Cost Break Down Analysis From MoUDC

PRICE LIST (DAMA TRADING)
As of November, 2010
CA T No. DESCRIPTION PRICE

01000
01125 MODULAR FUSE CARRIER FOR 20N1PH 54.45
01645 SET OF 4 CAGE TERMINAL FOR DE 250 FOR D 125 & D 160A 420.75
01652 CliPS ON BLOCKING PLATE 24 MODULES 66.99

01661 MCCB 3Xl00A DE 100 1,800.00
01663 MCCB 3X160A DE 160 3,250.00
01690 INSULATED SUPPORT FOR PROTECTIVE TERMINAL SHIELD 23.10
01691 PROTECTIVE TEMINAL SHIELD 52.80

01700 MCCB 4X160A D160 4,768.50
01704 DISTRIBUTION FOR MCCB 165X200 X430 610.50
01712 SET OF BRACKET FOR FITTING PLATE 01704 AND 01610 227.37
01949 MCB 3Xl0A 6KA 325.00
01951 MCB 3X20A 6KA 325.00
01954 MCB 3X38A 6KA 272.25
01955 MCB 3X50A 6KA 480.00
02000
02156 MCB 3X63A 6KA 530.00
02304 MCB lXl0A 6KA 78.00
'--/"' 02307 MCB lX20A 6KA 78.00
02308 MCB lX25A 6KA 78.00
02309 MCB lX32A 6KA 78.00
02310 MCB lX40A 6KA 78.00
02351 MCB 3X20A 6KA 325.00
02355 MCB 3X50A 6KA 412.50
02823 D40 R.c.D. 300MA 3X25A+N 300MA 1,278.75
02824 D40 R.c.D. 300MA 3X32A+N 300MA 1,278.75
02891 ELEcrRONIC PHASE FAILLURE DEDECTOR 3X380V 60HZ 577.50
02910 MOTOR PROTECTION 6 TO 10A 1,530.00
02912 " " 16 TO 20A 1,850.00
02913 " " 20 TO 25A 1,009.80
02925 " " 0.63 TO 1A 1,430.00
02926 " " 1 TO 1.6A 1,430.00
02927 " " 1.6 TO 2.5A 1,430.00
02928 " " 2.5 TO 4A 1,530.00
02929 " " 4 TO 6.3A 985.05
02930 " " 6 TO 10A 1,530.00
02931 " " 9 TO 14A 1,530.00
02932 " " 13 TO 18A 1,460.00
02942 ACCESSORIES BOX FOR MOTOR PROTECTION 146.85
02943 " ADAPTOR FOR BOX 1P-55 66.00
02948 AUXIliARY FAlLER CONTAcr' 9.28
03727 SUPPLEMENTARY PHOTO -ELECRIC FOR SENSATIVE SwmCH 311.85
03740 TIME SWITCH 24HR PROGRAM 1 MOD.WITH 100 HR WORKING RESERVE 783.75
03742 TIME SWITCH 1 HR PROGRAM WI OUT WOWRKING RESERVE 841.50
03753 MODULAR TIME SWITCH 24HR PROGRAM WITH WORKING RESERVE 841.50
03755 " " 7DAY PROGRAM 1,758.90
03828 VOLTAGE SURGE PROTECITON FOR TELEPHON ANALDGUE 978.45
03829 " " " " " DIGITAL 1,016.40
03865 CONTACfOR 2POLE 20A 2NfO 335.00
03871 " 4 " 20A 4NfO 759.00
03931 VOLTAGE SURGE PROTECITON 2 POLE/40KA 1,496.55
03933 " " " 4 POLEf40KA 2,838.00
03934 PLUG IN REPLACEMENT MODULES 40KA 554.40
03939 " " " " 40KA 537.90
04000
04205 BELL TRANSFORMER lA 491.70
04254 BELL TRASFORMER 220V/1263VA 1,089.00
04302 ISULATIG SWITCH lX20A OLD CAT03090 132.00
04303 " " lX20A+INDICAT0R220V 164.00
04305 MAIN ISULATING SWITCH lX32A 80.00
"'---"04310 TUMBLAR SWITCH lX10A 50.00
04342 ISULATIG SWITCH 3X20A 230.00
04345 " " 3X32A 235.00
04358 " " 3X125A 690.00
04410 TERMINAL NEUTRAL BAR BLUE 29.00
04453 PUSH BUlTON lX20A INfO 114.00
04454 " " " 1N/C 114.00
04455 " " " 2N/O 162.00
04458 " " " INfO+NfC 162.00
04468 " " " DUAL FUNC .NfO GREEN ,NfC RED 220.00
04484 INDICATOR RED 121.00
04486 " BLUE 121.00
04488 DOUBLE INDICATOR GREEN +RED 170.00
04505 VIKING TERMINAL BLOCK END STOP FOR EARTHING 35 MM 26.00
04687 DIST.BUTION BLOCK (BUS BAR) SINGLE lX160A 280.00
04883 MODULAR DISTRIBUTION BLOCKS 4 POLE 100A 250.00
04884 " " " 4 POLE 125A 219.00
04886 " " " 4 POLE 125A 299.00
04888 " " " 4 POLE 125A 396.00
04906 35MMCONNEcrOR INTERY TERMINAL 24.00
04908 BAS BAR CONNECTOR FOR 12X3MM (95MM) 342.00
04917 PHASE BAR TRIPLE POLE FOR 4 ACB 119.00
04926 " " SINGLE POLE FOR 13ACB 230.00
04935 " " 24ACB SINGLE POLE 98.60
04938 PHASE BAR 2X6 DOUBLE POLE 63A 64.00
04939 PHASE BAR 2X28 " " 278.00
04942 " "4 ACB 3 PHASE 92.00
04943 " " 19 ACB 3 PHASE 470.00
05000
05205 PLASTIC SURFACE M. DISTRIBUTION BOARD FOR 13ACB 490.00
05211 PLASTIC S.M lROW D.BOARD FOR 27ACB 690.00
05313 F.M D BOARD FOR 8 ACB 95.00
05413 F.M BOARD FOR 12ACB/1ROW 198.00
05414 F.M " " 24ACB/2 ROW 230.00
05491 S.M PLEXO BOX IP-55 FOR 12 ACB 269.00
05595 STRIP FOR PANEL (FOR FINISHING) 242.00
05616 RAIL DIT lROW 24 MODULES FOR ARMURAL CABINET 330.00
05717 RAIL KIT 2 ROW 24 " " " " 358.00
05778 REVERSIBLE DOOR FOR CABINET 05763 248.00
05795 GLAND PLATE FOR CABINET Cf-230 180.00
05806 FOUSE CARRIER 51.00
05838 FUSE CARRIER 45.00
05840 FRONT PLATE lX24 MCB FOR Cf-230 BOARD 95.00
05981 PERFORATED REDUCED MOUNTING PLATE ADGUSTABLE FOR Cf-230 100.00
BOARD
05982 MOUNTING PLATE FOR Cf-230 CABINET 100.00
06000
06003 CHASIS FOR 600X400 CABINET 408.00
06006 613.00
06081 4MOUNTING LUGS (WALL MOUNTING) 34.00
06110 INSULATING SUPPORT (TERMINAL SHIELD) 10.40
06156 MCB 1X6A B/l0KA 78.00
06158 MCB 1Xl0A B/10KA 78.00
06160 MCB B 1X16A 78.00
06161 MCB B1X20A 10KA 78.00
06162 MCB B1X25A 10KA 78.00
06163 MCB B1X32A 10KA 78.00
06164 MCB B1X40A 10KA 95.00
06165 MCB B1 X50A 10KA 150.00
06166 MCB B 1X63A 10KA 150.00
06184 SET OF 2 EXTENSION PIECES FOR Cf5-230 17.50
06187 ADAPTOR FOR MOUNTING ON RAILL (CLANDS) 2.70
06188 CLAW WIDTH 17.5 MM ON DIN RAIL 4.50
06210 PROTECTIVE TERMINAL SHIELD 20.00
06220 CUPS-ON BLANKING PLATES UNCUT 500MM LENGTH 17.00
06243 MCB 2X16A B/10KA 190.00
06244 " 2X20A B/10KA 190.00
06245 " 2X25A B/lOKA 190.00
06246 " 2X32A B/10KA 190.00
06283 MCB B 3Xl0A 10KA 275.00
06285 MCB B3X16 10KA 275.00
06286 MCB B 3X20A 10KA 352.00
06287, MCB B 3XX25A 10KA 352.00
06288 MCB B3X32A 10KA 352.00
.. 06289 -" , MCB B3X40A .t0KA. 485.00
06290 MCB 3X50A B/10KA 585.00
06291 MCB 3X63A B/iOKA 356.00
06369 MCB 1X2A 10KA 90.00
06381 MCB 1X50A TYPE COLD CAT 01911 10KA 110.00
06382 MCB -lX63A " " 01912 10ka 125.00
06410 SEAliNG SCREW (FOR TERMINAL BOXES 05301/04/06 2.80
06440 LOCK NO .50 (FOR BOX 05344-05348) 27.00
06463 MCB 2X4A 10KA 399.00
6493 MCB 3X50A lYPE C BREACKING CAPAOlY. 10KA 350.00
6494 MCB 3X63A lYPE C BREACKING CAPACnY 10KA 375.00
6495 MCB 3X80A 968.00
6496 MCB3Xl00A 25KA 1,100.00
6498 MCB 3X125A 12.5KA 3,225.00
6625 MCB 2X1A 10KA 25KA 438.00
6626 MCB 2X2A 10KA 25KA 438.00
6680 MCB 4X80A 10KA 2,205.00
6681 MCB 4Xl00A 10KA 2,540.00
6682 MCB 4X125A 10KA 4,800.00
6856 MCB lX6A C/25KA 120.00
6858 MCB lXl0A 120.00
6860 MCB lX16A C/25KA C/25KA 120.00
6861 MCB lX20A C 25KA 120.00
6862 MCB lX25A C 20KA 120.00
6863 MCB lX32A C 15 KA 120.00
6864 MCB lX4OA C/12.5KA 120.00
6865 MCB lXS0A C/12.5KA 167;00
6866 MCB lX63A C/12.5KA 167.00
6938 MCB 3Xl0 C/25KA 527.00
6940 MCB 3X16A C/25KA 527.00
6941 MCB 3X20A C/25KA 527.00
6942 MCB 3X25A C/20KA 527.00
6943 MCB 3X32A C/25KV 527.00
6944 MCB 3X40A C/25KV 527.00
6945 MCB 3X50A C/25KV 598.00
6946 MCB 3X63A C/25KA 612.00
8927 RESIDUAL CURRENT DEVICES lYPE AC 2X25A 300MA 366.00
9011 RESIDUAL CURRENT DEVICES lYPE AC 4X25A 300 MA 667.00
10000
10412 DLP TRUNKING 50X80MM 101.40
10422 DLP TRUNKING 50Xl05 129.60
10521 COVER WIDTH 65MM 10.00
10522 COVER WIDTH 85 12.00
10582 SEPARATION PARllON 30.25
10602 INTERNAL ANGLE 51.60
10622 EXTERNAL ANGLE 68.80
. 10652 FLAT ANGLE 92.90
10692 BASE JOINT 10.25
10702 END CAP 16.30
10722 END CAP 22.30
10732 JUNcnON (n 146.40
10801 COVER JOINT 14.30
10802 COVER JOINT 15.00
10921 2MODULS CUP-ON-SUPPORT FRAM 17.30
10922 2 MODULS CUP - ON - SUPPORT FRAM 18.70
0.12004 CARTIRAGE FUSE 4A 7.50
12006 CARTIRAGE FUSE 6A 7.50
CARTIRAGE FUSE 10A 7.50
12302 CARTIRADGE FUSE 2A (8.5X31.s0 8.00

12304 CARTIRADGE FUSE 4A (8.5X31.s) 8.00
12306 " " 6A (8.5 X31.s0 8.00
12316 CARTRIDGE FUSE 8.00
-13000
13002 CARTRADGE FUSE 2A 8.00
13004 " " 4A 8.00
13006 " " 6A 8.00
13010 " " lOA 8.00
13016 " " 16A 8.00
13302 CARTRAGE FUSE 2A 14X38MM 8.00
13304 CARTGAGE FUSE 4A 14X38MM 8.00
13306 " " 6A " 8.00
13310 " " 10A " 8.00
13316 " " 16A " 8.00
13320 " " 20A " 8.00
13325 " " 25A " 8.00
14000
14332 CARTRAGE FUSE 32A 14XsIMM 12.00
14340 " " 40A 14XsIMM 12.00
14350 " " 5OA 14XsIMM 12.00
14520 " " 20A( 14XsnHCR 41.20
15000
15050 CARTRAGE FUSE 5OA (22X58) HCR1YPE GL 26.00
15363 " " 63A 22X s8MM 33.00
15380 " " 80A 22Xs8MM 33.00
15396 " " 100A 22X58MM HCR 1YPE AM 31.05
15397 " " 125A 22Xs8MM HCR 1YPE AM 31.05
15580 " " 80A 22Xs8MM HCR 1YPE GL 77.90
15597 HRC CARTRIDGE FUSE 22X58 12sA 74.00
16005 HRC FUSE BASE SIZE 00 3PH 179.00
16040 " BLADE TYPE FUSE SIZE 00 80A 81.00
16045 " " " 100A SIZE 00 83.50
16503 HRC FUSE BASE SIZE 03 PH 398.00
16855 HRC FUSE 100 SIZE 0 105.70
17003 HRC FUSE BASE SIZE 13PH 527.00
17365 HRC FUSE 2s0A SIZE 1 147.00
17503 " " BASE 4 BLADE 1YPE SIZE 2 400N3P 828.00
18100 HRC FUSE BASE SIZE 3 SINGLE PH 398.00
18125 HRC FUSE sOOA SIZE 3 344.00
18435 HRC FUSE 800A SIZE 4 650.00
19902 HRC FUSE 243.00
20000
21501 FUSE CARRIER FOR SIZ 14X51 SINGLE POLE 92.00
21504 " " " " 14Xsl 3-POLE 260.00
21604 FUSE CARRIER 3PH/3P 58 UPTO 12sA 340.00
22515 VISTOP ISOLATING SWITCH 63A!3PH SIZE HANDLAE 747.00
22525 " " " 100N3PH SIDE HANDLAE 790.00
22530 " " " 160N3PH FRONT HAND 1 150.00
22535 " " " 160N 3PH SIDE HANDL 1 226.00
22537 " " " 160N4PH FRONT HANDL 1 408.00
22539 " " " 160N4PH 1 408.00
22540 " " " 250N3PH FRONT HANDL 1.584.00
22545 " " " 250N 3PH SIDE HANDL 1 639.00
22550 VISTOP ISOLATING SWITCH 400N3PH FRONT HANDL 3 300.00
22736 DOOR INTERLOCK FAOLIlY' FOR 100A /4PH 332.00
22746 TERINAL SHIELE FOR lOON/4PH 49.00
22747 " " " 160Jl/3PH 50.00
22749 " " " 250/1/3PH 74.00
22751 " " " 4001/3 PH 167.00
24503 FLASH BUlTON SINGLE GREEN 45.00
24504 " " " RED 45.00
24553 SELECTED SWITCH HEAD 3 PART 104.00
24563 LOVER HANDLE HEAD 100.00
24723 INDICATOR UGHT HEAD GREEN 38.00
24724 " " " RED 38.00
24725 INDICATOR UGHT HEAD 38.00
24751 CONTACT BLOCK WITH 1 ELEMENT N/O GREEN 55.00
24752 " " " 1 " N/O RED 55.00
24753 CONTACT BLQCK WITH lWO ELEMENT NO/NC 97.00
24765 SIGNS CONTACT BLOCKS NO+NC 147.00
24780 INDICATOR LAMPBA 95 2.6W HillERS 55.00
24881 INDICATOR UGHT 51.00
24896 EMERGENCY STOP HEAD PUSH BUlTON RED MUSHROOM 164.00
24945 EMEWRGANCY STOP LETTERS 32.00
24981 NION BA95 LAMP 220V 49.00
25016 MCCB 3X16A 16KA 820.00
25017 MCCB 3X25A 16KA 820.00
25018 MCCB 3X40A 16KA 820.00
25019 MCCB 3X63A 16KA 820.00
25020 MOLDED CASE CIRCUIT BREAKER 3XI00A 16KA 1,120.00
25021 MCCB 3X125A 1,210.00
25027 MCCB 4X63A 16KA 1,943.00
25028 MCCB 4XI00A 16KA 2,273.00
25029 MCCB 4X125A 16KA 3,618.00
25036 MCCB 3X16A 1,162.00
25037 MCCB 3X25A 1.162.00
25038 MCCB 3X40A 1.162.00
25039 MCCB 3X63A 680.00
25051 MCCB 3X25A 36KA 352.00
25052 MCCB 3X40A 36KA 460.00
25053 MCCB 3X36A 36KA 1,800.00
25054 MCCB 3XIOOA 36KA 1,800.00
25055 MCCB 3X125A 36KA 1,800.00
25151 MCCB 3X160 36KA 2,276.00
25159 MCCB 4X160A 36KA 4,629.00
25332 MOLDED CASE CIRCUIT BREAKER 3X250A 36KA 2,728.00
25349 MCCB 4X250A 36KA 7 820.00
25356 MCCB 3X250A 70KA 2 980.00
25522 MOLDED CASE CIRCUIT BREAKER 3X320A 36KA 4 320.00
25523 MOLDED CASE CIRCUIT BREAKER 3X400A 36KA 4 539.00
25525 MCCB 3X500A 36KA 6 256.00
25800 MCCB 3X500A 50KA 7,006.00
25802 MCCB 3X800A 50KA
25803 MCCB3Xl000A 50KA 12,865.00
25804 MCCB 3X1200A 50KA 14,908.00
25814 MCCB DPXH 3X500A 70KA 15,990.00
25816 MCCB DPXH 3X800A 70KA 13,292.00
25830 MCCB 3X800A 100KA 22,080.00
25831 MCCB 3Xl000A 100KA 25,840.00
26208 SUPPORT FRAME FOR 125A (DIN RAIL AXING) 77.00
26209 " " " 160A (DIN RAIL AXING) 82.00
26218 CAGE TERMINAL SET -4 FOR 160N95MM2 110.00
26235 TERMINAL FOR MCCB 250A 198.00
26250 " " MCCB 400A-600A 1.195.00
26269 CAGE TERMINAL 2Xl40MM FOR 1600A 443.00
26270 " " 4X240MM FOR 1600A 835.00
26288 SET OF 4 CAGE TERMINAL FOR 250A 188.00
27659 MCCB 3X400A lCU 100KA 6,000.00
28259 MCCB 3X400A DPX-400 3SKA 3,939.00
28272 MCCB3XSOOA DPX-600 50KA 5,740.00
28273 MCCB 3X630A DPX-600 50KA 6,940.00
28274 MCCB 3X800A DPX-800 50KA 7,760.00
28275 MCCB 3Xl000ADPX-125 50KA 15 870.00
28276 MCCB 3X1250A DPX-1250 50KA 16 990.00
28297 MCCB 3X1600A 23 547.00
28313 MCCB 4X63A 25KA 2 592.00
28414 MCCB 4X100A 25KA 2,818.00
28415 MCCB 4X125 25KA 2 964.00
29216 FIXING PLATE ON DINRAIL FOR DPX ONLY 57.00
29226 ADAAPTR ON DIN -RAIL MOUNTING SUPPORT FOR DPX-125 38.60
29228 CAGE TERMINAL FOR 95MM2 FOR16OA 50.00
29248 lSET OF 4CAGE TERMINAL FOR 150 MM2 FOR 2nA 70.00
29258 lSET OF 4 TERMINAL FOR 300 MM2 FOR 320/400A'" 195.00
29278 lTERMINAL FOR 2 CABLES OF 24 MM2 FOR 500/630/800A 280.00
29279 1 TERMINAL FOR4 CABLES OF 240 MM2 FOR 500-1250A 622.00
29690 REAR TERMINAL FOR 4P DPX 1600A 3 372.00
30000
30007 MINI TRUNKING W/CENTRAL PARTITION 20X12.5 MM 14.00
30008 MINI TRUNKING 20X12.5MM W/OUT PARTITING 11.80
30014 MINI TRUNKING 32X12,5MM WITH PARTITION 18.50
30015 . MINI-TRUNKING...32X12.5MM-W/OUT PARTITION 16.50
30017 MINI TRUNKING 32X20MM 33.25
30027 MINI TRUNKING 40X20MM 45.15
30030 TRUNKING 75X50MM WITH 60MM WIDTH COVER 130.00
30038 TRUNKING 100X50MM WITH COVER 167.50
30048 TRUNKING 130X50 251.00
30058 TRUNKUING 160X50MM W/OUT COVER- 228.75
30064 TRUNKING 250X65MM W/OUT COVER -- - 307.50
30092 MINI TRUNKING 41Xl0 45.65
30093 MINI TRUNKING 75X18 68.75
30156 COVER FOR TRUNKING 250X65MM 37.40
30159 COVER PARTIAL 60MM WIDTH 37.75
30168 TRUNKING COVER 110 MM WIDTH 78.00
30188 DECORETIVE TRIMS BLOCK 22.40
30196 " " RED 22.40
30197 " " GREEN 22.00
30198 " " BLUE 22.00
30206 JUNCTION WITH CONNECTION 51.00
30216 JUNCTION WITH CONNECTION FOR 32X12.5MM 77.40
30220 END CAP 20X12.5MM 8.00
30221 INTERNAL/EXTERNAL CHANGEABLE ANGLE 20X12.5MM 13.15
30223 CHANGEABLE FLAT ANGLE 20Xl2.5MM 20.40
30224 TEE 20X12.5MM 20.00
30225 STAPLE JOINT FOR 20X12.5MM 1.45
30236 JUNCTION WITH CONNECTION 98.00
30237 FLAT JUNCTION FOR 75X50-100X50MM 202.50
30238 " " " 130X50MM 265.00
30247 FLATJUNONFOR75X50MM 210.00
30250 END CAP 32Xl0 6.50
30251 CHANGEABNLE INT/EXT ANGLE 32X12.5MM 13.90
30253 CHANGEABNLE FLAT ANGLE 32X12.5MM 21.15
30254 TEE 32Xl0 20.40
30255 STAPLE JOINT FOR 32X12.5 1.65
30265 STAPLE FOR 32X12.5 2.00
30270 STAPLE JOINT FOR 40X20CM 6.55
30271 END CAP 32X12.5 13.50
30273 CHANGEABlE INT/EXT ANGLE 32X12.5 20.65
274 TEE FOR 32X12.5 23.15
30280 END CAP FOR SIZE 40X20MM 7.65
30281 INTERNAL EXTERNAL ANGLE FOR 40X20MM 22.00
30283 FLAT ANGLE FOR 40X20MM 23.50
30284 TRUNKING 40X20 TEE
30290 END CAP FOR SIZE 16X16MM 11.25
30291 CHANGEABLE INTERNAL ANGLE FOR 60X16MM 37.90
30292 " EXTERNAL ANGLE FOR 60X16MM 44.15
30293 " FLAT ANGLE FOR 60X16MM 50.00
30294 END CAP FOR TRUNKING 60X34 + 60X50MM 13.25
30295 STAPLE JOINT FOR 60X16MM 3.55
30300 END CAP FOR 60X20MM & 75X20MM 12.75
30305 STAPLE JOINT FOR 75X20MM 4.00
30306 CENTER POINT BOX FOR TRUNKING 65.90
30310 END CAP FOR 75X50MM 32.15
30312 CHANGEABLE EXTERNAL ANGLE FOR 75X50MM 115.50
30313 CHANGEABLE FLAT ANGLE FOR 75X50MM 152.50
30314 JUNCTION (T) WITH SEPAREllON PARTITION FOR 75X50MM 325.00
30315 COVER JOINT FOR 75X50MM 21.65
30316 JUNCTION BOX FOR TRUNKING 75X75X35 32.25
30320 END CAP FOR 130X50MM 18.25
30322 CHANGEABLE EXTERNAL ANGLE FOR 130X50MM 157.50
30324 JUNCTION mWITH SEPARATION PARl1l10N FOR 160X50/65MM 596.25
30325 COVER JOINT FOR 130XSOMM 35.75
30326 JUNCTION BOX 110Xll0X50 41.00
30330 END CAP FOR 160X50X65MM 27.00
30331 CHANGEABLE INTERNAL ANGLE FOR 160XSO/60MM 168.75
30332 CHANGEABLE EXTERNAL ANGLE FOR 160X50/65MM 193.75
20333 CHANGEABLE FLAT ANGLE FOR 160X50/65MM 395.00
30335 COVER FOINT FOR 160X50/65MM 37.75
30351 FRAM GAUON FOR VERTICAL ON 12.5MM 23.75
30352 FRAME GAUON FOR VERTICAL ON 16MM 28.15
30355 " " " " " 12.5MM 24.65
30356 " " " " " 16MM+20MM 31.15
30370 DOUBLE FRAME GAUON FOR ALONGSIDE WIDTH 20- 75MM 75.00
30379 FRAME FOR MOSAIC SURFACE 2 MODULES 69.00
30380 MOSIC SUPPORT ON TRUNKING FOR SIZE 100X34 65.00
30381 CUPS ON SUPPORT FRAME FOR MOSAIC 45 FOR 2 MODALE 17.65
30397 SUPPORT FRAME 4 MODULES 23.00
30436 CUP-oN SUPPORT FRAME FOR 60X34 2 MODULES 36.75
30437 55.65
30439 CUPS ON SUPPORT FRAME FOR MOSAIC 45 FOR MODALS 51.65
30460 END CAP FOR 250X65MM 50.40
'30461 INTERNAL ANGLE FOR 250X65MM 312.50
30463 FLAT ANGLE FOR 250X65MM 21.65 717.50
30464 JUNCTION SEPARATION FOR 250X65MM 1 223.75
30465 BODY JOINT FOR 250X65MM 41.75
30667 JUNCTION ELEMENT FOR TRUNKING 40.25
30669 JUNCTION CABLE 39.90
30680 CUP ON PARTITION FOR 50MM DEPTH (130X50MM) 48.75
30682 " " " " 65MM DEPTH (130X50MM) 52.50
30687 FIXING LUG FOR TRUNKING 30.40
30712 ALUMINIUM TRUNKING 75XSOMM 525.00
30720 ALUMINIUM TRUNKING 100X50MM 688.00
30750 END CAP FOR 75X50MM 43.40
30752 END CAP FOR 100X50MM 53.90
30781 CUPS ON PARTITION FOR MOSAIC ON 100X50 TRUNKING 35.15
30784 CUPS ON SUPPORT ADAPTOR FROM MOSAIC 50 TO MOSAIC 45 29.15
30804 TRUNKING 32X16MM W/OUT PARTION 27.50
30815 ENCLOSUR FOR TRUNKING 85.00
30824 ENCLOSUR FOR TRUNKING 138.75
30827 ENCLOSUR FOT TRUNKING 217.50
30850 TRUNKING 100X34MM 131.25
30852 END CAP FOR 100X34, 100X50MM 16.40
30853 CUP ON PARTITION 31.50
30854 CLOP-oN BRACKET 12.65
30855 RaNG LUG FOR TRUNKING 12.20
30858 COVER JOINT FOR 100X34",100X50MM 18.15
30866 CUPS ON PARTION FOR 75X50/100X50 33.75
30877 STAPLE CABLE RETENTION RED fOR TRUNKING 11.00
30888 CABLE STAPLE FOR TRUNKING 11.70
PRICE LIST OF RZB (DAMA TRADING)
As of November, 2010
ARTICLE PRICE
S.N DESCRIPTION No. LIST
1 OPAL GLASS LAMINAR lX60W D-250MM 10120.002 640.00
2 " " " lX75W D-300MM 10130.002 1,156.00
3 " " " lX60W D-250MM 10320.002 780.00
4 " " " 1X75W D- 300MM 10330.002 1,060.00
5 " " " 2X60W D- 330MM 10331.002 1,280.00
6 " " " lX100W D-330MM 10334.002 1,600.00
7 " " " lX60W D-240X240MM 10420.002 900.00
8 " " " lX75W D-280X280MM 10430.002 1,100.00
9 " " " lX60W D-265X190XI00MM 10551.002 1,140.00
10 " " " lX75W D-230MM 20101.002 980.00
11 " " " lX75W D-230MM 20101.003 980.00
12 " " " 2X60W D-280MM 20102.003 1,512.00
13 " " " lX60W D-180MM 20116.003 780.00
14 " " " lX60W D-190X190MM 20127.003 956.00
15 " " " lX75W D-240X240MM 20128.003 1,140.00
16 " " " lX60W D-220X120MM 20146.003 1,192.00
17 " " " 2X40W D-315X85X90MM 20157.003 1,400.00
18 " " " 1X100W D-280X120MM 20171.003 1,192.00
19 " " " lX100W D-280X280X120MM 20172.003 1,460.00
20 " " " lX75W 21126.003 1,460.00
21 " " " lX60W D-280X280X120MM 21129.003 1,320.00
22 " " " 2X60W D-280X280X120MM 21172.002 1,800.00
23 " " " lX75W D-250X250X125MM 21185.002 1,244.00
24 " " " lX75W D-250X250X125MM 21185.003 1,244.00
25 " " " lX75W D-215MM 21641.002 1,392.00
26 OPAL Plastic LAMINAR 1X100W 270X270MM 22130.003 900.00
27 " " " 1X100W 270X270MM 22130.003 900.00
28 " " " 2X25W 310X80X95MM 22143.003 1,056.00
29 " " " 1X60W 215Xl15MM 22144.002 720.00
30 " " " 1X75W 225X225MM 22145.002 640.00
31 " " " 1X60W 215X115MM 22146.003 780.00

Benefit Factor Calculation Break down
Description Birr
Monthly income (Provisional cost) 910.00
Working days per month 26.00
Daily income 35.00 As of May 2011
Yearly income 10,920.00
Working days per year 312.00
Project Time in years 2
Item Description Days/year Yearly Expense Assumptions
1 Annual leave 22 539.00 70% of the workers(when it execludes daily laborer)
2 Sick leave 6 73.50 50% of the 70% of the workers may be sick.
3 Medical Service 62.40 218.40 20% of their salary for 10% of the workers
4 Transport allowance 15.60 546.00 15% of their salary
5 Insurance 31.20 1092.00 10% of their salary
6 Mourning Leave 7 171.50 70%of the workers may encounter once in a year
7 Holidays 9 220.50 there are 12 holidays in a year and 70%of them rests on
week days with there salary ( means excluding d. laborer)
8 Compensation 300.00 As per Ethiopian Labor law
9 Maternity 15.75 2% of 25% of the workers
11 Rainy Season 13.00 455.00 Retain 50% of the worker for 2 Months
12 Bonus (incentive) per year 13.00 455.00 50% of his salary per year
10 Overtime (shall be allowed by the engineer

) 7.80 273.00 1/4 hour per day with double of his salary
Total 4359.65
Benefit Factor= 40%

As of May 2011
Hourly Index Indexed

Item No. Description of Labor Daily Rate Remarks
Rate Factor Rate
1 FORMAN ( Mason or Carpenter) 119.00 14.88 140% 20.81

