1450mm x100mm , including -
benching and bottom channeling with mass -
concrete. Bottom Slab shall be reinforced with -
dia. 10mm reinforcement bar c/c 150mm -
both ways. Provide 150mm thick granular -
materials beneath the slab, on a compacted -
earth . Manhole shall have precast R.C cover -
slab, each, size, 500mm x 850mm x 100mm -
reinforced with diameter 8mm steel bar -
c/c140mm bothways,including diameter -
14mm steel ring handle with supporter bar all -
in accordance with the given detail drawings . -
Unit price shall include excavation of the pit -
to a depth of 1500mm (maximum) and cart -
away of the excavated soil. N 3 1,950.00 5,850.00
-
WATER PROOFING AND -
DAMP PROOFING MATERIAL -
-
Apply cementiciuos damp proofing material -
for floors of wet areas (toilets). Special attention shall be -
given or material shall conform to the quality requirements -
of BS or other equivalent institution .The construction -
29 shall be done by the supplier all in accordance with the -
manufacturers details and instruction and by certified -
personnel. -
The cost shall include cleaning of all dirts, trace of -
grease, oil and loose particles . m 394 185.00 72,890.00
-
________________________________________________________________________________________________________

-
30 Supply and lay a 4mm thick slated finish water proofing -
material on top of exposed roof slab. Special attention -
shall be given or material shall conform to the quality -
requirements of BS or other equivalent institution .The -
construction shall be done by the supplier all in -
accordance with the manufacturers details and -
instruction and by certified personnel. -
The cost shall include cleaning of all dirts, trace of -
grease, oil and loose particles . m 4891 18.50 90,483.50
Total Carried to Summary . 1,110,312.37
SANITARY SITE WORK

Water supply pipes and valves
Water supply pipes shall be galvanized steel and be fixed
to trusses, walls, beams or etc with metal straps.
Unit price shall include all assistance civil works
and necessary fittings such T, bends, Y, reducers.
Gate valves and other necessary valves shall be fixed
properly as per the manufacturer's instruction and
according to where shown on the drawing. All water
pipes shall be tested two times the working pressure
at the expense of the contractor.
Supply and install galvanized steel pipes to

internal water distribution system & riser pipes as
01 shown on the drawing. Complete with all the
necessary fittings and accessories.
Dia.50 mm ml 200 450.00 90,000.00
-
Waste and vent pipes and accessories -
-
Supply ,lay and connect uPVC pipe(PN6) for foul water -
collection and drainage system . -
Complete with all necessary fittings and clean -
out. The pipes ,accessories, fittings & method -
of welding shall comply with the requirement -
of BS 5481or equivalent Institution. Unit price -
shall include all the necessary assistance to the -
installation works. -
-
02 Supply and lay internal uPVC waste water and storm -
water pipes according to where shown on the drawings. -
Complete with all the necessary fittings. -
Dia. 150 mm ml 293 24.00 7,032.00
-
03 Ditto Item No 02, but for storm water drainage system -
Dia. 100 mm ml 126 24.00 3,024.00
Dia. 150 mm ml 249 24.00 5,976.00
Dia. 200 mm ml 284 31.00 8,804.00
________________________________________________________________________________________________________

-
GROUND WATER RESERVOIR AND -
ACCESSORIES -
Domestic water reservoir -
Supply and mount circular ground water reservoir -
as where shown on the detail drawing -
04 Ground water reservoir shall be reinforced as per -
the structural engineer's recommendation to be given on -
site .Price shall include all the necessary pipe connections. No 1 348,606.00 348,606.00
-
Provide dia. 100 mm vent pipe with cap. No 2 4,050.00 8,100.00
Provide and install dia. 50mm approved quality float -
valve. No 2 5,400.00 10,800.00
Provide dia. 80 mm G.S.P overflow pipe ml 2 1,850.00 3,700.00
-
a) On pipe inlet point to ground water reservoir, dia.50 mm. No 1 1,100.00 1,100.00
b) On water tank drain pipe, dia. 80 mm. No 2 1,850.00 3,700.00
c) On pipe after reservior,dia. 65 mm No 2 1,400.00 2,800.00
-
CENTRIFUGAL PUMPS FOR -
DOMESTIC WATER SUPPLY -
04 Supply,fix,test and commission approved quality -
centrifugal domestic water pumps as per the -
manufacturer's instruction & drawing shown. -
Price shall include all the necessary assistance -
to civil works. -
tow electric driven motor pumps one duty and one -
stand by with the following characteristics; -
Discharge=5.56 l/sec ; -
Head, H = 49 meter; -
suction end dia.= 65mm -
delivery end dia.= 50mm No 1 55,000.00 55,000.00
-
05 Construct rectangular manhole for waste out -
of 250mm thick double brick walls, internal -
dimension 1000mm x 750mm x 1000mm -
(average depth),internally plastered with -
three coats of cement/sand mix ratio1:3 ,on -
a base of precast R.C slab of size , -
1700mm x 1450mm x100mm , including -
benching and bottom channeling with mass -
concrete. Bottom Slab shall be reinforced with -
dia. 10mm reinforcement bar c/c 150mm -
both ways. Provide 150mm thick granular -
materials beneath the slab, on a compacted -
earth . Manhole shall have precast R.C cover -
slab, each, size, 500mm x 850mm x 100mm -
14mm steel ring handle with supporter bar all -
in accordance with the given detail drawings . -
to a depth of 1500mm (maximum) and cart -
________________________________________________________________________________________________________

away of the excavated soil. N 25 1,950.00 48,750.00
________________________________________________________________________________________________________

-
06 Construct rectangular valve chamber out of -
250mm thick double brick walls, internal -
dimension 600mm x 600mm x 500mm (depth), -
internally plastered with three coats of -
cement/sand mix ratio1:3 ,on a base of precast -
R.C slab of size,1600mm x 1600mm x 100mm . -
Slab shall be reinforced with diameter 8mm -
reinforcement bar c/c 155mm both ways. -
Provide150mm thick granular materials -
beneath the slab, on a compacted earth. -
Manhole shall have two precast R.C cover -
slabs,each,size ,400mm x 400mm x 80mm -
reinforced with diameter 8mm steel bar c/c -
140mm bothways, including diameter 14mm -
steel ring handle with supporter bar all in -
accordance with the given detail drawings . -
to a depth of 850mm (max.)and cart away -
of the excavated soil. N 1 980.00 980.00
-
07 Supply and lay half perforated uPVC pipes -
diameter 150mm with min.wall thickness 4.1mm -
and a typical 4 rows of 6mm diameter holes -
at longitudinal pitch of 70mm for withdrawal -
of ground water at an average depth of 3000mm -
near to the concrete retaining wall complete with all -
the necessary accessories. The pipe shall be installed -
beneath the gravel fill. -
The blind part of the pipe shall be installed over -
100mm thick mass concrete/C-7/ and compacted -
materials as shown on the given detail drawings. -
The pipes, accessories, fittings and method of -
welding shall comply with the requirements of BS -
standard or equivalent Institution. -
Unit price shall include the necessary -
assistance to installation works and excavation -
of the trench to a depth of 4000mm (max) and -
cart away of the excavated soil. ml 65 240.00 15,600.00
-
08 Construct circular reinforced concrete -
sub-surface drainage manhole out of 100mm -
thick concrete wall /C-25/ ,reinforced concrete -
wall shall be reinforced by dia.8mm and 6mm -
as per minimum ERA specification requirement, -
internal diameter 1000mm and 3500mm -
(average depth),internally well finished, on base -
of precast R.C slab of size ,diameter 1400mm -
and 150mm thick, including benching and -
bottom channeling with mass concrete/C-7/. -
Slab shall be reinforced with dia. 10mm -
reinforcement bar c/c 150mm both ways. -
Provide 150mm thick granular materials -
beneath the slab, on a compacted earth . -
________________________________________________________________________________________________________

Manhole shall have precast R.C cover -
slab, diameter 1100mm and 100mm thick -
14mm steel ring handle and diameter 16mm -
ring supporter bar all in accordance with -
the given detail drawings .Unit price shall -
include excavation of the pit to a depth of -
4000mm (average) and cart away of the -
excavated soil. N 2 300.00 600.00
-
Construct internally plastered rectangular catch pit -
out of double brick wall on 200mm thick mass -
09 concrete(C-20)bottom slab with 500mm deep -
sand trap below outlet pipe. The catch pit shall -
have a grilled cover grill size 40 x 3mm c/c 25mm. -
-
Angle Iron 40 x 40 x 3mm N 21 5,785.00 121,485.00
-
Construct rectangular Oil Separator for main building out -
of stone masonry wall on a base of 20cm thick mass -
10 concrete (C-20) and 3mm thick checkered plate cover -
with diameter 12mm bar handle all according to the No 1 4,450.00 4,450.00
detail drawing.