2 MASON II 180.00 22.50 140% 31.50
3 MASON I 150.00 18.75 140% 26.25
4 CARPENTER II 180.00 22.50 140% 31.50
5 CARPENTER I 150.00 18.75 140% 26.25
6 PLASTERER 200.00 25.00 140% 35.00
7 TILER 200.00 25.00 140% 35.00
8 CHISELER 150.00 18.75 140% 26.25
9 BAR BENDER II 37.50 4.69 140% 6.56
10 BAR BENDER I 150.00 18.75 140% 26.25
11 BAR CUTTING MACHINE OPER. 70.00 8.75 140% 12.25
12 GLAZER 150.00 18.75 140% 26.25
13 PAINTER 120.00 15.00 140% 21.00
14 GANG CHIEF 50.00 6.25 140% 8.75
15 DAILY LABORER 50.00 6.25 140% 8.75
16 ELECTRICIAN 88.33 11.04 140% 15.46
17 PLUMBER 55.00 6.88 140% 9.63
18 MIXER &VIBR. OPERATOR 88.00 11.00 140% 15.40
19 HELPER 25.00 3.13 140% 4.38
20 TRUCK DRIVER 53.85 6.73 140% 9.42
21 EQUIPMENT OPERATER I 50.00 6.25 140% 8.75
22 EQUIPMENT OPERATER II 88.00 11.00 140% 15.40
23 EQUIPMENT OPERATER III 126.00 15.75 140% 22.05
24 WELDER 125.99 15.75 140% 22.05
Equipment Owning & Operating Cost (May 2011)
It/ Equipment Equipment Salvage Tyre Depreciation Interest Insurance Repair Cost Fuel Consumption Service Cost Tyre Owning Operating Rental
Rated HP Value Size Q'ty Unit Price Tyre Cost Rate Cost Cost Cost Cost Rate
=E((1+0.03) =(E*P/ Cost=T*
)-1/F 100)*G/F
Equipment Type =(E-L-H) =L/M
F/2000
No Capacity (about) Initial Cost Life Time 10%E Price (Set) Life Factor (D*T) Fcost (N+O+Q) (S+V+X+Y) (Z+Z1)
(Birr) (Hour) (Yrs) (Birr) (Birr) (Birr) (Hour) (Birr/Hr) (Birr/Hr) % % N (Birr/Hr) Lit/h/Hp (Lit/Hr) (Birr/Hr) %V (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr)
A B C D E F G H I J K L M N O P Q R S T U V W X Y Z Z1 A1
1 Dump Truck 5 M3 200 539,550.00 12,000 6 53,955 11x20, 12x20 6 1,924 11,545 1,500 39.50 8.73 2.20 5.94 80 31.60 0.14 28 491.40 20 98.28 7.70 54.16 628.98 683.14
2 Dump Truck 7 M3 240 650,710.00 12,000 6 65,071 11x20, 12x20 10 1,924 19,242 1,500 47.20 10.52 2.20 7.16 80 37.76 0.14 33.6 589.68 20 117.94 12.83 64.88 758.20 823.08
3 Dump Truck, 6x4 9 M3 270 2,219,400.00 12,000 6 221,940 11x20, 12x20 10 1,924 19,242 1,500 164.85 35.89 2.20 24.41 80 131.88 0.14 37.8 663.39 20 132.68 12.83 225.15 940.78 1165.93
4 Dump Truck, 6x4 12 M3 300 2,335,000.00 12,000 6 233,500 11x20, 12x20 10 1,924 19,242 1,500 173.52 37.76 2.20 25.69 80 138.82 0.14 42 737.10 20 147.42 12.83 236.97 1036.17 1273.13
5 Water Truck 6000Lits. 150 486,570.00 12,000 6 48,657 11x20, 12x20 6 1,924 11,545 1,800 35.53 7.87 2.20 5.35 80 28.42 0.14 21 368.55 20 73.71 6.41 48.75 477.10 525.85
6 Water Truck, 6x4 13000-15000 lit 240 3,094,940.00 14,000 7 309,494 11x20, 12x20 10 1,924 19,242 1,800 197.59 50.82 2.20 34.04 80 158.07 0.14 33.6 589.68 20 117.94 10.69 282.45 876.37 1158.82
7 Fuel Truck, 6x4 13000-15000 lit 240 3,094,940.00 14,000 7 309,494 11x20, 12x20 10 1,924 19,242 1,800 197.59 50.82 2.90 44.88 80 158.07 0.14 33.6 589.68 20 117.94 10.69 293.28 876.37 1169.66
8 Truck Stake 6x4 11 – 13 Ton 240 367,889.87 14,000 7 36,789 11x20, 12x20 10 1,924 19,242 1,800 22.28 6.04 2.20 4.05 80 17.82 0.14 33.6 589.68 20 117.94 10.69 32.36 736.13 768.49
9 Truck, Service 4x4 8000-10000 Kg 240 637,650.00 14,000 7 63,765 9x20 6 1,350 8,100 1,800 40.41 10.47 2.20 7.01 80 32.33 0.14 33.6 589.68 20 117.94 4.50 57.90 744.45 802.34
10 Trailer Stake 2-axle 13 – 15 ton 0 321,000.00 17,000 8.5 32,100 11x20, 12x20 8 1,924 15,394 2,200 16.09 5.39 2.20 3.53 50 8.04 0 0 0.00 25 0.00 7.00 25.01 15.04 40.05
11 Trailer Water tank 2-axle 13000-15000 lit 0 337,396.00 17,000 8.5 33,740 11x20, 12x20 8 1,924 15,394 2,200 16.96 5.67 2.20 3.71 50 8.48 0 0 0.00 25 0.00 7.00 26.34 15.48 41.81
12 Trailer Fuel tank 2-axle 13000-15000 lit 0 362,190.00 17,000 8.5 36,219 11x20, 12x20 8 1,924 15,394 2,200 18.27 6.09 2.20 3.98 50 9.13 0 0 0.00 25 0.00 7.00 28.34 16.13 44.47
13 Bus About 30 Seat 150 1,344,354.60 14,000 7 134,435 11x20, 12x20 6 1,924 11,545 2,100 85.60 22.07 2.20 14.79 80 68.48 0.14 21 368.55 20 73.71 5.50 122.46 516.24 638.70
14 Bus About 60 seat 240 1,566,585.39 15,000 7.5 156,659 11x20, 12x20 6 1,924 11,545 2,100 93.23 25.92 2.20 17.23 80 74.58 0.14 33.6 589.68 20 117.94 5.50 136.38 787.69 924.07
15 Truck Crane, Hydraulic 20-30 ton. 190 6,509,802.69 14,000 7 650,980 11x20, 12x20 10 1,924 19,242 2,000 417.11 106.89 2.20 71.61 50 208.56 0.9 171 3001.05 20 600.21 9.62 595.61 3819.44 4415.05
16 Truck Crane, Hydraulic 45 – 50 ton. 250 4,056,500.00 15,000 7.5 405,650 11x20, 12x20 14 1,924 26,939 2,000 241.59 67.12 2.20 44.62 50 120.80 0.9 225 3948.75 20 789.75 13.47 353.33 4872.77 5226.10
17 Asphalt Distributor 6000 Lit 200 1,076,316.67 14,000 7 107,632 11x20, 12x20 6 1,924 11,545 2,200 68.37 17.67 2.20 11.84 80 54.69 0.14 28 491.40 25 122.85 5.25 97.88 674.19 772.07
18 Farm Tractor, wheel type 75 – 80 Hp 80 232,530.00 10,000 4 23,253 F11.2x20/R15.5x35 4 2100&400 12,200 2,300 19.71 3.70 2.20 2.05 60 11.82 0.15 12 210.60 30 63.18 5.30 25.46 290.91 316.37
19 Truck fork lift 4 – 5Ton 100 543,560.00 12,000 6 54,356 9x20 4 1,350 5,400 2,500 40.32 8.79 2.20 5.98 80 32.25 0.14 14 245.70 20 49.14 2.16 55.09 329.25 384.34
20 Truck Tractor with Low bed:- 0.00 0.00 0.00
a) Truck Tractor 60T (25T 5th wheel) 300 975,083.33 12,000 6 97,508 12x20 10 2,148 21,483 800 71.34 15.77 2.20 10.73 80 57.07 0.15 45 789.75 20 157.95 26.85 97.84 1031.63 1129.46
b) Low bed Trailer 60 ton, 3 axle 0 622,397.50 17,000 8.5 62,240 12x20 12 2,148 25,780 500 31.43 10.46 2.20 6.85 50 15.72 0 0 0.00 30 0.00 51.56 48.74 67.28 116.01
21 Drill, self prop., crawler type 4800kg 0 3,396,544.84 10,000 5 339,654 0 0 305.69 54.10 1.20 20.38 70 213.98 0 0 0.00 10 0.00 0 380.17 213.98 594.15
22 Drill, Rock, Hand Held 34Kg. 0 32,740.00 6,000 3 3,274 0 0 4.91 0.51 1.20 0.20 50 2.46 0 0 0.00 10 0.00 0 5.61 2.46 8.07
23 Excavator, wheel Type 1.0 – 1.5M3 150 3,788,965.87 12,000 6 378,897 15.5x25 4 4,000 16,000 2,500 282.84 61.27 1.20 22.73 70 197.99 0.15 22.5 394.88 25 98.72 6.40 366.84 697.98 1064.83
24 Excavator, Crawler Type 1.0 – 1.5M3 150 2,390,517.50 12,000 6 239,052 0 0 179.29 38.66 1.20 14.34 70 125.50 0.15 22.5 394.88 25 98.72 0 232.29 619.10 851.38
25 Motor Grader 145 – 160 HP 150 1,708,816.67 15,000 7.5 170,882 13x24, 14x24 6 2,867 17,200 1,300 101.38 28.27 1.20 10.25 50 50.69 0.13 19.5 342.23 25 85.56 13.23 139.91 491.70 631.61
26 Loader, Crawler 2.0 – 2.5M3 200 2,331,595.00 10,000 5 233,160 0 0 209.84 37.14 1.20 13.99 90 188.86 0.16 32 561.60 25 140.40 0 260.97 890.86 1151.83
27 Loader, Wheel 2.0 – 2.8M3 200 2,828,171.43 10,000 5 282,817 23.5x25 4 5,300 21,200 2,200 252.42 45.05 1.20 16.97 60 151.45 0.14 28 491.40 25 122.85 9.64 314.43 775.34 1089.77
28 Roller, Vibrator, 2 drums 6 – 8ton 80 920,926.67 12,000 6 92,093 0 0 69.07 14.89 1.20 5.53 70 48.35 0.2 16 280.80 20 56.16 0 89.49 385.31 474.80
29 Roller, Vibrator, 2 drums 8 – 10ton 100 988,341.70 12,000 6 98,834 0 0 74.13 15.98 1.20 5.93 70 51.89 0.2 20 351.00 20 70.20 0 96.04 473.09 569.13
30 Roller, Vibrator, 2 drums 10 –16 ton 150 1,695,267.59 12,000 6 169,527 0 0 127.15 27.41 1.20 10.17 70 89.00 0.2 30 526.50 20 105.30 0 164.73 720.80 885.53
31 Roller, sheep Foot 14 - 17 150 1,966,009.48 15,000 7.5 196,601 0 0 117.96 32.53 1.20 11.80 70 82.57 0.2 30 526.50 20 105.30 0 162.29 714.37 876.66
32 Roller Pneumatic About 14 Ton 100 1,309,601.71 15,000 7.5 130,960 11x20 7 1,700 11,901 2,500 77.78 21.67 1.20 7.86 70 54.45 0.14 14 245.70 20 49.14 4.76 107.31 354.05 461.36
33 Scraper, pneu. tired, self prop. 14 –16M3 380 4,819,560.00 16,000 8 481,956 29.5x29 4 9,100 36,400 2,500 268.83 80.36 1.20 28.92 90 241.94 0.13 49.4 866.97 30 260.09 14.56 378.10 1383.56 1761.66
34 Crawler Dozer, 140 – 180 HP 160 2,095,355.00 13,000 6.5 209,536 0 0 145.06 34.14 1.20 12.57 90 130.56 0.14 22.4 393.12 30 117.94 0 191.78 641.61 833.39
35 Crawler Dozer, 200 – 250HP 225 2,948,600.00 15,000 7.5 294,860 0 0 176.92 48.79 1.20 17.69 90 159.22 0.14 31.5 552.83 30 165.85 0 243.39 877.90 1121.29
36 Crawler Dozer, 280 – 330 HP 300 3,657,372.00 16,000 8 365,737 0 0 205.73 60.98 1.20 21.94 90 185.15 0.14 42 737.10 30 221.13 0 288.65 1143.38 1432.04
37 Crusher plant 51 – 100 TPH 370 19,785,295.84 17,000 8.5 1,978,530 10x20 16 1,800 28,800 4,000 1045.76 332.43 0.40 39.57 90 941.19 0.2 74 1298.70 33 428.57 7.20 1417.76 2675.66 4093.42
38 Crusher plant 120TPH 1300 22,428,493.04 20,000 9.0 2,242,849 10x20 20 1,800 36,000 4,000 1007.48 385.68 0.40 40.37 90 906.73 0.2 260 4563.00 33 1505.79 9.00 1433.53 6984.52 8418.05
39 Asphalt Paver, Crawler 5-7m 145 5,398,679.54 15,000 7.5 539,868 0 0 323.92 89.32 1.20 32.39 80 259.14 0.14 20.3 356.27 25 89.07 0 445.64 704.47 1150.11
40 Asphalt plant 130 - 150 TPH 465 18,500,000.00 18,000 9.0 1,850,000 10x20 30 1,800 54,000 4,000 922.00 313.24 0.40 37.00 90 829.80 0.20 93 1632.15 33 538.61 13.50 1272.24 3014.06 4286.30
41 Asphalt Kettle, trailer mounted 1500-2000 Lit 10 288,745.00 12,000 6 28,875 7.5x16 2 606 1,212 2,500 21.55 4.67 0.40 0.58 50 10.78 0.14 1.4 24.57 12.5 3.07 0.48 26.80 38.90 65.71
42 Spreader, Aggregate 5 – 7m 170 1,477,125.00 15,000 7.5 147,713 10x20 4 1,800 7,200 2,200 88.15 24.44 0.40 2.95 80 70.52 0.14 23.8 417.69 20 83.54 3.27 115.54 575.02 690.56
43 Concrete Vibrator 4 Hp 4 15,940.00 8,000 4 1,594 0 0 1.79 0.25 0.40 0.03 50 0.90 0.14 0.56 9.83 7 0.69 0 2.08 11.41 13.49
Equipment Owning & Operating Cost (May 2011)
It/ Equipment Equipment Salvage Tyre Depreciation Interest Insurance Repair Cost Fuel Consumption Service Cost Tyre Owning Operating Rental
Rated HP Value Size Q'ty Unit Price Tyre Cost Rate Cost Cost Cost Cost Rate
=E((1+0.03) =(E*P/ Cost=T*
)-1/F 100)*G/F
Equipment Type =(E-L-H) =L/M
F/2000
No Capacity (about) Initial Cost Life Time 10%E Price (Set) Life Factor (D*T) Fcost (N+O+Q) (S+V+X+Y) (Z+Z1)
(Birr) (Hour) (Yrs) (Birr) (Birr) (Birr) (Hour) (Birr/Hr) (Birr/Hr) % % N (Birr/Hr) Lit/h/Hp (Lit/Hr) (Birr/Hr) %V (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr)
A B C D E F G H I J K L M N O P Q R S T U V W X Y Z Z1 A1
44 Concrete Mixer, trailer mounted 250 Lit. 15 119,490.00 16,000 8 11,949 6.5x16 2 484 969 2,500 6.66 1.99 0.40 0.24 50 3.33 0.14 2.1 36.86 14 5.16 0.39 8.89 45.73 54.62
45 Concrete Mixer, trailer mounted 500 Lit. 25 2,947,745.00 16,000 8 294,775 6.5x16 2 484 969 2,500 165.75 49.15 0.40 5.90 50 82.88 0.14 3.5 61.43 14 8.60 0.39 220.79 153.29 374.08
46 Concrete Mixer, Truck mounted 5 – 6 M3 270 1,668,018.85 15,000 7.5 166,802 11x20, 12x20 10 1,924 19,242 1,800 98.80 27.60 0.40 3.34 80 79.04 0.14 37.8 663.39 14 92.87 10.69 129.73 845.99 975.73
47 Concrete Batching Plant 15 M3-30M3 70 1,159,000.00 15,000 7.5 115,900 0 0 69.54 19.18 0.40 2.32 90 62.59 0.2 14 245.70 33 81.08 0 91.03 389.37 480.40
48 Concrete Batching Plant About 80M3 210 5,250,270.00 16,000 8 525,027 0 0 295.33 87.54 0.40 10.50 90 265.79 0.2 42 737.10 33 243.24 0 393.37 1246.14 1639.50
49 Concrete paver, crawler 5–8M 145 11,242,300.00 15,000 7.5 1,124,230 0 0 674.54 186.01 1.20 67.45 90 607.08 0.14 20.3 356.27 25 89.07 0 928.00 1052.42 1980.42
50 Compressor, Trailer Mounted 250CFM 65 216,945.00 15,000 7.5 21,695 6.5x16 2 484 969 2,500 12.95 3.59 0.40 0.43 50 6.48 0.14 9.1 159.71 14 22.36 0.39 16.98 188.93 205.90
51 Compressor, Trailer Mounted 350 CFM 90 242,235.00 15,000 7.5 24,224 6.5x16 2 484 969 2,500 14.47 4.01 0.40 0.48 50 7.23 0.14 12.6 221.13 14 30.96 0.39 18.96 259.71 278.67
52 Compressor, Trailer Mounted 600 CFM 155 609,730.00 15,000 7.5 60,973 7.5x16 2 606 1,212 2,500 36.50 10.09 0.40 1.22 50 18.25 0.14 21.7 380.84 14 53.32 0.48 47.81 452.89 500.70
53 Generator 10-30 KW 25 339,655.67 13,000 6.5 33,966 0 0 23.51 5.53 0.40 0.68 50 11.76 0.2 5 87.75 14 12.29 0 29.73 111.79 141.52
54 Generator 40 – 50KW 60 414,061.00 16,000 8 41,406 0 0 23.29 6.90 0.40 0.83 50 11.65 0.2 12 210.60 14 29.48 0 31.02 251.73 282.75
55 Generator 60-100KW 150 508,132.33 16,000 8 50,813 0 0 28.58 8.47 0.40 1.02 50 14.29 0.2 30 526.50 14 73.71 0 38.07 614.50 652.57
56 Generator 101-150KW 240 655,619.00 16,000 8 65,562 0 0 36.88 10.93 0.40 1.31 50 18.44 0.2 48 842.40 14 117.94 0 49.12 978.78 1027.90
57 Generator 200- 250 KW 300 982,193.00 16,000 8 98,219 0 0 55.25 16.38 0.40 1.96 50 27.62 0.2 60 1053.00 14 147.42 0 73.59 1228.04 1301.63
58 Water Pump, 230 Lit/min 8 48,000.00 8,000 4 4,800 0 0 5.40 0.75 0.40 0.10 50 2.70 0.2 1.6 28.08 14 3.93 0 6.25 34.71 40.96
59 Street Sweeper, self-prop. 1 – 2m 70 628,930.00 11,000 5.5 62,893 4 2,100 8,400 2,200 50.69 10.09 0.40 1.26 80 40.56 0.14 9.8 171.99 22 37.84 3.82 62.05 254.20 316.25
60 Grease unit, -- 8 168,860.00 16,000 8 16,886 0 0 9.50 2.82 0.40 0.34 50 4.75 0.14 1.12 19.66 10 1.97 0 12.65 26.37 39.02
61 AC welder, Diesel engine driven 300- 400 AMP 55 184,841.00 10,000 5 18,484 0 0 16.64 2.94 0.40 0.37 50 8.32 0.14 7.7 135.14 14 18.92 0 19.95 162.37 182.32
62 AC Welder, Electric 300 -400 AMP 101,020.00 8,000 4 10,102 0 0 11.36 1.58 0.40 0.20 50 5.68 0 0 0.00 0 0.00 0 13.15 5.68 18.83
63 Ambulance (4x4) -- 120 268,840.00 11,000 5.5 26,884 7.0x16 4 528 2,114 2,100 21.80 4.31 1.60 2.15 50 10.90 0.14 16.8 294.84 16 47.17 1.01 28.27 353.92 382.19
64 Station Wagon, SWB, 4x4, Diesel 6 – 7 seat 75 2,527,588.00 11,000 5.5 252,759 7.5x16 4 606 2,423 2,100 206.58 40.56 1.60 20.22 50 103.29 0.14 10.5 184.28 16 29.48 1.15 267.37 318.20 585.57
65 Station Wagon, SWB, 4x4, Petrol 6 – 7 seat 85 2,527,588.00 11,000 5.5 252,759 7.5x16 4 606 2,423 2,100 206.58 40.56 1.60 20.22 50 103.29 0.14 11.9 208.85 8 16.71 1.15 267.37 330.00 597.36
66 Station Wagon, LWB, 4x4, Diesel 8 – 10 seat 100 2,282,143.00 11,000 5.5 228,214 7.5x16 4 606 2,423 2,100 186.50 36.63 1.60 18.26 50 93.25 0.14 14 245.70 16 39.31 1.15 241.38 379.42 620.80
67 Station Wagon, LWB, 4x4, Petrol 8 – 10 seat 120 2,282,143.00 11,000 5.5 228,214 7.5x16 4 606 2,423 2,100 186.50 36.63 1.60 18.26 50 93.25 0.14 16.8 294.84 8 23.59 1.15 241.38 412.83 654.21
68 Pick up, single cab, 4x4, Diesel 1 Ton 85 521,411.00 11,000 5.5 52,141 7.5x16 4 606 2,423 2,100 42.44 8.37 1.60 4.17 50 21.22 0.14 11.9 208.85 16 33.42 1.15 54.98 264.63 319.61
69 Pick up, single cab, 4x4, Petrol 1 Ton 100 521,411.00 11,000 5.5 52,141 7.5x16 4 606 2,423 2,100 42.44 8.37 1.60 4.17 50 21.22 0.14 14 245.70 8 19.66 1.15 54.98 287.73 342.71
70 Pick up, double cab, 4x4,Diesel -- 85 1,184,118.00 11,000 5.5 118,412 7.5x16 4 606 2,423 2,100 96.66 19.00 1.60 9.47 50 48.33 0.14 11.9 208.85 16 33.42 1.15 125.14 291.75 416.88
71 Pick up, double cab, 4x4,Petrol -- 100 1,184,118.00 11,000 5.5 118,412 7.5x16 4 606 2,423 2,100 96.66 19.00 1.60 9.47 50 48.33 0.14 14 245.70 8 19.66 1.15 125.14 314.84 439.98
72 Delivery Van 4x2 Up to 1 ton 80 266,570.00 11,000 5.5 26,657 6.5x16 4 484 1,938 2,100 21.63 4.28 1.60 2.13 50 10.82 0.14 11.2 196.56 8 15.72 0.92 28.04 224.02 252.07
Note:- Analysis for equipment rental rate need to be revised for the year 2011, since the above data is modified with only some items added
to year 2005.
NB: In these rental Rates :-

1/ Profit : Assumed to be 10% of the Rental Rate, but not included
2/ Over head cost : Assumed to be 15% of the Rental Rate, but not included
3/ Unit price of fuel : As of Addis Ababa price, Diesel = 17.55 Birr/Lit
4/ Unit price of fuel is only the present current price

(November 2010) Petrol = 21.00 Birr/Lit
As of May 2011
INDIRECT SITE COST
SUPERVISOR STAFF
MONTHLY COMPLETION TOTAL COST IN
MONTHLY MONTHLY
NO POSITION Number UF INDEXED TIME IN PROJECT
SALARY COST
SALARY MONTHS COST
1 Project Engineer 1.00 1.00 12,000.00 1.44 17,280.00 12.00 207,360.00
2 Office Engineer 1.00 1.00 5,000.00 1.44 7,200.00 12.00 86,400.00
3 General Forman 1.00 1.00 3,000.00 1.44 4,320.00 12.00 51,840.00
4 Surveyor 1.00 0.20 3,020.00 1.44 869.76 12.00 10,437.12
5 Chain and Road men 3.00 0.20 1,000.00 1.44 864.00 12.00 10,368.00
Total 366,405.12
As of May 2011
ADMINISTRATION
MONTHLY MONTHLY
SALARY COST
SALARY MONTHS COST
1 Personnel 1.00 1.00 3,000.00 1.44 4,320.00 12.00 51,840.00
2 Account Clerk 1.00 1.00 1,800.00 1.44 2,592.00 12.00 31,104.00
3 Casher 1.00 1.00 1,500.00 1.44 2,160.00 12.00 25,920.00
4 Store keeper 1.00 1.00 1,200.00 1.44 1,728.00 12.00 20,736.00
5 Time keeper 3.00 1.00 728.00 1.44 3,144.96 12.00 37,739.52
6 Light Vickie driver 1.00 1.00 500.00 1.44 720.00 12.00 8,640.00
7 Cleaner 1.00 1.00 650.00 1.44 936.00 12.00 11,232.00
8 Guard 4.00 1.00 450.00 1.44 2,592.00 12.00 31,104.00
Total 218,315.52
As of May 2011
COMMONLY USED PLANT AND TOOLS
Rent per MONTHLY Completion Total cost in

NO TYPE OF EQUIPMENT Number UF
month COST time in months project cost
1 Light Vickie 1.00 0.50 4,500.00 2,250.00 12.00 27,000.00
2 Pick up 1.00 0.75 8,500.00 6,375.00 12.00 76,500.00
3 Welding Machine 1.00 0.25 950.00 237.50 12.00 2,850.00
4 Water pump 1.00 0.25 800.00 200.00 12.00 2,400.00
5 Surveying instrument 3.00 0.25 1,200.00 900.00 12.00 10,800.00
6 Water tank 1.00 1.00 600.00 600.00 12.00 7,200.00
7 Plastic hose (200m) 1.00 1.00 60.00 60.00 12.00 720.00
Total 127,470.00
As of May 2011
OFFICE FURNITURE, EQUIPMENT AND MATERIAL
Completion
Cost per Total cost in
No Description No time in
month project cost
months
1 Computer with printer 1.00 300.00 12.00 3,600.00
2 Table 5.00 10.00 12.00 600.00
3 Chair 10.00 5.00 12.00 600.00
4 Shelf 4.00 10.00 12.00 480.00
6 Safe box 1.00 10.00 12.00 120.00
7 Adding machine 3.00 2.00 12.00 72.00
8 Filing cabinet 2.00 5.00 12.00 120.00
9 Stationery Ls 250.00 12.00 3,000.00
10 Utilities Ls 400.00 12.00 4,800.00
11 Medicine Ls 200.00 12.00 2,400.00
Total 15,792.00
As of May 2011
PROVISIONAL FACILITIES
Salvage
No Description Unit Qty. Unit cost Total cost Net total cost
value(30%)
1 Office m2 40.00 3,000.00 120,000.00 36,000.00 84,000.00
2 Store m2 75.00 500.00 37,500.00 11,250.00 26,250.00
3 Rebar cutting shade m2 75.00 150.00 11,250.00 3,375.00 7,875.00
4 H.C.B. production shed m2 75.00 150.00 11,250.00 3,375.00 7,875.00
5 Guard house m2 4.00 300.00 1,200.00 360.00 840.00
6 Pit latrin m2 4.00 400.00 1,600.00 480.00 1,120.00
7 Staff toilet m2 4.00 400.00 1,600.00 480.00 1,120.00
8 Tea room m2 9.00 300.00 2,700.00 810.00 1,890.00
9 Fence ml 200.00 10.00 2,000.00 600.00 1,400.00
10 Distribution pipe ml 50.00 50.00 2,500.00 750.00 1,750.00
11 Electrical wires ml 200.00 10.00 2,000.00 600.00 1,400.00
12 Scaffolding pcs 1,200.00 12.00 14,400.00 4,320.00 10,080.00
Total 145,600.00
As of May 2011
MOVE IN MOVE OUT COST
Cost per
No Description No. of Trips Total cost
trip
1 Truck 12.00 300.00 3,600.00
2 Pick up 4.00 150.00 600.00
Total 4,200.00
FINANCIAL COSTS
No Description Amount
1.00 Performance bond = (1.4% of

15% project cost) = .014 x
0.15 x 8000000 16,800.00
2.00 Interest on Retention amount

=3% of 5%) = 0.03 x 0.05 x
8,000,000 12,000.00
3.00 Interest on unpaid sum = (for

average delay of certificate=
15days) = 0.03 x 8000000 x
1/ 24 10,000.00
4.00 Guarantee for mobilization

advance x 2.4% of
mobilization advance 38,400.00
5.00 Bid bond guarantee 1,120.00

As of May 2011
78,320.00
As of May 2011
SUMMARY OF INDIRECT
SITE COST
No Description Amount
1.00 Supervision 366,405.12
2.00 Administration 218,315.52
3.00 Plant and tools 127,470.00
Office furniture, Equipment

4.00 and materials 15,792.00
5.00 Provision facilities 145,600.00
6.00 Movein Moveout 4,200.00
7.00 Financial 78,320.00
Total indirtect site cost 956,102.64

As of May 2011
HEAD OFFICE CONTRIBUTION
MANAGING STAFF
MONTHLY MONTHLY
SALARY COST
SALARY MONTHS COST
1 General Manager 1.00 0.33 18,000.00 1.44 8,553.60 12.00 102,643.20
2 Technical Head 1.00 0.33 12,000.00 1.44 5,702.40 12.00 68,428.80
3 Admin. and finance Head 1.00 0.33 4,150.00 1.44 1,972.08 12.00 23,664.96
4 Executive Secretary 1.00 0.33 4,600.00 1.44 2,185.92 12.00 26,231.04
5 Secretaries 3.00 0.33 1,500.00 1.44 2,138.40 12.00 25,660.80
6 Office Engineer 1.00 0.33 6,000.00 1.44 2,851.20 12.00 34,214.40
7 Quantity Serveyor 1.00 0.33 3,500.00 1.44 1,663.20 12.00 19,958.40
8 Acountant 2.00 0.33 3,100.00 1.44 2,946.24 12.00 35,354.88
9 Casher 1.00 0.33 1,000.00 1.44 475.20 12.00 5,702.40
10 Auditer 1.00 0.33 1,500.00 1.44 712.80 12.00 8,553.60
11 Purchaser 2.00 0.33 1,200.00 1.44 1,140.48 12.00 13,685.76
12 Store Clerk 2.00 0.33 800.00 1.44 760.32 12.00 9,123.84
13 Guards 6.00 0.33 350.00 1.44 997.92 12.00 11,975.04
14 Office 1.00 0.33 10,000.00 1.00 3,300.00 12.00 39,600.00
15 Store 1.00 0.33 3,000.00 1.00 990.00 12.00 11,880.00
Total 436,677.12
As of May 2011
TRANSPORT FACILITIES (HEAD OFFICE)
Rent per MONTHLY Completion Total cost in

NO TYPE OF EQUIPMENT Number UF
month COST time in months project cost
1 Light Vehicle 4.00 0.33 4,500.00 5,940.00 12.00 71,280.00
2 Pick up 2.00 0.33 8,500.00 5,610.00 12.00 67,320.00
Total 138,600.00
As of May 2011
OFFICE FURNITURE, EQUIPMENT AND MATERIAL (HEAD OFFICE)
Completion
Cost per Total cost in
No Description No UF time in
month project cost
months
1 Computer with printer 5.00 0.33 300.00 12.00 5,940.00
2 Table 17.00 0.33 10.00 12.00 673.20
3 Chair 10.00 0.33 5.00 12.00 198.00
4 Shelf 17.00 0.33 10.00 12.00 673.20
6 Safe box 1.00 0.33 10.00 12.00 39.60
7 Adding machine 17.00 0.33 2.00 12.00 134.64
8 Filing cabinet 10.00 0.33 5.00 12.00 198.00
9 Stationery Ls 0.33 1,500.00 12.00 5,940.00
10 Utilities Ls 0.33 5,000.00 12.00 19,800.00
11 Medicine Ls 0.33 1,500.00 12.00 5,940.00
16 Insurance Ls 0.33 2,000.00 12.00 7,920.00
17 Purchase of bid documents

and bid security expense 10.00 0.33 200.00 12.00 7,920.00
Total 55,376.64
As of May 2011
SUMMARY OF HEAD OFFICE CONTRIBUTION
No Project expence for Amount
1 Managing Staff 436,677.12
2 Transport Facilities 138,600.00
3 Office, Furniture and Others 55,376.64
Total O. H. Contribution 630,653.76
Project cost 8,000,000.00
No Activities Percentage
1 Indirect site cost 11.95
2 Head office contribution 7.88
3 Risk Margin 7.00
4 Profit 8.00
Total over head & profit

cost 34.83
Material price
COST OF CONSTRUCTION MATERIAL AT ADDIS ABABA

As of May , 2011
Item Selling Selling
Type of material Unit price with Source of Material Remarks
No price
VAT
1 Cement qnt 255.39 293.70 Muger

2 Sand m3 312.50 359.38 Market
3 Aggregate 02 m3 160.00 184 Bole Bulbula
4 Stone m3 156.52 180.00 Market
5 Crushed stone m3 74.78 86.00 Bole Bulbula
6 Selected material m3 25.00 28.75 Bole Bulbula
7 Red ash m3 93.75 107.81 Market
8 Pumice m3 143.75 165.31 Market
9 Aggregate 01 m3 47.83 55.00 Market
10 Aggregate 02 m3 200.00 230.00 Market
11 Water m3 3.00 3.45 Average W.Supply
REINFORCEMENT
12 Dia 6 kg 15.52 17.85 Ethiopian Iron & Steel
13 Dia 8 kg 16.53 19.01 "
14 Dia 10 kg 15.66 18.01 "
15 Dia 12 kg 15.66 18.01 "
16 Dia 14 kg 15.66 18.01 "
17 Dia 16 kg 15.66 18.01 "
18 Dia 20 kg 15.66 18.01 "
19 Dia 24 kg 15.66 18.01 "
20 Dia 28 kg 15.66 18.01 "
21 Dia 30 kg 15.66 18.01 "
23 Dia 32 kg 15.66 18.01 "
24 Tie wire Dia 2mm kg 23.50 27.03 KOSPI
WOODEN PRODUCTS
Kerero flush door m2 958.26 1102.00 Wanza F. Industry Previous price
Mahogany flush door m2 958.26 1102.00 Wanza F. Industry Previous price
Woyra/Oak flush door m2 1,160.00 1334.00 Wanza F. Industry Previous price
Door list /Kerero/ Ml. 11.04 12.70 Wanza F. Industry Previous price
Skirting /Kerero/ Ml. 12.63 14.52 Wanza F. Industry Previous price
Middle list /Kerero/ Ml. 6.64 7.64 Wanza F. Industry Previous price
Y4 round /Kerero/ Ml. 4.25 4.89 Wanza F. Industry Previous price
Corner list /Kerero/ Ml. 13.01 14.96 Wanza F. Industry Previous price
Purlin special /Kerero/ Ml. 166.47 191.44 Wanza F. Industry Previous price
Parquete /Woyra/ m2 797.00 916.55 Wanza F. Industry Previous price
Built incupnoard /Mahogany/ m2 1,409.30 1620.70 Wanza F. Industry Previous price
Partition /Oak plywood/ m2 1,011.28 1162.97 Wanza F. Industry Previous price
Page 30
Material price
As of May , 2011
No price
VAT
CORRUGATED IRON SHEET
25 Gauge 28 PC 193.73 222.79 KOSPI
26 Gauge 30 PC 168.41 193.67 KOSPI
27 Gauge 32 PC 134.63 154.82 KOSPI
28 Gauge 35 PC 97.49 112.11 KOSPI
29 Gauge 28 PC 81.22 93.40 Akaki M. Industry
EGA SHEET ROOF COVER
33 EGA 300 0.30mm. thick 80cm wide m2 71.29 81.98 Akaki M. Industry
73 RHS, SHS & CHS Steel kg 21.90 25.19 Akaki M. Industry
Page 31
Material price
As of May , 2011
No price
VAT
74 Nails
a) 3cm & 4cm. Kg 20.35 23.40 KOSPI
b) 5cm up to 15cm. Kg 19.48 22.40 KOSPI
c) Dommed nail Kg 47.22 54.30 KOSPI
75 Chip wood 8mm thick PC 120.00 138.00 ECAFCO
Market (Tesfaye & His
76 Timber for form work m3 6,666.67 7666.67 Family (Mesalemia)
WATER PROOFING MATERIALS
77 Testudo water proofing m2 100.00 115.00 SETS G. Trading
78 Osmoseal water proofing m2 100.00 115.00 SETS G. Trading
79 Xypex water proofing m2
80 Decadex water proofing m2
81 Hertalan water proofing m2
82 Fosrock water proofing m2
83 Flintcoat water proofing m2
84 Primer D-41 m2 188.00 DANKO
85 AWAZEL (Equivalent) m2 188.00 DANKO
86 CHEM-CRETEX m2 174.00 DANKO
87 Derma Damp Bituminous Coating m2 154.00 DANKO
88 Dermacryl m2 172.00 DANKO
89 Derma last m2 163.00 DANKO
CERAMIC WALL AND FLOOR TILE
84 Tabor 15X15cm wall tiles m2 95.50 109.83 Tabor Ceramic
85 Imported 15X15cm wall tiles m2 54.90 63.14 Market
86 " 20X20cm wall tiles m2 182.60 209.99 Ethio Ceramics
87 " 30X30cm " " m2 74.44 85.61 Market
88 " 50X50cm " " m2 80.00 92.00 Market
Non slippery ceramic floor tiles
89 (RAK/Sudan m2 191.30 220.00 Ethio Ceramics
90 Wall tiels (different sizes) (RAK/Dubai) m2 295.65 340.00 Ethio Ceramics
91 Floor tiles (different sizes) (RAK/Dubai) m2 295.65 340.00 Ethio Ceramics
KLINKER WALL TILES
92 Size 115x240x6mm klinker m2 220.00 253.00 Market
PAINT
93 Oil Paint Gal 181.82 209.09 DH GEDA
94 Plastic emulsion Gal 112.42 129.28 DH GEDA
95 Synthetic enamel Gal 163.69 188.24 DH GEDA
96 Stucco Kg 11.70 13.46 Market
97 Anti rust Gal 168.52 193.80 DH GEDA
98 Polyurethane varnish clear Gal 172.52 198.40 NEFASILK
Page 32
Material price
As of May , 2011
No price
VAT
HOLLOW CONCRETE BLOCK
Cement products
99 20cm thick (GRADE B) PC 11.99 13.79 production Enter prise
100 15cm thick PC 7.68 8.83 B.M. Supply Enter.
101 10cm thick PC 5.63 6.47 B.M. Supply Enter.
102 Bricks PC 1.65 1.90 Burayu Brick Factory
103 Pumice m3 143.75 165.31 Market
FLOOR TILE
Cement products
104 Terrazzo (20x20cm.) red and yellow m2 87.05 100.11 production Enter prise
Cement products
105 Terrazzo (20x20cm.) green m2 94.05 108.16 production Enter prise
106 PVC m2 74.82 86.04 B.M. Supply Enter.
107 Marble
Ethio Marble (Harar)
Ethiopian Marble
a) 1cm. thick m2 250.24 287.78 processing Marble
Ethiopian Marble
b) 2cm. thick m2 388.60 446.89 processing Marble
Ethiopian Marble
c) 3cm. thick m2 447.21 514.29 processing Marble
Ethio Marble (Gojam Incotie)
a) 1cm. thick m2 416.65 479.15 Ethio Marble
b) 2cm. thick m2 724.74 833.45 Ethio Marble
c) 3cm. thick m2 908.45 1,044.72 Ethio Marble
Ethio Marble (Gojam Mankush)
a) 1cm. thick m2 416.65 479.15 Ethio Marble
b) 2cm. thick m2 724.74 833.45 Ethio Marble
c) 3cm. thick m2 908.45 1044.72 Ethio Marble
Saba Marble (Tekeze Black)
a) 1cm. thick m2 271.25 311.94 Saba Marble
b) 2cm. thick m2 296.29 340.73 Saba Marble
c) 3cm. thick m2 328.34 377.59 Saba Marble
Saba Marble (Multi Color)
a) 1cm. thick m2 297.00 341.55 Saba Marble
b) 2cm. thick m2 512.00 588.80 Saba Marble
c) 3cm. thick m2 635.24 730.53 Saba Marble
National Mining Corporation Marble
a) 1cm. Thick (Granite) m2 416.65 N. M. Corporation
b) 2cm. Thick (Granite) polished m2 724.74 833.45 N. M. Corporation
c) 3cm. Thick Granite) polished m2 908.45 1044.72 N. M. Corporation
National Mining Corporation Marble
a) 1cm. Thick (Boka Multi Color) m2 0.00 N. M. Corporation
b) 2cm. Thick (Boka Multi Color) m2 500.00 575.00 N. M. Corporation
c) 3cm. Thick (Boka Multi Color) m2 546.00 627.90 N. M. Corporation
SKIRTING
108 Terrazzo
Ethio Marble (2cm. thick) Ml. 55.89 64.27 Ethio Marble
a) Saba (Type A 2cm. thick) Ml. 16.29 18.73 Saba Dim. Stone
b) Saba (Type B 2cm. thick) Ml. 67.88 78.06 Saba Dim. Stone
c) Saba (Type C 2cm. thick) Ml. 13.26 15.25 Saba Dim. Stone
Page 33
Material price
As of May , 2011
No price
VAT
Marble
Ethio Marble
a) Harar 2x10cm. Ml. 35.49 40.81 Ethio Marble
b) Incotie 2x10cm. Ml. 55.89 64.27 Ethio Marble
c) Mankush 2x10cm. Ml. 55.89 64.27 Ethio Marble
Saba Dimensional Stone P.L.C.
a) Tekeze black 2x7cm. Ml. 43.40 49.91 Saba Dim. Stone
b) Tekeze black 2x8cm. Ml. 49.60 57.04 Saba Dim. Stone
c) Tekeze black 2x9cm. Ml. 55.80 64.17 Saba Dim. Stone
d) Tekeze black 2x10cm. Ml. 62.00 71.30 Saba Dim. Stone
e) Tekeze black 3x7cm. Ml. 65.10 74.87 Saba Dim. Stone
f) Tekeze black 3x8cm. Ml. 74.40 85.56 Saba Dim. Stone
g) Tekeze black 3x9cm. Ml. 83.70 96.26 Saba Dim. Stone
h) Tekeze black 3x10cm. Ml. 93.00 106.95 Saba Dim. Stone
PVC Skirting
a) Size 6cm. thick Ml. 7.50 8.63 B.M. Supply Enter.
b) Size 7cm. thick Ml. 9.50 10.93 B.M. Supply Enter.
c) Size 8cm. thick Ml. 11.50 13.23 B.M. Supply Enter.
109 a) Adhesive for PVC Gal 264.99 304.74 B.M. Supply Enter.
b) Adhesive for PVC Gal 173.91 200.00 Market
GLAZING MATERIALS
110 Glass 3mm thick m2 102.61 118.00 Market TEFESEHA PLC
111 Glass 4mm thick m2 107.10 123.17 Market TEFESEHA PLC
112 Putty KG 8.95 10.29 Market TEFESEHA PLC
113 6mm thick clear glass m2 147.83 170.00 Market TEFESEHA PLC
114 5mm.thick tinted glass m2 200.00 230.00 Market TEFESEHA PLC
115 6mm thick clear glass m2 147.83 170.00 Market TEFESEHA PLC
116 8mm. thick security glass m2 652.17 750.00 Market TEFESEHA PLC
117 4mm frosted glass m2 220.00 253.00 Market TEFESEHA PLC
118 6mm thick wire glass m2 321.74 370.00 Market TEFESEHA PLC
119 ALUMINUM MATERIALS
120 Structural aluminum curtain wall m2 6,624.00 7617.60 SETS G. Trading
121 Stick system curtain wall m2 8,928.00 10267.20 SETS G. Trading
122 Aluminum sky light m2 5,160.00 5934.00 ALU-ADDIS plc
123 Acrylic sky light m2 2,340.00 2691.00 SETS G. Trading
124 Aluminum normal hand rail m2 2,340.00 2691.00 ALU-ADDIS plc
125 Aluminum partition wall m2 2,928.45 3367.72 ALU-ADDIS plc
126 Aluminum suspended ceiling m2 1,728.00 1987.20 SETS G. Trading
127 Aluminum Door and Windows m2 2,756.25 3169.69 SETS G. Trading
128 Aluminum Door and Windows m2 2,756.25 3169.69 SETS G. Trading

129 Agro stone m2 58.00 66.70
130 Hydra foam Pc 5.85 6.73 MBI
131 Stabilized soil blocks Pc 1.35 1.55
132 Jimma locally produced brick Pc 0.72 0.83 Market
Page 34
Material price
As of May , 2011
No price
VAT
133 SANITARY FITTINGS
134 Hand Wash China -1366 No 1367.82 1572.99 B.M. Supply Enter.
135 Hand Wash No 645.17 741.95 Tabor
136 Hand Wash China -SD 2048B (50x40) No 672.17 773.00 Market Ethio Ceram.
137 WC Egypt Lord No 2976.52 3423.00 Market Ethio Ceram.
138 WC China -1266 No 1367.82 1572.99
139 WC China -1277 No 1454.78 1673.00
140 WC LIWA RAK No 2106.95 2422.99 Market
141 Bath China YT-10025 170x70 No 1759.13 2023.00 Market
142 Shower 70x70 Complete Italy No 1437.37 1652.98 Market
143 Water Heater 100 litter No 3113.04 3580.00 Market
146 Soap holder No 104.59 120.28 Tabor
147 Toilet paper holder No 104.59 120.28 Tabor
148 Towel hanger No 104.59 120.28 Tabor
149 Floor drain 10 x10cm Italy No 39.13 45.00 Market
150 Floor drain 10 x10cm Local No 8.70 10.01 Market
151 Floor drain 5 x5cm Italy No 30.43 34.99 Market
152 Floor drain 5 x5cm Local No 7.83 9.00 Market
153 Gate Valves 15mm No 15.00 17.25 Market
161 Galvanized pipe 15mm ml 13.04 15.00 Market
175 PVC LP* Dia. 50mm. ml 11.67 13.42 Ethio Plastic
179 PVC LP* Dia. 160mm. (4 bar) ml 69.17 79.54 Ethio Plastic
181 PVC HP** Dia. 200mm. (10 bar) ml 172.63 198.52 Ethio Plastic
183 PVC Bend 50-45o Piece 5.35 6.15 Ethio Plastic
188 Barbed wire kg 23.48 27.00 Market
189 Fencing Wire or chain link (2x25). kg 80.00 92.00 Market
190 PPR PIPE IN 3M LENGTH 20MM
Page 35
Material price
As of May , 2011
No price
VAT
Page 36
Material price
As of May , 2011
No price
VAT
ELECTROMECHANICAL ITEMS
Electric surface pumps
197 CM32-160B 3HP/2.2KW No. 4,510.00 5,186.50 Biselex Ethoipia Ltd. Previous price
198 CM32-160A 4HP/3KW No. 5,610.00 6,451.50 Biselex Ethoipia Ltd. Previous price
199 CM32-200C 5.5HP/4KW No. 7,040.00 8,096.00 Biselex Ethoipia Ltd. Previous price
200 CM32-200B 7.5HP/5.5KW No. 8,910.00 10,246.50 Biselex Ethoipia Ltd. Previous price
201 CM40-160B 4HP/3KW No. 6,160.00 7,084.00 Biselex Ethoipia Ltd. Previous price
202 CM40-160A 5.5HP/4KW No. 6,930.00 7,969.50 Biselex Ethoipia Ltd. Previous price
205 CM50-0.5HP/0.37KW No. 869.00 999.35 Biselex Ethoipia Ltd. Previous price
206 CM100-1HP/0.74KW No. 1,210.00 1,391.50 Biselex Ethoipia Ltd. Previous price
207 CM150-1.5HP/1.1KW No. 2,035.00 2,340.25 Biselex Ethoipia Ltd. Previous price
208 CS100/2-1HP/0.74KW No. 1,952.50 2,245.38 Biselex Ethoipia Ltd. Previous price
209 CS150/2-1.5HP/1.1KW No. 2,673.00 3,073.95 Biselex Ethoipia Ltd. Previous price
210 CS200/2-2HP/1.5KW No. 2,821.00 3,244.15 Biselex Ethoipia Ltd. Previous price
ELECTRICAL WIRE & FITTINGS
Insulated Copper Wire
211 1x1mm2 (Differnet Color) Ml. 1.95 2.24 Dama Trade
212 1x2.5mm2 (Differnet Color) Ml. 3.62 4.16 Dama Trade
215 1x10mm2 FLEX wire (50x100) Ml. 18.44 21.21 Dama Trade
216 1x16mm2 FLEX wire (50x100) Ml. 29.46 33.88 Dama Trade
217 1x16mm2 STANDARD Ml. 29.46 33.88 Dama Trade
218 1x25mm2 STANDARD (1x1000) Ml. 46.62 53.61 Dama Trade
219 1x35mm2 STANDARD WIRE (1x1000) Ml. 91.54 105.27 Dama Trade
Bare Copper Wire
222 Bare Copper Wire 1x10mm2 Ml. 16.15 18.57 Dama Trade
Copper Tape
231 Bare Copper Tape 25x3mm2 Ml. 230.00 264.50 Dama Trade
232 Insulated Copper Tape 25x3mm2 Ml. 176.87 203.40 Dama Trade
Page 37
Material price
As of May , 2011
No price
VAT
Power Cable
233 2x1.5mm2 (70x100) BLACK H05VV-F Ml. 9.03 10.38 Dama Trade
237 2x4mm2 (30x100) BLACK H05VV-F Ml. 21.95 25.24 Dama Trade
238 2x6mm2 Ml. 22.70 26.10 Dama Trade
Semi Flexible NYY 0.6/1KV
263 3x2.5mm2 (1x1000) RIGID Ml. 22.80 26.22 Dama Trade
264 3x4mm2 (1x1000) RIGID Ml. 34.80 40.02 Dama Trade
266 3x10mm2 (1x1000) STANDARD Ml. 83.82 96.39 Dama Trade
267 3x16mm2 (1x1000) STANDARD Ml. 127.00 146.05 Dama Trade
268 4x2.5mm2 (1x1000) RIGID Ml. 29.40 33.81 Dama Trade
275 3x25/16mm2 (1x1000) STANDARD Ml. 222.00 255.30 Dama Trade
279 3x95/50mm2 STANDARD Ml. 744.00 855.60 Dama Trade
280 3x120/70mm2 STANDARD Ml. 945.00 1,086.75 Dama Trade
281 3x150/70mm2 STANDARD Ml. 950.00 1,092.50 Dama Trade
282 3x185/95mm2 STANDARD Ml. 1,800.00 2,070.00 Dama Trade
Fire Resistant Cables
285 2x1mm2 Red Color Ml. 23.87 27.45 Dama Trade
286 2x1.5mm2 Red Color Ml. 29.11 33.47 Dama Trade
Page 38
Material price
As of May , 2011
No price
VAT
287 2x2.5mm2 Red Color Ml. 435.00 500.25 Dama Trade
Page 39
COST BREAK DOWN ANALYSIS
PREPARED BY
As of May, 2010 MoUDC Project Cost= 100%
Project Overhead &Profit= 0.3483
Location Project cost+Overhead= 135%
A- Material cost B- Labor Cost Equipment Rental Rate
Type
Unit price
Item Description of work Uni Type of Cost per Labor by Indexed out cost per of Hourly out put Cost Direct cost
No Item t material Unit Qty Rate
unit trade
No UF
Hr. Cost put unit Equip
No UF
Rental per Hr per unit A+ B+C
with over
head/profit
.
1- EXCAVATION
AND EARTH WORK
1 Site clearing to an Grader Op. 1 1.00 22.05 350 0.06 Grad 1 1 631.61 350.00 1.8046
average depth of Dozer op. 1 1.00 22.05 300 0.07 Dozer 1 1 1121 350.00 3.2037
20cm m2 Forman 1 1.00 20.81 300 0.07 Tools 4 1 0.32 350.00 0.0037
Helpers 4 1.00 4.38 300 0.06
0.26 5.012 5.28 7.11
2 Bulk excavation Forman 1 1.00 20.81 80 0.26 Grader 1 1 631.61 80 7.90

to a depth not Grader op. 1 1.00 22.05 80 0.28 Dozer 1 1 1121 80 14.02
exceeding 1500mm m3 Dozer op. 1 1.00 22.05 80 0.28 Tools 4 1 0.32 80 0.02
Helpers 4 1.00 4.38 80 0.22
1.03 21.93 22.96 30.95
3 Trench excavation G.loader 1 0.10 8.75 0.35 2.50 Tools 2 1 0.32 0.35 1.83
up to 150 cm depth m3 D. labor 2 1.00 8.75 0.35 50.00
Forman 1 0.05 20.81 0.35 2.97
55.47 1.83 57.30 77.26
4 Ditto but exceeding G.leader 1 0.10 8.75 0.25 3.50 Tools 2.00 1 0.32 0.25 2.56
150 but not exceed D. labor 2 1.00 8.75 0.25 70
300 cm m3 Forman 1 0.05 20.81 0.25 4.16
77.66 1.28 78.942725 106.44
5 Pit excavation up G.leader 1 0.10 8.75 0.35 2.50 Tools 2.00 1.00 0.32 0.35 1.83
to 150 cm m3 D. labor 2 1.00 8.75 0.35 50.00
Forman 1 0.05 20.81 0.35 2.97
55.47 1.83 57.30 77.26
6 Exceeding 150 but not G.leader 1 0.10 8.75 0.25 3.50 Tools 2.00 1.00 0.32 0.25 2.56
exceeding 300cm m3 D. labor 2 1.00 8.75 0.25 70.00
Forman 1 0.05 20.81 0.25 4.16
77.66 1.28 78.942725 106.44
Page 40 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
7 Fill around found. G.leader 1 0.10 8.75 0.5 1.75 Tools 4 1 0.32 0.5 2.56
from site. m3 D. labor 4 1.00 8.75 0.5 70
Forman 1 0.05 20.81 0.5 2.08136
73.8314 2.56 76.391363 103.00
8 Ditto but brought from Selec.mat m3 1.2 25.00 30 G.leader 1 0.10 8.75 0.6 1.45833 Tools 4 1 0.32 0.6 2.13
quarry waste m 3
D. labor 4 1.00 8.75 0.6 58.3333
Forman 1 0.05 20.81 0.6 1.73447
30 61.53 2.13 93.66 126.29
9 Cart away m3 Loader op. 1 1.00 15.40 50 0.308 Loader 1 1 1090 50 21.80
D.truck Dr. 3 1.00 9.42 50 0.565 D.trck 3 1 823 50 49.39
D. laborer 2 1.00 8.75 50 0.350 Tools 4 1 0.32 50 0.03
Forman 1 0.25 20.81 50 0.104
1.327 71.21 72.53 97.80
10 25 cm thick hard m2 stone m3 0.35 156.52 54.782 mason-1 1 1.00 31.50 1.5 21 Tools 3 1 0.32 2 0.64
core D. labor 3 1.00 8.75 1.5 17.5
Forman 1 0.10 20.81 1.5 1.38758
54.782 39.8876 0.64 95.309575 128.51
11 Two coats of m2 bitumen Forman 1 0.25 20.81 1.5 3.47 Tools 3 1 0.32 1.5 0.64
bitumen asphalt asphalt Painter 1 1.00 26.25 1.5 17.50
water proof 1st coat kg 0.5 3.05 1.525 D. labor 2 1.00 8.75 1.5 11.67
2nd coat kg 1.7 3.05 5.185
heating gas lit 0.25 2.50 0.625
7.335 32.6356 0.64 40.610604 54.76
Page 41 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
2- CONCRETE
WORK
12 C.5 lean concrete m3 cement qnt 1.5 255.39 383.09 Forman 1 0.20 20.81 1.63 2.55 Tools 15 1 0.32 1.63 2.9448
sand m3 0.48 312.50 150.00 Mason 1 1.00 31.50 1.63 19.33 Mixer 1 1 374.08 1.63 229.5
Aggregate m3 0.95 160.00 152.00 G.leader 1 1.00 8.75 1.63 5.37
Wa.ce 5% 19.15 D.labour 15 1.00 8.75 1.63 80.52
Wa.san 1% 1.50 Mixer opr 1 1.00 15.40 1.63 9.45
0.00
705.74 117.22 232.44 1055.40 1423.04
13 C-15 concrete m3 cement qnt 2.80 255.39 715.10 Forman 1 0.20 20.81 1.26 3.30 Tools 18.0 1.0 0.32 1.26 4.57
Sand m3 0.50 312.50 156.25 Mason 1 1.00 31.50 1.26 25.00 Mixer 1.0 1.0 374.08 1.26 296.89
aggregate m3 0.75 160.00 120.00 G.leader 1 1.00 8.75 1.26 6.94 Vibrato 1.0 1.0 13.49 1.26 10.70
Wa.ce 5% 35.75 D.leaboure 18 1.00 8.75 1.26 125.00
Wa.san 1% 1.56 Mixer opr 1 1.00 15.40 1.26 12.22
vib.opret 1 1.00 15.40 1.26 12.22
1028.66 184.69 312.17 1525.52 2056.93
14 C-20 concrete m3 cement qnt 3.20 255.39 817.25 Forman 1 0.20 20.81 1.26 3.30 Tools 15 1 0.32 1.26 3.81
Sand m3 0.50 312.50 156.25 Mason 1 1.00 31.50 1.26 25.00 Mixer 1 1 374.08 1.26 296.89
aggriga m3 0.75 160.00 120.00 G.leader 1 1.00 8.75 1.26 6.94 Vibret. 1 1 13.49 1.26 10.70
Wa.ce 5% 40.86 D.leaboure 18 1.00 8.75 1.26 125.00
Wa.san 1% 1.56 Mixer opr 1 1.00 15.40 1.26 12.22
vib.opret 1 1.00 15.40 1.26 12.22
Bar bend 1 1.00 6.56 1.26 5.21
carp-1 1 1.00 31.50 1.26 25.00
1135.93 214.90 311.40 1662.23 2241.26
Page 42 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
15 C-25 concrete m3 Cement qnt 3.60 255.39 919.41 Forman 1 0.20 20.81 1.26 3.30 Tools 20 1 0.32 1.26 5.08
Sand m3 0.46 160.00 73.60 Mason-1 1 1.00 31.50 1.26 25.00 Mixer 1 1 374.08 1.26 296.89
Aggriga m3 0.90 180.00 162.00 G.leader 1 1.00 8.75 1.26 6.94 Vibreto 1 1 13.49 1.26 10.70
Wa.ce 5% 45.970435 D.labour 20 1.00 8.75 1.26 138.89
Wa.san 1% 0.74 Mixer opr 1 1.00 15.40 1.26 12.22
vib. Opret 1 1.00 15.40 1.26 12.22
Barbender 1 1.00 6.56 1.26 5.21
Carp.1 1 1.00 31.50 1.26 25.00
1201.72 228.79 312.67 1743.18 2350.41
16 C-30 concrete m3 Cement qnt 4.00 255.39 1021.57 Forman 1 0.20 20.81 1.26 3.30 Tools 15 1 0.32 1.26 3.8095
Sand m3 0.46 160.00 73.60 Mason-1 1 1.00 31.50 1.26 25.00 Mixer 1 1 374.08 1.26 296.89
Aggriga m3 0.90 180.00 162.00 G.leader 1 1.00 8.75 1.26 6.94 Vibreto 1 1 13.49 1.26 10.705
Wa.ce 5% 51.078261 D.labour 25 1.00 8.75 1.26 173.61
Wa.san 1% 0.74 Mixer opr 1 1.00 15.40 1.26 12.22
vib. Opret 1 1.00 15.40 1.26 12.22
Barbender 1 1.00 6.56 1.26 5.21
Carp.1 1 1.00 31.50 1.26 25.00
1308.98 263.51 311.40 1883.90 2540.14
17 Form work m2 Timber m3 0.005 6666.67 33.33 Forman 1 0.20 8.88 0.5 3.55 Tools 2 1 0.32 0.5 0.533
Eucalyptus pol pcs 1.00 15.66 15.66 carp-2 1 1.00 31.50 0.5 63.00
Nail kg 0.75 15.66 11.75 carp-1 1 1.00 26.25 0.5 52.50
D-laboure 2 1.00 8.75 0.5 35.00
60.74 154.05 0.533 215.32 290.33
18 Steel reinforcement Kg Steel rein. Kg 1.05 17.66 18.54 Bar bend II 1 1.00 6.56 30 0.22 Tools 2 1.00 0.32 30 0.02
Black iron Kg 0.02 23.50 0.47 Bar bend I 1 1.00 26.25 30 0.88 cut.ma 1 0.25 6.25 30 0.05
Machi.op 1 0.25 12.25 30 0.10
D.labour 2 1.00 8.75 30 0.58
Forman 1 0.10 20.81 30 0.07
19.01 1.85 0.07 20.93 28.23
Page 43 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
19 Cement mortar cement qnt 4.41 255.39 1126.28 Masion-1 1 1.00 26.25 0.9 29.17 Tools 10 1 0.32 0.9 3.56
production (1:3) m3 sand m3 1.08 312.50 337.50 D.Labour 10 1.00 8.75 0.9 97.22 Mixer 1 1 54.62 0.9 60.69
wa.cement 5% 56.31 Mix.opre 1 1.00 15.40 0.9 17.11
wa. sand 1% 3.38 Forman 1 0.20 20.81 0.9 4.63
1523.46 148.13 64.25 1735.84
3-MASONRY
WORK
20 50 cm thick stone m3 stone m3 1.25 206.52 258.15 Mas. Form 1 0.2 20.81 0.30 13.88 Tools 4 1 0.32 0.33 4.27
masonry foundation wall
below NGL. Mortar m3 0.30 1735.84 520.75 Mason-2 1 1 31.50 0.30 105.00
wa.mot 5% 26.04 D.labor 4 1 8.75 0.30 116.67
804.94 235.54 4.27 1044.75 1408.68
21 50 cm thick stone m3 stone m3 1.30 206.52 268.48 Mas. Form 1 0.2 20.81 0.25 16.65 Tools 4 1 0.32 0.25 5.12
masonry foundation
wallabove NGL. Mortar m3 0.3 1735.84 520.75 Mason-2 1 1 31.50 0.25 126.00
wa.mot 5% 26.04 D.labor 4 1 8.75 0.25 140.00
815.3 282.65 5.12 1103.04 1487.27
'Class C' 20cm. H.C. B.

production
22 Cement Qt 0.025 255.39 6.385 Mixer opr 1 0.25 15.40 50 0.08 Mixer 1 1 25 50 0.50
pcs sand m3 0.004 312.50 1.250 D.Labour 10 1.00 2.13 50 0.43 Mach. 1 1 25 50 0.50
Red ash m3 0.0054 93.75 0.506 Mac. Oper. 1 1.00 15.40 50 0.31 Tools 10 1 0.32 50 0.06
Grvel m3 0.002 200.00 0.360 Forman 1 0.20 20.81 50 0.08
Water Lt. 0.001 3.00 0.003
8.50 0.89 1.06 10.46 14.11

23 production Cement Qt 0.0195 255.39 4.980 Mixer opr 1 0.25 15.40 53 0.07 Mixer 1 1 25 53 0.47
Gravel m3 0.0015 200.00 0.296 Forman 1 0.20 20.81 53 0.08
Water Lt. 0.001 3.00 0.003
6.58 0.84 1.00 8.42 11.36
Page 44 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
24 production Cement Qt 0.013 255.39 3.192 Mixer opr 1 0.25 15.40 55 0.07 Mixer 1 1 25 55 0.45
Gravel m3 0.001 200.00 0.180 Forman 1 0.20 20.81 55 0.08
Water Lt. 0.001 3.00 0.002
4.19 2.02 0.97 7.17 9.67
25 20cm. Thick H.C.B. wall H.C.B. No. 13.00 14.11 183.39 Forman 1 0.10 20.81 1.25 1.67 Tools 2 1 0.32 1.25 0.51
m2 Mortar m3 0.027 1,735.84 46.87 Mason II 1 1.00 31.50 1.25 25.20
Waste 5% 2.34 D. laborer 2 1.00 8.75 1.25 14.00
232.60 40.87 0.51 273.98 369.41
Waste 5% 1.76 D. laborer 2 1.00 8.75 1.25 14.00
184.68 40.87 0.51 226.05 304.80
Waste 5% 1.17 D. laborer 2 1.00 8.75 1.00 17.50
150.36 51.08 0.64 202.08 272.47
28 25 cm thick bri Brick pcs 116 1.65 191.40 M.fcrman 1 0.20 20.81 0.4 10.41 Tools 2 1 0.32 0.40 1.60
wall m2 Mortar m3 0.06 1735.84 104.15 Mason-2 1 1.00 31.50 0.4 78.75
Wa.mor 5% 5.21 D.Labour 2 1.00 8.75 0.4 43.75
300.76 132.91 1.60 435.26 586.89
29 12 cm thick brick wall Brick pcs 58.00 1.65 95.70 M.fcrman 1 0.20 20.81 0.60 6.94 Tools 2 1 0.32 0.60 1.07
m2 Mortar m3 0.026 1735.84 45.131821 Mason-2 1 1.00 31.50 0.60 52.50
Wa.mor 5% 2.256591 D.Labour 2 1.00 8.75 0.60 29.17
143.09 88.60 1.07 232.76 313.84
Page 45 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
30 25 cm thick brick wall Brick pcs 116 0.40 46.40 M.fcrman 1 0.20 8.88 0.4 4.44 Tools 2 1 0.32 0.40 1.60
Localy produced Mortar m3 0.06 1735.84 104.15036 Mason-2 1 1.00 31.50 0.4 78.75
in Jimma m2 Wa.mor 5% 5.2075178 D.Labour 2 1.00 8.75 0.4 43.75
155.76 126.94 1.60 284.30 383.33
31 12 cm thick brick wall Brick pcs 58.00 0.40 23.20 M.forman 1 0.20 8.88 0.60 2.96 Tools 2 1 0.32 0.60 1.07
Localy produced Mortar m3 0.026 1735.84 45.13 Mason-2 1 1.00 31.50 0.60 52.50
in Jimma m2 Wa.mor 5% 2.26 D.Labour 2 1.00 8.75 0.60 29.1667
70.59 84.63 1.07 156.28 210.72
32 Agrostone m2 Agrostone m2 1.05 58.00 60.90 C.fcrman 1 0.20 20.81 4.00 1.04 Tools 2 1 0.32 4.00 0.16
incluiding Carp. II 1 1.00 31.50 4.00 7.88
fixing material D.Labour 2 1.00 8.75 4.00 4.38
60.90 13.29 0.16 74.35 100.25
33 Hydrafoam Hydrafoam pcs 42 5.85 245.70 M.fcrman 1 0.20 20.81 3.00 1.39 Tools 2 1 0.32 3.00 0.21
wall m2 Blocks Mason-2 1 1.00 31.50 3.00 10.50
D.Labour 2 1.00 8.75 3.00 5.83
245.70 17.72 0.21 263.63 355.47
34 Stabilized soil blocks Soil block pcs 42 1.35 56.70 M.fcrman 1 0.20 20.81 1.50 2.78 Tools 2 1 0.32 1.50 0.43
m2 Mason-2 1 1.00 31.50 1.50 21.00
D.Labour 2 1.00 8.75 1.50 11.67
56.70 35.44 0.43 92.57 124.81
Page 46 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
4-ROOFING
35 Roof cover in m2 onduline m2 1.10 66.00 72.60 carpl-2 1 1.00 31.50 2.50 12.60 Tools 3 1 0.32 2.50 0.38
onduline Nail pcs 15.00 0.20 3.00 carp-1 1 1.00 26.25 2.50 10.50
Ridge ml 0.15 40.00 6.00 D-Labour 2 1.00 8.75 2.50 7.00
Car form 1 0.20 20.81 2.50 1.67
81.60 31.77 0.38 113.75 153.37
36 Gl- 28 roof cover m2 Roofing m2 0.8 81.22 64.98 carpl-2 1 1.00 31.50 3.00 10.50 Tools 3 1 0.32 3.00 0.32
Nail Kg 0.10 47.22 4.72 carp-1 1 1.00 26.25 3.00 8.75
Ridge ml 0.12 15.00 1.80 D-Labour 2 1.00 8.75 3.00 5.83
Car form 1 0.20 20.81 3.00 1.39
71.50 26.47 0.32 97.97 132.10
37 Ega 500 (t=0.5) m2 Roof m2 1.10 120.77 132.85 carpl-2 1 1.00 31.50 2.5 12.60 Tools 3 1 0.32 2.5 0.38
Jbolt no 5.00 2.50 12.50 carp-1 1 1.00 26.25 2.5 10.50
D-Labour 2 1.00 8.75 2.5 7.00
Car form 1 0.20 20.81 2.5 1.67
145.35 31.77 0.38 177.50 239.33
38 G-28galvanized metal pcs 1.05 48.73 51.1665 fixer 1 1.00 4.29 4 1.07 Tools 3 1 0.32 4.0 0.24
sheet metal copping ml antirust gallon 0.012 168.52 2.02224 painter 1 1.00 2.39 4 0.60
development len. 600mm. Synthetic gallon 0.036 163.69 5.89284 d.laborer 2 1.00 1 4 0.50
59.08 2.17 0.24 61.49158 82.91
39 Dia.110 mm pvc pipe ml 1.05 39.17 41.125 Forman 1 0.10 20.81 4 0.52 Tools 1 1 0.32 4.0 0.08
down pipe ml Accessories pc 0.17 22.48 3.7466517 Plumber 1 1.00 9.63 4 2.41
Adhesive kg 0.15 26.00 3.9 D.laborer 1 1.00 8.75 4 2.19
48.77 5.11 0.08 53.965742 72.76
Page 47 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
40 Average 100mm Cement qtl 0.22 255.39 56.19 Forman 1 0.10 20.81 4.00 0.52 Mixer 1 0.25 54.62 4.00 3.41
thick light weight Sand m3 0.05 312.50 16.88 Plasterer 1 1.00 35.00 4.00 8.75 Tools 10 1 0.32 4.00 0.80
concrete m2 Pumice m3 0.07 143.75 10.35 D. laborer 10 1.00 8.75 4.00 21.88
Water m3 0.03 3.00 0.09 Mixer Op. 1 0.25 15.40 4.00 0.96
83.50 32.11 4.21 119.82 161.56
41 Average 30mm Cement qtl 0.12 255.39 30.646957 Forman 1 0.25 20.81 4.50 1.16 Mixer 1 1 54.62 4.50 12.14
thick light weight Sand m3 0.02 312.50 6.25 Plasterer 1 1.00 35.00 4.50 7.78 Tools 18 1 0.32 4.50 1.28
concrete m2 Pumice m3 0.03 143.75 4.3125 D. laborer 18 1.00 8.75 4.50 35.00
Water m3 0.01 3.00 0.03 Mixer Op. 1 0.25 15.40 4.50 0.86
41.24 44.79 13.42 99.45 134.09
5-Carepentery
and Joinery
42 5x7 CM Zigba Purlin purlin ml 1.10 15.00 16.50 carp-II 1 1.00 31.50 4.5 7.00 Tools 2 1 0.32 4.5 0.14
ml Nail Kg 0.10 19.48 1.95 carp-I 1 1.00 26.25 4.5 5.83333
D-Labour 2 1.00 8.75 4.5 3.89
Car form 1 0.10 20.81 4.5 0.46
18.45 17.18 0.14 35.77 48.24
43 Dia 10 cm euca Eucaly ml 1.15 6.67 7.67 carpl-2 1 1.00 31.50 8 3.94 Tools 3 1 0.32 8 0.12
Truss ml Nail Kg 0.15 19.48 2.92 carp-1 1 1.00 26.25 8 3.28
Band Kg 0.10 12.00 1.20 D-Labour 2 1.00 8.75 8 2.19
Car form 1 0.20 20.81 8 0.52
11.79 9.93 0.12 21.84 29.44
44 Facia boared Boared ml 1.05 35.50 37.275 carpl-2 1 1.00 31.50 5 6.30 Tools 3 1 0.32 5 0.19
25x250mm ml Nail Kg 0.10 19.48 1.95 carp-1 1 1.00 26.25 5 5.25
D-Labour 2 1.00 8.75 5 3.50
Car form 1 0.20 20.81 5 0.83
39.22 15.88 0.19 55.30 74.56
Page 48 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
45 Flush Wooden door Door m2 1.00 1180.00 1180.00 Carp.II 1 1.00 31.50 0.42 75.00 Tools 3 1 0.32 0.42 2.29
m 2
Lock pcs 0.50 120.00 60.00 Carp. I 1 1.00 26.25 0.42 62.50
Varnish m2 2.00 18.00 36.00 Chisler 1 0.25 26.25 0.42 15.63
hlnges pcs 3.00 15.00 45.00 Plasterer 1 0.25 35.00 0.42 20.83
Forman 1 0.20 20.81 0.42 9.91
D.Labour 2 1.00 8.75 0.42 41.67
1321.00 225.54 2.29 1548.82 2088.35
46 8mm thick chip wood

ceiling
m2 chip wood m2 1.05 43.40 45.57 forman 1 0.1 20.81 0.63 3.3038 Tools 3 1 0.32 0.63 1.52
4x5 cm
battens ml 4 166.47 665.88 Carp. II 1 1 31.50 0.63 50
Eucalyptus
braces ml 1.25 2.00 2.5 Carp. I 1 1 26.25 0.63 41.667
eucalyptus
suspensions ml 1.25 2.00 2.5 D. labour 2 1 8.75 0.63 27.778
nails kg 0.17 19.48 3.3116
corner list ml 0.25 5.00 1.25
721.01 122.75 1.52 845.2836 1139.73
6-METAL AND
STEEL WORK
47 Metal door Door set m2 1.00 500.00 500.00 Carp.I 1 1.00 31.50 0.75 42.00 Tools 3 1 0.32 0.75 1.28
Lock pcs 0.50 120.00 60.00 Carp.II 1 1.00 26.25 0.75 35.00
Syntati m2 2.00 8.00 16.00 Chisler 1 0.25 26.25 0.75 8.75
Hlnges pcs 3.00 10.00 30.00 Plasterer 1 0.25 35.00 0.75 11.67
Forman 1 0.20 20.81 0.75 5.55
D.Labour 2 1.00 8.75 0.75 23.33
606.00 126.30 0.64 732.94 988.26
Page 49 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
48 Window door Window set m2 1.00 500.00 500.00 Carp.I 1 1.00 31.50 0.75 42.00 Tools 3 1 0.32 0.75 1.28
0.00 Carp.II 1 1.00 26.25 0.75 35.00
Syntati m2 2.00 8.00 16.00 Chisler 1 0.25 26.25 0.75 8.75
Hlnges pcs 3.00 10.00 30.00 Plasterer 1 0.25 35.00 0.75 11.67
Forman 1 0.20 20.81 0.75 5.55
D.Labour 2 1.00 8.75 0.75 23.33
546.00 126.30 0.64 672.94 907.36
49 Aluminium Window D. m2 1.00 2756.25 2756.25 Labour