ELECTRO MECHANICAL INSTALLATION WORKS
ITEM
DESCRIPTION UNIT QTY. UNIT RATE TOTAL AMOUNT
NO.
SUPPLY, INSTALL,TEST AND COMMISSION:
PART I: ELECTRICAL WORKS
1.00 POWER SUPPLY DISTRIBUTION

BOARDS
1.10 Floor mounted Factory assembled and tested electrical distribution board of metal
enclosure, with lockable door of hinged joints, including three phase bars of
800Amp rating with separate neutral and earthling bars, connection and mounting
accessories; complete with mounting rails for circuit breakers and labels to be made
circuit numbers and spare spaces for future expansions of three modules
minimum, TRI poles. All internal connections made in compliance with
appropriate local and international standards to which references need
to be made accordingly. Enclosure shall be min. IP 55 and with all necessary
control devices Main Distribution Board, MDB ,located at
the Semi Basement Floor and consisting of :-
1 PC MAIN MCCB OF 630A/3P, Icu=35KA
1 PC MCCB OF 200A/3P, Icu= 25KA
5 PCS MCB OF 50A/3P, Icu = 16KA
1 PC MCB OF 16A/1P, Icu=6KA
6 PCS MCB OF 10A/1P, Icu=6KA
MEASURING INSTRUMENTS ON FRONT PANEL FOR VOLTAGE AND CURRENT
INDICATING LAMPS FOR EACH AT THE FRONT PANEL
25% RESERVE SPACES FOR SINGLE PHASE CIRCUIT BREAKERS
MODULE NO 1 85,000.00 85,000.00
-
1.20 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-SBF-A AT SUB BASEMENT FLOOR, -
WITH BUS BAR OF 63A RATING CONSISTING OF:- -
1 PC MAIN MCB OF 50A/3P, Icu=16KA -
1 PC MCB OF 16A/3P, Icu=10KA -
5 PCS MCB OF 16A/1P, Icu=6KA -
25% RESERVE SPACES FOR SINGLE PHASE MODULES NO 1 8,600.00 8,600.00
-
1.30 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-GF-A AT GROUND FLOOR, -
-
1.40 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-1F-A AT FIRST FLOOR, -
-
1.50 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-GF-B AT GROUND FLOOR, -
-
1.60 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-ASHL AT GROUND FLOOR, -
-
1.70 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-ASHP AT GROUND FLOOR, -
-
1.80 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-1F-B AT GFIRST FLOOR, -
-
ITEM
NO.
-
1.90 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-2F-B AT SECOND FLOOR, -
-
1.10 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-HVAC AT SECOND FLOOR, -
1 PCS MCCB OF 160A/3P, Icu=20KA -
-
1.11 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-3F-B AT THIRD FLOOR, -
-
1.12 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-4F-B AT FOURTH FLOOR, -
-
1.13 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-5F-B AT FIVTH FLOOR, -
-
1.14 FLUSH MOUNTED SUB DISTRIBUTION BOARD,SDB-6F-B AT SIXTH FLOOR, -
-
1.16 SURFACE MOUNTED LIGHT CONTROL PANEL CONSISTINGOF 23X16AMP CB'S FOR ASSEMBLY -
CONTROL HALL LIGHTING NO 1 1,700.00 1,700.00
-
2.00 STAND BY DIESEL GENERATOR SET -
DIESEL GENERATOR SET OF SIZE 400 KVA AT SITE AT AN ALTITUDE OF -
2500MTS ABOVE SEA LEVEL,COMPLETE WITH AUTOMATIC -
TRANSFER PANEL ,ALL AS DETAILED BELOW -
Voltage system of 220/380 volts,3 Phase,50Hz,with 1500RPM,complete with -
automatic transfer switch, other regulating and starting accessories and -
instruments, day tank, fuel reservoir for one week/8 hr operation -
fuel transfer pump, and bonding work to low voltage system earthling through -
1x70 mm2 conductor. The generator set shall be skid mounted with sound attenuated Enclosure -
,ready for operation NO 1 1,200,000.00 1,200,000.00
-
3.00 LIGHT POINTS -
3.10 Flush mounted light points fed through PVC insulated copper wire conductors -
of cross sectional sizes of 3x2.5mm2 inside PVC conduits of 16mm minimum -
diameter, with all required junction and terminal boxes; complete -
with all connection and fixing accessories like insulating cap connectors, screws -
etc. NO 1227 220.00 269,940.00
-
-
EXTRA OVER LIGHT POINTS:(Type Legrand Mosaic or Equivalent complete with boxes, screw type plates
3.00 and accessories) -
SWITCHES AND DIMMERS -
4.10 FLUSH MOUNTING TYPES -
4.1.1 Single switch with OFF indicator lamp NO 150 150.00 22,500.00
-
4.1.2 Double switch with OFF indicator lamp NO 200 205.00 41,000.00
-
4.1.3 Two way switch with OFF indicator lamp NO 100 216.00 21,600.00
-
4.1.4 Intermediate switch with OFF indicator lamp NO 40 330.00 13,200.00
-
5.00 SOCKET OUTLET POINTS -
5.10 Flush mounted socket outlets of 16A/1p fed through PVC insulated copper wire conductors of -
3X2.5mm2 inside PVC conduits of 16mm diameter, minimum with all required junction boxes -
and terminal boxes including all connection and fixing accessories like insulated cap connectors, -
ITEM
NO.
screws, etc NO 190 240.00 45,600.00
-
ITEM
NO.
-
Extra Over Socket outlet Points (Type Legrand Mosaic or Equivalent complete with boxes, screw type plates
4.20
and accessories) -
-
4.2.1 Flush mounted socket outlet of 10-16A/1p, 74131 No. 0 190.00 -
-
4.2.2 Flush mounted socket outlet of 10-16A/1p twin, 2(74131) +75036 No. 190 380.00 72,200.00
-
-
4.30 Ditto as Item 4.1 but for Water heater mounted at a height of 1.8m above -
FFL with switch. NO 3 490.00 1,470.00
-
4.40 Power socket outlets 25A/1P fed - through PVC copper wire conductors -
of 3X4mm2 inside PVC conduit of minimum diameter 19mm,with all -
junction boxes and terminal boxes including all connection and fixing -
accessories like insulated cap connectors, screws etc ,complete with 25A/1P -
sockets with switch for flush mounting. NO 4 900.00 3,600.00
-
4.50 Three phase socket outlet 16A/3P+N+E for fountain pump -
fed through 4x2.5 mm2 pvc sheathed cable ,complete with all -
connection and fixing accessories NO 1 840.00 840.00
-
5.00 TELECOM POINTS (SUPPLY, INSTALL AND TEST AS PER SYSTEM SUPPLIER REQUIREMENT) -
5.10 Flush mounted telecom points fed through CAT-6 UTP cable inside conduits of 20mm -
diameter, minimum diameter with pull wire inside and junction/terminal boxes for connection -
including all fixing accessories . All as-per Ethiopian Telecommunications Corporation, ETC, Rules -
and Regulations NO 100 900.00 90,000.00
-
5.20 IP based PABX No. 1 100,000.00 100,000.00
-
5.30 24 Port Patch Panel No. 7 5,800.00 40,600.00
-
5.20 RJ-45 telephone outlet type CAT-6 No. 100 395.00 39,500.00
-
5.30 6 core Fiber Optics Cable wit all accessories for Backbone communication m 70 480.00 33,600.00
-
-
6.00 DATA POINTS (SUPPLY, INSTALL AND TEST BY APPROVED SYSTEM SUPPLIER) -
6.10 Flush mounted Data points fed through CAT-6 UTP cable inside conduits of 20mm -
diameter, minimum diameter with pull wire inside and junction/terminal boxes for connection -
including all fixing accessories . -
and Regulations NO 98 900.00 88,200.00
-
6.1.2 RJ-45 Data outlet twin CAT-6 No. 98 624.00 61,152.00
-
6.1.3 24 Port 10/100/1000 Switch type Sysco No. 6 30,000.00 180,000.00
-
6.1.4 24 Port Patch Panel No. 6 5,800.00 34,800.00
-
6.1.5 6 core Fiber Optics Cable with all accessories for Backbone communication m 70 450.00 31,500.00
-
6.1.6 Wall mounted 19 inch HP Cable Rack with Transparent glass door No. 6 16,000.00 96,000.00
-
-
7.10 MAIN ANTENNA TELEVISION SYSTEM AS PER THE MANUFACTURER DETAIL -
(SUPPLY, INSTALL AND TEST BY APPROVED SYSTEM SUPPLIER) -
7.1.1 Dish antenna for satellite signal reception complete with C-band LNB, cabling, mounting accessories on roof
top concrete base. No. 1 23,000.00 23,000.00
-
7.1.2 Multi choice decoder including remote control and cabling between TV set No 2 12,600.00 25,200.00
-
7.1.3
Terrestrial TV signal antenna suitable for local signal reception complete with 2.5m steel mounting rod No. 1 4,600.00 4,600.00
-
7.1.4 MATV head end equipment consisting of amplifiers, 2 channel modulator, power supply and other necessary
installation and fixing accessories No. 1 22,000.00 22,000.00
-
7.1.5
TV point fed through 75ohms Co-axial cable suitable for VHF-UHF signal distribution inside PVC conduit of
20mm diameter, including splitters, connectors and terminal type TV socket outlets for flush mounting No. 12 300.00 3,600.00
-
7.1.6 DISTRIBUTION SWITCHER UNITS NO 1 6,300.00 6,300.00
-
-
8.00 LIGHT FITTINGS:LUMINAIRES WITH LAMPS -
SPECIFIED OR APPROVED EQUIV. -
-
8.10 PHILIPS TCS 098/236 IC C3 WITH 2XTL-D36W/830 FLUORESCENT LAMP -
COMPLETE FOR RECESSED MOUNTING NO 55 1,590.00 87,450.00
-
ITEM
NO.
-
ITEM
NO.
-
-
8.50 RZB 10320.002 WITH 1X60W ENERGY SAVING LAMP -
CEILING MOUNT COMPLETE NO 85 550.00 46,750.00
-
8.60 RZB 401000.002,WITH 2X40W ENERGY SAVING LAMPS -
WALL MOUNTED COMPLETE FITTING NO 40 1,160.00 46,400.00
-
8.13 RZB TYPE 931088.962 WITH 3X18W FLUORESCENT LAMPS -
-
8.14 RZB TYPE 631077.954 WITH 1X26W COMPACT FLUORESCENT LAMPS -
-
8.15 RZB TYPE 93165.922 +2X13W COMPACT FLUORESCENT LAMP -
COMPLETE FOR SURFACE MOUNTING NO 240 3,200.00 768,000.00
-
8.16 RZB 621006.964.79 WITH 2X18 COMPACT FLOURESCENT LAMP -
COMPLETE FOR RECESSED MOUNTING NO 12 560.00 6,720.00
-
8.17 PHILIPS TMS 022/236 WITH 2XTL-D 36W/830 FLUORESCENT LAMP -
-
-
COMPLETE FOR RECESSED MOUNTING NO 3 300.00 900.00
-
8.20 PHILIPS TCW 216/236 IC WITH 1XTL-D 36W/830 FLUORESCENT LAMP -
-
8.21 RZB 911013.952 WITH 3X26W COMPACT FLOURESCENT LAMP -
-
8.22 LEGRAND 643256 + 643256 EMERGENCY LUMINARE WITH 1X 8W ENERGY SAVING LAMP -
COMPLETE FOR RECESSED MOUNTING NO 6 -
-
8.23 RZB 611514.004 WITH 1X100W CLEAR STANDARD INCANDESCENT LAMP -
-
8.24 RZB 64230.002 WITH 1X40W CLEAR CANDLE INCANDESCENT LAMP -
1SON-T 150W LAMP NO 22 2,630.00 57,860.00
-
8.25 PHILIPS SGS 203 WITH 1X SON-T 150W LAMP TO BE MOUNTED ON 6M GALVANIZED STEEL POLE -
-
FUMAGALLI G40.B40.M WITH 1X 150W GLS LAMP TO BE MOUNTED ON 4M GALVANIZED STEEL
8.25 POLE -
-
-
9.00 LOW VOLTAGE EARTHING SYSTEM -
Low voltage system earthling consisting of bare copper earthling rod -
of size 1200x16 mm with copper clamp inside inspection pit made of -
plastered manhole of size 700x700x700 mm, with cover NO 1 21,340.00 21,340.00
-
10.00 POWER FEEDER CABLES -
POWER FEEDER CABLES TYPE EQUIVALENT TO SIEMENS -
NYY 0.6/1KV LAID INSIDE THE CONTAINMENTS SPECIFIED -
TENTATIVE MEASUREMENTS ONLY,ACTUAL ON SITE -
10.10 2(3X240/12 MM2) M 200 4,960.00 992,000.00
-
10.20 3X185/120 MM2 M 352 1,600.00 563,200.00
-
10.30 3X70/35 MM2 M 80 710.00 56,800.00
-
10.40 3X50/35 MM2 M 50 462.00 23,100.00
-
10.50 4X16 MM2 M 300 208.00 62,400.00
-
10.60 4X10 MM2 M 200 145.00 29,000.00
-
10.70 4X6 MM2 M 200 90.00 18,000.00
-
10.80 4X4 MM2 M 300 80.00 24,000.00
-
11.00 LIGHTNING PROTECTION SYSTEM -
LIGHTNING PROTECTION SYSTEM CONSISTING OF THE FOLLOWING ITEMS -
WHERE THE COPPER TAPES ARE TO BE CLIPPED TO SURFACES/;ROOF -
ITEM
NO.
STRUCTURE/WALLS AS APPLICABLE AND CONNECTED TO -
THE EARTHING RODS -
-
-
REFERED ITEMS BEING FROM FURSE/BLACK BURN PRODUCTS -
-
11.10 AIR TERMINAL WITH POINTED AIR ROD TYPE RA-225 OR EQUIVALENT NO 1 2,800.00 2,800.00
-
11.20 AIR TERMINAL BASE TYPE SD-105 OR EQUIVALENT NO 1 1,500.00 1,500.00
-
11.30 DOWN CONDUCTOR IN BARE COPPER TAPE FORM OF SIZE 25X3 MM AND -
DIAMETER TYPE TC-030 OR EQUIVALENT M 300 300.00 90,000.00
-
11.40 DITTO BUT INSULTAED COPPER TAPE OF SIZE 25X3MM M 300 340.00 102,000.00
-
11.50 COPPER TEST CLAMP TYPE CN-105 OR EQUIVALENT NO 8 680.00 5,440.00
-
11.60 BARE COPPER EARTHING ROD OF SIZE 1500X16 MM WITH DRIVING STUD NO 8 450.00 3,600.00
-
11.70 NON METALLIC DC CLAMP NO 12 50.00 600.00
-
11.80 INSPECTION PIT FOR LEVEL OF CONDUCTIVITY:EARTHING ROD VS.SOIL NO 1 2,800.00 2,800.00
-
11.90 SQUARE CLAMP NO 8 400.00 3,200.00
-
12.00 ELEVATORS TYPE OTIS OR EQUIVALET -
-
No. of Units - Two units of Electric Passenger Elevator -
Speed - 1.0m/s -
Stops - 7 Floors all in line (Bas+G+5 Floors) -
Operation - Simplex Full collective load (FCL) -
Drive system - Otis Variable Frequency (OVF) -
Control System - Full Collective Micro Processor Control System -
Machine Control Location - GEN-2 (Machine Room Less) -
Lining Finish - Mirror Stainless Steel -
-
ESTHETIC OF THE CAR FOR STANDARD PRODUCT -
Car type - CS (Standard Car) -
Car Door & Car Frame - Prime Coat -
Car Operating Panel - White Finish -
Car Fixtures - Car positioning & direction indicator with Electro -
Luminescent display(ELD) and Micro motion touch buttons with illumination -
Flooring - Carpet -
Hand Rail - Two sides two pieces -
Mirror - Rear side half of the height -
Ceiling - Curved -
Kick Plate - On the lower part of the Car wall panels NO 2 1,500,000.00 3,000,000.00
Total Carried to Summary.. 10,945,062.00