Window & door set cost 5%
of mater.
price
2756.25 137.81 2894.06 3902.19
50 RHS and CIRCULAR

TUBE RHS Kg 1.05 21.90 22.995 Welder 1 1.00 22.05 18 1.22 Tools 2 1 0.32 18 0.04
Electrode No 0.50 1.30 0.65 D.labour. 2 1.00 8.75 18 0.97 W.ma. 1 1 182.32 18 10.13
Cutting-disk No 0.10 16.00 1.6 Forman 1 0.20 20.81 18 0.23
25.25 2.43 10.16 37.84 51.02
7-FINISHING
WORK
51 Cement sand mor. Cement Qnt 4.41 255.39 1126.28 Masion-1 1 1.00 26.25 0.9 29.17 Tools 10 1 0.32 0.90 3.56
production (1:3) m3 Sand m3 1.08 312.50 337.50 D.Labour 10 1.00 8.75 0.9 97.22 Mixer 1 1 54.62 0.90 60.69
wa. Ce 5% 56.313783 Mix.opre 1 1.00 15.40 0.9 17.11
Forman 1 0.20 20.81 0.9 4.63
Wa.san 1% 3.38
1523.46 148.13 64.25 1735.84
Page 50 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
52 Pointing in cement m2 mortar m3 0.006 1735.84 10.42 forman 1 0.10 20.81 2.00 10.41 Tools 2.00 1 0.32 2 0.32
sand ( 1:3) to plasterer 1 1.00 35.00 2.00 17.50
masonry wall dlaborer 2 1.00 8.75 2.00 1.00
10.42 28.91 0.32 39.64 53.45
53 Three coats plas. Mortar m3 0.03 1735.84 52.08 Forman 1 0.10 20.81 0.9 2.31 Tools 2 1 0.32 0.9 0.71
in cement sand Wa. Mor 10% 5.21 plasterer 1 1.00 35.00 0.9 38.89
mortar(1:3) D.labourer 2 1.00 8.75 0.9 19.44
57.28 60.65 0.71 118.64 159.97
54 Ditto but for Mortar m3 0.03 1735.84 52.08 Forman 1 0.10 20.81 0.8 2.60 Tools 2 1 0.32 0.8 0.80
beams & columns m2 Wa.mor 10% 5.21 plasterer 1 1.00 35.00 0.8 43.75
D.laboure 2 1.00 8.75 0.8 21.88
Chister-1 1 0.50 26.25 0.8 16.41
57.28 84.63 0.80 142.72 192.43
55 Two coats to Mortar m3 0.03 1735.84 43.40 Forman 1 0.10 20.81 0.98 2.12 Tools 2 1 0.32 0.98 0.65
receive ceramic Wa. Mor 10% 0.43 plasterer- 1 1.00 35.00 0.98 35.71
wall tiles m2 D. laaboure 2 1.00 8.75 0.98 17.86
43.83 55.70 0.65 100.18 135.07
56 Fine coat Mortar m3 0.008 1735.84 13.89 Forman 1 0.20 20.81 1.75 2.38 Tools 2 1 0.32 1.75 0.37
plastering m 2
Wa. Mor 10% 0.14 plasterer- 1 1.00 35.00 1.75 20.00
D. laaboure 2 1.00 8.75 1.75 10.00
14.03 32.38 0.37 46.77 63.06
57 Tyroline rendered m2 Mortar m3 0.010 1735.84 17.36 Forman 1 0.20 20.81 2.50 1.67 Tools 2 1 0.32 2.50 0.26
Coat Wa. Mor 10% 0.17 plasterer- 1 1.00 35.00 2.50 14.00
D. laaboure 2 1.00 8.75 2.50 7.00
17.53 22.67 0.26 40.45 54.54
Page 51 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
58 Mineral Mineral plas. m2 1 42.00 42.00 Forman 1 0.10 20.81 2.00 1.04 tools 2 1 0.32 2.00 0.32
plastering m 2
Wast min. 5% 2.10 plsterer 1 1.00 35.00 2.00 17.50
dlaborer 2 1.00 8.75 2.00 8.75
44.10 27.29 0.32 71.71 96.69
59 30mm wide mortar m3 0.010 1735.84 17.36 Forman 1 0.17 20.81 3.00 1.18 Tools 2 1 0.32 3.00 0.21
mortar pointing
m3 Plasterer 1 1.00 35.00 3.00 11.67
D. laborer 2 1.00 8.75 3.00 5.83
17.36 18.68 0.21 36.25 48.88
60 EPDM water EPDM m2 1 188.00 188.00 Forman 1 0.25 20.81 0.75 6.93788 Tools 2 1 0.32 0.98 0.65
profing membrane Tiler 1 1.00 35.00 0.75 46.6667
including D.labourer 2 1.00 8.75 0.75 2.66667
contact
adhesive &
sealant 188.00
galvanized
iron profiles
with fastners
to fix the
m2 EPDM ml 1 40.00 40
228 56.2712 0.65 284.92 384.18
61 20 mm thick Terazzo m2 1.05 87.05 91.4025 Forman 1 0.10 20.81 0.75 2.78 Tools 2 1 0.32 0.75 0.85
terazzo floor tiles m2 Mortar m3 0.03 1735.84 52.075178 Mason-2 1 1.00 31.50 0.75 42.00
wa.mor 5% 2.60 Dlabourer 2 1.00 8.75 0.75 23.33
146.08 68.11 0.85 215.04 289.95
Page 52 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
62 Marble flooring Marble 20mm m2 1.05 724.74 761.0 Forman 1 0.10 20.81 0.75 2.78 Tools 2 1 0.32 0.75 0.85
20mm white Mortar m3 0.03 1735.84 52.08 Mason-2 1 1.00 31.50 0.75 42.00
Gojjam m2 Wa. Mor 5% 2.60 D. laborer 2 1.00 8.75 0.75 23.33
815.66 68.11 0.85 884.62 1192.77
63 Marble flooring Marble 30mm m2 1.05 908.45 953.87 Forman 1 0.10 20.81 0.75 2.78 Tools 2 1 0.32 0.75 0.85
30mm white Mortar m3 0.02 1735.84 34.72 Mason-2 1 1.00 31.50 0.75 42.00
Gojjam m2 Wa. Mor 5% 1.74 D. labourer 2 1.00 8.75 0.75 23.33
990.33 68.11 0.85 1059.29 1428.28
64 48mm thick Mortar m2 0.05 1735.84 83.32 Forman 1 0.2 20.81 2.50 1.67 Tools 2 1 0.32 2.5 0.26
cement sand Wa.mor 5% 4.17 Plasterer 1 1.00 35.00 2.50 14.00
screed m2 D.labourer 2 1.00 8.75 2.50 7.00
87.49 22.67 0.26 110.41 148.87
65 Pigmented & textured tiles m2 1.05 87.00 91.35 mason 1 1.00 4.38 1.50 2.92 Tools 10 1 0.32 1.50 2.13
textured concrete red ash bed m3 0.01 93.75 0.94 d.labourer 10 1.00 1 1.50 6.67
tile m2 Mortar grouting m3 0.01 1735.84 17.36 forman 1 0.25 5.25 1.50 0.88
109.65 10.46 2.13 122.24 164.82
66 PVC flooring m2 PVC m2 1.05 74.82 78.56 Forman 1 0.2 20.81 1.50 2.78 Tools 2 1 0.32 1.50 0.43
Glue Liter 0.25 40.00 10.00 Tiler-2 1 1.00 35.00 1.50 23.33
D.laboure 2 1.00 8.75 1.50 11.67
88.56 37.78 0.43 126.76 170.92
Page 53 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
67 Cement sand Cement Qnt 9.00 255.39 2298.52 Masion-1 1 1.00 26.25 0.9 29.17 Tools 10 1 0.32 0.90 3.56
mortar Sand m3 0.72 312.50 225.00 D.Labour 10 1.00 8.75 0.9 97.22 Mixer 1 1 54.62 0.90 60.69
production (1:1) m3 wa. Cement 5% 114.92609 Mix.opre 1 1.00 15.40 0.9 17.11
Wa. on sand 1% 2.25 Forman 1 0.20 20.81 0.9 4.63
2640.70 148.13 64.25 2853.07
68 Ceramic wall tiles m2 Ceramic wall m2 1.05 97.50 102.375 Tiler-2 1 1.00 35.00 0.5 70.00 Tools 2 1 0.32 0.5 1.28
Mortar m3 0.01 2853.07 28.530727 D.laboure 2 1.00 8.75 0.5 35.00
Wa. on mortar 5% 1.43 Forman 1 0.20 20.81 0.5 8.33
132.33 113.33 1.28 246.94 332.96
69 Klinker tile klinker tile m2 1.05 220.00 231 Forman 1 0.25 20.81 0.31 16.7852 Tools 2 1 0.32 0.31 2.06
(heavy duty) size cement qtl 0.13 255.39 33.20087 Tiler 1 1.00 35.00 0.31 112.903
115x240x6mm m2 sand m3 0.03 312.50 9.38 D. laboure 2 1.00 8.75 0.31 56.4516
water m3 0.15 3.00 0.45
274.03 186.14 2.06 462.23 623.25
70 Non-slippery ceramic tile m2 1.05 193.30 202.97 Forman 1 0.25 20.81 0.38 13.6932 Tools 4 1 0.32 0.38 3.37
ceramic floor tile m2 cement qtl 0.13 255.39 33.20 Tiler 1 1.00 4.38 0.38 11.5263
sand m3 0.02 312.50 6.25 D. laborer 4 1.00 8.75 0.38 92.1053
water m3 0.15 3.00 0.45
242.87 117.325 3.37 363.56 490.20
71 100x20mm
terazzo skirting ml skirting ml 1.05 67.88 71.27 Forman 1 0.25 20.81 5.00 1.04 Tools 2 1 0.32 5.00 0.13
cement qtl 0.01 255.39 2.55 Tiler 1 1.00 35.00 5.00 7.00
sand m3 0.002 312.50 0.63 D. laborer 2 1.00 8.75 5.00 3.50
water m3 0.1 3.00 0.30
74.75 11.54 0.13 86.42 116.53
Page 54 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
72 80mm high plastic

skirting ml Skirting ml 1.05 12.00 12.60 Forman 1 0.25 20.81 5.00 1.04 Tools 2 1 0.32 5 0.13
Adhesive kg 0.02 43.48 0.87 Tiler 1 1.00 35.00 5.00 7.00
D. laborer 2 1.00 8.75 5.00 3.50
13.47 11.54 0.13 25.14 33.90
73 30mm thick
pre-cast terrazzo sill m2 1.050 87.05 91.40 Forman 1 0.25 20.81 1.00 5.20 Tools 2 1 0.32 1 0.64
window sill ml cement qtl 0.010 255.39 2.55 Tiler 1 1.00 35.00 1.00 35.00
sand m3 0.002 312.50 0.63 D. laborer 2 1.00 8.75 1.00 17.50
water m3 0.100 3.00 0.30
94.88 57.70 0.64 153.22 206.60
74 Milled timber M. Timber m2 1.05 166.47 174.79 Carp-for 1 0.25 20.81 0.30 17.34 Tools 2 1 0.32 0.30 2.13
ceiling (purlin) m2 listes ml 0.90 13.01 11.71 Carp-2 1 1.00 31.50 0.30 105.00
Nails Kg 0.10 20.35 2.04 Carp-1 1 1.00 26.25 0.30 87.50
Battens ml 4.00 6.00 24.00 D.Labour 2 1.00 8.75 0.30 58.33
212.54 268.18 2.13 482.85 651.05
75 Hard board ceiling m2 Hard board m2 1.05 14.75 15.49 Carp-for 1 0.25 20.81 0.75 6.94 Tools 2 1 0.32 0.75 0.85
listes ml 0.90 13.01 11.71 Carp-2 1 1.00 31.50 0.75 42.00
Nails Kg 0.10 20.35 2.04 Carp-1 1 1.00 26.25 0.75 35.00
Battens ml 4.00 6.00 24.00 D.Labour 2 1.00 8.75 0.75 23.33
53.23 107.27 0.85 161.36 217.56
76 Pre-cast concre 8cm Conc. m2 1.00 188.03 188.03 Forman 1 1.00 20.81 1.00 20.81 Tools 2 1 0.32 1.00 0.64
Pavement m 2
Red ash m3 0.10 65.00 6.50 Mason-2 1 1.00 31.50 1.00 31.50
Selected m. m3 0.15 25.00 3.75 D. laboure 2 1.00 8.75 1.00 17.50
198.28 69.81 0.64 268.74 362.35
Page 55 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
8-GLAZING
77 3 mm thick Glass m2 1.10 102.61 112.87 Forman 1 0.20 20.81 1.25 3.33 Tools 2 1 0.32 1.25 0.51
clear glass m 2
putty Kg 0.40 8.95 3.58 D. laborer 1 1.00 8.75 1.25 7.00
Glazer 1 1.00 21.00 1.25 16.80
116.45 27.13 0.51 144.09 194.29
78 4mm thick Glass 1.10 107.10 117.81 Forman 1 0.20 20.81 1.25 3.33 Tools 2 1 0.32 1.5 0.43
clear glass m2 putty Kg 0.4 8.95 3.58 D. laborer 1 1.00 8.75 1.25 7.00
Glazer 1 1.00 26.25 1.25 21.00
121.4 31.33 0.43 153.15 206.49
79 6 mm thick Glass m2 1.10 147.83 162.6 Forman 1 0.20 20.81 1.00 4.16 Tools 2 1 0.32 1.00 0.64
clear glass m 2
putty Kg 0.40 8.95 3.6 D. laborer 1 1.00 8.75 1.00 8.75
Glazer 1 1.00 26.25 1.00 26.25
166.2 39.16 0.64 206.00 277.75
Painting
80 Three coats paint Gal 0.10 112.42 11.24 Forman 1 0.20 20.81 1.75 2.38 Tools 2 1 0.32 1.75 0.37
plastic emulsion stucoo Kg 0.30 3.00 0.90 D. laborer 2 1.00 8.75 1.75 10.00
paint m2 painter 1 1.00 21.00 1.75 12.00
12.14 24.38 0.37 36.89 49.74
81 Gypsum fine coat m2 Gypsum kg 5.00 3.00 15.00 Forman 1 0.10 20.81 1.25 1.67 Tools 2 1 0.32 1.25 0.51
glue kg 0.10 40.00 4.00 Plaster 1 1.00 35.00 1.25 28.00
solvent lit 0.10 0.60 0.06 D. laborer 2 1.00 8.75 1.25 7.00
wastage 5% 0.50 0.95
20.01 36.67 0.51 57.19009 77.11
82 Ditto but varnish paint Gal 0.11 172.52 18.98 Forman 1 1.00 20.81 1.75 11.89 Tools 2 1 0.32 1.75 0.37
paint m2 Painter 1 1.00 21.00 1.75 12.00
D. laborer 2 0.20 8.75 1.75 2.00
18.98 25.89 0.37 45.24 60.99
Page 56 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
83 Ditto but synthetic paint Gal 0.10 163.69 16.37 painter 1 1.00 3.75 2 1.88 Tools 2 1 0.32 2 0.32
enamel paint m2 Glue Kg 0.30 15.00 4.50 D.laboure 2 1.00 1.06 2 1.06
Forman 1 0.20 4.50 2 0.45
20.87 3.39 0.32 24.57 33.13
SANITARY
INSTALLATION
PIPES
1 Galvanized pipe ml Pipes m 1.05 13.04 13.70 Forman 1 0.25 20.81 2.00 2.60 Tools 2 1 3.00 2 3.00
Diameter 15mm J.comp. gram 12 0.03 0.36 Plumber 1 1.00 9.63 2.00 4.81
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 8.75 2.00 4.38
Access. No. 0.2 2.00 0.40 Chiseler 1 1.00 26.25 2.00 13.13
15.66 24.91 3.00 43.57 58.75
2 Galvanized pipe ml Pipes m 1.05 17.39 18.26 Forman 1 0.25 20.81 1.75 2.97 Tools 2 1 3.00 1.75 3.43
Diameter20mm J.comp. gram 12 0.03 0.36 Plumber 1 1.00 9.63 1.75 5.50
20.52 28.47 3.43 52.42 70.68
28.22 33.22 4.00 65.44 88.24
349.56 39.86 4.80 394.23 531.55
Page 57 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
47.23 49.83 6.00 103.06 138.96
Diameter 50mm J.comp. gram 12.00 0.07 0.84 Plumber 1 1.00 9.63 0.75 12.83
Hemp gram 6.00 0.50 3.00 Daily La. 2 1.00 8.75 0.75 11.67
58.30 66.44 8.00 132.73 178.97
7 PVC PIPE
Diameter 50mm ml Pipes m 1.05 11.67 12.25 Forman 1 0.25 20.81 2.50 2.08 Tools 2 1 3.00 2.5 2.40
Access. No 1.00 12.14 12.14 Plumber 1 1.00 9.63 2.50 3.85
Adhesive Kg 0.12 42.30 5.08 Daily La. 2 1.00 8.75 2.50 3.50
29.47 9.43 2.40 41.30 55.68
8 Diameter 110mm ml Pipes m 1.05 30.00 31.50 Forman 1 0.25 20.81 2.00 2.60 Tools 2 1 3.00 2.00 3.00
Access. No 1.00 22.48 22.48 Plumber 1 1.00 9.63 2.00 4.81
Adhesive Kg 0.12 42.30 5.08 Daily La. 2 1.00 8.75 2.00 4.38
59.06 11.79 3.00 73.85 99.57
9 Gate valves No. Valve No 1.05 15.00 15.750 Forman 1 0.25 20.81 4.00 1.30 Tools 2 1 0.40 4.00 0.20
Diameter 15mm J.comp. Kg 0.04 0.03 0.001 Plumber 1 1.00 9.63 4.00 2.41
Hemp Kg 0.02 0.20 0.004 Daily La. 2 1.00 8.75 4.00 2.19
15.76 5.89 0.20 21.85 29.46
10 Gate valves No. Valve No 1 313.09 313.09 Forman 1 0.25 20.81 4.00 1.30 Tools 2 1 3.00 4.00 1.50
Hemp Kg 0.02 0.20 0.004 Daily La. 2 1.00 8.75 4.00 4.38
313.10 8.08 1.50 322.68 435.08
Page 58 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
Hemp Kg 0.02 0.20 0.004 Daily La. 2 1.00 8.75 3.00 5.83
330.49 10.78 2.00 343.26 462.83
Hemp Kg 0.02 0.20 0.004 Daily La. 2 1.00 8.75 3.00 5.83
330.49 10.78 4.00 345.26 465.53
Hemp Kg 0.02 0.30 0.006 Daily La. 2 1.00 8.75 3.00 5.83
52.18 10.78 2.00 64.95 87.58
Hemp Kg 0.02 0.50 0.01 Daily La. 2 1.00 8.75 2.50 7.00
173.49 12.93 2.40 188.83 254.60
Hemp Kg 0.02 0.20 0.00 Daily La. 2 1.00 8.75 2.50 7.00
210.01 12.93 2.40 225.34 303.83
16 Gate valves No. Valve No 1.05 252.17 264.779 Forman 1 0.25 20.81 2 2.60 Tools 2 1 3.00 2.00 3.00
Diameter 75mm J.comp. Kg 0.04 0.03 0.001 Plumber 1 1.00 9.63 2 4.81
Hemp Kg 0.02 0.20 0.004 Daily La. 2 1.00 8.75 2 8.75
264.78 16.16 3.00 283.95 382.86
Page 59 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
17 Hand Wash No. Hand pc 1.05 1367.82 1436.21 Forman 1 0.25 20.81 0.25 20.81 Tools 2 1 3.00 0.25 24.00
Basin with all wash Plumber 1 1.00 9.63 0.25 38.50
accessaries Daily La. 2 1.00 8.75 0.25 70.00
Plasterer 1 0.25 35.00 0.25 35.00
1436.21 164.31 24.00 1624.52 2190.42
18 WC/low flush No. wc pc 1.05 1454.78 1527.52 Forman 1 0.25 20.81 0.2 26.02 Tools 2 1 3.00 0.2 30.00
with all access. Plumber 1 1.00 9.63 0.2 48.13
Daily La. 2 1.00 8.75 0.2 43.75
Plasterer 1 0.25 35.00 0.2 43.75
1527.52 161.64 30.00 1719.16 2318.02
19 Urinal with all No. urinal pc 1.05 250.00 262.50 Forman 1 0.25 20.81 0.25 20.81 Tools 2 1 3.00 0.25 24.00
accessories Plumber 1 1.00 9.63 0.25 38.50
Daily La. 2 1.00 8.75 0.25 35.00
Plasterer 1 0.25 35.00 0.25 35.00
262.50 129.31 24.00 415.81 560.66
20 Bath tub with No. Buth tub No 1.05 1100.00 1155.00 Forman 1 0.25 20.81 0.125 41.63 Tools 2 1 3.00 0.125 48.00
all accessaries Plumber 1 1.00 9.63 0.125 77.00
Hemp Kg 0.12 Daily La. 2 1.00 8.75 0.125 70.00
Plasterer 1 0.25 35.00 0.125 70.00
1155.00 258.63 48.00 1461.63 1970.78
21 Water heater all No. Heater No 1.05 3113.04 3268.692 Forman 1 0.25 20.81 0.125 41.63 Tools 2 1 3.00 0.125 48.00
accessaries (100lits) Hemp Kg 0.03 Plumber 1 1.00 9.63 0.125 77.00
Bolt No 4.20 Daily La. 2 1.00 8.75 0.125 70.00
Plasterer 1 0.25 35.00 0.125 70.00
3268.692 258.63 48.00 3575.32 4820.76
Page 60 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
22 Shower unit No Shower No 1.05 1437.37 1509.24 Forman 1 0.25 20.81 0.25 20.81 Tools 2 1 3.00 0.25 24.00
all accessaries Mortar m3 0.06 1735.84 104.15 Plumber 1 1.00 9.63 0.25 38.50
Hemp Kg 0.12 0.20 0.02 Daily La. 2 1.00 8.75 0.25 35.00
Plasterer 1 0.25 35.00 0.25 35.00
1613.41 129.31 24.00 1766.73 2382.16
23 Sink No. Sink No 1.05 250.00 262.50 Forman 1 0.25 20.81 0.25 20.81 Tools 2 1 3.00 0.25 24.00
Single bowl with Plumber 1 1.00 9.63 0.25 38.50
all accessaries Daily La. 2 1.00 8.75 0.25 35.00
262.50 94.31 24.00 380.81 513.47
24 Double bowl No. Sink No 1.05 350.00 367.5 Forman 1 0.25 20.81 0.25 20.81 Tools 2 1 3.00 0.25 24.00
Plumber 1 1.00 9.63 0.25 38.50
Daily La. 2 1.00 8.75 0.25 35.00
367.50 94.31 24.00 485.81 655.04
25 Tiolet paper No. Holder No 1.05 104.59 109.82 Forman 1 0.25 20.81 4.00 1.30 Tools 2 1 0.4 4.00 0.20
holder Plumber 1 1.00 9.63 4.00 2.41
Daily La. 2 1.00 8.75 4.00 2.19
109.82 5.89 0.20 115.91 156.29
26 Soap holder No. Soap holder wit No 1.05 104.59 109.82 Forman 1 0.25 20.81 4.00 1.30 Tools 2 1 0.4 4.00 0.20
accessories Plumber 1 1.00 9.63 4.00 2.41
Daily La. 2 1.00 8.75 4.00 2.19
109.82 5.89 0.20 115.91 156.29
27 Towel Rail/Hook No. Rail/Hook No 1.05 104.59 109.82 Forman 1 0.25 20.81 4.00 1.30 Tools 2 1 0.4 4.00 0.20
Plumber 1 1.00 9.63 4.00 2.41
Daily La. 2 1.00 8.75 4.00 2.19
109.82 5.89 0.20 115.91 156.29
Page 61 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
28 Floor drain No. Drain No 1.05 39.13 41.09 Forman 1 0.25 20.81 4 1.30 Tools 2 1 0.4 4.00 0.20
Hemp Kg 0.12 0.20 0.02 Plumber 1 1.00 9.63 4 2.41
Daily La. 2 1.00 8.75 4 2.19
41.11 5.89 0.20 47.21 63.65
29 Concrete trough Trough No 1.05 297.06 311.91 Forman 1 0.25 20.81 0.50 10.41 Tools 4 1 0.4 0.50 3.20
size (1.10x0.60x0.57)m. No. Drain with NO 1.05 80.00 84.00 Plumber 1 1.00 9.63 0.50 19.25
smell trap Kg 0.12 0.20 0.02 Daily La. 4 1.00 8.75 0.50 17.50
Hemp m3 0.005 398.00 1.99 Plasterer 1 1.00 35.00 0.50 70.00
Mortar Chain, No 1.05 20.00 21.00
holder & plug
418.93 117.16 3.20 539.28 727.14
Page 62 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
Electrical
Instalation
1 Main distribution board Pc 1 pc main MCCB

of 320A, 3ph,
Icu=50KA. Pc 1 4539.00 4539 Electrici. 1 1.00 15.46 0.10 154.578 Tools 4 1 0.4 0.10 16.00
MDB-4-GF 2 pcs MCCB of
100A, 3ph,
Icu=25KA. Pc 2 1180.00 2360 Helper 1 1.00 4.38 0.10 43.75
3 pcs MCB of
50A, 3ph,
Icu=15KA. Pc 3 290.00 870 Chiseler 1 0.50 26.25 0.1 131.25
1 pc MCB of
40A, 3ph,
Icu=15KA. Pc 1 200.00 200
8 pcs MCB of
25A, 1ph,
Icu=10KA. Pc 8 60.00 480
4 pcs MCB of
16A, 1ph,
Icu=6KA. Pc 4 60.00 240
6 pcs MCB of
10A, 1ph,
Icu=6KA. Pc 6 60.00 360
7 pcs contactor
K1-K10 with 2N/O
contacts of
20A/2P,
Pc 7 200.00 1400
coil 220Vac 0
7 pcs Auto /off/
manual (3-fixed
positions) control
switch
Pc 7 200.00 1400
1 pc 24 hour
time switch with 50
hours of buck-up
power
Pc 1 1500.00 1500
Pc 1 pc factory
made drawing
pocket, Legrand or
equivalent.
Pc 1 500.00 500
Bus bar of 400 A Pc 1 4539.00 4539
Bard Pc 1 2500.00 2500
20,888.00 329.58 16.00 21,233.58 28,630.18
Page 63 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
2 Sub distrbution board 1 pc main MCB of

50A, 3ph,
SDB-4-1F 9 pcs MCB of 25A,
1ph, Icu=10KA.
Pc 9 60.00 540 Helper 1 1.00 4.38 0.25 17.5
1 pc MCB of 16A,
1ph, Icu=6KA.
Pc 1 60.00 60 Chiseler 1 0.50 26.25 0.25 52.5
all complete with
bus bar system of
63A and ample
Pc 1 290.00 290
reserve spaces.
0
Boards Pc 1 500.00 500
1590 131.831 3.2 1725.031 2,325.94
3 Sub distrbution board 1 pc main MCCB

of 100A, 3ph,
SDB-4-2F 10 pcs MCB of
32A, 1ph,
Icu=10KA. Pc 10 60.00 600 Helper 1 1.00 4.38 0.25 17.50
7 pcs MCB of
16A, 1ph,
1 pc MCB of 10A,
1ph, Icu=6KA.
Pc 1 60.00 60
all complete with
bus bar system of
160A and ample
Pc 1 2551.00 2551
reserve spaces.
Boards Pc 1 750.00 750
5,561.00 131.83 3.20 5,696.03 7,680.21
Page 64 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
4 Sub distrbution board 1 pc main MCB

SDB-4-4F of 50A, 3ph,
Icu=15KA. Pc 1 290.00 290.00 Electrici. 1 1.00 15.46 0.25 61.83 Tools 4 1 0.4 0.25 6.40
12 pcs MCB of
16A, 1ph, Pc 12 60.00 720.00 Helper 1 1.00 4.38 0.25 17.50
Icu=6KA.
5 pcs MCB of
10A, 1ph,
Icu=6KA. Pc 5 60.00 300.00 Chiseler 1 0.50 26.25 0.25 52.50
all complete with
bus bar system of
63A and ample
Pc 1 290.00 290.00
reserve spaces.
Boards Pc 1 400.00 400.00

2,000.00 131.83 6.40 2,138.23 2,883.07
5 Sub distrbution board 1 pc main MCB

SDB-4-5F of 50A, 3ph,
5 pcs MCB of
32A, 1ph,
Icu=10KA. Pc 5 60.00 300 Helper 1 1.00 4.38 0.25 17.50
4 pcs MCB of
16A, 1ph,
1 pc MCB of
10A, 1ph,
Icu=6KA. Pc 1 60.00 60
all complete with
bus bar system of
63A and ample
Pc 1 290.00 290
reserve spaces.
Board Pc 1 400.00 400

1,580.00 131.83 6.40 1,718.23 2,316.77
Page 65 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.

SDB-4-5F 25A, 1ph,
1 pc MCB of 16A,
1ph, Icu=6KA.
Pc 1 60.00 60.00 Helper 1 1.00 4.38 0.5 8.75
1 pc MCB of 10A,
1ph, Icu=6KA.
Pc 1 60.00 60.00 Chiseler 1 0.50 26.25 0.5 26.25
all complete with
phase bar system
of 63A and ample
Pc 1 290.00 290.00
reserve spaces.
Board Pc 1 350.00 350.00

820.00 65.92 3.20 889.12 1,198.83

SDB-4-5F 32A, 1ph,
2 pcs MCB of 16A,
1ph, Icu=6KA.
Pc 9 78.00 702.00 Helper 1 1.00 4.38 0.5 8.75
1 pc MCB of 10A,
1ph, Icu=6KA.
Pc 2 78.00 156.00 Chiseler 1 0.50 26.25 0.5 26.25
all complete with
phase bar system
of 63A and ample
Pc 1 580.00 580.00
reserve spaces. 0.00
Board Pc 1 350.00 350.00
1,883.00 65.92 3.20 1,952.12 2,632.12
Page 66 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
8 SDB-1-GF-COM 1 pc main MCB

of 63A, 3ph,
1 pc MCB of
40A, 3ph,
Icu=15KA. Pc 1 200.00 200.00 Helper 1 1.00 4.38 0.5 8.75
1 pc MCB of
16A, 3ph,
Icu=10KA. Pc 1 180.00 180.00 Chiseler 1 0.50 26.25 0.5 26.25
1 pc MCB of
25A, 3ph,
Icu=10KA. Pc 1 180.00 180.00
1 pc MCB of
16A, 1ph,
Icu=6KA. Pc 1 60.00 60.00
4 pcs MCB of
10A, 1ph,
Icu=6KA. Pc 4 60.00 240.00
1 pc contactor
K1 with 2N/O
contacts of 20
A/2P, coil 220Vac
Pc 1 500.00 500.00
1 pc
Auto/off/manual (3-
fixed positions)
control switch
Pc 1 500.00 500.00
1 pc 24 hour
time switch with 50
hours of buck-up
power
Pc 1 1500.00 1500.00
1 pc factory
made drawing
pocket, Legrand or
equivalent.
Pc 1 500.00 500.00
all complete with
bus bar system of
100A and ample
Pc 1 1180.00 1180.00
reserve spaces.
Board Pc 1 1000.00 1000.00
6,330.00 65.92 3.20 6,399.12 8,628.21
Page 67 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
9 SDB-1-GF-COM 1 pc main MCB of

50A, 1ph,
1 pc MCB of 25A,
1ph, Icu=10KA.
Pc 1 60.00 60.00 Helper 1 1.00 4.38 0.5 8.75
6 pcs MCB of 16A,
1ph, Icu=6KA.
Pc 6 60.00 360.00 Chiseler 1 0.50 26.25 0.5 26.25
3 pcs MCB of 10A,
1ph, Icu=6KA.
Pc 3 60.00 180.00
all complete with
bus bar system of
63A and ample
Pc 1 290.00 290.00
reserve spaces.
Board Pc 1 500.00 500.00

1,680.00 65.92 3.20 1,749.12 2,358.41
10 SDB-1-GF-COM 1 pc main switch of

600A/3P,
Icu=70KA Pc 1 7500.00 7500.00 Electrici. 1 1.00 15.46 0.05 309.16 Tools 4 1 0.4 0.05 32.00
1 pc MCCB of
320A/3P,
Icu=50KA Pc 1 5200.00 5200.00 Helper 1 1.00 4.38 0.05 87.50
1 pc MCCB of
160A/3P,
Icu=50KA Pc 1 2551.00 2551.00 Chiseler 1 0.50 26.25 0.05 262.50
1 pc MCCB of
125A/3P,
Icu=50KA Pc 1 1180.00 1180.00
3 pcs MCCB of
25A/3P, Icu=25KA Pc 1 180.00 180.00
3 pcs ammeters: 0-
1000A Pc 3 4500.00 13500.00
3 pcs current
transformers:
1000/5A Pc 3 5200.00 15600.00
1 pc Voltmeter
with selector
switch Pc 1 1500.00 1500.00
1 pc frequency
meter 1 1000.00 1000.00
1 pc digital Kwh
meter Pc 1 4500.00 4500.00
Page 68 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
Board Pc 1 5500.00 5500.00
58,211.00 659.16 32.00 58,902.16 79,420.40
Page 69 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
11 Light point Conduit m 4.80 6.00 28.80 Electrici. 1 1.00 7.99 1 7.99 Tools 4 1 0.4 1 1.60
(dormitory,Apart. Pvc condu. m 9.40 14.00 131.60 Helper 1 1.00 3.55 1 3.55
J.box no 0.50 2.00 1.00 Chiseler 1 0.50 3.55 1 1.78
Connector no 1.00 0.75 0.75
162.15 13.31 1.60 177.06 238.74
12 Light point Conduit m 22.70 3.00 68.1 Electrici. 1 1.00 7.99 0.5 15.975 Tools 4 1 0.4 1 1.60
Work shop/Store Pvc condu. m 20.00 7.00 140 Helper 1 1.00 3.55 0.5 7.1
J.box no 1.00 1.00 1 Chiseler 1 0.50 3.55 0.5 3.55
209.85 26.63 1.60 238.08 321.01
Work shop/Store Pvc condu. m 17.70 7.00 123.90 Helper 1 1.00 3.55 1 3.55
(Contineous) J.box no 1.00 1.00 1.00 Chiseler 1 0.50 3.55 1 1.78
134.65 13.31 1.60 149.56 201.66
(Office) Conductor m 11.40 7.00 79.8 Helper 1 1.00 3.55 1 3.55
J.box no 1.00 1.00 1 Chiseler 1 0.50 3.55 1 1.78
98.65 13.31 1.60 113.56 153.12
15 SWITCH switch no 1.00 29.00 29.00 Electrici. 1 1.00 7.99 4 2.00 Tools 4 1 0.4 4 0.40
Legrand Helper 1 1.00 3.55 4 0.89
Single Pole Switch)
29.00 2.88 0.40 32.28 43.53
Page 70 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
16 Legrand switch no 1.00 35.00 35.00 Electrici. 1 1.00 7.99 4 2.00 Tools 4 1 0.4 4 0.40
Two Way Helper 1 1.00 3.55 4 0.89
Switch
35.00 2.88 0.40 38.28 51.62
17 Legrand switch no 1.00 48.00 48.00 Electrici. 1 1.00 7.99 4 2.00 Tools 4 1 0.4 4 0.40
Two-gang Helper 1 1.00 3.55 4 0.89
single Switch
48.00 2.88 0.40 51.28 69.15
18 Legrand switch no 1.00 52.00 52.00 Electrici. 1 1.00 7.99 4 2.00 Tools 4 1 0.40 4.00 0.40
Two-gang Helper 1 1.00 3.55 4 0.89
two way Switch
52.00 2.88 0.40 55.28 74.54
19 Legrand switch no 1.00 65.00 65 Electrici. 1 1.00 7.99 4 2.00 Tools 4 1 0.40 4.00 0.40
Intermediate Helper 1 1.00 3.55 4 0.89
Switch
65.00 2.88 0.40 68.28 92.07
Page 71 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
20 Socket Outlet Out let no 1.00 28.00 28.00 Electrici. 1 1.00 7.99 1 7.99 Tools 4 1 0.4 1 1.60
Residence/Dorm. Conductor m m 11.20 20.00 224.00 Helper 1 1.00 3.55 1 3.55
Apartement Conduit m 5.60 6.00 33.60 Plasterer 1 0.50 6.21 1 3.11
Junct.box no 1.00 0.75 0.75
286.35 14.64 1.60 302.59 408.00
Workshop/store/ Conductor m m 33.00 20.00 660.00 Helper 1 1.00 3.55 1 3.55
Conduit m 16.50 3.00 49.50 Plasterer 1 0.50 6.21 1 3.11
Junct.box no 1.00 0.75 0.75
738.25 14.64 1.60 754.49 1,017.32
Workshop/store/ Conductor m m 10.00 8.00 80.00 Helper 1 1.00 3.55 1 3.55
Junct.box no 1.00 0.75 0.75
109.75 14.64 1.60 125.99 169.88
23 Bell Point Out let no 1.00 14.00 14.00 Electrici. 1 1.00 7.99 1 7.9875 Tools 4 1 0.4 1 1.60
Conductor m m 4.70 5.00 23.50 Helper 1 1.00 3.55 1 3.55
Junct.box no 0.33 0.75 0.25
44.95 14.64 1.60 61.19 82.51
24 Fan Out let Switch no 1.00 14.00 14.00 Electrici. 1 1.00 7.99 1 7.99 Tools 4 1 0.4 1 1.60
Conductor m m 8.00 5.00 40.00 Helper 1 1.00 3.55 1 3.55
Junct.box no 1.00 0.75 0.75
66.75 14.64 1.60 82.99 111.90
Page 72 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
25 Telephone Out Switchbox no 1.00 45.00 45.00 Electrici. 1 1.00 7.99 1 7.99 Tools 4 1 0.4 1 1.60
let Conduit m 4.00 46.00 184.00 Helper 1 1.00 3.55 1 3.55
Junct.box no 1.00 0.75 0.75 Plasterer 1 0.50 6.21 1 3.11
229.75 14.64 1.60 245.99 331.68
26 TV out let Flat twin

TV cable m 8.00 18.00 144.00 Electrici. 1 1.00 7.99 1 7.99 Tools 4 1 0.4 1 1.60
Conduit m 4.00 6.00 24.00 Helper 1 1.00 3.55 1 3.55
Junct.box no 0.50 0.75 0.38 Plasterer 1 0.50 6.21 1 3.11
168.38 14.64 1.60 184.62 248.93
27 FIXTURES Buzzer no 1.10 130.43 143.473 Electrici. 1 1.00 7.99 1 7.99 Tools 4 1 0.4 1 1.60
Bell System Indicater (12) no 1.00 826.09 826.09 Helper 1 1.00 3.55 1 3.55
Plasterer 1 0.50 6.21 1 3.11
969.56 14.64 1.60 985.81 1,329.21
28 Fans Fans no 1.00 750.00 750.00 Electrici. 1 1.00 7.99 0.5 15.98 Tools 4 1 0.4 1 1.60
Helper 1 1.00 3.55 0.5 7.10
Plasterer 1 0.50 6.21 0.5 6.21
750.00 29.29 1.60 780.89 1,052.91
29 Light Fixtures Fitting no 1.00 640.00 640 Electrici. 1 1.00 7.99 2 3.99375 Tools 4 1 0.4 4 0.4
No 10120.002 accessories no 1.00 10.00 10 Helper 1 1.00 3.55 2 1.775
Plasterer 1 0.50 6.21 2 1.55
650.00 7.32 0.40 657.72 886.84
Page 73 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
SITE WORK
1 300x120cm ml concrete
precast cncrete C-15 m3 0.042 1525.52 64.07 Forman 1 0.10 7 3 0.23333 Tools 2 1 0.16 3 0.1067
curb Lean con.C-5 mason ii 1 1.00 3.5 3 1.16667
Form work m2 0.006 1055.40 6.33 d laborer 2 1.00 1 3 0.66667
m2 0.24 290.33 69.68
140.08 2.07 0.11 142.26 191.81
2 Sub base Selected

course m3 material m3 1.25 30.00 37.5 Roller Roller 2 1 461.36 43 21.458
operator 2 1.00 8 43 0.37 Grader 1 1 631.61 43 14.689
grader Dump
operator 1 1.00 7 43 0.16 truck 4 1 ### 43 108.46
Constract Water t 1 1 525.85 43 12.229
ion forman 1 1.00 10 43 0.23
Dlaborer 10 1.00 1.25 43 0.29
Damp truck
operator 4 1.00 8.5 43 0.79
Water
tanker
operator 1 1.00 8.5 43 0.20
Loader
operator 1 1.00 8.5 43 0.20
37.50 2.24 156.83 159.08 214.49
3 25 cm thick hard m2 stone m3 0.35 156.52 54.78 mason-1 1 1.00 26.25 1.5 17.50 Tools 3 1 0.16 1.5 0.32
core D. labour 3 1.00 8.75 1.5 5.83
Forman 1 0.10 20.81 1.5 1.39
54.78 24.72 0.32 79.82 107.63
Page 74 of 212
PREPARED BY
Type
Unit price
unit trade
No UF
No UF
with over
head/profit
.
4 Asphalt surface 85/100Aspha kg 2 5.50 11.00 Formanii 1 0.50 5.5 12.5 0.22 Roller 1 0.5 150.00 12.50 6.00
treatment Aggregate Roller AS
asphalt AC85/100 - size 12/20 m3 0.01 150.00 1.50 opperator 1 1.00 4.25 12.5 0.34 spraye 1 0.5 100.00 12.50 4.00
2kg/m and
2
sprayer 1 1.00 2.5 12.5 0.2
Aggrgate size 12- G/leadr 1 1.00 3 12.5 0.24
20mm-22kg/m2 d/laborer 10 1.00 1.2 12.5 0.096
1stApplication m2
12.50 1.10 10.00 23.60 31.82
5 2nd Application 180/200 kg 1.43 5.50 7.87

AC 180/200-1.3kg/m2 asphalt
and Aggregate size aggrigate ditto ditto
6-10mm-12kg/m2 m2 6/10mm m3 0.005 150.00 0.75
13.25 1.10 10.00 23.25 31.35
6 3rd Application 180/100

ASPHALT AC asphalt kg 1.1 5.50 6.05 ditto ditto
180/100-1kg/m2 and 0/5mm
aggrigate size 0-5mm aggrigate m3 0.003 150.00 0.45
7/m2 m2
6.50 0.00 1.10 10.00 23.25 31.35
Total for Tripple Surf.
Treatment m2 94.51
Page 75 of 212
GRAND SUMMARY
I COMMERCIAL BLOCK BIRR 29,366,028.09
II RESIDENTIAL BLOCK " 18,326,626.04
III TRANSFORMER & GENERATOR HOUSE " 574,786.24
IV SITE WORKS " 1,943,268.96
V CONNECTION BLOCK " 11,941,283.74
TOTAL " 62,151,993.06
15% VAT " 9,322,798.96
TOTAL+VAT " 71,474,792.02
10% CONTINGENCY " 7,147,479.20
GRAND TOTAL " 78,622,271.23

SUMMARY COMMERCIAL BLOCK
A. SUB-STRUCTURE
1 EXCAVATION & EARTH WORK Birr 625,260.72
2 CONCRETE WORK ,, 4,069,923.90
3 MASONRY WORK ,, 88,211.60
SUB-TOTAL A ,, 4,783,396.21
B. SUPER-STRUCTURE
1 CONCRETE WORK Birr 12,933,921.90
2 BLOCK WORK ,, 3,269.66
3 ROOFING ,, 522,060.02
4 CARPENTRY AND JOINERY ,, 228,527.67
5 METAL WORK ,, 4,704,563.59
6 FINISHING ,, 4,284,149.23
7 GLAZING ,, 294215.10
8 PAINTING ,, 383,038.69
9 ELECTRICAL INSTALLATION ,, 950,999.79
10 SANITARY INSTALLATION ,, 277,886.24
SUB-TOTAL B ,, 24,582,631.88
TOTAL A+B ,, 29,366,028.09

ITEM DESCRIPTION UNIT QTY RATE AMOUNT
A. SUB-STRUCTURE
1 EXCAVATION & EARTH WORK
1.1 Clearing of site to a depth not exceeding 200mm. m2 782.24 7.11 5564.92
1.2 Bulk excavation in ordinary soil to a depth of 1000mm from

reduced level. m3 782.24 77.26 60438.03
1.3 Pit excavation in ordinary soil for footings to a depth not

exceeding 1000 mm from bulk excavation level. m3 587.43 77.26 45386.47

1.5 Trench excavation in ordinary soil to stone masonry

foundation wall to a depth not exceeding 150cm, starting
from reduced level m3 25.44 77.26 1965.56
1.6 Back fill around footings and foundation columns with

selected borrow material from outside, well rammed in
layers of 200 mm thick and compacted at dry density and
optimum moisture content.
m3 967.18 126.29 122140.55
1.7 Ditto but under hard core m3 364.34 126.29 46010.76
1.8 Cart away excavated material. m3 2,138.99 97.80 209193.41
1.9 250mm thick basaltic or equivalent stone hard core well

rolled,consolidated and blinded with crushed stone.
m2 560.53 128.51 72033.79
Total carried to summary Birr 625,260.72

2.0 CONCRETE WORK
50 mm thick lean concrete in class C-5
2.1 Under footings. m2 239.74 71.15 17058.01
2.2 Ditto but under masonry foundation wall.. m2 62.62 71.15 4455.55
2.3 Under grade beams. m2 25.02 71.15 1780.23
Reinforced concrete in C-25 filled in to form work and

vibrated around steel reinforcement (formwork and
reinforcement m/s)
2.4 In footings m3 191.19 2350.41 449373.97
2.5 In foundation columns m3 16.49 2350.41 38758.18
2.6 In grade beams. m3 38.66 2350.41 90866.67
2.7 In 100mm thick ground floor slab. m2 560.30 2350.41 1316932.04
Provide, cut and fix in position sawn Zigba wood formwork:
2.8 To footings. m2 211.97 290.33 61540.69
2.9 To foundation columns. m2 117.82 290.33 34206.37
2.10 To grade beams. m2 257.81 290.33 74849.29
Steel reinforcement according to structural drawing. Price

shall include cutting, bending, placing in position and tying
wires.
2.11 Diam 28mm Deformed bar. kg 4,089.08 28.23 115424.68
2.12 " 24mm '' " kg 795.56 28.23 22456.70
2.13 " 20mm. " " kg 11,011.22 28.23 310819.68
2.14 " 16mm. " " kg 5,551.05 28.23 156692.50
2.15 " 14mm. " " kg 933.89 28.23 26361.42
2.16 " 12mm. " " kg 55.41 28.23 1564.09
2.17 " 8mm. " " kg 3,410.23 28.23 96262.41
Total carried to summary Birr 4,069,923.90

3 MASONRY WORK
3.1 500mm thick basaltic or equivalent stone masonry

foundation bedded in cement sand mortar (1:3). m3 62.62 1408.68 88211.60
Total Carried to summary Birr 88211.60

B. SUPER -STRUCTURE
1 CONCRETE WORK

vibrated around rod reinforcement (steel and form work
m/s)
1.1 In elevation columns m3 49.00 2350.41 115169.86
1.2 In floor and roof beams. m3 391.00 2350.41 919008.44
1.3 In 300mm thick ribbed slab m2 2,611.00 2350.41 6136908.01
1.4 In 150mm thick stair case roof slab. m2 30.00 2350.41 70512.16
1.5 In stair case and steps. m3 28.00 2350.41 65811.35
1.6 In R.C parapet m2 108.00 235.04 25384.38
1.7 In 200mm thick shear wall. m2 230.00 470.08 108118.64
Provide, cut and fix in position sawn zigba wood form work:
1.9 In floor and roof beams. m2 2,221.00 290.33 644817.04
1.10 In ribbed slab m2 2,611.00 290.33 758044.70
1.11 In stair case roof slab. m2 30.00 290.33 8709.82
1.13 In R.C parapet m2 216.00 290.33 62710.71

wires.
1.15 Diam.28mm.deformed bar. kg 13,159.00 28.23 371446.23
1.16 " 24mm. " " kg 29,937.00 28.23 845047.93
1.17 " 20mm. " " kg 23,797.00 28.23 671730.82
1.18 " 16mm. " " kg 10,364.00 28.23 292550.25
1.19 " 14mm. " " kg 5,742.00 28.23 162082.55
1.20 " 12mm. " " kg 5,416.00 28.23 152880.37
1.21 " 8mm. " " kg 41,190.00 28.23 1162692.46
Total carried to summary Birr 12933921.90

2 BLOCK WORK
2.1 200mm.thick HCB wall (class A) bedded in cement sand 0.00

mortar mix (1:3). m2 2,767.00 0.00
2.2 Ditto but 150mm thick. m2 562.00 0.00 0.00

3 ROOFING
3.1 Spread and level average 100mm thick light weight m2 756.00 205.69 155503.76
concrete.
3.2 30mm thick cement sand screed (1:3) over light weight
concrete. m2 756.00 48.88 36952.57
3.3 Apply EPDM or equivalent water proofing material over the

screed area as per the manufacturer's instruction. m2 756.00 384.18 290437.12
3.40 Supply and fix G-28 flat metal sheetcoping (dev

l=600mm).Price shall include fixing accessories. ml 174.00 82.91 14426.66
3.5 Supply and fix diam.100mm PVC down pipe.Price shall

include fixing accessories. ml 340.00 72.76 24739.90

4 CARPENTRY AND JOINERY
Supply and fix 40mm thick internal flush type wooden doors
in hard wood frame with wooden moldings all round, both
sides covered with 4mm thick mahagony plywood.Price
shall include approved type hinges,locks,universal under
coat,three coats of polyurethane varnish,necessary
accessories and incidental works.
4.1 D1 size 700 x 3100mm pc 43.00 4531.71 194863.53
4.2 D3 size 800 x 3100mm pc 4.00 5179.10 20716.39
4.3 D10 size 1000 x 3100mm pc 2.00 6473.87 12947.74

5 METAL WORK
Aluminum windows and doors made of extruded profiles of

6060 standard of UNI3569 HB65 norms dimensional
tolerance and thickness of the aluminum to be of UNI3879
norm spacer for the glazing and panels with average from
10 - 42mm. Operable windows to be of horizontal and
vertical pivoting. Aluminum profile of bronze color with
brushed finish cut and assembled to the sizes and shapes
shown on the schedule of windows and doors.
Manufacturing of the door and windows subject to approval
of shop drawings to be provided by the Contractor. Price
shall include ASSA or equivalent locks necessary door
stopper, and handle. All according to the detail drawing.
( glazing m/s). (Industrial type of locks and accessories
please refer to door and window schedule).
Doors
5.1 WD1 size 5850 x 3100mm pc 33.00 70766.28 2335287.15
5.2 WD2 size 6058 x 3100mm pc 1.00 73282.41 73282.41
5.3 WD19 size 5600 x 3100mm pc 2.00 26066.04 52132.08
Windows
5.4 W1 size 1000x3100mm pc 1.00 12096.80 12096.80
5.5 W2 size 5000x3100mm pc 7.00 60484.00 423387.98
5.6 W5 size 700 x 1000 mm pc 31.00 2731.54 84677.60
5.7 W6 size 1800 x 2200mm pc 20.00 15452.69 309053.72
5.8 W14 size 1400 x 2200mm pc 7.00 12018.76 84131.29
5.9 W25 size 2960 x 2200mm pc 24.00 25411.08 609866.00
5.10 W26 size 1400 x 2200mm pc 21.00 12018.76 252393.87
5.11 W27 size4250x 2200mm pc 2.00 36485.51 72971.02
5.12 W31 size 2340 x 2200mm pc 2.00 7729.72 15459.44
5.13 W32 size 4870x2200mm pc 2.00 16087.07 32174.14
5.14 W33 size 7600x 2200mm pc 2.00 25105.08 50210.16
5.15 W34size (2200x 2230)+(1990x2200)mm pc 1.00 13939.93 13939.93
5.16 Stair case hand rail made of aluminum profiles consisting of

baluster and handrail all as per shown on the detail
drawing.Price shall include fixing accessories and other
necessary works. ml 90.00 1200.00 108000.00
5.17 Ditto but hand rail fixed to wall. ml 150.00 450.00 67500.00
5.18 Ditto but guard rail. ml 90.00 1200.00 108000.00

6 FINISHING
6.1 Apply three coats of plaster in cement mortar (1.3) up to

fine finish to all internal wall surfaces. m2 4,371.00 159.97 699216.98
6.2 Ditto but to shear wall. m2 230.00 159.97 36792.47
6.3 Ditto but to stair case and landing m2 120.00 159.97 19196.07
6.4 Ditto but to R.C parapet. m2 216.00 159.97 34552.93
6.5 Apply two coats of plaster in cement mortar (1.3) to

external wall to receive klinker tile. m2 1,831.00 135.07 247322.00
6.6 Apply two coats of plaster in cement mortar (1.3) to receive

gypsum to R.C. soffit m2 2,661.23 135.07 359465.18
6.7 Apply two coats of plaster in cement mortar (1.3) to receive

ceramic wall tiles. m2 448.83 135.07 60625.63
6.8 Apply gypsum plaster to R.C. ceiling indicated on the

drawings.Price shall include all the necessary works.
m2 2,661.23 77.11 205212.62
6.9 150x150x6 mm ceramic wall tiles tile to a height of 1500mm

with cement mortar (1:3). Price shall include grouting with
matching colour and other necessary works.
m2 448.83 332.96 149441.14
6.10 115x240x6mm klinker tile of approved color cladded to

external 200mm thick HCB wall with cement sand mortar
(1:3).Price shall include two coats of plastering,grouting
with matching colour and other necessary works. m2 1,830.44 623.25 1140814.13
6.11 250x250x20mm terrazzo flooring bedded and jointed in

cement mortar (1:3).Price shall include polishing,grouting
with matching colour and all other incidental works. m2 93.78 289.95 27191.74
6.12 Ditto but 200x200x20mm ceramic flooring. m2 103.64 332.96 34507.68
6.13 400x400x11mm non-slippery ceramic flooring bedded and

jointed in cement mortar (1:3) . Price shall include 30 mm
thick cement mortar backing. m2 664.45 490.20 325715.29

6.15 Supply and fix pigmented and textured concrete tile with
cement sand mortar (1:3).Price shall include grouting with
matching colour and other incidental works. m2 106.24 164.82 17510.78
6.16 Supply and fix 300x300x2mm PVC tile flooring glued with
approved type adhesive to cement screed. Price shall
include 48 mm thick cement screed (1:3) and approved
type fixing accessories. Colour and quality to be approved
by the enginner.
m2 1,350.86 170.92 230888.93
6.17 Supply and fix marble 300x300mm marble floor with

cement sand mortar (1:3).Price shall include polishing
chanffering,grouting with matching colour and other
necessary works. m2 67.82 1192.77 80893.63
6.18 Supply and fix marble tread size 290x30mm bedded in

cement mortar (1:3). ml 126.00 414.20 52189.49
6.19 Ditto but riser size 170x20mm ml 126.00 88.88 11199.23
6.20 Supply and fix 100x20mm terrazzo skirting with cement

sand mortar backing (1:3). ml 206.93 116.53 24112.74
6.21 Supply and fx 100mm high plastic tiles skirting fixed to wall
with approved type adhesive. ml 1,448.52 33.90 49097.68
6.22 Supply and fix 300x30mm terrazzo window sill bedded on

cement mortar (1:3). ml 246.16 206.60 50856.62
6.23 Supply and fix 300x30mm marble coping bedded in cement

mortar (1:3). ml 90.00 428.49 38563.66
6.24 Supply and fix 8mm thick chip wood ceiling.Price shall
include battens,fixing accessories and other incidental
works. m2 103.64 1139.73 118121.98
Total Carried to Summary Birr 4,284,149.23
7 GLAZING
7.1 Supply and fix 4mm thick clear glass. Price shall include
fixing accessories. m2 548.12 206.49 113183.88
7.2 Ditto but 5mm thick m2 651.77 277.75 181031.21
Total Carried to Summary Birr 294,215.10

8 PAINTING
8.1 Apply three coats of plastic paint to internal plastered wall

surfaces. m2 4,370.63 49.74 217375.89
8.2 Ditto to R.C slab soffit m2 2,661.23 49.74 132357.86
8.6 Chip wood ceiling. m2 103.64 49.74 5154.60
Total Carried to Summary Birr 383038.69

9 ELECTRICAL WORKS
SUPPLY AND INSTALL
9.1 DISTRIBUTION BOARDS

9.1.1 Surface mounted sub-main distribution board, MDB-4-GF
made of steel, IP54 with lockable door, earthing bar,

connectors
and all the necessary accessories consisting of:-
1 pc main MCCB of 320A, 3ph, Icu=50KA.

2 pcs MCCB of 100A, 3ph, Icu=25KA.
3 pcs MCB of 50A, 3ph, Icu=15KA.
1 pc MCB of 40A, 3ph, Icu=15KA.
7 pcs contactor K1-K10 with 2N/O contacts of 20A/2P,
coil 220Vac
7 pcs Auto/off/manual (3-fixed positions) control switch
1 pc 24 hour time switch with 50 hours of buck-up power
1 pc factory made drawing pocket, Legrand or

equivalent.
all complete with bus bar system of 400A and ample

reserve spaces. No. 1.00 28630.18 28,630.18
9.1.2 Surface mounted sub-distribution board, SDB-4-1F made of

steel,
IP54 with lockable door, earthing bar, connectors and all
the
necessary accessories consisting of:-
1 pc main MCB of 50A, 3ph, Icu=15KA.