_____________________________________________________________________________________________________________
___________ Tigray Regional Council Office Building Complex
BILL No 5
MECHANICAL WORK
_____________________________________________________________________________________________________________
___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
_________________________________________________________________________________________________________________
__________ Tigray Regional Council Office Building Complex Complex
BLOCK NO. 5
S U M MARY
01 . MECHANICAL INSTALLATION..
BIRR 4,119,370.48
TOTAL TO GRAND SUMMARY BIRR 4,119,370.48
_________________________________________________________________________________________________________________
_______
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
Item Description Unit Qty Rate Amount
MECHANICAL INSTALLATION
AIR CONDITIONING SYSTEM

General Assembly Hall
1
Supply and install packaged air cooled chiller as shown on the
drawing. It includes scroll compressor, evaporator, condenser

and fan, refrigerant circuit, water side piping, hydraulic
module
(Isolating valve, Automatic air vent, water tank, expansion
vessel, safety valve, Ball valve, strainer, twin pump, balancing

valve, LWT sensor, RWT sensor, Electronic flow control ,
piping and piping ancillaries, gages etc) control panel, micro-

processor based control system and water treatment plant
( Fiberglass tank, Electric actuated valve, centrifugal pump,

check valve, isolating valve, strainer.. etc)
price shall include all accessories to make the system complete

Type- Super quiet operation
Chiller Capacity = 135 kw at 35C ambient
Altitude = 2000 meters
Evaporator leaving temperature [LWT] = 5C
Evaporator entering temperature [RWT] = 11C
Refrigerant - R- 407
Power supply - 380V/ 3Ph/ 50Hz / 104 Kw
size - 2071mm L / 2278mm W/ 1329mm H No. 1 890,000.00 890,000.00
-
Supply, install and commissioning of packaged air cooled
2
chiller as shown on the -
drawing. It includes scroll compressor, evaporator, condenser -

and fan, refrigerant circuit, water side piping, hydraulic
module -
(Isolating valve, Automatic air vent, water tank, expansion -
vessel, safety valve, Ball valve, strainer, twin pump, balancing -

valve, LWT sense, RWT sense, Electronic flow control , -
piping and piping ancillaries, gages etc) control panel, micro- -

processor based control system and water treatment plant -
( Fiberglass tank, Electric actuated valve, centrifugal pump, -

check valve, isolating valve, strainer.. etc) -
price shall include all accessories to make the system complete -

Type- Super quiet operation -
Chiller Capacity = 96 kw at 35C ambient -
Make-30RA100 Carrier or equivalent -
Altitude = 2200 meters -
Evaporator leaving temperature [LWT] = 5C -
Evaporator entering temperature [RWT] = 11C -
Refrigerant - R- 407 -
Power supply - 380V/ 3Ph/ 50Hz / 50 Kw -
size - 2071mm L / 2278mm W/ 1329mm H -
Purpose cooling only -
The pump static pressure shall be determined by the supplier -

chiller shall be acoustically lined/super quite versions No. 2 108,624.00 217,248.00
-
3 Supply and install out door air handling unit (AHU) -
whether proof type as shown on the drawing and as per the -

following specification. -
Type -39G carrier or equivalent AHU for cinema hall -
as shown complete with casing with plastic cover, sensor -
mixing-box, louver, damper and screen, filters , fan, motor and -
drive ,chilled water cooling coil , variable frequency drive for -

fan motors and completely prewired control panel -
Purpose- supply and return -
Coil cooling Capacity = 200 kw @ 35 C -
Cooling water inlet/outlet temperature - 6 / 12C -
Supply air quantity = 11564 l/s @ maximum fan speed. -
-
Filters- pre-filter G3 and high velocity filter. -
Roof crab shall be provided for chiller and air handling units. -
The Fans static pressure shall be verified and determined by -

the supplier. -
AHU shall be acoustically lined. -
Sound attenuators must be installed at inlet and outlet. -
Manometer shall be installed at the filters compartment. -
Fire damper shall be installed at air supply duct. -
price shall include all accessories to make the system
complete. No. 1 616,000.00 616,000.00
-
4 Supply and install phenol foam duct for supply and exhaust -
ventilation system as shown on the drawing complete with -
flexible duct, transition duct, hangers and supports, silencer -
vibration isolator, damper, turning and splitter vanes at each -