reserve spaces. No. 1.00

steel,
the



steel,
the



steel,
the



steel,
the


9.1.7 Flush mounted sub-distribution board, SDB-4-GF-1 made of

steel,
the

all complete with phase bar system of 63A and ample

9.1.8 Ditto but for SDB-4-GF-2 and consisting of:-


-
9.1.9 Ditto but for SDB-4-GF-3 and consisting of:- -
-
1 pc main MCB of 25A, 1ph, Icu=10KA. -
2 pcs MCB of 16A, 1ph, Icu=6KA. -
1 pc MCB of 10A, 1ph, Icu=6KA. -
-
all complete with phase bar system of 63A and ample -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
9.1.16 Ditto but for SDB-4-1F-1 and consisting of:- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
9.2 LIGHT POINTS -
-
9.2.1 Light points in heavy duty rigid thermopastic conduit of -
16mm fed by PVC conductor of 2x2.5mm2. No. 514.00 238.74 122,713.01
-
9.3 SWITCHES -
-
GEWISS, recessed, eco range or equivalent -
with appropriate cover plate, frame and claw and screw
type box. -
9.3.1 1-way. No. 53.00 0.00 -
-
9.3.2 Two-gang 1-way. No. 58.00 0.00 -
-
9.3.3 Three-gang 1-way. No. 4.00 0.00 -
-
9.3.4 Four-gang 1-way. No. 2.00 0.00 -
-
9.3.5 2-way. No. 6.00 0.00 -
-
9.4 SOCKET OUTLETS POWER POINTS AND FLOOR -
BOX -
9.4.01 Socket outlet GEWISS eco range flush mounted, 16A, 1ph,
-
schuko type in rigid thermoplastic conduit of diameter
16mm -
fed by PVC conductor of 3x2.5mm2. No. 99.00 153.12 15,159.02
-
9.4.02 Socket outlet GEWISS eco range flush mounted, 2-gang
(twin), -
16A, 1ph, schuko type in rigid thermoplastic conduit of
diameter -
-
9.4.03 Socket outlet Legrand mosaic range flush mounted, 2-gang
(twin), -
16A, 1ph, schuko type for floor boxes in rigid thermoplastic
-
conduit of diameter 16mm fed by PVC conductor of
3x2.5mm2. No. 16.00 180.00 2,880.00
-
9.4.04 Floor box flush mounting Legrand Batik, 8 modules frame -
with
stainless steel cover for concrete floor with all necessary
-
accessories. No. 16.00 750.00 12,000.00
-
9.5 TELEPHONE POINTS -
-
9.5.01 Telephone points only heavy duty thermoplastic conduit of
-
minimum diameter of 20mm as per Telecomunication
Authority's -
specification including junction boxes with cover, and -
pulling guy wires inside conduits. No. 108.00 100.00 10,800.00
-
9.5.02 Flush mounted telephone outlet, GEWISS eco range -
or approved equivalent. No. 92.00 60.00 5,520.00
-
9.5.03 Flush mounted telephone outlet, Legrand mosaic range or
-
approved equivalent for floor boxes. No. 16.00 60.00 960.00
-
9.5.04 Tele terminal boxes of 200x200x100mm as per -
Telecomunication Authority's requirement. No. 21.00 300.00 6,300.00
-
9.6 TYPE OF LIGHT FITTINGS WITH LAMPS -
-
Note: all light fittings should have appropriate electric gear,
-
mounting and other necessary accessories. -
-
9.6.1 1-Disano 777 Comfort CNR FL 4x18 with 4x18W/840 lamps
-
or approved eqivalent. No. 235.00 950.00 223,250.00
-
9.6.2 2-Disano 777EM Comfort - with emergency kit CNR-E FL -
4x18
with 4x18W/840 lamps or approved eqivalent. No. 43.00 950.00 40,850.00
-
9.6.3 3-Disano 784 Compact CNRL FLC 2x18D with 2xG24d-2
-
compact flu. Lamps or approved eqivalent. No. 116.00 600.00 69,600.00
-
9.6.4 4-Philips TCS 098 / 218W I C3 with 2x"TL"D 18W / 830 -
fluorescent lamps or approved eqivalent. No. 7.00 980.00 6,860.00
-
9.6.5 6-Philips TMS 012 / 218W with 2x"TL"D 18W /54 -
fluorescent lamps or approved eqivalent. No. 25.00 250.00 6,250.00
-
9.6.6 7-Lombardo LB80221 with E27 1x60W lamp or approved
equivalent. No. 33.00 450.00 14,850.00
-
9.6.7 8-Massive 85020 / 18 / 31, 1xG13 with 1x18W lamp -
approved or equivalent. No. 15.00 390.00 5,850.00
-
9.6.8 12-Philips TCW 215 / 236 with 2x"TL"D 36W / 54
fluorescent lamp -
-
9.6.9 24-Emergency lighting Legrand 627 44, 230V, with 1x18W
lamp -
or approved equivalent. No. 19.00 850.00 16,150.00
-
9.6.10 25-RZB 64230.002 with C35 1x15W lamp or approved
equivalent. No. 5.00 860.00 4,300.00
-
9.6.11 27-RZB 93167.962 with TC-D 2x18W lamp or approved
equivalent. No. 14.00 1500.00 21,000.00
-
9.7 CABLES -
-
PVC sheathed XLPE insulated cable rating of -
0.6/1KV or approved equivalent and of:- -
-
9.7.01 3x6mm2 from MDB-4-GF to SDB-4-GF-1 m 26.00 36.00 936.00
-
-
-
-
-
-
-
9.7.08 3x6mm2 from MDB-4-GF to SDB-4-GF-8 m 30.00 36.00 1,080.00
-
9.7.09 5x16mm2 from MDB-4-GF to SDB-4-1F m 12.00 75.00 900.00
-
9.7.10 3x50/25 + 25mm2 from MDB-4-GF to SDB-4-2F m 18.00 170.00 3,060.00
-
-
9.7.12 5x16mm2 from MDB-4-GF to SDB-4-4F m 30.00 75.00 2,250.00
-
-
9.7.14 5x10mm2 from MDB-4-GF to LIFT CB m 45.00 70.00 3,150.00
-
9.7.15 3x6mm2 from SDB-4-1F to SDB-4-1F-1 m 26.00 36.00 936.00
-
-
-
-
-
-
-
9.7.22 3x6mm2 from SDB-4-1F to SDB-4-1F-8 m 30.00 36.00 1,080.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
9.8 CABLE WAYS -
-
9.8.01 PVC pipes of diameter 50mm for feeder cables m 100.00 40.00 4,000.00
-
-
-
9.8.04 PVC pipes of diameter 32mm for connection of Tele teminal
box to tele terminal box. -
Note: use 3x32mm conduit between Tele terminal boxes
and
tele terminal box to floor box. m 600.00 90.00 54,000.00
-
9.9 EQUIPMENT -
-
9.9.01 Automatic Hand Drier VORTICE AHDR 19206 No 18.00 2400.00 43,200.00
-
9.10 EQUIPMENT POINTS -
-
9.10.01 Hand drier points in heavy duty rigid thermopastic conduit
of 16mm -
thermopastic conduit of 16mm fed by PVC conductor of
3x2.5mm2. No. 18.00 238.74 4,297.34
-
10 SANITARY INSTALLATION -
-
10.1 SANITARY EQUIPMENT (FIXTURES) -
-
All fixtures which differs from that specified below is subject
to the owner'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
the necessary assistance civil works such as chiseling of
walls,floors, beams and etc...
-
-
10.1.1 Supply and fix hand wash basins with chrome plated cold
water tap made of white vitreious china,complete with plug,
chrome plated chain holder, P-smell trap with connection
pipe and with all other necessary accessories.
-
Size :- 500 x 400 mm No 36.00 2190.42 78,855.08
-
10.1.2 Supply and fix wash down water closets made of white
vitreous china with plastic seat and cover including all
accessories. No 36.00 2318.02 83,448.77
-
10.1.3 Supply and fix toilet paper holder with chrome plated brass
wall flanged roll with chrome plated fastening screws and
other accessories. No 36.00 156.29 5,626.52
-
10.1.4 Supply and fix crystal glass mirrors for toilets and wash
basins with copper back protection, size: 500/400 mm
including chrome plated brass mirror clips with chrome
plated screws and etc... for hand wash basins. No 36.00 350.00 12,600.00
-
10.1.5 Supply and fix single tubular chrome plated swing pattern
towel rails, with chrome plated fastening screws. Complete
with all the accessories. /For hand wash basins and
shower/ No 36.00 156.29 5,626.52
-
10.1.6 Supply and fix soap holder in white vitreous china of size
150 x 150 mm. Complete with the necessary fixing and
other accessories for hand wash basins and shower.
No 36.00 156.29 5,626.52
-
10.1.7 Supply and fix floor drains made of polished steel of
approved quality, complete with P-smell trap and all other
necessary fittings and accessories. -
Size:- Dia. 100 mm No 36.00 63.65 2,291.35
-
10.1.8 Supply and fix recessed wall mounted fire hydrant hose
reels, complete with dia. 40 mm and 20 meters long canvas
hose, spray jet nozzle, gate valve, swinging guide arm, and
with all other necessary accessories. Unit price shall
include about 900 x 600 x 250 mm approved quality steel
cabinet with glass door and fire extingusher 6 kg weight
CO2 in the cabinet. No 6.00 16500.00 99,000.00
-
10.1.9 Supply and fix floor cleanouts made of polished steel of
necessary fittings and accessories. -
Size:- Dia. 100 mm No 8.00 150.00 1,200.00
-
10.1.10 Supply and fix fire extingusher 6 kg weight CO2 No 7.00 1850.00 12,950.00
-
10.2 WATER SUPPLY PIPE LINE AND VALVES -
-
Cold and hot water pipes shall be galvanized steel and be
fixed to slabs, walls, beams or etc…with metal straps or
similar material. Unit price shall include all assistance civil
works and necessary fittings such as T, instruction and
according to where shown on the drawing. All water pipes
shall be tested two times the working pressure or 50 meters
head, which ever is greater at the expense of the
contractor. -
-
10.2.1 Supply and install galvanized steel pipes to internal water
distribution system as shown on the drawing. Complete with
all the necessary fittings and accessories.
-
Dia. 15 mm ml 62.00 58.75 3,642.28
Dia. 20 mm ml 144.00 70.68 10,178.23
Dia. 25 mm ml 47.00 88.24 4,147.10
Dia. 32 mm ml 55.00 531.55 29,235.44
Dia. 40 mm ml 30.00 138.96 4,168.81
Dia. 50 mm ml 13.00 178.97 2,326.62
Dia. 65 mm ml 11.00 120.00 1,320.00
-
10.2.2 Supply and fix chrome valves of approved standard before
hand wash basins, water closets and other fixtures.
Complete with unions, elastic water proofing, hand wheels
of normal quality and with all other necessary accessories.
-
Dia. 15 mm No 72.00 75.00 5,400.00
-
10.2.3 Ditto to item number 10.2.2, approved quality gate valves
on internal branch and main water pipes as shown on the
drawing. -
Dia. 20 mm ml 18.00 435.08 7,831.44
Dia. 25 mm ml 7.00 462.83 3,239.84
Dia. 32 mm ml 2.00 465.53 931.06
Dia. 40 mm ml 1.00 87.58 87.58
Dia. 50 mm ml 1.00 254.60 254.60
Dia. 65 mm ml 1.00 303.83 303.83
-
10.3 WASTE, VENT AND RAIN WATER PIPES AND -
ACCESSORIES -
-
All domestic waste, vent and storm water pipe lines shall be
comply to BS45/4:1983 and DIN 19531 PVC pipes and
shall be provided with a minimum slope of 1.5%. 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 cartaway, fixing or hanging to walls, beams
or slabs. etc., necessary fittings such as bends, Y, T, etc.
Storm water PVC pipes shall resist the external
temperature and the quality shall meet the purpose.
-
-
10.3.1 Supply and lay internal PVC waste pipes according to
where shown on the drawings. Complete with all the
necessary fittings. -
Dia. 50 mm ml 23.00 55.68 1,280.71
Dia. 65 mm ml 98.00 60.00 5,880.00
Dia. 110 mm ml 49.00 99.57 4,878.87
Dia. 125 mm ml 26.00 130.00 3,380.00
-
10.3.2 Vent caps made of PVC, complete with all accessories -
Dia. 110 mm No. 8.00 150.00 1,200.00
Dia. 125 mm No. 1.00 200.00 200.00
-
10.4 SITE WORK -
-
10.4.1 Construct trapezoidal open ditch out of 350 mm thick
internally plastered mortar, jointed masonry wall as will be
instructed on site. Price shall include excavation, cart away
and all civil assistance works and openable grill cover as
shown on the detail drawing. ml 78.00 380.00 29,640.00
-
10.4.2 Supply & install G.S. water supply pipes for cold and hot
water distribution in open ground to an average depth of
500mm from ground level. Price shall include excavation,
cartaway, asphalt paper cover and 100 mm thick gravel
around the pipe. Price shall also include all necessary
connecting pieces such as elbows, Tees & etc. and
reconstruction of asphalt layer on the excavated pipe route.
-
Dia. 50 mm ml 88.00 300.00 26,400.00
ITEM DESCRIPTION UNIT QTY RATE AMOUNT -
10.4.3 Supply and install Roto or Equivalent elevated water tank
on concrete support made of Fiber Glass as shown on the
Sanitary drawing and site plan. Exact location to be
determined on site. -
Provide with: -
Dia. 50 mm float valve for water tank. -
Dia. 50 mm vent pipe with cap for water tank. -
Provide dia. 50 mm overflow pipe to the water tank. -
Provide dia. 25 mm drain pipe to the water tank. -
Price shall include all the necessary pipe connections. -
2.5m3 capacity No 2.00 9500.00 19,000.00
-
10.4.4 Construct septic tank of the following capacity as per the
sanitary and structural detail drawing and specification
described below: -
Capacity: 30 m3 No 1.00 -
-
1.0 Excavation & Loose Fill Works -
1.1 Excavation pits (soil + rock) m3 47.00 77.26 3,631.35
1.2 Ditto over 150cm m3 66.00 106.44 7,025.17
1.3 Backfill under slab m3 4.00 126.29 505.14
1.4 Backfill around retaining wall m3 27.00 126.29 3,409.70
1.6 Cart away m3 81.00 128.51 10,409.32
2.0 Concrete Work -
2.1 5cm thick lean concrete m2 24.00 0.00 -
Reinforced concrete in class C-20 -
2.2 In 20cm thick RC bottom slab m2 24.00 448.25 10,758.05
2.4 In 7 cm thick RC removable cover No 2.00 180.00 360.00
Zigba wood form work -
2.6 RC bottom slab of septic tank m2 3.50 290.33 1,016.15
2.7 RC top roof slab m2 26.00 290.33 7,548.51
2.9 RC removable cover m2 1.30 290.33 377.43
Reinforcement steel bars -
2.1 Dia. 14mm deformed bars kg 366.00 28.23 10,331.28
2.12 Dia. 10mm deformed bars kg 10.00 28.23 282.28
3.0 Stone Masonry -
3.1 60cm thick hard trachytic retaining wall m3 33.00 1408.68 46,486.47
4.0 Block Works -
4.1 15cm thick HCB wall m2 13.00 0.00 -
5.0 Plastering -
5.1 Apply three coats of plaster m2 42.00 159.97 6,718.63
5.2 Ditto but to internal stone wall m2 49.00 159.97 7,838.40
6.0 Pipe Works -
6.1 PVC pipe "T" diameter 250 mm No 2.00 250.00 500.00
6.2 PVC pipe elbow diameter 250 mm No 2.00 250.00 500.00
-
-
10.4.5 Construct soak away pit as per the detail drawing -
Diameter 3.5m, Avg depth=3m No 1.00 11200.00 11,200.00
-
10.4.6 Supply and lay concrete pipe for waste water drainage from
the manhole to the septic tank with minimum slope of 2% or
natural ground slope which ever is greater on a firm bed of
sand 100 mm thick below and 200 mm thick above the
crown of pipe in open ground. -
Dia. 150 mm ml 12.00 70.00 840.00
Dia. 200 mm ml 41.00 90.00 3,690.00
-
10.4.7 Supply and fix approved quality garden taps ,complete with
gate valve and all other accessories and connecting pieces.
-
Dia. 20 mm No 3.00 60.00 180.00
-
10.4.8 Construct manholes on a sanitary sewer drainage systems
as where shown on the drawing in precast concrete round
pipes on 150mm thick reinforced concrete bottom slab in
dia.10c.c150mm both ways and 120mm thick reinforced
cover slab in dia.10c.c150 mm both ways. Price shall
include all assistance civil works and handle.
-
a) dia. 600 mm -
average depth = 850 mm No 4.00 550.00 2,200.00
b) dia. 800 mm -
-
10.4.9 Ditto item number 10.4.8 above , with non ventilated cast
iron cover as where shown on the drawing. -
a) dia. 600 mm -
-
10.4.10 Ditto item number 10.4.8 above , but on storm water
drainage system. -
a) dia. 600 mm -
-
10.4.11 Construct open ditch out of half precast concrete round
pipes Price shall include excavation, cart away and all civil
works.and openable grill cover as shown on the detailed
drawing. -
a) Ditch size: 1/2 Diameter 300mm ml 34.00 150.00 5,100.00
b) Ditch size: 1/2 Diameter 400mm ml 81.00 200.00 16,200.00
-
10.4.12 Ditto to item number 10.4.11 above with concrete cover -

SUMMARY RESIDENTIAL BLOCK
A. SUB-STRUCTURE
2 CONCRETE WORK ,, 1,397,195.33
SUB-TOTAL A ,, 1,947,758.77
B. SUPER-STRUCTURE
2 BLOCK WORK ,, 1,107,452.77
3 ROOFING ,, 323,675.26
5 METAL WORK ,, 2,733,693.74
6 FINISHING ,, 3,806,648.10
7 GLAZING ,, 172,975.29
8 PAINTING ,, 303,997.39
SUB-TOTAL B ,, 16,378,867.27
TOTAL A+B ,, 18,326,626.04

A. SUB-STRUCTURE
1.1 Clearing of site to a depth not exceeding 200mm. m2 368.00 7.11 2617.98
1.2 Bulk excavation in ordinary soil to a depth of 1000mm

from reduced level. m3 368.00 77.26 28432.70



foundation wall to a depth not exceeding 150cm, starting
from reduced level m3 24.50 77.26 0.00
1892.94
layers of 200 mm thick and compacted at dry density and
optimum moisture content.
m3 569.70 126.29 71944.70
1.7 Ditto but under hard core m3 191.10 126.29 24133.11
1.8 Cart away excavated material. m3 1,129.78 97.80 110492.58

rolled,consolidated and blinded with crushed stone. m2 1,738.12 128.51 223366.06

2.0 CONCRETE WORK
2.1 Under footings. m2 134.01 71.15 9535.10
2.2 Ditto but under masonry foundation wall.. m2 24.50 71.15 1743.23
2.3 Under grade beams. m2 12.60 71.15 896.52

reinforcement m/s)
2.4 In footings m3 110.68 2350.41 260142.85
2.5 In foundation columns m3 7.80 2350.41 18333.16
2.6 In grade beams. m3 18.90 2350.41 44422.66
2.7 In 100mm thick ground floor slab. m2 1,738.12 235.04 408528.63
Provide, cut and fix in position sawn Zigba wood

formwork:
2.8 To footings. m2 111.40 290.33 32342.47
2.9 To foundation columns. m2 56.76 290.33 16478.98
2.10 To grade beams. m2 126.00 290.33 36581.25

wires.
2.11 Diam 28mm Deformed bar. kg 1,523.39 28.23 43001.56
2.12 " 24mm " " kg 265.19 28.23 7485.66
2.13 " 20mm. " " kg 7,331.84 28.23 206959.82
2.14 " 16mm. " " kg 3,621.93 28.23 102238.18
2.15 " 8mm. " " kg 7,386.59 28.23 208505.28

3 MASONRY WORK

foundation bedded in cement sand mortar (1:3).
m3 24.50 1408.68 34512.68

B. SUPER -STRUCTURE
1 CONCRETE WORK

m/s)
1.3 In 300mm thick ribbed slab m2 1,747.00 705.12 1231847.37
1.4 In 150mm thick stair case roof slab. m2 30.00 352.56 10576.82
1.6 In R.C parapet m2 60.00 235.04 14102.43
Provide, cut and fix in position sawn zigba wood form

work:
1.10 In ribbed slab m2 1,747.00 290.33 507201.87
1.11 In stair case roof slab. m2 30.00 290.33 8709.82
1.13 In R.C parapet m2 200.00 290.33 58065.47

wires.
1.15 Diam.28mm.deformed bar. kg 8,807.00 28.23 248599.96
1.16 " 24mm. " " kg 20,035.00 28.23 565538.80
1.17 " 20mm. " " kg 15,926.00 28.23 449551.83
1.18 " 16mm. " " kg 7,431.00 28.23 209758.86
1.19 " 14mm. " " kg 6,434.00 28.23 181616.01
1.20 " 12mm. " " kg 5,133.00 28.23 144891.97

1.21 " 8mm. " " kg 28,566.00 28.23 806347.97
2 BLOCK WORK
2.1 200mm.thick HCB wall (class A) bedded in cement sand

mortar mix (1:3). m2 1,466.99 369.41 541926.94
2.2 Ditto but 150mm thick. m2 1,742.31 304.80 531052.73

3 ROOFING
3.1 Spread and level average 100mm thick light weight

concrete. m2 461.00 161.56 74480.38
concrete. m2 461.00 134.09 61815.51
3.3 Apply EPDM or equivalent water proofing material over

the screed area as per the manufacturer's instruction.
m2 461.00 384.18 177105.18
3.40 Supply and fix G-28 flat metal sheetcoping (dev

l=600mm).Price shall include fixing accessories. ml 103.03 82.91 8542.41


Supply and fix 40mm thick internal flush type wooden

doors in hard wood frame with wooden moldings all
round, both sides covered with 4mm thick mahagony
plywood.Price shall include approved type
hinges,locks,universal under coat,three coats of
polyurethane varnish,necessary accessories and
incidental works.
4.1 D5 size 900 x 3100mm pc 12.00 5826.48 69917.81
4.2 D11 size 800 x 3100mm pc 54.00 5179.10 279671.25
4.3 D12 size 700 x 3100mm pc 30.00 4531.71 135951.30
4.4 D13 size 1000 x 3100mm pc 18.00 6473.87 116529.69

5 METAL WORK
5.1 Supply and fix metal door made off RHS size
40x40x2.5mm frame and covered with 2mm thick flat
metal sheet on both sides all as per the detail drawing.
Price shall include approved type hinge, cylindrical lock,all
other necessary accessories,one coat of primer and two
coats of synhetic paint.
5.2 Sliding door D6 size 2000 x 3100mm pc 1.00 6127.19 6127.19
Aluminum windows and doors made of extruded profiles

of 6060 standard of UNI3569 HB65 norms dimensional
tolerance and thickness of the aluminum to be of UNI3879
norm spacer for the glazing and panels with average from
10 - 42mm. Operable windows to be of horizontal and
vertical pivoting. Aluminum profile of bronze color with
brushed finish cut and assembled to the sizes and shapes
shown on the schedule of windows and doors.
Manufacturing of the door and windows subject to
approval of shop drawings to be provided by the
Contractor. Price shall include ASSA or equivalent locks
necessary door stopper, and handle. All according to the
detail drawing.( glazing m/s). (Industrial type of locks and
accessories please refer to door and window schedule).
Doors
5.3 WD10 size1500 x 3100mm pc 6.00 18145.20 108871.20
5.4 WD11 size 4600 x 3100mm pc 6.00 55645.28 333871.67
5.5 WD12 size 3950 x 3100mm pc 6.00 47782.36 286694.15
5.6 WD13size 3650 x 3100mm pc 6.00 44153.32 264919.91
5.7 WD8 size 4600 x 3100mm pc 1.00 55645.28 55645.28
Windows
5.8 W12 size2450x2200mm pc 1.00 21032.82 21032.82
5.9 W13 size 1200x1000mm pc 8.00 4682.63 37461.06
5.10 W17 size 1150 x 2200 mm pc 6.00 9443.31 56659.85
5.11 W18 size 1000 x 2200mm pc 24.00 8584.83 206035.81
5.12 W19 size5700 x 2200mm pc 6.00 48933.51 293601.03
5.13 W20 size 700 x 2200mm pc 42.00 6009.38 252393.87
5.14 W21 size (1150 x 2200)+(1150x2200)mm pc 6.00 19745.10 118470.59

5.15 W22 size 1200 x 2200mm pc 6.00 10301.79 61810.74
5.16 W36 size2150 x 1000mm pc 5.00 8389.72 41948.58
5.17 Stair case hand rail made of aluminum profiles consisting

of baluster and handrail all as per shown on the detail
drawing.Price shall include fixing accessories and other
necessary works.
ml 192.00 1200.00 230400.00
5.18 Ditto but hand rail fixed to wall ml 175.00 450.00 78750.00
5.18 Ditto but hand rail fixed to wall ml 108.00 450.00 48600.00
5.19 Ditto but guard rail. ml 192.00 1200.00 230400.00

6 FINISHING
6.1 Apply three coats of plaster in cement mortar (1.3) up to

fine finish to all internal wall surfaces. m2 3,851.59 159.97 616128.38

external wall to receive klinker tiles. m2 2,179.84 135.07 294441.51

receive gypsum to R.C. soffit m2 1,374.43 135.07 185650.89

receive ceramic wall tiles. m2 436.92 135.07 59016.89
6.8 150x150x6 mm ceramic wall tiles tile to a height of

1500mm with cement mortar (1:3). Price shall include
grouting with matching colour and other necessary works.
m2 436.92 332.96 145475.62

drawings.Price shall include all the necessary works. m2 1,374.43 77.11 105984.97

external 200mm thick HCB wall with cement sand mortar
(1:3).Price shall include two coats of plastering,grouting
with matching colour and other necessary works.
m2 2,179.84 623.25 1358576.23
6.11 250x250x20mm terrazzo flooring bedded and jointed in

cement mortar (1:3).Price shall include polishing,grouting
with matching colour and all other incidental works. m2 94.08 289.95 27278.72
6.12 Ditto but 200x200x20mm ceramic flooring. m2 171.25 332.96 57018.91

6.14 Supply and fix 300x300x2mm PVC tile flooring glued with
approved type adhesive to cement screed. Price shall
include 48 mm thick cement screed (1:3) and approved
type fixing accessories. Colour and quality to be
approved by the enginner.
m2 1,050.65 170.92 179577.05
6.15 Supply and fix pigmented and textured concrete tile with
cement sand mortar (1:3).Price shall include grouting with
matching colour and other incidental works. m2 106.70 164.82 17586.60
6.16 Supply and fix marble 300x300mm marble floor with

necessary works. m2 86.74 1192.77 103460.83

cement mortar (1:3). ml 121.00 414.20 50118.48
6.18 Ditto but riser size 170x20mm ml 121.00 202.77 24535.27

sand mortar backing (1:3). ml 241.38 116.53 28127.07
6.20 Supply and fx 100mm high plastic tiles skirting fixed to

wall with approved type adhesive. ml 877.28 33.90 29735.46

cement mortar (1:3). ml 131.40 206.60 27147.22
6.22 Supply and fix 300x30mm marble coping bedded in

cement mortar (1:3). ml 90.00 428.49 38563.66
works. m2 171.25 1139.73 195179.37

7 GLAZING
7.1 Supply and fix 4mm thick clear glass. Price shall include
fixing accessories. m2 279.84 206.49 57785.48
7.2 Ditto but 5mm thick m2 414.72 277.75 115189.81

8 PAINTING
8.1 Apply three coats of plastic paint to internal plastered wall

surfaces. m2 3,851.59 49.74 191561.12
8.2 Ditto to R.C slab soffit m2 1,374.43 49.74 68358.09

9 ELECTRICAL WORKS
SUPPLY AND INSTALL
9.1.1 Surface mounted sub-main distribution board, SDB-1-GF-

COM made of steel, IP43 with lockable door, earthing
lead, connectors and all the necessary accessories
consisting of:-

1 pc contactor K1 with 2N/O contacts of 20A/2P, coil
220Vac
1 pc Auto/off/manual (3-fixed positions) control switch
1 pc 24 hour time switch with 50 hours of buck-up
power
equivalent.
reserve spaces. No. 1.00 8628.21 8628.21
0.00
9.1.2 Flush mounted sub-distribution board, SDB-1-IF-1, IP41 0.00
with
lockable door, earthing lead, connectors and all the 0.00
necessary accessories consisting of:- 0.00
0.00
1 pc main MCB of 40A, 1ph, Icu=15KA. 0.00
1 pc MCB of 25A, 1ph, Icu=10KA. 0.00
4 pcs MCB of 16A, 1ph, Icu=6KA. 0.00
0.00
all complete with bus bar system of 63A and ample 0.00
0.00
9.1.3 Ditto but for SDB-1-IF-2 and consisting of:- 0.00
0.00
0.00
0.00
9.1.4 Ditto but for SDB-1-IF-3 and consisting of:- 0.00
0.00
0.00
0.00
9.1.5 Ditto but for SDB-1-2F-1 and consisting of:- 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.2 LIGHT POINTS 0.00
0.00
9.2.1 Light points in heavy duty rigid thermopastic conduit of 0.00
16mm fed by PVC conductor of 3x2.5mm2. No. 321.00 238.74 76635.94
0.00
9.3 SWITCHES AND PUSH BUTTON 0.00
0.00
GEWISS, recessed, eco range or equivalent with
appropriate cover plate, frame and claw and screw type 0.00
box. 0.00
9.3.01 1-way. No. 96.00 0.00 0.00
0.00
9.3.02 Two-gang 1-way. No. 30.00 0.00 0.00
0.00
9.3.03 2-way. No. 108.00 45.00 4860.00
0.00
9.3.04 500W push rotary dimmers No. 30.00 150.00 4500.00
0.00
9.3.05 Push button No. 102.00 60.00 6120.00
0.00
9.4 SOCKET OUTLETS AND POWER POINTS 0.00
0.00
9.4.01 Socket outlet GEWISS eco range flush mounted, 16A, 0.00
1ph,
schuko type in rigid thermoplastic conduit of diameter 0.00
16mm
fed by PVC conductor of 3x2.5mm2. No. 162.00 153.12 24805.66
0.00
9.4.02 Ditto but weather proof 16A, 1ph. No. 12.00 250.00 3000.00
0.00
9.4.03 Ditto as 4.01 but for water heater 16A, 1ph with on/off
switch. No. 24.00 250.00 6000.00
0.00
9.4.04 Socket outlet with integrated switch Scame or approved
equal for kitchen 16A, 1ph fed by PVC conductor of
3x2.5mm2 in diameter 19mm. No. 18.00 220.00 3960.00
0.00
9.4.05 Socket outlet with integrated switch Scame or approved 0.00
equal
for stove 25A, 1ph fed by PVC conductor of 3x6mm2 in
diameter 19mm. No. 18.00 300.00 5400.00
0.00
9.5 TELEPHONE POINTS 0.00
0.00
9.5.01 Telephone points only heavy duty rigid thermoplastic 0.00
conduit
of minimum diameter of 19mm as per Telecomunication 0.00
Authority's specification including junction boxes with 0.00
cover,
and pulling guy wires inside conduits. No. 54.00 100.00 5400.00
0.00
9.5.02 Flush mounted telephone outlet, GEWISS eco range 0.00
or approved equivalent. No. 54.00 60.00 3240.00
0.00
9.5.03 Tele terminal boxes of 100x150x100mm as per 0.00
Telecomunication Authority's requirement. No. 6.00 300.00 1800.00
0.00
9.6 TYPE OF LIGHT FITTINGS WITH LAMPS 0.00
0.00
Note: all light fittings should have appropriate electric 0.00
gear,
mounting and other necessary accessories. 0.00
9.6.1 3-Disano 784 Compact CNRL FLC 2x18D with 2xG24d-2
0.00
compact flu. Lamps or approved eqivalent. No. 28.00 750.00 21000.00
0.00
9.6.2 5-Philips TMS 012 / 236W with 2x"TL"D 18W /54 0.00
fluorescent lamps or approved eqivalent. No. 12.00 380.00 4560.00
0.00
0.00
9.6.4 13-RZB 331023.002 with 1x100W lamp or approved
equivalent. No. 1.00 650.00 650.00
0.00
9.6.5 14-Massive 36236 / 17 / 10, 3xE14 with 3x40W lamp 0.00
or approved eqivalent. No. 12.00 450.00 5400.00
0.00
0.00
0.00
equivalent. No. 24.00 450.00 10800.00
0.00
9.6.9 18-Massive 70748 / 02 / 43, E27 with 2x40W lamp 0.00
0.00
9.6.10 19-Massive 32005 / 31 / 10, 1xE27 with 60W lamp 0.00
0.00
9.6.11 20-RZB 40123.002.1 with C35 2x40W lamp or approved
equivalent. No. 24.00 520.00 12480.00
0.00
9.6.12 21-RZB 21641.002 with A60 1x60W lamp or approved
equivalent. No. 24.00 450.00 10800.00
0.00
9.6.13 22-Massive 59701 / 17 / 10, 2xG4 with 2x20W lamp 0.00
0.00
9.6.14 23-Philips TCS 097 / 236 IC O with 2x"TL"D 36W / 840
0.00
fluorescent lamp or approved eqivalent. No. 18.00 950.00 17100.00
0.00
9.6.15 24-Emergency lighting Legrand 627 44, 230V, with
1x18W lamp or approved equivalent. No. 6.00 850.00 5100.00
0.00
9.6.16 26-Massive 33085 / 48 / 10, 2xG9 with 2x25W lamp 0.00
0.00
9.7 TV POINTS 0.00
0.00
9.7.01 TV points only thermoplastic conduit of minimum 0.00
diameter of 20mm as shown on drawings, including 0.00
junction boxes with covers, and pulling guy wires 0.00
inside conduits. No. 21.00 160.00 3360.00
0.00
9.7.02 Flush mounted TV terminal outlet, GEWISS eco range 0.00
0.00
9.7.03 TV splitter/ tap off connection boxes of 0.00
150x200x120mm as shown on drawings. No. 6.00 350.00 2100.00
0.00
9.8 CABLES 0.00
0.00
PVC sheathed XLPE insulated cable 0.6/1KV 0.00
9.8.01 5x16mm2 from Kwh-1 to SDB-1-GF-COM m 6.00 75.00 450.00
0.00
9.8.02 3x10mm2 from Kwh-2 to SDB-1-1F-1 m 15.00 52.00 780.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.9 CABLE WAYS AND MANHOLES 0.00
0.00
9.9.01 Rigid PVC pipes of diameter 110mm for EEPCO feeder m 18.00 60.00 1080.00
cable. 0.00
9.9.02 Rigid PVC pipes of diameter 32mm for feeder cable. m 540.00 30.00 16200.00
0.00
9.9.03 Rigid PVC pipes of diameter 50mm for Telephone
incoming. m 24.00 40.00 960.00
0.00
9.9.04 Manhole in bricks, including reinforced concrete cover
with 0.00
lifting lug, and internally of: 0.00
0.00
A- 1200x1200x700mm for EEPCO incoming No. 1.00 3500.00 3500.00
C- 500x500x700mm for TELE. incoming No. 1.00 1200.00 1200.00
0.00
9.10 LOW VOLTAGE EARTHING SYSTEM 0.00
0.00
9.10.01 Low voltage system earthing rod of 3000x19mm copper 0.00
rod to be
driven in earth inside earth pit of 500x500x500mm with
cover, 0.00
complete with connecting accessories. No. 1.00 850.00 850.00
0.00
9.10.02 Bare copper 1x50mm2 for earthing. m 6.00 120.00 720.00
0.00
9.10.03 Main earth bar CU 40x5mm with 25 holes, bolts and nuts 0.00
including fixing accessories and cable lugs . m 1.00 150.00 150.00
0.00
9.11 BELL CALL SYSTEM 0.00
0.00
9.11.01 Bell call system points fed through PVC conductor of
2x1mm2 in 0.00
heavy duty rigid thermopastic conduit of minimum
diameter of 16mm including junction box and all other
fixing accessories. No. 90.00 120.00 10800.00
0.00
9.11.02 Bell indicator with built-in power supply 230V~ -50Hz and 0.00
6 directions type Legrand or approved equivalent. No. 18.00 1500.00 27000.00
0.00
9.11.03 Bell for 220 V operated to be fed from a lighting circuit. No. 6.00 450.00 2700.00

10 SANITARY INSTALLATION
10.1 SANITARY EQUIPMENT (FIXTURES)
All fixtures which differs from that specified below is

subject to the owner'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 the necessary assistance
civil works such as chiseling of walls,floors, beams and
etc...
10.1.1 Supply and fix hand wash basins with chrome plated cold
water tap made of white vitreious china,complete with
plug, chrome plated chain holder, P-smell trap with
connection pipe and with all other necessary accessories.
Size :- 500 x 400 mm No 32.00 2190.42 70093.41
accessories. No 27.00 2318.02 62586.58
10.1.3 Supply, fix,test and commission approved quality urinals

made of vitreous china with extended lip, complet with
cistern,manual flush valve,P-smell trap strainer and with
all the accessories. No 10.00 560.66 5606.60
10.1.4 Supply and fix toilet paper holder with chrome plated
brass wall flanged roll with chrome plated fastening
screws and other accessories. No 27.00 156.29 4219.89
including chrome plated brass mirror clips with chrome
plated screws and etc... for hand wash basins.
No 32.00 350.00 11200.00
10.1.6 Supply and fix single tubular chrome plated swing pattern
towel rails, with chrome plated fastening screws.
Complete with all the accessories. /For hand wash basins
and shower/ No 44.00 156.29 6876.85
10.1.7 Supply and fix soap holder in white vitreous china of size
150 x 150 mm. Complete with the necessary fixing and
other accessories for hand wash basins and shower.
No 44.00 156.29 6876.85

necessary fittings and accessories.
Size:- Dia. 100 mm No 30.00 150.00 4500.00
10.1.9 Supply and fix pressed steel enameled cast iron shower
tray, including shower head, mixing faucet, smell trap,
etc.. Complete with all the necessary accessories.
Size:- 700mm X 700mm No 18.00 850.00 15300.00

10.1.10 Supply and fix electric water heater with a capacity given
below. Complete with all water proofing, mounting and
fastening material, safety, one-way valve and gate valve.
Complete with all the accessories
Capacity 50 Liter No 18.00 4820.76 86773.72
10.1.11 Supply and fix stainless steel kitchen sink with Single bowl
complete with plastic smell trap, plug, chain holder, drain
pipe, mixing faucet, etc;.
Size: 1000 x 600 mm No 18.00 650.00 11700.00
10.1.12 Supply and fix bath tub made of enameled cast iron white
painted. Complete with mixing battery, fountain tap,
overflow pipe, smell trap and with all the necessary
accessories.
Size: 1750 x 750 mm No 6.00 1850.00 11100.00
reels, complete with dia. 40 mm and 20 meters long
canvas hose, spray jet nozzle, gate valve, swinging guide
arm, and with all other necessary accessories. Unit price
shall include about 900 x 600 x 250 mm approved quality
steel cabinet with glass door and fire extingusher 6 kg
weight CO2 in the cabinet.
No 6.00 16500.00 99000.00

necessary fittings and accessories.
Size:- Dia. 100 mm No 7.00 150.00 1050.00
0.00
10.1.15 Supply and fix fire extingusher 6 kg weight CO2 No 8.00 1850.00 14800.00
10.2 WATER SUPPLY PIPE LINE AND VALVES
Cold and hot water pipes shall be galvanized steel and

be fixed to slabs, walls, beams or etc…with metal straps
or similar material. Unit price shall include all assistance
civil works and necessary fittings such as T, instruction
and according to where shown on the drawing. All water
pipes shall be tested two times the working pressure or 50
meters head, which ever is greater at the expense of the
contractor.
10.2.1 Supply and install galvanized steel pipes to internal water

distribution system as shown on the drawing. Complete
with all the necessary fittings and accessories.
Dia. 15 mm ml 389.00 58.75 22852.39

Dia. 20 mm ml 209.00 70.68 14772.57
Dia. 25 mm ml 48.00 88.24 4235.34
Dia. 32 mm ml 62.00 531.55 32956.31
Dia. 40 mm ml 37.00 138.96 5141.53
Dia. 50 mm ml 31.00 178.97 5548.10
Dia. 65 mm ml 19.00 150.00 2850.00
Dia. 80 mm ml 18.00 190.00 3420.00
10.2.2 Supply and fix chrome valves of approved standard

before hand wash basins, water closets and other fixtures.
Complete with unions, elastic water proofing, hand
wheels of normal quality and with all other necessary
accessories. No 269.00 75.00
Dia. 15 mm 20175.00
10.2.3 Ditto to item number 10.2.2, approved quality gate valves

on internal branch and main water pipes as shown on the
drawing.
Dia. 20 mm ml 24.00 35.40 849.52
Dia. 25 mm ml 5.00 42.22 211.11
Dia. 32 mm ml 4.00 55.87 223.49
Dia. 40 mm ml 3.00 83.17 249.52
Dia. 50 mm ml 3.00 260.62 781.87
Dia. 65 mm ml 1.00 328.87 328.87
Dia. 80 mm ml 1.00 400.00 400.00
10.3 WASTE, VENT AND RAIN WATER PIPES AND

ACCESSORIES
All domestic waste, vent and storm water pipe lines shall
be comply to BS45/4:1983 and DIN 19531 PVC pipes
and shall be provided with a minimum slope of 1.5%.
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 cartaway, fixing or hanging to
walls, beams or slabs. etc., necessary fittings such as
bends, Y, T, etc. Storm water PVC pipes shall resist the
external temperature and the quality shall meet the
purpose.

necessary fittings.
Dia. 50 mm ml 49.00 55.68 2728.47
Dia. 65 mm ml 148.00 60.00 8880.00
Dia. 80 mm ml 23.00 75.00 1725.00
Dia. 110 mm ml 55.00 99.57 5476.28
Dia. 125 mm ml 87.00 130.00 11310.00
10.3.2 Vent caps made of PVC, complete with all accessories
Dia. 160 mm No. 1.00 160.00 160.00