fitting, stiffener, flanges etc.... -
-
Duct thickness -80mm -
4.1 1200x600 lm 68 1,170.00 79,560.00
4.2 800x600 lm 44 910.00 40,040.00
4.3 700x350 lm 36 690.00 24,840.00
4.4 650x300 lm 28 620.00 17,360.00
-
Duct thickness -50mm -
4.5 1400x600 lm 35 10,400.00 364,000.00
4.6 1200x600 lm 15 9,360.00 140,400.00
4.7 800x600 lm 25 7,280.00 182,000.00
4.8 750x600 lm 20 7,020.00 140,400.00
4.9 700x550 lm 20 6,500.00 130,000.00
4.10 650x500 lm 15 5,980.00 89,700.00
4.11 550x500 lm 15 5,460.00 81,900.00
4.12 550x450 lm 15 5,200.00 78,000.00
4.13 450x450 lm 15 4,680.00 70,200.00
4.14 400x400 lm 15 4,160.00 62,400.00
4.15 400x350 lm 15 3,900.00 58,500.00
4.16 400x300 lm 15 3,640.00 54,600.00
-
Supply and install GS /ABS pipe which is appropriate for
5
chilled water as -
supply and install shown on the drawing. Price shall include
hangers, -
Pump, shut- off valves, flexible connection, gages, insulation,
regulating valves, -
non return valves, strainer, vent, automatic control valves -
fittings (elbow, fees, yees) and all accessories to complete the -

air- water system. -
-
Heat Insulation -
Type- closed cell rubber tube insulation. -
-
For Concealed Piping -
- 25 mm x 48 kg/m3 insulation, vapor barrier and adhesive -

tape covering -
For exposed piping -
- 50 mm x 48kg/m3 insulation , vapor barrier and 0.4mm -
aluminum cladding. -
pipe size (mm) -
dia 75 mm lm 80 2,450.00 196,000.00
-
6
Supply and install supply air ceiling diffuser as shown on the -
drawing complete with damper and all fixing accessories -
Type-one adjustable and one fixed register -
flow- 500 lps -
Air velocity 4.0m/s -
Nc 29 -
Size-450x450mm No. 35 4,927.00 172,445.00
-
Supply and install return air ceiling diffuser as shown on the -

drawing complete with all fixing accessories. -
7
Flow- 500 lps -
Air velocity 4.5 m/s -
Nc 25 -
Size -
450x450 mm No. 30 5,590.00 167,700.00
-
Supply and install manual volume control damper as shown on -

8
the drawing complete with all fixing accessories -
Size (mm x mm) -
-
1400x600 No. 2 10,780.00 21,560.00
-
9 supply and install wire mesh grille as shown on the drawing -

complete with all accessories. -
Size -
1400x600 mm No 1 1,300.00 1,300.00
-
Split type air conditioner , cooling capacity- 30000 btu/hr ( at
30 o C outdoor ambient temperature) No 3 50,245.00 150,735.00
10
Split type air conditioner , cooling capacity- 24000 btu/hr ( at
30 o C outdoor ambient temperature) No 2 36,200.00 72,400.00
-
Duct must be fabricated as per ASHARAE & SMACNA -
standard -
Refer the drawing -
-
Supply & install electrical driven centrifugal clear water pump
with all necessary accessories including electrical connections
11 and switches. Capacity Q = 1.0 - 1.5 Liters/sec, H = 35
meters. No 2 22.45 44.90
-
Ditto, but fire pump for fire protection. Capacity Q = 2.0
12
liters / sec. H = 45 meters. No 1 37.58 37.58

_________________________________________________________________________________________________________________
BILL No 7
GUARD HOUSE
___________________________________________________________________________ _____________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
Tigray Regional Council Office Building
_________________________________________________________________________________________________________________
Complex
A. SUB-STRUCTURE
1.EXCAVATION & EARTH WORKS

Birr 77.51
2.CONCRETE WORKS Birr 5,406.00
3. MASONRY WORKS Birr 0.00
TOTAL A Birr 5,483.51
B. SUPER STRUCTURE
1. CONCRETE WORKS Birr 0.00

2. BLOCK WORK Birr 0.00
3. ROOFING Birr 3,885.00
4. CARPENTRY & JOINERY Birr 0.00
5. METAL WORK Birr 30,680.61
6. FINISHING WORKS Birr 1,257.35
7.PAINTING WORKS Birr 1,134.00
TOTAL B Birr 36,956.96
TOTAL A+B
Birr 42,440.47
GRAND TOTAL Birr 42,440.47
TOTAL FOR THREE GUARD

HOUSES .. Birr 127,321.41
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
ITEM DESCRIPTION UNIT QTY U.PRICE
BILL NO. 1- GUARD HOUSE
A. SUB STRUCTURE
1.0 Excavation and Earth work
Clearing of the site to remove top soil and other rubbish

1.1
materials to an average depth of 250mm. m2 36 2.15
Bulk excavation in ordinary soil from reduced level to an

1.2
avarage depth of 600mm. m3 11 0.00
Bulk excavation in highly weathered rock from reduced

1.3
level to an avarage depth 600mm m3 6 0.00
Trench Excavation in highly weathred rock for the stone

1.4 masonary wall to a depth not exceeding 1500mm below
natural ground level . m3 17 0.00
Excavate for footing in highly weathered rock to an

1.5
avarage depth of 1500mm from a reduced ground level
m3 4 0.00
1.6 Ditto.but below 1500mm not exeeding 3000mm m3 3 0.00
Fill under hard core and around footing & retaining wall with
1.7 selected non-expansive material brought from outside and
compact in layers not exceeding 200 mm thick.(compaction up
to 95% proctor density) m3 22 0.00
250 mm thick basaltic or equivalent stone hard

1.8 core, well rolled consolidated and blinded with
crushed stone or aggregates. m2 16 0.00
Cartaway excavated and objectionable material from

1.9 construction site to a sutable area. Tipping area shall be in
accordance to municipal permit m3 43 0.00
Total Carried to Summary
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
2.0 CONCRETE WORK
50 mm thick lean concrete class C-5 with minimum cement

2.1 content of 150 kg/m3
a) under foundation walls m2 9 44.00
b) under footing pad m 2
6 44.00
c) under grade beam m2 5 44.00
d) under ground slab m2 16 44.00
Reinforced concrete in class C-25 (with a 28-day 150mm

cube crushing strength of 25MPa) and maximum
2.2 aggregate size of 30mm for footings and 20mm for beams
& slabs; cast into formworks and vibrated around rod
reinforcement bars.( formwork & reinforcement t
a) in footing pads m3 2 0.00

b) in foundation columns m3 1 0.00
c) in grade beams m3 2 0.00
d) in 100mm thick ground floor slab m 2
21 0.00
Steel reinforcement according to structural

drawing ordered by the engineer . Price shall
2.3
include cutting,bending,placing in position and
tying wires.
a) Diametre 8 mm deformed bars. kg 133 -

b) Diametre 10 mm deformed bars. kg 59 -
c) Diametre 14 mm deformed bars. kg 255 -
2.4 Provide a 2.5 cm thick formwork well tied For

a) footing m2 8 98.00
b) foundation colmuns m2 10 98.00
c) grade beams m2 21 98.00
Total Carried to Summary
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
3.0 MASONRY WORK

Construct a masonary wall of 60cm wide with
3.1 1:3 cement sand mortar ratio below the
natural ground level m3 8 0.00
0.00
3.2 Ditto but above ground level of 30mm height. m3 3 0.00
Total Carried to Summary ..

B. SUPER STRUCTURE
1.0 . CONCRETE WORKS
Reinforced concrete in class C-25 (with a 28-day

150mm cube crushing strength of 25MPa) and maximum
1.1 aggregate size of 30mm for footings and 20mm for beams
& slabs; cast into formworks and vibrated around rod
reinforcement bars.( formwork & reinforcement b
a. In columns m3 1 0.00
b. In roof beams m3 2 0.00
c. In 120mm thick roof slab m2 21 0.00
Provide, cut & fix in position sawn zigba wood

1.2
or steel formwork which ever is appropriate:
a. In columns m2 12 0.00
b. In roof beams m2 5 0.00
c. In 12 cm thick roof slab m 2
21 0.00
Reinforcement steel bars according to

1.3 structural drawing. Price includes cutting,
bending, placing in position and tying wires.
a) dia. 8 mm deformed bars kg 158 0.00

b) dia.14 mm deformed bars kg 240 0.00
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
2.0 BLOCK WORK

200mm thick hollow concrete block wall of type Class-B
with 28 days minimum crushing strength of 32kg/cm2,
2.1
bedded in cement mortar (1:3) mix, both sides left for
plastering. m2 28 0.00
2.2 Ditto but 15 cm thick HCB m 2
18 0.00
3. ROOFING
Spread and level light weight concrete over concrete roof
3.1
to an average thickness of 8cm. m2 21 0.00
0.00
Spread and level 3cm thick cement sand screed (1:3) on

3.2 top of light weight concrete on concrete roof, balcony and
terrace to receive water proofing material.
m2 21 0.00
0.00
Supply and lay Bituminious water proofing membrane of

3.3 slated surface for concrete roof, according to the techincal
specification and instruction of the manufacturer.
m2 21 185.00
4. CARPENTRY AND JOINERY
Supply and fix 40mm thick semi solid internal flush type
wooden doors in hard wood frame with wooden moldings,
both sides covered with 4mm thick oak veneered plywood.
Price shall include one coat of primer (420 BN 36054
antirust paint) with two coats ( Ka
4.1 Type D11 size 700 x 2100mm No. 1 0.00
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
5. ALUMINUM WORK
_ Anodization thickness should be 15-20 micro meter
locks, hinges etc
Door
5.2 Type D10 size 900mm X 2600mm No. 2 4,008.52

0.00
Windows 0.00
0.00
5.3 Type W24 size 1350 X 900 mm No. 2 2,081.35
0.00
5.4 Type W25 size 3100 X 2000 mm No. 1 10,620.87
0.00
Type W26 size 2300 X 2000 mm No. 1 7,880.00
Total Carried to Summary .
6.0 FINISHING
Finshing WORK
works shall include all surface pre
cleaning preparation, application of finishing,
polishing and clearing at the end of finishing
work
Three coats of plastering for Internal and

6.1
external block wall. m2 30 0.00
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

Supply and lay terrrazo tiles Size:- 30 x 30 x2
cm with cement mortar mix(1:3). Price
6.2
includes 30mm thick cement mortar bedding
and other incidental works. m2 10 117.84
150 x150 x15mm glazed ceramic wall tiles

stuck to wall with cement sand mortar mix
6.3
(1:3) backing grouted at joints with white
m2 12 0.00
cement wash.
Supply and fix PVC stuck to floor with

6.4
approved type of adhesive. lm 14 0.00
Supply and fix 20x100mm high terazzo

6.5
skirting stuck to wall in cement paste baking. lm 3.25 24.30
Supply and fix terazzo type window sills

6.6 bedded in cement sand mortar 1:3 provide
10mm wide water drips. lm 10 0.00
Total Carried to Summary .
7. PAINTING
Apply three coats of plastic emulsion paint to

7.1 m2 90 0.00
all internal & external plastered wall surfaces.
Apply three coats of reflective aluminium

7.2 m2 21 54.00
paint to the top of the roof
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
TOTAL P.
77.51
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
77.51
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
TOTAL P.
396.00
264.00
220.00
704.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
784.00
980.00
2,058.00
5,406.00
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
TOTAL P.
-
-
-
0.00
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
TOTAL P.
-
-
0.00
-
-
-
-
3,885.00
3,885.00
0.00
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
TOTAL P.
8,017.04
-
-
-
4,162.70
-
10,620.87
-
7,880.00
30,680.61
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
TOTAL P.
1,178.37
78.98
1,257.35
1,134.00
1,134.00
___________________________________________________________________________ ___________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
________________________________________________________________________________________________________________
BILL No 8
TRANSFORMER & GENERATOR HOUSE
____________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
_______________________________________________________________________________________________________________
TRANSFORMER & GENERATOR
S U M MARY
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK. BIRR 579.02
SUB-TOTAL .. BIRR 11,023.63
2. BLOCK WORKBIRR -
4. METAL WORK. BIRR 18,658.75
5. FINISHING. BIRR 5,741.30
6. PAINTING. BIRR -
7. GLAZING. BIRR -
SUB TOTAL BIRR 32,910.05
TOTAL A+B. BIRR 43,933.67
______________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
Bill of Quantity and Specification Tigray Regional Council Office Building
______________________________________________________________________________________________________________
A. SUB- STRUCTURE
Clear off site to remove top soil to average depth
1.1
of 30cm. m2 65 2.15 139.95
-
1.2 Excavation for footing foundation in ordinary soil to a depth not

exceeding 1500mm starting from reduced level m3 12 36.59 439.07
-
1.3 Excavation for footing foundation in highly weathered rock to a

depth not exceeding 1500mm starting from reduced level m3 6 0.00 -
-
1.4 Ditto over 1500mm but not exceeding 3000mm m3 5 0.00 -
-
1.5 Trench foundation excavation in ordinary soil to a depth not

exceeding 1500mm starting from reduced level m3 16 0.00 -
-
1.5 Ditto as above but in highly weathered rock m3 6 0.00 -
-
Fill under hard core and around footing & retaining wall with
1.6 selected non-expansive material brought from outside and
compact in layers not exceeding 200 mm thick.(compaction up
to 95% proctor density) m3 18 0.00 -
-
1.7
Cart away surplus excavated material to an appropriate tip m3 65 0.00 -
-
25cm thick basaltic or equivalent stone hard -
1.8 core well rolled consolidated and blinded with -
crushed stones. m2 34 0.00 -
Total Carried to Summary 579.02
2. CONCRETE WORK
5cm thick lean concrete class C-5, with
2.1
minimum cement content of 150kg /m3 under
a) foundation wall m2 16 44.00 704.00
b) under footing pad m 2
6 44.00 264.00
___________________________________________________________________________ ___________ 163

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

c) under grade beam m 2
8 44.00 352.00
d) under ground slab m 2
34 44.00 1,496.00
-
2.2 10cm thick reinforced concrete floor slab in -
concrete class C-20,with minimum cement -
content of 320 kg /m3 well spread and leveled -
(steel bar measured separately) m2 35 97.5603043 3,414.61
-
cement content of 360 kg /m3 filled into form -
-
2.3 In footing m3 3 0.00 -
-
2.4 In foundation column m3 1 0.00 -
-
2.5 In grade beam m3 3 0.00 -
-
form work or metal panel to:- -
-
2.6 Footing m2 14 98.00 1,372.00
-
2.7 Foundation column m2 13 98.00 1,274.00
-
2.8 Grade beam m2 16 98.00 1,568.00
-
Reinforcement steel bar according to St. drawing -
-
2.9 Dia 8 mm deformed bar kg 144 0.00 -
-
-
-
2.13 10/1 cm chip wood expansion joint between -
G.beam and slab painted with two coats of -
asphalt m 35 0.00 -
___________________________________________________________________________ ___________ 164

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________
3. MASONRY WORK
3.1 Trychitic or equivalent stone masonry foundation
wall bedded in cement mortar 1:3 m3 11 0.00 -
-
3.2 Ditto but above natural ground level internally -
left for plastering . m3 7 0.00 -
1.CONCRETE WORK

1.1 In elevation column m3 3 - -
-
1.2 In beams m3 2 - -
-
1.3 In parapet& gutter m3 2 - -
-
1.4 In 15cm thick suspended solid slab m2 35 - -
-
-
1.5 Elevation column m2 32 0.00 -
-
1.6 Beam m2 16 0.00 -
-
1.7 Parapet& gutter m2 42 0.00 -
-
1.8 Suspended solid slab m2 34 0.00 -
-
Reinforcement steel bar according to St.drawing -
-
___________________________________________________________________________ ___________ 165

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

1.9 Dia 14mm deformed bar kg 369 0.00 -
-
-
2. BLOCK WORK
Concrete block wall (Class B )bedded in cement

mortar both sides left for plastering
2.1 20cm thick m2 81 - -
3. ROOFING
Average 15cm thick c-25 water tight concrete

including diameter 8mm steel bar at c/c20cm
3.1 both ways over roof slab giving 2% slope towards
down pipe trowel finished to receive water
proofing material. m2 35 - -
-
3cm thick cement sand screed over light weight -
3.2
concrete including parapet wall surface . m2 35 - -
-
Bitumen polyflame with 4mmthick sand finish -
water proofing material or equivalent all -
3.3
according to manufacturers instruction. -
including parapet wall surface . m2 46 185.00 8,510.00
4. ALUMINUM WORK
_ Anodization thickness should be 15-20 micro meter
locks, hinges etc
___________________________________________________________________________ ___________ 166
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

Windows.
Metal lover type
4.1 Type W27 size - 135/90cm N 4 2,081.35 8,325.39

- -
Doors - -
- -
4.2 Type D9 size - 110/260cm N 1 4,899.30 4,899.30
- -
Type D10 size - 90/260cm N 1 4,008.52 4,008.52
- -
4.3 RHS ladder with dia.5cm steel tube & thread - -
H= 450cm N 1 1,425.53 1,425.53
Total Carried to Summary .. 18,658.75
5. FINISHING
Finishing work shall includes all surface pre

cleaning, preparation of finish, polishing and
cleaning at the end of finishing work.
Apply two coats of plaster in cement mortar to

5.1 External exposed concrete & concrete block
wall surface m2 82 - -
-
Internal exposed concrete , concrete block -
5.2
wall surface m2 79 - -
-
5.3 Concrete ceiling surface m2 34 - -
-
5.4 Apply fine coat of fine cement sand plaster to -
all Plastered surface m2 195 - -
-
5.5 2cm thick cement sand screed on the ground slab m2 35 39.15 1,370.31
-
10mm thick terrazzo floor tile bedded in cement
5.6 mortar(1:3). Price shall include cement mortar backing
and all incidental works. m2 34 117.84 4,006.46
-
___________________________________________________________________________ ___________ 167

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

Cement tile skirting bedded on & including -
5.7
cement mortar backing m 15 24.30 364.54
-
White marble slab window cill bedded on -
5.8 cement mortar. -
Size 27/3 cm m 5 0.00 -
-
Semi dressed stone pavement on & including -
5.9 cement mortar &joints pointed in cement mortar -
1:3 price includes selected fill under the tile m2 28 0 -
6. PAINTING
Prepare and apply by brush three coats of

plastic emulsion paint to:
6.1 External plastered surface m2 82 - -

-
6.2 Internal plastered surface m2 79 - -
-
6.3 Plastered ceiling m2 34 - -
7. GLAZING
Supply and fix quality clear glass glazed to

metal beads and putty
7.1 4mm thick m2 1 0 -
___________________________________________________________________________ ___________ 168

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
_________________________________________________________________________________________________________________
BILL No 9
SITE WORK
________________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
_________________________________________________________________________________________________________________
__
SITE WORK
S U MMARY
1. ASPHALT & RETAINING WALL CONSTRUCTION. ... BIRR 1,473,338.44
2. FENCE WORK.. ... BIRR 916,798.54
TOTAL . BIRR 2,390,136.98
______________________________________________________________________________________
Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

SITE WORK
1 ASPHALT & RETAINING WALL
CONSTRUCTION
1 Bulk excavation in ordinary soil to designed level m3 5,376 0.00 -