Dia. 125 mm No. 11.00 125.00 1375.00
10.4 SITE WORK
10.4.1 Construct trapezoidal open ditch out of 350 mm thick 24700.00

internally plastered mortar, jointed masonry wall as will be
instructed on site. Price shall include excavation, cart
away and all civil assistance works and openable grill
cover as shown on the detail drawing.
ml 65.00 380.00
10.4.2 Supply & install G.S. water supply pipes for cold and hot
water distribution in open ground to an average depth of
500mm from ground level. Price shall include
excavation, cartaway, asphalt paper cover and 100 mm
thick gravel around the pipe. Price shall also include all
necessary connecting pieces such as elbows, Tees & etc.
and reconstruction of asphalt layer on the excavated pipe
route.
Dia. 80 mm ml 103.00 400.00 41200.00

10.4.3 Supply and install Roto or Equivalent elevated water tank

on concrete support made of Fiber Glass as shown on the
Sanitary drawing and site plan. Exact location to be
determined on site.
Provide with:
Dia. 80 mm float valve for water tank.
Dia. 50 mm vent pipe with cap for water tank.
Provide dia. 100 mm overflow pipe to the water tank.
Provide dia. 40 mm drain pipe to the water tank.
Price shall include all the necessary pipe connections.
4m3 capacity No 2.00 16200.00 32400.00
10.4.4 Construct septic tank of the following capacity as per the

sanitary and structural detail drawing and specification
described below:
Capacity: 50 m3 No 1.00
1.0 Excavation & Loose Fill Works

1.1 Excavation pits (soil + rock) m3 81.00 77.26 6258.28
1.2 Ditto over 150cm m3 114.00 106.44 12134.39
1.4 Backfill around retaining wall m3 46.00 126.29 5809.12
1.6 Cart away m3 141.00 128.51 18119.93
2.0 Concrete Work
2.1 5cm thick lean concrete m2 40.00 0.00 0.00
Reinforced concrete in class C-20
2.2 In 20cm thick RC bottom slab m2 40.00 448.25 17930.09
2.3 In 18cm thick RC bottom slab m2 40.00 403.43 16137.08
Zigba wood form work
2.6 RC bottom slab of septic tank m2 6.00 290.33 1741.96
2.7 RC top roof slab m2 45.00 290.33 13064.73
Reinforcement steel bars
3.0 Stone Masonry
3.1 60cm thick hard trachytic retaining wall m3 56.00 1408.68 78886.13
4.0 Block Works
4.1 15cm thick HCB wall m2 18.00 0.00 0.00
5.0 Plastering
5.1 Apply three coats of plaster m2 72.00 159.97 11517.64
5.2 Ditto but to internal stone wall m2 84.00 159.97 13437.25
6.0 Pipe Works
10.4.5 Construct soak away pit as per the detail drawing

Diameter 3.5m, Avg depth=3m No 3.00 11200.00 33600.00
10.4.6 Supply and lay concrete pipe for waste water drainage
from the manhole to the septic tank with minimum slope of
2% or natural ground slope which ever is greater on a firm
bed of sand 100 mm thick below and 200 mm thick above
the crown of pipe in open ground.
Dia. 150 mm ml 9.00 70.00 630.00
Dia. 200 mm ml 34.00 90.00 3060.00
Dia. 300 mm ml 7.00 120.00 840.00
10.4.7 Supply and fix approved quality garden taps ,complete

with gate valve and all other accessories and connecting
pieces.
Dia. 20 mm No 4.00 60.00 240.00
10.4.8 Construct manholes on a sanitary sewer drainage

systems as where shown on the drawing in precast
concrete round pipes on 150mm thick reinforced concrete
bottom slab in dia.10c.c150mm both ways and 120mm
thick reinforced cover slab in dia.10c.c150 mm both
ways. Price shall include all assistance civil works and
handle.
a) dia. 600 mm
average depth = 850 mm No 3.00 550.00 1650.00
b) dia. 800 mm
10.4.9 Ditto item number 10.4.8 above , with non ventilated cast
iron cover as where shown on the drawing.
a) dia. 600 mm

drainage system.
a) dia. 600 mm 0.00
10.4.11 Construct open ditch out of half precast concrete round

pipes Price shall include excavation, cart away and all
civil works.and openable grill cover as shown on the
detailed drawing.
a) Ditch size: 1/2 Diameter 300mm ml 38.00 150.00 5700.00
b) Ditch size: 1/2 Diameter 400mm ml 74.00 200.00 14800.00
10.4.12 Ditto to item number 10.4.11 above with concrete cover
a) Ditch size: 1/2 Diameter 300mm ml 11.00 150.00 1650.00

b) Ditch size: 1/2 Diameter 400mm ml 24.00 200.00 4800.00

SUMMARY TRANSFORMER & GENERATOR HOUSE
A. SUB STRUCTURE
1 EXCAVATION & EARTH WORK BIRR 23,518.74
2 CONCRETE WORK " 129,166.51
SUB-TOTAL A " 152,685.25
B SUPER STRUCTURE
1 CONCRETE WORK BIRR 198,557.53
2 BLOCK WORK " 63,169.83
3 ROOFING " 40,899.67
4 METAL WORK " 29,351.20
5 FINISHING " 74,704.72
6 PAINTING " 15,418.03
SUB-TOTAL B " 422,100.99
TOTAL A+B " 574,786.24

A SUB-STRUCTURE
1.0 EXCAVATION & EARTH WORK
1.1 Clearing of the site to remove top soil and

other rubbish materials to an average depth of
300mm. m2 113.00 7.11 803.89
1.2 Pit excavation for isolated footings to a depth

not exceeding 1500mm starting from the
reduced level. m3 60.00 77.26 4,635.77
1.4 Back fill around footings and foundation

columns with excavated material from site well
rammed in layers of 200 mm thick and
compacted at dry density and optimum
moisture content. m3 53.00 103.00 5,459.10
1.5 Cart away surplus excavated material and

deposit where approved by the Engineer. m3 41.00 97.80 4,009.80
1.6 25cm thick basaltic or equivalent stone hard

core well rolled and consolidated and blinded
with crushed stone m2 67.00 128.51 8,610.18
Total carried to summary 23,518.74

2.0 CONCRETE WORK
2.1 50 mm thick lean concrete in class C-5 under

isolated footings. m2 25.00 71.15 1,778.80
2.2 Ditto but under grade beams m2 9.00 71.15 640.37
Reinforced concrete in C-25 filled in to form

work and vibrated around steel reinforcement
(formwork and reinforcement measured
separately)
2.3 In isolated footings m3 7.00 2,350.41 16,452.84
2.4 In 100mm thick oil drainage ditch m2 29.00 235.04 6,816.18
2.5 In foundation columns m3 1.00 2,350.41 2,350.41
2.6 In grade beam m3 5.00 2,350.41 11,752.03
2.7 In 10cm thick ground slab m2 67.00 235.04 15,747.71
Provide, cut and fix in position sawn Zigba

wood formwork
2.8 To isolated footing m2 15.00 290.33 4,354.91
2.9 To 100mm thick oil drainage ditch m2 30.00 290.33 8,709.82
2.10 To foundation column m2 15.00 290.33 4,354.91
2.11 To grade beam m2 43.00 290.33 12,484.08
Steel reinforcement according to structural

drawing. Price shall include cutting, bending,
placing in position and tying wires.
2.12 Diam 20mm. Deformed bar. kg 300.00 28.23 8,468.26
2.13 " 16mm. " " kg 204.00 28.23 5,758.42
2.14 " 14mm. " " kg 332.00 28.23 9,371.54
2.15 " 12mm " " kg 211.00 28.23 5,956.01
2.16 " 8mm " " kg 502.00 28.23 14,170.23

B) SUPER -STRUCTURE
1.0 CONCRETE WORK
Reinforced concrete in C-25 filled in to form

work and vibrated around rod reinforcement
(steel and form work measured separately)
1.1 In elevation columns m3 4.00 2,350.41 9,401.62
1.2 In roof and intermediat beams m3 7.00 2,350.41 16,452.84
1.3 In lintels m3 1.00 2,350.41 2,350.41
1.4 In 120mm thick roof slab m2 67.00 282.05 18,897.26
1.5 Ditto but for 100mm parapet m2 19.00 235.04 4,465.77
Provide, cut and fix in position sawn zigba

wood form work
1.6 To elevation column m2 53.00 290.33 15,387.35
1.7 To roof and intermediat beams m2 84.00 290.33 24,387.50
1.8 To lintels m2 9.00 290.33 2,612.95
1.9 To 120mm thick roof slab m2 67.00 290.33 19,451.93
1.10 To 100mm thick parapet m2 37.00 290.33 10,742.11
Steel reinforcement according to structural

drawing. Price shall include cutting bending
placing in position and tying wires.
1.11 Diam 20mm.deformed bar. kg 775.00 28.23 21,876.35
1.12 " 16mm. " " kg 319.00 28.23 9,004.59
1.13 " 14mm. " " kg 331.00 28.23 9,343.32
1.14 " 12mm. " " kg 59.00 28.23 1,665.42
1.15 " 8mm. " " kg 1,152.00 28.23 32,518.13

2.0 BLOCK WORK
2.1 200mm. thick HCB (class A) wall bedded in

cement sand mortar mix (1:3). m2 171.00 369.41 63,169.83
63,169.83
Total carried to summary
3.0 ROOFING
3.1 Average 100mm thick light weight concrete at

concrete roof m2 67.00 161.56 10,824.70
3.2 Apply approved type of water proofing material

(EPDM or equivalent) according to
manufacturer's instruction with complete
application. m2 67.00 384.18 25,739.80
3.3 Supply and fix 0.5mm thick flat metal sheet

coping (dev l=500mm).Price shall include
fixing accessories. ml 40.00 82.91 3,316.47
3.4 Supply and fix diam.100mm PVC down

pipe.Price shall include fixing accessories. ml 14.00 72.76 1,018.70

4.0 METAL WORK
Supply and fix metal doors and windows

fabricated from LTZ profile size 38 x38 mm all
according to size and shape specified on the
detail drawing. Price shall include frame fixed
as per door & window fixing detail, hinges,
cylindrical lock,one coat of primer and two
coats of synthetic paint.
Metal Doors
4.1 Type D1size 2100x2500mm No 2.00 5,188.34 10,376.69
Metal Windows
4.2 Type W1 size 1200x1000mm No 16.00 1,185.91 18,974.52
Total Carried to Summary 29,351.20

5.0 FINISHING
Apply three coats of plaster in cement mortar

(1:3)up to fine finish to:
5.1 Internal walls surfaces where specified. m2 206.00 159.97 32,953.26
5.2 Ditto to R.C slab soffit m2 67.00 159.97 10,717.81
5.3 Ditto to R.C parapet. m2 37.00 159.97 5,918.79
5.4 Apply two coats of cement sand plastering

(1:3) and final coat with pigment treated to
external wall surfaces. m2 157.00 159.97 25,114.86

6.0 PAINTING
Apply three coats of approved type of plastic

emulsion paint:
6.1 Internal plastered wall surface m2 206.00 49.74 10,245.53
6.3 Ditto to R.C parapet. m2 37.00 49.74 1,840.22

SUMMARY SITE WORKS
SITE WORKS
1 FENCE WORK Birr 103,500.00
2 PARKING AND PAVEMENT " 276,342.99
3 GREEN AREA " 60,000.00
4 GUARD HOUSE " 128,248.09
5 SITE ELECTRICAL INSTALLATION " 976,443.57
6 SITE SANITARY INSTALLATION " 398,734.31
TOTAL ,, 1,943,268.96
SITE WORK
1. FENCE WORK
1.1 Construct fence made of 200mm thick HCB wall.Price

shall include excavation of foundations,cartaway,stone
masonry foundation wall,gradebeams and columns
including formwork and reinforcement,copings,pointing
with cement sand mortar (1:3) and other incidental works.
ml 100.00 1035.00 103500.00
Total carried to summary birr 103,500.00
2 PARKING AND PAVEMENT
PARKING AND INTERNAL ROADS ASPHALT WORKS
2.1 Site clearing to an average depth of 200mm. m2 851.00 7.11 6,054.09
2.2 Bulk excavation in ordinary soil to a depth not exceeding

1500 mm.over the road bed from natural ground level. m3 425.00 30.95 13,155.69
2.3 Cart away excavated material . m3 598.00 97.80 58,484.45
2.4 The sub-base course shall consist of selected granular

material backfill in conformity with lines, grades and
dimension shown on the drawing. It shall be backfilled in
horizontal layers not exceeding 150mm. thick. Each layer
shall be moisted or dried to the optimum moisture
content as required and compacted with 10-16 tone roller
in eight passes. The final with 10-16 tone roller in eight
passes. The final level shall be sprinkled with water and
thoughly rolled to the required thickness.
m3 341.00 214.49 73,142.29
2.5 250mm thick basaltic stone hardcore shall be laid by

hand over the selected material fill.The opening in the
hard core shall be filled with crushed stone size 50-
80mm. and then properly compacted with heavy rollers of
10-16 tones. The crushed aggrigate size25-40mm. shall
be placed and properly compacted to a thickness of
60mm. The agregate base surface shall be kept clean
and dry.
m2 851.00
2.6 The surface course shall consist of Bituminous asphalt as

described below:
a) Bituminous prime coat shall be applied with a

distributior at a rate of 2 kg/m2. The asphalt used shall be
hot liquid asphalt AC 85/100.
b) Immediatly following the distributor,agregate chippings

of size 8 - 12 mm. at the rate of 22 kg/m2 shall be spread.
c) After compaction, a second application of asphalt at a

rate of 1.3 kg/m2 shall be applied as in step (a) above.d)
Following the distributor aggregate chipping of size 5 - 12
mm at the rate of 10 kg/m2 shall be spread.
d) After compaction a final cost application of asphalt at a

rate of 1 kg/m2 shall be applied as in step (a) above.
e) Following the distributor, aggregate chipping of size 3 -

5 mm. at a rate of 8 kg/m2 shall be spread and repeat
compaction procedure all in accordance with ETCA
specification. m2 851.00 94.51 80,431.04
2.7 Supply and lay concrete curb stone size 30 x 120cm.

jointed in cement mortar ( 1:3) and bended on 5cm thcik
C-5 lean concrete. Price shall include 5 cm lean concrete
ml 235.00 191.81 45,075.43
3 GREEN AREA m2 400.00 150.00 60,000.00

4 GUARD HOUSE
A - SUB-STRUCTURE
1.1 Clearing of the site to remove top soil to a depth of

200mm. m2 9.00 - -
1.2 Bulk excavation in ordinary soil to a depth not exceeding

1000mm. m3 2.00 30.95 61.91
1.3 Trench Excavation to a depth not exceeding 1000mm. m3 6.00 77.26 463.58
1.4 Back fill under hard core with selected material, well
rammed in layers of 200mm thick and compacted at dry
density and optimum moisture content. m3 8.00 103.00 824.02
1.5 Cart away excavated material. m3 10.00 97.80 978.00
1.6 25cm thick basaltic or equivalent stone hard core well

rolled, consolidated and blinded with crushed stone. m2 9.00 128.51 1,156.59

2 CONCRETE WORK
50mm thick lean concrete in C-5.
2.1 Under masonry wall m2 6.00 71.15 426.91

reinforcement measured separately).
2.2 In grade beams. m3 1.50 2,350.41 3,525.61
2.3 In 100mm thick ground slab m2 9.00 235.04 2,115.36

work:
2.4 To grade beams m2 10.00 290.33 2,903.27

includes cutting, bending, placing in position and tying
wires.
2.5 Diam. 14mm deformed bar kg 60.00 28.23 1,693.65
2.6 Diam 8mm deformed bar kg 80.00 28.23 2,258.20

3 MASONRY WORK
3.1 40cm thick hard basaltic or equivalent stone masonry

foundation wall bedded on cement mortar (1:4). m3 6.00 1,126.94 6,761.67

B. SUPER STRUCTURE
1 CONCRETE WORK
1.1 Reinforced concrete in C-25 filled in to form work and

reinforcement measured separately).
1.1.1 To floor and roof beams. m3 10.50 2,350.41 24,679.25
1.1.2 To floor slab. m2 10.00 235.04 2,350.41
1.2 Steel reinforcement according to structural drawing. Price

wires.
1.2.1 Diam. 14mm deformed bar kg 60.00 28.23 1,693.65
1.2.2 Diam 8mm deformed bar kg 80.00 28.23 2,258.20
1.3 Provide, cut and fix in position sawn Zigba wood

formwork
1.3.1 To column m2 5.00 290.33 1,451.64
1.3.2 To floor m2 14.00 290.33 4,064.58
1.3.3 To roof beams. m2 6.00 290.33 1,741.96

2 BLOCK WORK
2.1 200mm thick external and internal HCB wall bedded on

cement mortar (1:3) m2 11.00 369.41 4,063.56

3 ROOFING

concrete. m2 11.00 161.56 1,777.19
concrete. m2 12.00 134.09 1,609.08

the screed area as per the manufacturer's instruction. ml 12.00 384.18 4,610.11
3.4 Supply and fix diam 100mm PVC down pipe. Price shall

4 METAL WORK
Aluminum windows and doors made of extruded profiles

of 6060 standard of UNI3569 HB65 norms dimensional
tolerance and thickness of the aluminum to be of
UNI3879 norm spacer for the glazing and panels with
average from 10 - 42mm. Operable windows to be of
horizontal and vertical pivoting. Aluminum profile of
bronze color with brushed finish cut and assembled to the
sizes and shapes shown on the schedule of windows and
doors. Manufacturing of the door and windows subject to
approval of shop drawings to be provided by the
Contractor. Price shall include ASSA or equivalent locks
necessary door stopper, and handle. All according to
the detail drawing.( glazing m/s). (Industrial type of locks
and accessories please refer to door and window
schedule).
4.1 Doors
4.1.1 D1' size 700 x 3100mm pcs 1.00 8,467.76 8,467.76
4.1.2 D3' size 800 x 3100mm pcs 1.00 9,677.44 9,677.44
4.2 Windows
4.2.1 W5 size 700 x 1000mm pcs 1.00 2,731.54 2,731.54
4.2.2 W8 size1000 x 1000mm pcs 1.00 3,902.19 3,902.19

5 FINISHING
5.1 Three coats of plaster in cement mortar (1:3) up to fine

finish to internal wall surface and external R.C beams.
m2 11.00 159.97 1,759.64

receive gypsum to R.C. soffit m2 9.00 135.07 1,215.67
5.3 Apply two coats of plaster in cement mortar (1.3) to exter

wall tiles. m2 11.00 135.07 1,485.82

receive ceramic wall tiles. m2 7.35 135.07 992.80
5.5 Apply mineral plaster to walls indicated on the

drawings.Price shall include all the necessary works. m2 11.00 96.69 1,063.60

drawings.Price shall include all the necessary works. m2 9.00 77.11 694.01

grouting with matching colour and other necessary works.
m2 7.35 332.96 2,447.23

sand mortar backing (1:3). m2 12.98 116.53 1,512.51
works. m2 4.00 1,139.73 4,558.93
5.10 250x250x20mm terrazzo tile flooring bedded on cement

sand mortar (1:3). m2 9.00 289.95 2,609.57

cement mortar (1:3). ml 24.00 206.60 4,958.40

6 GLAZING
6.1 Supply and fix 5mm thick clear glass to metal doors and
windows. Price shall include fixing accessories. m2 18.00 277.75 4,999.56

7 PAINTING
7.1 Apply three coats of approved type plastic paint to all

plastered wall surface. m2 11.00 49.74 547.09
7.2 Ditto to R.C slab soffit m2 9.00 49.74 447.62
1,193.65

5 SITE ELECTRICAL INSTALLATION

SUPPLY AND INSTALL
5.1.01 Central main distribution board (CMDB) with bus bars of

1000A
rating, surface mounted, IP54, cable lugs and other
necessary
accessories and consisting of
1 pc main switch of 600A/3P, Icu=70KA

1 pc MCCB of 320A/3P, Icu=50KA
3 pcs MCCB of 25A/3P, Icu=25KA
3 pcs ammeters: 0-1000A
3 pcs current transformers: 1000/5A
1 pc Voltmeter with selector switch
1 pc frequency meter
1 pc digital Kwh meter No. 1.00 79,420.40 79,420.40
0.00
5.1.02 Sub-distribution board SDB-GEN with bus bars of 63A
rating,surface mounted, IP54, cable lugs and other
necessary accessories and consisting of 0.00
0.00
1 pc MCB of 25A/3P, Icu=15KA 0.00
1 pc MCB of 10A/1P, Icu=10KA No. 1.00 2,316.77 2,316.77
0.00
5.1.03 Flush mounted sub-distribution board, SDB-SEC-1 made 0.00
of steel,
the necessary accessories consisting of:- 0.00
0.00
1 pc contactor K1 with 2N/O contacts of 20A/2P, 0.00
coil 220Vac 0.00
1 pc Auto/off/manual (3-fixed positions) control switch 0.00
1 pc 24 hour time switch with 50 hours of back-up power
reserve spaces. No. 1.00 4,500.00 4,500.00
0.00
5.1.04 Flush mounted sub-distribution board, SDB-SEC-2 made 0.00
of steel,
the necessary accessories consisting of:- 0.00
0.00
1 pc main MCB of 25A/3P, Icu=15KA 0.00
2 pcs MCB of 16A/1P, Icu=10KA 0.00
2 pcs contactors K1-K2 with 2N/O contacts of 20A/2P, 0.00
coil 220Vac 0.00
1 pc contactor K3 with 4N/O contacts of 20A/3P, 0.00
coil 220Vac 0.00
3 pcs Auto/off/manual (3-fixed positions) control switch
0.00
1 pc 24 hour time switch with 50 hours of back-up power
0.00
0.00
0.00
5.2 DIESEL GENERATOR 0.00
0.00
5.2.01 Diesel generator set of 350KVA/250KW capacity 0.00
at site, 380/220V, 3 phase, 50Hz, 1500 rpm, 0.00
complete with automatic transfer switch, other 0.00
regulating and starting accessories instruments, 0.00
day tank reservior for one week / 8hr operation, 0.00
fuel transfer sytem, exhaust muffler-residential, 0.00
engine coolant heater and radiator, lead acid 0.00
battery with charger, ready for operation. No. 1.00 460,000.00 460,000.00
0.00
5.3. GROUNDING 0.00
0.00
5.3.01 Main earth bar, CU 100x5mm with fixing accessories 0.00
with removable bolted link as shown on the drawing. m 1.50 850.00 1,275.00
0.00
5.3.02 Copper grounding electrode of 2.4m long, diameter
19mm driven 0.00
down to the ground in a grounding pit of
500x500x600mm 0.00
c/w removable cast iron cover. Price to include cost of
cable 0.00
clamp and fixing accessories. No. 3.00 2,500.00 7,500.00
0.00
5.3.03 Properly fix copper conductor of 1x50 mm2 from main
earth 0.00
bar to earthing bar of CMDB, generator neutral and 0.00
EEPCO transformer m 40.00 120.00 4,800.00
0.00
5.4 LIGHTNING PROTECTION 0.00
0.00
5.4.01 Dynasphere (Erico) air terminal at roof, D/S SILV MK3 or
0.00
equivalent and approved with all necessary mounting No. 1.00 24,650.00 24,650.00
accessories. 0.00
5.4.02 Aluminium masts + bases, 3m or equivalent and 0.00
approved
with all necessary mounting accessories. No. 1.00 6,500.00 6,500.00
0.00
5.4.03 Ericore down conductor (Erico) E1/50MM2/0, 50mm2 or
0.00
equivalent and approved with appropriate down 0.00
conductor saddles
and fixing for saddles. m 35.00 140.00 4,900.00
0.00
5.4.04 Lightning event counter (Erico) LEC-IV or equivalent and
approved No. 1.00 0.00
0.00
5.4.05 Earthing rod diameter 16mm, 2400mm for lightning 0.00
preventor and earthing with all necessary accessories. 0.00
Earthing rod termination should be CADWELD. No. 4.00 650.00 2,600.00
0.00
5.4.06 50x50x60cms inspection pit with double brick wall and 0.00
removable cast iron cover. No. 1.00 1,250.00 1,250.00
0.00
5.5 EXTERIOR LIGHTING 0.00
0.00
5.5.01 Compound light fitting (EX-1) type RZB 581298.002 0.00
with fixing accessories including A60 1x75W lamp 0.00
or approved equivalent No. 11.00 2,100.00 23,100.00
0.00
5.5.02 Decorative outdoor light fitting, (EX-2) type Philips 0.00
HPP 090 E27 125W lamp MAXII + GPP 091 RCC sphere
0.00
450 clear + GPP093 louvre or approved equivalent No. 5.00 2,200.00 11,000.00
0.00
5.5.03 3.5m hot dip galvanised steel pole (EX-2) with steel 0.00
bracket,
flange mounted for item 5.02 including fuse box, fuse, 0.00
3x2.5mm2 0.00
cable from fuse box to light fitting, anchor bolt and
concrete
foundation. No. 5.00 5,200.00 26,000.00
0.00
5.5.04 Decorative outdoor light fitting, (EX-3) type Philips 0.00
3xHPP 090 3xE27 125W lamp MAXII + 3xGPP 091 RCC 0.00
sphere
450 clear + 3xGPP093 louvre) triple clustre or approved
equivalent No. 1.00 2,200.00 2,200.00
0.00
5.5.05 3.5m hot dip galvanised steel pole (EX-3) with steel
bracket, 0.00
5x2.5mm
cable 2
from fuse boxes to light fittings, anchor bolt and
concrete 0.00
foundation. No. 1.00 5,200.00 5,200.00
0.00
5.5.06 Decorative outdoor light fitting, single cluster (EX-4) type
0.00
Philips KPS 400/085/840 with 1xQL 85W/84 lamp No. 2.00 9,000.00 18,000.00
0.00
5.5.07 3.5m hot dip galvanised steel pole (EX-4) with steel
bracket, 0.00
3x2.5mm 2
cable from fuse box to light fitting, anchor bolt and 0.00
concrete
foundation. No. 2.00 5,200.00 10,400.00
0.00
5.6 CABLES 0.00
0.00
XLPE insulated PVC sheathed cables rated 0.6/1KV in
0.00
underground PVC pipes. PVC pipes measured separately
0.00
0.00
5.6.01 2(3x185/95+95mm2) mains incommer cable from
Transformer 0.00
and Generator to ATS m 30.00 920.00 27,600.00
0.00
5.6.02 2(3x185/95+95mm2) feeder cable from ATS to CMDB m 12.00 920.00 11,040.00
0.00
5.6.03 3x70/35+35mm2 feeder cable from CMDB to MDB-2-GF m 110.00 450.00 49,500.00
0.00
0.00
0.00
5.6.06 5x6mm2 feeder cable from CMDB to SDB-GEN m 6.00 36.00 216.00
0.00
5.6.07 5x6mm2 feeder cable from CMDB to SDB-SEC-2 m 30.00 36.00 1,080.00
0.00
5.6.08 3x6mm2 feeders cable from SDB-1-GF-COM to SDB-
SEC-1 m 20.00 28.00 560.00
0.00
5.6.09 3x4mm2 feeders cable from SDB-SEC-2 to (EX-1) lights m 220.00 22.00 4,840.00
0.00
5.6.10 5x4mm2 feeders cable from SDB-SEC-2 to (EX-2 & EX-3)
lights m 95.00 34.00 3,230.00
0.00
5.6.11 3x4mm2 feeders cable from SDB-SEC-2 to (EX-4) lights m 100.00 22.00 2,200.00
0.00
5.7 CABLE WAYS 0.00
0.00
5.7.01 Underground PVC pipes of diameter 110mm. Price to 0.00
include cost of excavation and backfill m 220.00 80.00 17,600.00
0.00
0.00
0.00
0.00
5.7.05 A- Manhole 120x120x70cm removable cast iron cover No. 8.00 1,600.00 12,800.00
0.00
5.7.06 B- Manhole 60x60x70cm removable cast iron cover No. 1.00 1,350.00 1,350.00
0.00
5.7.07 C- Manhole 50x50x70cm removable cast iron cover No. 3.00 1,200.00 3,600.00
0.00
5.7.08 Circular manhole diameter 50cm, depth 60cm with
removable cast iron cover No. 8.00 850.00 6,800.00
0.00
5.8 LIGHT POINTS 0.00
0.00
5.8.01 Light points fed through PVC insulated wires of 2x2.5mm2
in 0.00
concealed rigid PVC conduits of diameter 16mm
including switch points where indicated on the drawing.
Price to include cost of wiring terminations, pull boxes
and other necessary accessories. No. 9.00 238.74 2,148.67
0.00
5.9 SOCKET AND POWER OUTLET POINTS 0.00
0.00
5.9.1 Socket outlet points fed through PVC insulated wires
3x2.5mm2 in concealed PVC conduits of diameter 16mm.
Price to include cost of wiring termination, pull boxes and other
necessay accessories No. 6.00 153.12 918.73
0.00
5.9.2 Ditto but fed through 5x2.5mm2 wires in PVC conduits of
diameter 25mm No. 1.00 250.00 250.00
0.00
5.10 SWITCHES AND SOCKET OUTLETS 0.00
0.00
Gewiss eco range or equivalent with appropriate cover
plate,frame and box. 0.00
0.00
5.10.01 1-way. No. 2.00 0.00 0.00
0.00
5.10.02 Two-gang 1-way. No. 2.00 0.00 0.00
0.00
5.10.03 2-way. No. 4.00 52.00 208.00
0.00
5.10.04 Socket outlet Gewiss eco range range flush mounted No. 2.00 60.00 120.00
0.00
5.10.05 Industrial type flush mounted socket outlet: 16A/2P+E No 4.00 150.00 600.00
0.00
5.10.06 Industrial type surface mounted socket outlet: 16A/4P+E
No 1.00 150.00 150.00
0.00
5.11 TYPE OF LIGHT FITTINGS WITH LAMPS 0.00
0.00
(TRANSFORMER / GENERATOR HOUSE) 0.00
5.11.01 Disano 993 Forma CNR with 2x"TL"D 36W / 54 0.00
fluorescent lamp and all fixing accessories. No. 4.00 850.00 3,400.00
0.00
5.11.02 Disano 993EM Forma CNR-E with 2x"TL"D 36W / 54 0.00
fluorescent lamp and all fixing accessories. No. 2.00 850.00 1,700.00
0.00
SECURITY ROOM 0.00
0.00
0.00
equivalent. No. 2.00 450.00 900.00
0.00
5.12 TELEPHONE POINTS 0.00
SECURITY ROOM 0.00
0.00
5.12.01 Telephone points only heavy duty rigid thermoplastic
conduit of minimum diameter of 19mm as per local
Telecomunication Authority's specification including
junction boxes with cover, and pulling guy wires inside
conduits. No. 2.00 100.00 200.00
0.00
5.12.02 Flush mounted telephone outlet, GEWISS eco range 0.00
0.00
5.12.03 Tele terminal boxes of 100x100x100mm as per
Telecomunication Authority's requirement. No. 2.00 300.00 600.00

6 SITE SANITERY INSTALLATION
6.1 Pumps and Accessories
6.1.1 Centrifugal pumps

Domestic pumps
Supply,fix,test and commission approved quality
centrifugal domestic water pumps as per the
manufacturer's instruction, technical specification and
drawing shown.Price shall include all the necessary
valves (one-way and stop valves), water hammer
arrestor,common base plate,level switch to protect dry-
running. (one stand-by) Electric driven
Capacity : Discharge = 8.9 liters/second

Total head = 36 meters
Estimated power = 5.5Kw No 2 8,500.00 17,000.00
Ditto, but Diesel driven -
Capacity : Discharge = 8.9 liters/second -
Total head = 36 meters -
6.1.2 Fire pumps : -
Supply, install and commission approved quality -
automatic fire water pumps on common base plate
consisting of the following :
- valves(one-way,saftey,stop valves) ,manometers -
- manifolds (suction and delivery) -
- Stainers -
-Common base plate -
and necessary accessories for complete installation and -
proper performance. Price shall also include civil
assistance works. The work shall be carried out in
accordance with the technical specification,
manufacturer's insturction, and as shown on the
drawings.
Capacity : Discharge = 8 liters/second -

Total head = 54 meters -
-
6.1.3 Supply and install water meter of approved quality price -
shall include gate valves after and before water meter.
Dia. 100 mm. No 1 3,500.00 3,500.00

-
6.1.4 Supply and install Pillar type Fire Hydrants as shown in No 2 32,000.00 64,000.00
the site plan and instructed by the Engineer
-
6.2 Construct ground reinforced concrete reservoir of -
capacity 50 m3 equipped with vent pipe with
galvanized wire mesh cover, manhole overflow and
drain pipes and all necessary accessories and
adjacent pump house. Price shall include all
incidental works to make the work complete.
-
Excavation and earth work -
-
6.2.1 Clearing of the site to remove top soil to a depth of 20cm
m2 61.00 - -
-
6.2.2 Bulk excavation in ordinary soil to a depth not exceeding
1.50m m3 61.00 30.95 1,888.23
-
6.2.3 Back fill with selected granular material around wall m3 18.50 126.29 2,336.28
-
6.2.4 Cart away the excavated material m3 73.00 97.80 7,139.41
-
6.2.5 25cm thick basaltic or equivalent stone hard core well
rolled, consolidated and blinded with crushed stone m2 42.00 128.51 5,397.43
-
Concrete Works -
-
50mm thick lean concrete in C-5 with minimum cement
content of 150 kg/m3 -
-
6.2.6 On top of hard core m2 42.00 - -
-
Reinforced concrete in C-30 with minimum cement -
content of 420 kg/m3 filled in to form work and vibrated
around steel reinforcement (formwork and reinforcement
measured separately)
-
6.2.7 To 200 mm thick ground slab m2 39.00 508.03 19,813.09
6.2.8 To 100 mm thick ground slab m2 3.50 254.01 889.05
6.2.9 To pump seats m3 0.25 2,540.14 635.03
6.2.10 In 200 mm thick RC wall m2 94.50 508.03 48,008.64
6.2.11 In 150 mm thick roof slab m2 38.50 381.02 14,669.31
-
Provide and cut in fix position sawn zigba wood form -
work
-
6.2.12 To RC ground slab m2 9.00 290.33 2,612.95
6.2.13 To pump seats m2 1.60 290.33 464.52
6.2.14 To RC wall m2 188.50 290.33 54,726.70
6.2.15 To roof slab m2 38.50 290.33 11,177.60
-
Steel reinforcement according to structural drawing. Price -
wires.
-
6.2.16 Diam. 14mm deformed bar kg 643.00 28.23 18,150.31
6.2.17 Diam 12 mm deformed bar kg 683.00 28.23 19,279.41
6.2.18 Diam 10 mm plain bar kg 434.00 28.23 12,250.75
6.2.19 Diam.8 mm deformed bar kg 169.00 28.23 4,770.45
-
Block Works -
6.2.20 250mm thick birck wall bedded in cement mortar (1:3) m2 9.10 586.89 5,340.67
-
Metal Works -
6.2.21 Metal door and window fabricated from 38 x38 LTZ
profile and 1 mm thick metal sheet all according to the
detail drawing. Price shall include one coat of primer and
two coats of synthetic enamel paint, approved type of
cylindrical lock and all necessary works
-
-
a) Door Size (2500x2100) mm pc 1.00 5,188.34 5,188.34
b)Louvred Window W1 Size 1000x1250mm pc 1.00 1,134.19 1,134.19
-
6.2.22 5 mm thick flat metal sheet manhole cover including
Dia .14 mm deformed bar handle Price shall include one
coat of primer and two coats of synthetic enamel paint,
and all necessary works m2 7.00 981.25 6,868.75
-
6.2.23 Dia .20 mm deformed bar ladder (DL=1200 mm ) Price
shall include all incedental works pc 18.00 35.42 637.63
-
Finishing -
6.2.24 Apply three coats of smooth plaster in cement mortar
(1:3)up to fine finish to all Internal and external walls
surfaces . m2 160.00 159.97 25,594.76
-
6.2.25 50 mm thick smooth cement screed at bottom slab m2 35.50 148.87 5,284.79
-
6.2.26 Average 100mm thick light weight concrete over roof slab
m2 35.50 120.00 4,260.00
-
6.2.27 30 mm thick cement screed over light weight concrete m2 35.50 89.32 3,170.87
-
6.2.28 Apply EPDM or equivalent type of water proofing material
according to manufacturer's instruction with complete
application. m2 35.50 - -
-
Sundry -
6.2.29 Supply and fix 2 mm thivck flat metal sheet water stopper
(DL =250 mm ) ml 35.50 117.75 4,180.13
-
6.2.30 Apply three coats of asphalt paint on lean concrete anad
walls connected to ground m2 35.50 30.00 1,065.00
-
6.2.31 Supply and fix Dia 150 mm GSP vent pipe (L = 1000
mm ).Price shall include vent cap. pc 1.00 300.00 300.00

SUMMARY CONNECTION BLOCK
A. SUB-STRUCTURE
2 CONCRETE WORK ,, 562,338.69
SUB-TOTAL A ,, 846,989.26
B. SUPER-STRUCTURE
2 BLOCK WORK ,, 378,805.13
3 ROOFING ,, 254,918.15
5 METAL WORK ,, 2,477,352.09
6 FINISHING ,, 1,065,525.57
7 GLAZING ,, 125,427.49
8 PAINTING ,, 72,315.56
SUB-TOTAL B ,, 11,094,294.48
TOTAL A+B ,, 11,941,283.74

A. SUB-STRUCTURE
1.1 Clearing of site to a depth not exceeding 200mm. m2 702.00 7.11 4,994.09
1.2 Bulk excavation in ordinary soil to a depth of 1000mm

from reduced level. m3 392.00 30.95 12,134.19

exceeding 1000 mm from bulk excavation level. m3 234.00 77.26 18,079.49

exceeding 1500 mm from bulk excavation level. m3 234.00 77.26 18,079.49

foundation wall to a depth not exceeding 150cm,
starting from reduced level m3 37.00 77.26 2,858.72

layers of 200 mm thick and compacted at dry density
and optimum moisture content. m3 427.00 126.29 53,923.80
1.7 Ditto but under hard core m3 184.00 126.29 23,236.48
1.8 Cart away excavated material. m3 644.00 97.80 62,983.26

rolled,consolidated and blinded with crushed stone. m2 282.00 128.51 36,239.86

2.0 CONCRETE WORK
2.1 Under footings. m2 74.00 71.15 5,265.26
2.2 Ditto but under masonry foundation wall.. m2 36.00 71.15 2,561.48
2.3 Under grade beams. m2 41.00 71.15 2,917.24

reinforcement m/s)
2.4 In footings m3 35.00 2,350.41 82,264.18
2.5 In foundation columns m3 7.00 2,350.41 16,452.84
2.6 In grade beams. m3 23.00 2,350.41 54,059.32
2.7 In 100mm thick ground floor slab. m2 282.00 235.04 66,281.43
Provide, cut and fix in position sawn Zigba wood

formwork:
2.8 To footings. m2 57.00 290.33 16,548.66
2.9 To foundation columns. m2 56.00 290.33 16,258.33
2.10 To grade beams. m2 166.00 290.33 48,194.34
Steel reinforcement according to structural drawing.