-
2 Ditto but in highly weathered rock m3 3,840 0.00 -
-
3 Trench foundation excavation in ordinary soil to a
depth not exceeding 2500mm starting from reduced
level m3 692 0.00 -
-
4 Ditto but in highly weathered rock m3 420 0.00 -
-
5 Back Fill with selected non-expansive material brought from

outside and compact in layers not exceeding 200 mm thick.
(compaction up to 95% proctor density) m3 1,680 0.00 -
-
Cart away surplus excavated material to an
6 appropriate tip m3 10,328 0.00 -
-
Hard core sub base shall be in basaltic or eq. -
7 sound stone . Having a finished uniform thickness -
of 25cm chocked with crushed aggregate m2 3,220 0.00 -
-
Fill under hard core subbase to maintain the desired

level with selected borrowed non expansive
8
material(200mm-subbase(CBR>30%,PI=8-
12%,MPD>95%)and compact in layers not exceeding
200mm. m3 2,576 225.55 581,016.80
-
7cm thick gravel coarse ,placed wet and copacted with
9
>10ton roller m2 3,220 13.69 44,078.75
-
2. CONCRETE WORK -
-
5cm thick lean concrete class C-5, with -
1 minimum cement content of 150kg /m3 under -
foundation m2 346 0.00 -
-
___________________________________________________________________________ ___________ 171

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

3. MASONRY WORK -
-
Trychitic or equivalent stone masonry foundation -
1
-
Ditto but exposed face left for pointing price includes
2 dia 15cm weep hole every 2m vertically & horizontally
staggered for as per detail. m3 135 200.00 27,000.00
-
3 Pointing in cement mortar to masonry wall -
wall surface m2 192 22.29 4,280.24
-
4 Concrete copping in C-20 size 55/5cm m2 230 160.27 36,927.28
-
5 concrete curb stone on lean concrete bed. -
Size-40/12cm m 490 256.45 125,662.78
-
6 Triple surface treatment - asphalt & gravel size

according to detail given m2 3,220 203.22 654,372.60
2. FENCE WORK
1 Trench foundation excavation in ordinary soil to a

depth not exceeding 2.5m starting from reduced level m3 510 0.00 -
0.00 -
2 Ditto but in highly weathred rock m3 408 0.00 -
0.00 -
3 Fill fence sides with selected non-expansive material

brought from outside and compact in layers not exceeding
200 mm thick.(compaction up to 95% proctor density) m3 280 0.00 -
0.00 -
Cart away surplus excavated material to an -
4
appropriate tip m3 918 0.00 -
-
___________________________________________________________________________ ___________ 172

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
______________________________________________________________________________________________________________

2. CONCRETE WORK -
-
5cm thick lean concrete class C-7, with -
1 minimum cement content of 150kg /m3 under -
foundation m2 325 0.00 -
-
3. MASONRY WORK -
-
Trychitic or equivalent stone masonry foundation -
1
-
Dressed stone wall bedded in cement mortar -
2
both faces left for pointing . m3 325 1679.82 545,940.32
-
3 Pointing in cement mortar to masonry wall -
wall surface m2 390 22.29 8,694.24
-
4 Concrete copping in C-20 size 55/5cm m 650 160.27 104,178.52
-
RHS grilled fence -
all according to detail drawing price includes one -
coat of primer & two coats of oil paint. -
-
5 H= 140cm m 470 359.08 168,768.60
-
6 H= 100cm m 180 311.20 56,016.87
-
RHS grilled main gate complete work all according -
to detail drawing -
7 Size- 400/220cm No 3 8,000.00 24,000.00
-
8 Size- 120/220cm No 2 4600.00 9,200.00
___________________________________________________________________________ ___________ 173

Tel. 011 663 00 28/29 Fax. 011 663 00 37 P. O. Box 12756
GRAND SUMMARY
AXUM SITE Birr 2,271,258.83
ADIGRAT SITE Birr 2,271,258.83
MEKONNI SITE Birr 2,271,258.83
Total ................ Birr 6,813,776.48

SUMMARY AXUM
MAIN BUILDING Birr 1,205,523.26

(G+5) ..........................................
MEETING HALL Birr 677,144.11
(G+1) ...............................................
............... Birr 92,340.31
SITE
Total ................ Birr 1,975,007.68
VAT (15%) Birr 296,251.15
Birr 2,271,258.83
SUMMARY ADIGRAT

(G+5) ..........................................
(G+1) ...............................................
............... Birr 92,340.31
SITE
Total ................ Birr 1,975,007.68
VAT (15%) Birr 296,251.15
Grand Total Birr 2,271,258.83

SUMMARY MEKONNI

(G+5) ..........................................
(G+1) ...............................................
............... Birr 92,340.31
SITE
Total ................ Birr 1,975,007.68
VAT (15%) Birr 296,251.15

GRAND SUMMARY
Aluminum & mineral plastering With out site work
Total ................ Birr 6,495,202.40

SUMMARY AXUM

(G+5) ..........................................
(G+1) ...............................................
............... Birr
SITE
Total ................ Birr 1,882,667.36
VAT (15%) Birr 282,400.10
Birr 2,165,067.47
SUMMARY ADIGRAT

(G+5) ..........................................
(G+1) ...............................................
............... Birr
SITE
Total ................ Birr 1,882,667.36
VAT (15%) Birr 282,400.10

SUMMARY MEKONNI

(G+5) ..........................................
(G+1) ...............................................
............... Birr
SITE
Total ................ Birr 1,882,667.36
VAT (15%) Birr 282,400.10

GRAND SUMMARY
Aluminum &mineral plastering With out G+1
Total ................ Birr 4,477,629.31

SUMMARY AXUM

(G+5) ..........................................
MEETING HALL Birr
(G+1) ...............................................
............... Birr 92,340.31
SITE
Total ................ Birr 1,297,863.57
VAT (15%) Birr 194,679.54
Birr 1,492,543.10
SUMMARY ADIGRAT

(G+5) ..........................................
MEETING HALL Birr 0.00
(G+1) ...............................................
............... Birr 92,340.31
SITE
Total ................ Birr 1,297,863.57
VAT (15%) Birr 194,679.54

SUMMARY MEKONNI

(G+5) ..........................................
MEETING HALL Birr 0.00
(G+1) ...............................................
............... Birr 92,340.31
SITE
Total ................ Birr 1,297,863.57
VAT (15%) Birr 194,679.54

10. ELECTRICAL INSTALLATION
Supply & install flush mounted main
distribution board MDB made of plastic,
with lockable door, earthing lead connectors
and all the necessary accessories connected
to 3x35/75mm2 cable with main ACB of
3x160A ,1ph and also consisting of :
1pcs ACB 100A, 3 ph
1pcs ACB 25A, 3 ph
5pcs ACB 20A, 3 ph
ACB reserve space
complete with bus bar earthling lead and
other accessories according to EL. No 1.00 0.00
distribution board SDB-GF made of plastic,
to 4X16mm2 cable with main ACB of 3x63A ,
1ph and also consisting of :
1pcs ACB 20A ,3ph
6pcs ACB 16A, 1ph
5 pcs ACB 10A, 1ph
ACB reserve space
complete with bus bar earthing lead and
distribution board SDB-FF made of plastic,
to 4X16mm2 cable with main ACB of 3x63A ,
1ph and also consisting of :
1pcs ACB 32A ,3ph
7pcs ACB 10A, 1 ph
3 pcs ACB 16A, 1ph
ACB reserve space
distribution board SDB-2F,3F,4F & 5F made
of plastic, with lockable door, earthing lead
connectors and all the necessary accessories
connected to 4X16mm2 cable with main
ACB of 3x63A ,1ph and also consisting of :
1pcs ACB 20A ,3ph
4pcs ACB 10A, 1 ph
4 pcs ACB 16A, 1ph
ACB reserve space
Flush mounted light points to be fed with 2 x
2.5 mm2 insulated conductor inside rigid
PVC conduit of 13.5mm diameter including
junction boxes with covers , insulating screw No 274.00 0.00
caps & necessary switches .
Extra overlight points (LEGRAND SUNO or
Equivalent)
a) Flush mounted single switch No 117.00 0.00
b)Flush mounting double switch No 2.00 0.00
c)Flush mounting two way switch No 47.00 0.00
Supply and install flush mounted socket
outlets of 16A, single phase and with
earthing contact fed through PVC insulated
conductors of 3 x 2.5 mm2 in diam. 13.5 mm
thermoplastic conduits for recessed No 148.00 0.00
installation including junction boxes with
Flush mounted socket outlet 25A for coffee No 2.00 0.00
Supply and install light fittings and their
Disano 981EM Lunar(166445-08) with FL
2x36W or Equivalent No 141.00 0.00
Disano 2620 Evoluzione (125630-00)with FL
2x36w or Equivalent No 4.00 0.00
Disano 2620 Evoluzione (125630-00)with FL
1x40w or Equivalent No 127.00 0.00
Data points fed through 1x(twisted pair category 5E
UTP cable) inside PVC conduits of 19mm diameter. No 56.00 0.00
Intercom points fed through 1x(twisted pair category 5E