Price shall include cutting, bending, placing in position
and tying wires.
2.11 Diam 24 mm Deformed bar. kg 2,358.00 28.23 66,560.54
2.12 " 20mm " " kg 83.00 28.23 2,342.89
2.13 " 16mm. " " kg 3,716.00 28.23 104,893.55
2.14 " 14mm. " " kg 2,020.00 28.23 57,019.63
2.15 " 12mm. " " kg 231.00 28.23 6,520.56
2.16 " 8mm. " " kg 503.00 28.23 14,198.45

3 MASONRY WORK

foundation bedded in cement sand mortar (1:3). m3 37.00 1,408.68 52,121.19
Total Carried to summary Birr 52,121.19

SUPER -STRUCTURE
B. CONCRETE WORK
1 Reinforced concrete in C-25 filled in to form work and

m/s)
1.1 In elevation columns m3 18.00 2,350.41 42,307.29
1.2 In floor and roof beams. m3 707.00 2,350.41 1,661,736.48
1.3 In 300mm thick ribbed slab m2 1,159.00 705.12 817,235.89
1.4 In 150mm thick stair case roof slab. m2 60.00 352.56 21,153.65
1.5 In stair case and steps. m3 50.00 2,350.41 117,520.26
1.6 In R.C parapet m2 120.00 235.04 28,204.86

work:
1.7 In elevation columns m2 177.00 290.33 51,387.94
1.8 In floor and roof beams. m2 707.00 290.33 205,261.43
1.9 In ribbed slab m2 1,159.00 290.33 336,489.39
1.10 In stair case roof slab. m2 60.00 290.33 17,419.64
1.11 In stair case and steps. m2 250.00 290.33 72,581.84
1.12 In R.C parapet m2 240.00 290.33 69,678.56
Steel reinforcement according to structural drawing.

Price shall include cutting, bending, placing in position
and tying wires.
1.13 Diam.24mm.deformed bar. kg 34,740.00 28.23 980,624.81
1.14 " 20mm. " " kg 27,615.00 28.23 779,503.57
1.15 " 16mm. " " kg 12,027.00 28.23 339,492.65
1.16 " 14mm. " " kg 1,634.00 28.23 46,123.80
1.17 " 12mm. " " kg 2,238.00 28.23 63,173.24
1.18 " 8mm. " " kg 2,077.00 28.23 58,628.60

2 BLOCK WORK
2.1 200mm.thick HCB wall (class A) bedded in cement

sand mortar mix (1:3). m2 334.00 369.41 123,384.34
2.2 Ditto but 150mm thick. m2 838.00 304.80 255,420.79

3 ROOFING

concrete. m2 320.00 161.56 51,700.05
concrete. m2 320.00 134.09 42,908.81

the screed area as per the manufacturer's instruction. m2 320.00 384.18 122,936.35
3.4 Supply and fix G-28 flat metal sheet flashing (dev
l=500mm).Price shall include fixing accessories. ml 91.00 82.91 7,544.98
3.5 Ditto but coping (dev l=310mm) ml 44.00 257.03 11,309.17
3.6 Ditto but coping (dev l=600mm) ml 104.00 82.91 8,622.83

include fixing accessories. ml 136.00 72.76 9,895.96

Supply and fix 40mm thick internal flush type wooden

doors in hard wood frame with wooden moldings all
round, both sides covered with 4mm thick mahagony
plywood.Price shall include approved type
hinges,locks,universal under coat,three coats of
polyurethane varnish,necessary accessories and
incidental works.
4.1 D1 size 700 x 3100mm pc 12.00 4,531.71 54,380.52
4.2 D2 size 1400 x 3100mm pc 4.00 9,063.42 36,253.68
4.3 D7 size 800 x 3100mm pc 2.00 5,179.10 10,358.19
4.4 D9 size 2100 x 3100mm pc 1.00 13,595.13 13,595.13
4.5 D11 size 800 x 3100mm pc 2.00 5,179.10 10,358.19

5 METAL WORK
Aluminum windows and doors made of extruded

profiles of 6060 standard of UNI3569 HB65 norms
dimensional tolerance and thickness of the aluminum to
be of UNI3879 norm spacer for the glazing and panels
with average from 10 - 42mm. Operable windows to be
of horizontal and vertical pivoting. Aluminum profile of
bronze color with brushed finish cut and assembled to
the sizes and shapes shown on the schedule of
windows and doors. Manufacturing of the door and
windows subject to approval of shop drawings to be
provided by the Contractor. Price shall include ASSA
or equivalent locks necessary door stopper, and
handle. All according to the detail drawing.( glazing
m/s). (Industrial type of locks and accessories please
refer to door and window schedule).
Doors
5.1 WD3 size 3150 x 3100mm pc 1.00 38,104.92 38,104.92
5.2 WD4 size 6850 x 3100mm pc 1.00 82,863.08 82,863.08
5.3 WD5 size 1840 x 3100mm pc 1.00 22,258.11 22,258.11
5.4 WD7 size 6840 x 3100mm pc 1.00 82,742.11 82,742.11
5.5 WD9 size 4600x3100mm pc 1.00 55,645.28 55,645.28
5.6 WD14 size 5850 x 3100mm pc 1.00 70,766.28 70,766.28
5.7 WD15 size 2500 x 3100mm pc 1.00 30,242.00 30,242.00
5.8 WD16 size 11200 x 3100mm pc 2.00 135,484.15 270,968.31
5.9 WD20 size 6850 x 3100mm pc 3.00 82,863.08 248,589.23
5.10 WD21 size 4500 x 3100mm pc 1.00 54,435.60 54,435.60
5.11 WD22 size 3150 x 3100mm pc 1.00 38,104.92 38,104.92
Windows
5.12 W3 size2470 x3100 mm pc 1.00 29,879.09 29,879.09
5.13 W4 size5700 x3100mm pc 1.00 68,951.76 68,951.76

5.14 W7 size 6600 x 2200mm pc 13.00 56,659.85 736,578.03
5.15 W8 size 1000 x 1000mm pc 15.00 3,902.19 58,532.90
5.16 W24 size 4000 x 2200mm pc 2.00 34,339.30 68,678.60
5.17 W25 size 2960 x 2200mm pc 2.00 25,411.08 50,822.17
5.18 W36 size 2150x 1000mm pc 1.00 8,389.72 8,389.72
Stair case hand rail made of aluminum profiles

consisting of baluster and handrail all as per shown on
the detail drawing.Price shall include fixing accessories
and other necessary works. ml 120.00 1,200.00 144,000.00
5.19 Ditto but hand rail fixd to wall ml 192.00 450.00 86,400.00
5.20 Ditto but guard rail. ml 192.00 1,200.00 230,400.00

6 FINISHING
6.1 Apply three coats of plaster in cement mortar (1.3) up

to fine finish to all internal wall surfaces. m2 663.00 159.97 106,058.31
6.2 Ditto but to stair case and landing m2 69.00 192.43 13,277.66
6.3 Ditto but to R.C parapet. m2 140.00 192.43 26,940.18

external wall to receive mineral plaster quartz,klinker
tiles. m2 1,103.00 135.07 148,987.53

receive gypsum to R.C. soffit m2 552.00 135.07 74,561.30

receive ceramic wall tiles.
m2 95.00 135.07 12,832.11


grouting with matching colour and other necessary
works. m2 95.00 332.96 31,630.93

external 200mm thick HCB wall with cement sand
mortar (1:3).Price shall include two coats of
plastering,grouting with matching colour and other
necessary works. m2 368.00 623.25 229,354.47
6.9 Apply mineral plaster quartz to walls indicated on the

6.10 Apply mineral plaster to walls indicated on the

drawings.Price shall include all the necessary works.
m2 368.00 96.69 35,582.18
6.11 Supply and fix 200x200x20mm ceramic floor tile with

necessary works. m2 30.00 332.96 9,988.71
6.12 400x400x11mm non-slippery ceramic flooring bedded
and jointed in cement mortar (1:3) . Price shall include
30 mm thick cement mortar backing.
m2 71.00 490.20 34,804.40
6.13 Supply and fix 300x300x2mm PVC tile flooring glued

with approved type adhesive to cement screed. Price
shall include 48 mm thick cement screed (1:3) and
approved type fixing accessories. Colour and quality to
be approved by the enginner.
m2 523.00 490.20 256,376.09

cement mortar (1:3). ml 80.00 414.20 33,136.18
6.15 Ditto but riser size 170x20mm ml 80.00 202.77 16,221.67
6.16 Supply and fix marble 300x300mm floor with cement

sand mortar (1:3).Price shall include polishing
necessary works. m2 20.00 1,192.77 23,855.39
6.17 Supply and fx 100mm high plastic tiles skirting fixed to

wall with approved type adhesive. ml 113.00 33.90 3,830.14
6.18 Supply and fix 300x30mm marble coping bedded in

cement mortar (1:3). ml 192.00 428.49 82,269.15
works. m2 30.00 1,139.73 34,192.01
6.20 Supply and fix 300x30mm terrazzo window sill bedded

on cement mortar (1:3). ml 25.00 206.60 5,165.00
Total Carried to Summary Birr 1,065,525.57

7 GLAZING
7.1 Supply and fix 4mm thick clear glass. Price shall
include fixing accessories. m2 255.00 206.49 52,656.15
7.2 Ditto but 5mm thick m2 262.00 277.75 72,771.34

8 PAINTING
8.1 Apply three coats of plastic paint to internal plastered

wall surfaces. m2 663.00 49.74 32,974.70
8.3 Ditto but to stair case and landing m2 69.00 49.74 3,431.76
8.4 Ditto but to R.C parapet. m2 140.00 49.74 6,962.98
8.5 Chip wood ceiling. m2 30.00 49.74 1,492.07

9 ELECTRICAL WORKS
SUPPLY AND INSTALL
9.1.01 Surface mounted sub-main distribution board, MDB-3-

GF
made of steel, IP54 with lockable door, earthing bar,
connectors
and all the necessary accessories consisting of:-

1 pc 24 hour time switch with 50 hours of buck-up
power
equivalent.
9.1.02 Flush mounted sub-distribution board, SDB-3-1F made

of steel,
IP43 with lockable door, earthing bar, connectors and
all the


9.1.03 Flush mounted tumbler switch box, TSB-MPH made of

steel, IP41 with all the necessary accessories
consisting of:- 8 pcs of 20A, 1ph, 250V~ with indicator
lamp. No. 1.00 1,800.00 1,800.00
9.1.04 Flush mounted sub-distribution board, SDB-3-2F made
of steel, IP43 with lockable door, earthing bar,
connectors and all the necessary accessories
consisting of:-


9.1.05 Ditto but for SDB-3-3F and consisting of:-


9.2 LIGHT POINTS
9.2.01 Light points in heavy duty rigid thermopastic conduit of
9.3 SWITCHES
9.3.01 GEWISS, recessed, eco range or equivalent

with appropriate cover plate, frame and claw and screw
type box.
9.3.02 1-way. No. 29.00 0.00 0.00
9.3.03 Two-gang 1-way. No. 22.00 0.00 0.00
Three-gang 1-way. No. 2.00 80.00 160.00
9.4 SOCKET OUTLETS POWER POINTS AND

FLOOR BOX
9.4.01 Socket outlet GEWISS eco range or approved

equivalent, flush
mounted, 16A, 1ph, schuko type in rigid thermoplastic
conduit of
diameter 16mm fed by PVC conductor of 3x2.5mm2.
No. 25.00 153.12 3,828.03
9.4.02 Socket outlet GEWISS eco range flush mounted, 2-

gang (twin),schuko type in rigid thermoplastic conduit of
16A, 1ph,
diameter
9.4.03 Socket outlet Legrand mosaic range flush mounted, 2-

gang (twin),
16A, 1ph, schuko type for floor boxes in rigid
thermoplastic
conduit of diameter 16mm fed by PVC conductor of
3x2.5mm2. No. 20.00 200.00 4,000.00
9.4.04 Floor box flush mounting Legrand Batik, 8 modules

frame with
stainless steel cover for concrete floor with all
necessary
accessories. No. 18.00 850.00 15,300.00
9.4.05 Floor box flush mounting Legrand Batik, 16 modules

frame with
stainless steel cover for concrete floor with all
necessary
accessories for board meeting room & multipurpose
hall . No. 1.00 1,350.00 1,350.00
9.5 DATA / TELE POINTS
9.5.01 RJ45 twin outlets type GEWISS eco range, Category 6

with
8 contacts complete with all necessary accessories No. 20.00 245.00 4,900.00
9.5.02 RJ45 twin outlets type Legand Mosaic range, Category

6 with
8 contacts complete with all necessary accessories for
floor boxes. No. 19.00 850.00 16,150.00
9.5.03 Data/Telephone cable 2x(category 6 UTP 4 pair cable

inside medium duty corrugated PVC conduit of 25mm
diameter and rectangular closed trunkings. Price to
include CAT 6 RJ45 terminations.
Note: corrugated conduit and rectangular closed
trunkings measured elsewhere. m 4,000.00 25.00 100,000.00
9.5.04 Patch panel in 19" steel enclosure with lockable door,

PP-GF
with 36 pcs RJ45 sockets, 8-wire distribution, CAT 6,
including
screen, lable holder, patch cords, 1 pc schucko socket
block
with 8 socket outlet, all fixing and cabling accessories.
(reserve space for future addition of active elements)

No. 1.00 5,600.00 5,600.00

PP-1F
including
block

No. 1.00 5,600.00 5,600.00

PP-2F
including
block

No. 1.00 5,600.00 5,600.00

PP-3F
including
block

No. 1.00 5,600.00 5,600.00
9.6 TYPE OF LIGHT FITTINGS WITH LAMPS
Note: all light fittings should have appropriate electric

gear,mounting and other necessary accessories.
1-Disano 777 Comfort CNR FL 4x18 with 4x18W/840

lamps
2-Disano 777EM Comfort - with emergency kit CNR-E

FL 4x18
with 4x18W/840 lamps or approved eqivalent. No. 15.00 850.00 12,750.00
3-Disano 784 Compact CNRL FLC 2x18D with

2xG24d-2
compact flu. Lamps or approved eqivalent. No. 1.00 850.00 850.00
4-Philips TCS 098 / 218W I C3 with 2x"TL"D 18W /

830
fluorescent lamps or approved eqivalent. No. 45.00
6-Philips TMS 012 / 218W with 2x"TL"D 18W /54

7-Lombardo LB80221 with E27 1x60W lamp or

approved equivalent. No. 17.00 450.00 7,650.00
9-Disano 777 Comfort CNR FL 2x36 with 2x36W/840

lamps
11-Disano 911 Saving CNL FLC 2x18D with 2xG24d-2

compact flu. Lamps or approved eqivalent. No. 5.00 850.00 4,250.00
24-Emergency lighting Legrand 627 44, 230V, with

1x18W lamp equivalent.
or approved No. 6.00 850.00 5,100.00
25-RZB 64230.002 with C35 1x15W lamp or approved No. 19.00 450.00 8,550.00
equivalent.
9.7 CABLES
9.7.01 PVC sheathed XLPE insulated cable rating of

0.6/1KV or approved equivalent and of:-
9.7.02 5x16mm2 from MDB-3-GF to SDB-3-1F m 10.00 75.00 750.00

9.8 CABLE WAYS & RECTANGULAR CLOSED

TRUNKING FOR UNDER FLOOR SYSTEM
9.8.01 Medium duty PVC corrugated pipes of diameter 50mm

for feeder
cables. m 60.00 50.00 3,000.00
9.8.02 Medium duty PVC corrugated pipes of diameter 32mm

for feeder
cables. m 78.00 30.00 2,340.00
RECTANGULAR CLOSED TRUNKING FOR UNDER

FLOOR SYSTEM
NOTE: Use factory made stainless steel rectangular

closed
trunkings for under floor system. All made by
ARNOCANALI,
OBO BETTERMANN or approved equivalent.
1-Rectangular closed trunkings for under floor system
2(75x30mm).
Price to include LINEAR JOINTS, END CAPS, FLAT
CURVE 450,
VERTICAL CURVES, JUNCTION BOXES, SIDE
ADAPTERS FOR
CORRUGATED FLEXIBLE PIPES, AND ALL
NECESSARY
ACCESSORIES. m 150.00 220.00 33,000.00
2-Medium duty corrugated PVC flexible pipes, with all
necessary
accessories. m 300.00 20.00 6,000.00
(75x30mm).
CURVE 450,
ADAPTERS FOR
NECESSARY
ACCESSORIES. m 150.00 220.00 33,000.00
3(75x30mm).
CURVE 450,
ADAPTERS FOR
NECESSARY
ACCESSORIES. m 60.00 550.00 33,000.00
9.9 EQUIPMENT
9.9.1 Automatic Hand Drier VORTICE AHDR 19206 No 8.00 2,400.00 19,200.00
9.10 EQUIPMENT POINTS
9.10.1 Hand drier points in heavy duty rigid thermopastic

conduit of 16mm
fed by PVC conductor of 3x2.5mm2. No. 8.00 125.00 1,000.00

10 SANITARY INSTALLATION
10.1 SANITARY EQUIPMENT (FIXTURES)
All fixtures which differs from that specified below is

subject to the owner'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 the necessary
assistance civil works such as chiseling of walls,floors,
beams and etc...
10.1.1 Supply and fix hand wash basins with chrome plated
cold water tap made of white vitreious china,complete
with plug, chrome plated chain holder, P-smell trap with
connection pipe and with all other necessary
accessories.
Size :- 500 x 400 mm No 8.00 2,190.42 17,523.35
0.00
accessories.
No 8.00 2,318.02 18,544.17
0.00
10.1.3 Supply and fix toilet paper holder with chrome plated
brass wall flanged roll with chrome plated fastening
screws and other accessories.
No 8.00 156.29 1,250.34
0.00
including chrome plated brass mirror clips with chrome No 8.00 350.00 2,800.00
plated screws and etc... for hand wash basins.
0.00
10.1.5 Supply and fix single tubular chrome plated swing
pattern towel rails, with chrome plated fastening
screws. Complete with all the accessories. /For hand
wash basins and shower/ No 8.00 156.29 1,250.34
0.00
10.1.6 Supply and fix soap holder in white vitreous china of
size 150 x 150 mm. Complete with the necessary
fixing and other accessories for hand wash basins and
shower. No 8.00 156.29 1,250.34
0.00
approved quality, complete with P-smell trap and all
other necessary fittings and accessories.
0.00
Size:- Dia. 100 mm No 8.00 150.00 1,200.00
0.00
reels, complete with dia. 40 mm and 20 meters long
canvas hose, spray jet nozzle, gate valve, swinging
guide arm, and with all other necessary accessories.
Unit price shall include about 900 x 600 x 250 mm
approved quality steel cabinet with glass door and fire
extingusher 6 kg weight CO2 in the cabinet.
No 8.00 16,500.00 132,000.00
0.00
approved quality, complete with P-smell trap and all
other necessary fittings and accessories. 0.00
Size:- Dia. 100 mm No 2.00 150.00 300.00
0.00
10.1.10 Supply and fix fire extingusher 6 kg weight CO2 No 9.00 1,850.00 16,650.00
0.00
10.2 WATER SUPPLY PIPE LINE AND VALVES 0.00
0.00
Cold and hot water pipes shall be galvanized steel and
be fixed to slabs, walls, beams or etc…with metal
straps or similar material. Unit price shall include all
assistance civil works and necessary fittings such as T,
instruction and according to where shown on the
drawing. All water pipes shall be tested two times the
working pressure or 50 meters head, which ever is
greater at the expense of the contractor.
0.00
0.00
10.2.1 Supply and install galvanized steel pipes to internal
water distribution system as shown on the drawing.
Complete with all the necessary fittings and
accessories. 0.00
Dia. 15 mm ml 19.00 37.69 716.18
Dia. 20 mm ml 28.00 44.91 1,257.44
Dia. 25 mm ml 15.00 56.28 844.25
Dia. 32 mm ml 11.00 71.75 789.29
Dia. 40 mm ml 8.00 83.58 668.67
0.00
10.2.2 Supply and fix chrome valves of approved standard
before hand wash basins, water closets and other
fixtures. Complete with unions, elastic water proofing,
hand wheels of normal quality and with all other
necessary accessories.
Dia. 15 mm No 8.00 75.00 600.00
10.2.3 Ditto to item number 10.2.2, approved quality gate

valves on internal branch and main water pipes as
shown on the drawing. 0.00
Dia. 20 mm ml 3.00 35.40 106.19
Dia. 25 mm ml 1.00 42.22 42.22
Dia. 32 mm ml 1.00 55.87 55.87
Dia. 40 mm ml 1.00 83.17 83.17
10.3 WASTE, VENT AND RAIN WATER PIPES AND

ACCESSORIES
All domestic waste, vent and storm water pipe lines

shall be comply to BS45/4:1983 and DIN 19531 PVC
pipes and shall be provided with a minimum slope of
1.5%. 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
cartaway, fixing or hanging to walls, beams or slabs.
etc., necessary fittings such as bends, Y, T, etc. Storm
water PVC pipes shall resist the external temperature
and the quality shall meet the purpose.

necessary fittings.
Dia. 50 mm ml 12.00 55.68 668.20
Dia. 65 mm ml 49.00 60.00 2,940.00
Dia. 110 mm ml 25.00 99.57 2,489.22
10.3.2 Vent caps made of PVC, complete with all accessories
Dia. 110 mm No. 2.00 125.00 250.00

10.4 SITE WORK
10.4.1 Construct trapezoidal open ditch out of 350 mm thick

internally plastered mortar, jointed masonry wall as will
be instructed on site. Price shall include excavation,
cart away and all civil assistance works and openable
grill cover as shown on the detail drawing.
ml 20.00 380.00 7,600.00
10.4.2 Supply & install G.S. water supply pipes for cold and
hot water distribution in open ground to an average
depth of 500mm from ground level. Price shall include
excavation, cartaway, asphalt paper cover and 100 mm
thick gravel around the pipe. Price shall also include all
necessary connecting pieces such as elbows, Tees &
etc. and reconstruction of asphalt layer on the
excavated pipe route.
Dia. 40 mm ml 40.00
10.4.3 Supply and install Roto or Equivalent elevated water

tank on concrete support made of Fiber Glass as
shown on the Sanitary drawing and site plan. Exact
location to be determined on site.
Provide with:
Dia. 40 mm float valve for water tank.
Dia. 50 mm vent pipe with cap for water tank.
Provide dia. 40 mm overflow pipe to the water tank.
Provide dia. 20 mm drain pipe to the water tank.
Price shall include all the necessary pipe connections.
1.5m3 capacity No 1.00 5,500.00 5,500.00

10.4.4 Construct septic tank of the following capacity as per

the sanitary and structural detail drawing and
specification described below:
Capacity: 50 m3 No 1.00
1.0 Excavation & Loose Fill Works
1.1 Excavation pits (soil + rock) m3 81.00 19.85 1,607.93
1.2 Ditto over 150cm m3 114.00 27.51 3,135.91
1.4 Backfill around retaining wall m3 46.00 64.29 2,957.31
1.6 Cart away m3 141.00 31.67 4,465.80
2.0 Concrete Work
2.1 5cm thick lean concrete m2 40.00 39.63 1,585.36
Reinforced concrete in class C-20
Zigba wood form work
2.6 RC bottom slab of septic tank m2 6.00 59.01 354.08
2.7 RC top roof slab m 2
45.00 59.01 2,655.64

Reinforcement steel bars
3.0 Stone Masonry
3.1 60cm thick hard trachytic retaining wall m3 56.00 590.74 33,081.43
4.0 Block Works
4.1 15cm thick HCB wall m2 18.00 129.88 2,337.91
5.0 Plastering
5.1 Apply three coats of plaster m2 72.00 65.42 4,710.12
5.2 Ditto but to internal stone wall m2 84.00 65.42 5,495.13
6.0 Pipe Works
10.4.5 Construct soak away pit as per the detail drawing

Diameter 3.5m, Avg depth=3m No 2.00 11,200.00 22,400.00
10.4.6 Supply and lay concrete pipe for waste water drainage
from the manhole to the septic tank with minimum
slope of 2% or natural ground slope which ever is
greater on a firm bed of sand 100 mm thick below and
200 mm thick above the crown of pipe in open ground.
Dia. 150 mm ml 18.00 70.00 1,260.00

Dia. 200 mm ml 25.00 90.00 2,250.00
10.4.7 Supply and fix approved quality garden taps ,complete

with gate valve and all other accessories and
connecting pieces.
Dia. 20 mm No 4.00 60.00 240.00
10.4.8 Construct manholes on a sanitary sewer drainage

systems as where shown on the drawing in precast
concrete round pipes on 150mm thick reinforced
concrete bottom slab in dia.10c.c150mm both ways
and 120mm thick reinforced cover slab in dia.10c.c150
mm both ways. Price shall include all assistance civil
works and handle.
a) dia. 600 mm
b) dia. 800 mm
10.4.9 Ditto item number 10.4.8 above , with non ventilated

cast iron cover as where shown on the drawing.
a) dia. 600 mm

drainage system.
a) dia. 600 mm
10.4.11 Construct open ditch out of half precast concrete

round pipes Price shall include excavation, cart away
and all civil works.and openable grill cover as shown on
the detailed drawing.
10.4.12 Ditto to item number 10.4.11 above with concrete cover


Cost Break Down Analysis From MoUDC

Uploaded by

Copyright:

Available Formats

Cost Break Down Analysis From MoUDC

Uploaded by

Document Information

Original Description:

Original Title

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 Break Down Analysis From MoUDC

Uploaded by

Copyright:

Available Formats

PRICE LIST (DAMA TRADING)

CA T No. DESCRIPTION PRICE

01652 CliPS ON BLOCKING PLATE 24 MODULES 66.99

01691 PROTECTIVE TEMINAL SHIELD 52.80

12302 CARTIRADGE FUSE 2A (8.5X31.s0 8.00

31 " " " 1X60W 215X115MM 22146.003 780.00

Item Description Days/year Yearly Expense Assumptions

1 Annual leave 22 539.00 70% of the workers(when it execludes daily laborer)

4 Transport allowance 15.60 546.00 15% of their salary

5 Insurance 31.20 1092.00 10% of their salary

9 Maternity 15.75 2% of 25% of the workers

10 Overtime (shall be allowed by the engineer

Benefit Factor= 40%

Hourly Index Indexed

1 FORMAN ( Mason or Carpenter) 119.00 14.88 140% 20.81

NB: In these rental Rates :-

4/ Unit price of fuel is only the present current price

1 Project Engineer 1.00 1.00 12,000.00 1.44 17,280.00 12.00 207,360.00

2 Office Engineer 1.00 1.00 5,000.00 1.44 7,200.00 12.00 86,400.00

3 General Forman 1.00 1.00 3,000.00 1.44 4,320.00 12.00 51,840.00

4 Surveyor 1.00 0.20 3,020.00 1.44 869.76 12.00 10,437.12

1 Personnel 1.00 1.00 3,000.00 1.44 4,320.00 12.00 51,840.00

2 Account Clerk 1.00 1.00 1,800.00 1.44 2,592.00 12.00 31,104.00

3 Casher 1.00 1.00 1,500.00 1.44 2,160.00 12.00 25,920.00

4 Store keeper 1.00 1.00 1,200.00 1.44 1,728.00 12.00 20,736.00

5 Time keeper 3.00 1.00 728.00 1.44 3,144.96 12.00 37,739.52

7 Cleaner 1.00 1.00 650.00 1.44 936.00 12.00 11,232.00

8 Guard 4.00 1.00 450.00 1.44 2,592.00 12.00 31,104.00

COMMONLY USED PLANT AND TOOLS

Rent per MONTHLY Completion Total cost in

1 Light Vickie 1.00 0.50 4,500.00 2,250.00 12.00 27,000.00

2 Pick up 1.00 0.75 8,500.00 6,375.00 12.00 76,500.00

3 Welding Machine 1.00 0.25 950.00 237.50 12.00 2,850.00

4 Water pump 1.00 0.25 800.00 200.00 12.00 2,400.00

5 Surveying instrument 3.00 0.25 1,200.00 900.00 12.00 10,800.00

6 Water tank 1.00 1.00 600.00 600.00 12.00 7,200.00

7 Plastic hose (200m) 1.00 1.00 60.00 60.00 12.00 720.00

1 Computer with printer 1.00 300.00 12.00 3,600.00

2 Table 5.00 10.00 12.00 600.00

3 Chair 10.00 5.00 12.00 600.00

4 Shelf 4.00 10.00 12.00 480.00

6 Safe box 1.00 10.00 12.00 120.00

7 Adding machine 3.00 2.00 12.00 72.00

8 Filing cabinet 2.00 5.00 12.00 120.00

9 Stationery Ls 250.00 12.00 3,000.00

10 Utilities Ls 400.00 12.00 4,800.00

11 Medicine Ls 200.00 12.00 2,400.00

1 Office m2 40.00 3,000.00 120,000.00 36,000.00 84,000.00

2 Store m2 75.00 500.00 37,500.00 11,250.00 26,250.00

3 Rebar cutting shade m2 75.00 150.00 11,250.00 3,375.00 7,875.00

4 H.C.B. production shed m2 75.00 150.00 11,250.00 3,375.00 7,875.00

5 Guard house m2 4.00 300.00 1,200.00 360.00 840.00

6 Pit latrin m2 4.00 400.00 1,600.00 480.00 1,120.00

7 Staff toilet m2 4.00 400.00 1,600.00 480.00 1,120.00

8 Tea room m2 9.00 300.00 2,700.00 810.00 1,890.00

9 Fence ml 200.00 10.00 2,000.00 600.00 1,400.00

10 Distribution pipe ml 50.00 50.00 2,500.00 750.00 1,750.00

11 Electrical wires ml 200.00 10.00 2,000.00 600.00 1,400.00