UTP cable) inside PVC conduits of 19mm diameter. No 56.00 0.00
Telephone points fed through telephone wire 2x1mm2
cable) inside PVC conduits of 19mm diameter. No 56.00 0.00
RJ 45 outlets type LEGERAND 1(74214) category 5E
with 8 conductes complete with clip on support frame No 56.00 0.00
RJ 11 outlet type LEGRAND 74341 category 5E with 4
contacts complete with clip on support frame No 56.00 0.00
RJ 11 outlet type LEGRAND 74341 category 5E with 4
contacts complete with clip on support frame No 56.00 0.00
TOTAL CARRIED TO
SUMMARY .................... 0.00
9240
2515 3018
10. ELECTRICAL
10.01 Supply &install flush mounted main
distribution board SDB-GF made of
plastic, with lockable door, earthing
lead connectors and all the
necessary accessories connected to
4X16mm2 cable with main ACB of
3x63A ,1ph and also consisting of :
1pcs ACB25A, 3ph
5pcs ACB 10A, 1 ph
7pcs ACB 16A, 1ph
1pcs ACB25A, 1ph
ACB reserve space
complete with bus bar earthing lead
and other accessories according to No 1.00 0.00
10.02 EL.
Flush mounted light points to be fed
with 2 x 2.5 mm2 insulated
conductor inside rigid PVC conduit
of 13.5mm diameter including
junction boxes with covers ,
insulating screw caps & necessary
No 41.00 0.00
switches .
10.03 Extra overlight points
a) Flush mounted single switch No 20.00 0.00
b)Flush mounting double switch No 1.00 0.00
c)Flush mounting two way switch No 14.00 0.00
10.04 Supply and install flush mounted
socket outlets of 16A, single phase
and with earthing contact fed
through PVC insulated conductors
of 3 x 2.5 mm2 in diam. 13.5 mm
thermoplastic conduits for recessed
installation including junction boxes
with covers No 21.00 0.00
10.05 Flush mounted socket outlet 25A for
coffe machine No 0.00
10.06 Supply and install light fittings and
their lamps: 0.00
a Disano 981EM Lunar(166445-08)
with FL 2x36W No 5.00 0.00
b Disano 2620 Evoluzione (125630-
00)with FL 2x36w No 4.00 0.00
c Disano 2620 Evoluzione (125630-
00)with FL 1x40w No 32.00 0.00
d Disano 2620 Evoluzione (125630-
00)with FL 1x40w No 0.00
10.07 Telephone points to be fed with
telephone wires inside PVC conduit
of 11mm diameter including
rectangular junction boxes and No 1.00 0.00
siemens telephone sockets.
TOTAL CARRIED TO
SUMMARY 0.00
B.SITE ELECTRICAL
INSTALLATION
Supply & install external light points

fed through PVC insulated cable of 2
x 2.5 mm2 inside conduits of 16 mm
diameter from the connection box to
5.1 the lamp point No 16.00 0.00
Supply and install light fittings and
their lamps
A)philips SGS 102/100 + SON 100w
5.2 or equivalent No 16.00 0.00
supply and install G.S.pole of total

height 8.0m and Diam. 12cm at
bottom and 9 cm above with steel
single arm, connection door at 40
cms,complete with water proof fuse
box ,with 2A fuse.the pole shall be
painted with antirust and two coats of
5.3 synthetic p No 16.00 0.00
supply & install PVC sheathed cables
:
5.4 a) 2x2,5mm2 Ml 320.00 0.00
5.5 b) 3x4mm2 Ml 180.00 0.00
5.6 c) 4x4mm 2
Ml 130.00 0.00
pipes
supply & lay PVC pipes. Price
includes excavation, laying, backfill
5.7 a) Diam. 16 mm Ml 150.00 0.00
5.8 b) Diam. 36 mm Ml 300.00 0.00
Total carried to summary -
B.SITE ELECTRICAL
INSTALLATION
Supply & install external light points fed

through PVC insulated cable of 2 x 2.5 mm2
inside conduits of 16 mm diameter from the
5.1 connection
Supply and box to the
install lightlamp point
fittings and their No 11.00
lamps
A)philips SGS 102/100 + SON 100w or
5.2 equivalent No 11.00
supply and install G.S.pole of total height

8.0m and Diam. 12cm at bottom and 9 cm
above with steel single arm, connection door
at 40 cms,complete with water proof fuse
box ,with 2A fuse.the pole shall be painted
5.3 with antirust and two coats of synthetic p No 11.00
supply & install PVC sheathed cables :
5.4 a) 2x2,5mm2 Ml 280.00
5.5 b) 3x4mm2 Ml 150.00
5.6 c) 4x4mm2 Ml 100.00
pipes
supply & lay PVC pipes. Price includes
excavation, laying, backfill
5.7 a) Diam. 16 mm Ml 130.00
5.8 b) Diam. 36 mm Ml 280.00
Total carried to summary
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-
5.SITE ELECTRICAL
INSTALLATION
Supply & install external light points fed

through PVC insulated cable of 2 x 2.5
mm2 inside conduits of 16 mm diameter
5.1 from the connection box to the lamp point No 16.00 0.00
Supply and install light fittings and their
lamps
A)philips SGS 102/100 + SON 100w or
5.2 equivalent No 16.00 0.00
supply and install G.S.pole of total height

8.0m and Diam. 12cm at bottom and 9 cm
above with steel single arm, connection
door at 40 cms,complete with water proof
fuse box ,with 2A fuse.the pole shall be
painted with antirust and two coats of
5.3 synthetic p No 16.00 0.00
supply & install PVC sheathed cables :
5.4 a) 2x2,5mm2 Ml 320.00 0.00
5.5 b) 3x4mm2 Ml 180.00 0.00
5.6 c) 4x4mm3 Ml 130.00 0.00
pipes
supply & lay PVC pipes. Price includes
excavation, laying, backfill
5.7 a) Diam. 16 mm Ml 150.00 0.00
5.8 b) Diam. 36 mm Ml 300.00 0.00
ITEM DESCRIPTION unit Qty Unit Price Amount
Fence work
A. Substructure
1. Excavation and earth work
Excavation of trench in ordinary soil to a depth not
1.1 exceeding 80 cm from natural ground level m3 36.00 24.99 899.65
Cart away surplus excavated material and spread at

1.2 a distance not exceeding 2 km. m3 36.00 19.30 694.90
Total carried to summary 1,594.55
2. Masonry Work
50 cm thick row trachatic stone masonry foundation

2.1 wall bedded in cement sand mortar 1:4 m3 35.00 603.22 21,112.68
Ditto as Item 3.1 but semi-dressed stone masonry
wall above N.G.L. external & internal side left for
pointing. (Price includes pointing to external &
internal side of the wall with cement sand mortar of
ratio 1:2)
2.2 m3 8.00 613.48 4,907.88
3. Concrete Work
Reinforced concrete in class C-20 with minimum
cement content of 320 kg/m3 filled to form work and
vibrated. Reinforcement bar and form work
3.1 measured separately.
a) grade beam m3 5.00 863.84 4,319.20
Provide, cut and fix in position wooden or metal form
3.2 work for
a) grade beam m2 20.00 - -
Provide and place steel reinforcement bars

according to structural fence drawing. Price includes
3.3 cutting, bending, placing in position and tying wires.
a) Diam. 6mm placing bar kg 70.00 - -
b) Diam. 12mm deformed bar kg 180.00 - -
B. Super Structure
1. Masonry Work
50x50cm thick four sides fine dressed stone column
masonry wall bedded in cement sand mortar 1:4 .
Price includes both side pointing with cement and
1.1 sand mortar 1:3. m3 3.00 -
20 cm thick class "B" H.C.B wall bedded on cement
sand mortar of ratio 1:4, both sides left for plastering.
(Price includes plastering to external & internal side
of the wall with cement sand mortar of ratio 1:3).
1.2 m2 94.00 165.65 15,570.99
2. Metal Work
Supply and fix main entrance door made of steel and
locally fabricated with all necessary iron mongery
lock according to the details drawing .Before
production the door shall be inspected by the client.
3.1 price including 2 coats of antirust and 2 coats of m
a) of size 400x250 cm No 2.00 -
b) of size 150x250cm No 1.00 -
3. Finishing Work
60x60x5 cm concrete coping over the stone post with
4.1 C-15 concrete.price includes form work. m2 2.00 -
60x5 cm concrete coping over the compound stone
4.2 with C-15 concrete .price includes form work. m2 40.00 -
Rendering to internal & external wall surface with
1:2:3 cement, sand & fine aggregate according the
4.4 drawing. m2 188.00 -
Apply three coats of plastic paint to all internal and
4.5 external plastered surface of HCB walls. m2 188.00 -
Grand Total 47,505.30
Item Description Unit
Unit Qty
No Rate
SPECIFICATION AND BILL OF QUANTITIES
FOR DEDEBIT SEPTIC TANK
A. SUB STRUCTURE
1.00 Excavation and Earth Works Birr

..........................................
2.00 Masonry Birr
Works ..................................
............................ Birr
3.00 Concrete
3.00 Plastering Birr
4.00 Manholes Birr
Total B ................ Birr
Construct 60m3Septic tank with the

detail specification given below
1. Excavation & Earth work
1.1 Clear the site to remove top soil to an

m2
avrage depth of 20cm. 48 5.77
1.2 Excavation pit in ordinary soil to receive
septic tank to a depth not exceeding m3
1500mm 53 24.99
1.3 Ditto as item 1.2 but below 1500mm but
m3
not exceeding 3000mm depth 53 34.77
1.4 a) Dito as item 1.2 but below 3000mm
but not exceeding 4500mm depth m3
53 41.72
1.5 Back fill around reting wall with selected
and non expensive material from out side
and well ram in a layers not exceeding
20cm thick (if necessary under stone m3
masonery frundation wall)
32.05 31.30
1.6 Cart away surplus excavated material to
a distance not exceding 2km from site m3
136.55 19.30
Total Carried to summary
2. Stone masonry and brick
wall
2.1 60cm average thick rough dressed
reaing wall stone foundation masonry
wall bedded in cement sand mortar mix m3
of 1.4 ration 46 603.22
2.2 12.5cm thick brick walls bedded in
cement sand mortar of ratio 1:4 both m2
sides left for plastering. 12
3. Concrete Work
50mm thick lean concrde with minmn m2
3.1 cement content of 50kg/m3 29 26.36
Reinforced concrete class C-20 with

niminum cement content of 320kg/m3
illed into form work and vibarated around
steel reinforecement. Steel reinforcement
3.2 and form -work measured separately.
a) 120mm thick top slap m2 29 103.66
b) 200mm thick top slab m2 23.28 172.77
C) 100mm thick removale cover for
m2
inspection halls (size 700x700 1
Provide cut and fix in position sawn
3.6 zigba wood form work for
a) tie beam m2 5 -
b) top slab m2 15 -
C) bottom slab m2 3 -
Steel reinforcement bars price includes
cuttion, bending, placing in position and
tying wires according to structural
3.7 drawing.
a) Diam 8mm plain bar kg 245 -
b) Diam. 14mm deformed bar kg 195 -
C) Diam 16mm deformed bar kg 410 -
4. plastering
Three Coats plastering in cement sand m2

4.1 mortar of ration 1:3 to internal brick wall 24
Three Coats plastering in cement sand m2

4.2 mortar of ratio 1:3 to internal stone wall 64
4.3 Diam 110mm PVC pipe Elbow shape No 2
5. Manholes
Construct waste water drainage manhole

out of precast concrete pipes on a base of
120mm mas concrete and 80mm thick
reinforced concrete cover price shall
include connecting it to drainage pipe
5.01 excavation of pit and car away.
a) Diam
Ditto 600mm,
item avarage
5.01 but circulardepth = 800mm
oil separatoir No 6
Diam= 1000mm, Depth =
5.02 1100mm No 2
Ditto item 5.01 but storm water drainage
5.03 manhole with 500mm depth san trap
a) Diam 600mm, avarage depth =
1000mm No 10
Total carried to summary
Amount
TIES
9,294.29
27,748.10
7,792.62
0.00
0.00
44,835.01
276.72
1,324.48
1,842.72
2,211.27
1,003.30
2,635.80 15
9,294.29
27,748.10
-
27,748.10
764.42
-
3,006.16
4,022.04
-
-
-
-
-
-
-
-
7,792.62
-
-
-
0.00
0.00
0.00
0.00
9.ELECTRICAL WORK
9.1 DISTRIBUTION BOARDS

9.1.1 Flush mounting distribution board ,MDB-AH made of plastic
enclosure with lockable door,connected to 3x25/16 mm2 with

main ACB of 80A, 3phaseand with phase neutral and earth
bus -bars of 100A rating, and consisting of:-
20 pcs ACB 10A/1P
15 pcs ACB 16A/1P
25% reserve pitches NO 1 0.00
9.1.2 Flush mounting distribution board ,MDB-G made of plastic
enclosure with lockable door,connected to 2x6 mm2 with

main ACB of 32A, 1phase and with phase neutral and earth
bus -bars of 63A rating,and consisting of:-
9pcs ACB 10A/1P
2pcs ACB 16A/1P
9.1.3 Flush mounting distribution board ,MDB-1F made of plastic
enclosure with lockable door,connected to 2x6 mm2 with

main ACB of 25A, 1phaseand with phase neutral and
phase bar of 32A rating,and consisting of:-
2pcs ACB 10A/1P
2pcs ACB 16A/1P
9.2 LIGHT POINTS

9.2.1 Flushmounted light points fed through PVC insulated
conducter of 3x2.5mm2 inside PVC conduite of 13.5mm
dimeter including junction boxes with covers insulating NO 388 0.00
screw cap connectors
9.3 EXTRA OVER LIGHT POINTS FOR

(TYPE LEGRAND SUNO OR EQUIVALENT
9.3.1 Flush mounting single switch 7740 01+71850 NO 26 0.00
9.3.2 Flush mounting 2 gangsingle switch 7740 05+71850 NO 4 0.00
9.3.3 Flush mounting Tumbler Switch (Switch Panel) NO 1 0.00
9.3.4 Flush mounting two-wayswitch 7740 06+71850 NO 14 0.00
9.4 SOCKET OUTLET POINTS
10-16A/1P flush mounted sockt outlet point fed through
PVC insulated conducter of 3x2.5mm2 inside PVC
condute of 20mm dimeter including junction boxes with NO 39 0.00
covers insulating screw cap connectors
9.5 SOCKET OUTLET

(TYPE LEGRAND SUNO OR EQUIVALENT
9.5.1 Flush mounting socket outlet of10-16A/1P, 7740 20+71850 NO 39 0.00
9.6 DATA /TELEPHONE/INTERCOM POINTS /OUTLETS

9.6.1 Data points only conduit of 19mm diameter including
junction boxes with covers e.t.c as per ETC reqirement NO 7 0.00
9.6.2 Telephone points only conduit of 19mm diameter including
junction boxes with covers e.t.c as per ETC reqirement NO 1 0.00
9.6.3 Data points fed through 1x(twisted pair category 5E UTP cable) NO 7 0.00
9.6.4 Telephone points fed through telephone wire 2x1mm2 cable NO 7 0.00
RJ 45 outlets type LEGERAND 1(74214) category 5E with 8
9.6.5 conductes complete with clip on support frame NO 7 0.00
RJ 11 outlet type LEGRAND 74341 category 5E with 4 contacts
9.6.6 complete with clip on support frame. NO 7 0.00
9.7 LIGHT FITTINGS AND LAMPS

Specified type or equivalent
9.7.1 PHILPS MBS 145 + 1XCDMTD 150 W NO 73 0.00
9.7.2 PHILPS MBS 145 + 1XCDMTD 070W NO 68 0.00
9.7.3 PHILPS TCS 398/+ 4XTLD 18W NO 34 0.00
9.7.4 PHILPS MCS145-100+SDW-T 100W NO 8 0.00
9.7.5 DISANO 782 COMPACT + FLC 2X26W NO 6 0.00
9.7.6 PHILPS TCS 198 C6 + 2XTLD 36W NO 16 0.00
9.7.7 PHILPS TCS 198 C6 + 1XTLD 36W NO 10 0.00
9.7.8 RZB 21116.00X + A60 60W NO 18 0.00
9.7.9 PHILPS TCS 215 + 2XTLD 36W NO 5 0.00
9.7.10 RZB 45137.002 + T26 18W NO 6 0.00
9.7.11 RZB 64217.91X + TC 9W NO 144 0.00
9.8 Fan Points

flush mounted Fan outlet point fed through
condute of 20mm dimeter including junction boxes with
covers insulating screw cap connectors NO 6 0.00
9.9 32'' Extractor Fan with all accessories & switch NO 6 0.00
9.10 Audio visual
Sound System
9.10.1 flush mounted Sound System outlet point fed through
Amplifier & 8 Speaker units Philips LBC 3053/04 and 2
9.10.2 microphone units NO 1 0.00
flush mounted Audio outlet point fed through
9.11 FEEDER POWER CABELS (TENTATIVE MEASREMENT HAS TO BE TAKEN)
PVC sheathed PVC insulated power cable type SEMENS NNY
0.6/1KV or equivalent to be drawn inside PVCconduit
9.11.1 (2X6) sq.mm from CMDBup to SDB-A M 40 0.00
TOTAL CARRIED TO SUMMARY 0.00

10. Sanitary installation
10.1 Supply and install galvanized steel pipes to all internal
sanitary fixtures (price includes all connecting fittings)
a) Diam.20mm ml 30.00 0.00
b) Diam.25mm ml 70.00 0.00
10.2 Supply and fix European made gate valve approved by the
client. Price includes all accessories 0.00
a. 20mm No 18.00 0.00
b. 25mm No 14.00 0.00
10.3 Elevated storage and accessories
Supply and install white polyethylenplastic water tanks of
approved standard for potable water storage.Price shall
include float valves,ventilation pipe, overflow and drain
pipes.Size 2500Lts No 2.00 0.00
10.4 Supply and fix pedestral type WC of European made of
white vitreous italy with low flush cistern and stop clock on
the water supply line, complete with all accessories
No 16.00 0.00
10.5 Supply and fix European made hand wash basin of size
500x405 mm made of white vitreous china equipped with
taps, and all other accessories. No 12.00 0.00
10.6 Supply and fix 150 x 150 mm toilet paper holder in white
vitreous china No 16.00 0.00
10.7 supply and fix crystal glass mirror of size 400 x 400 mm
including chrome plated brass clips and screws No 12.00 0.00
10.8 Supply and fix shower unit of size 80 x 80cm made of enabled
cost iron plate including shower head, stop mixing battery,
waste water trap and complet all accessories.
No 2.00 0.00
10.9 Supply and fix soap holder in white vitreous china size 150 x
150mm No 2.00 0.00
10.10 Supply and fix Urinal bowl of European made of white
vitreous Italy with low flush cistern, complete with all
accessories No 9.00 0.00
10.11 Supply and fix diam. 50mm floor drain including cast iron
smell trap and white enameled removable grating No 24.00 0.00
10.12 Supply and install sewage waste and vent pipe in horizontal
branches and vertical stocks made of rigid plastic pipes
(PVC) of approved standard including all fittings with tight
joints and all other incidental works as shown on the
drawings.
a. Diam. 50mm ml 16.00 0.00
b. Diam. 110mm ml 10.00 0.00
10.13 Supply and install vent-Cap made of Diam. 50mm. rigid
PVC to be connected to the roof terminal. No 8.00 0.00
Total carried to summary 0.00
3047.04846875
2579.04846875
3759.44846875
5387.04846875
1268.64846875

Cost Breakdown Regional

Uploaded by

Copyright:

Available Formats

Cost Breakdown Regional

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Breakdown Regional

Uploaded by

Copyright:

Available Formats

-1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02)

A= Materials Unit Cost 0 Birr/m2

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

A= Materials Unit Cost 0 Birr/m3

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

A= Materials Unit Cost 0 Birr/m3

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

A= Materials Unit Cost 0 Birr/m3

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

A= Materials Unit Cost 0 Birr/m3

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

A= Materials Unit Cost 0 Birr/m3

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

A= Materials Unit Cost 0 Birr/m3

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02)** Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02)** Equipment Cost (1:03)

Material Cost (1:01) Labour (1:02)** Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02)** Equipment Cost (1:03)

Material Cost (1:01) Labour (1:02)** Equipment Cost (1:03)

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

A= Materials Unit Cost 24.91 Br./m2

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS