Aluminium Work Breakdown

RATE RATE RATE RATE
(2011E.C (2011E.C (2011E.C (2011E.C

7 CARPENTRY AND JOINERY 4th) 3rd) 2nd) 1ST)
Ceiling Unit
7.1 Abujedy ceiling m2 #NAME? 378.85 338.91 324.14
7.2 Fyzit ceiling m2 #NAME? 458.50 418.56 403.79
7.3 Parquet ceiling m2 #NAME? 1323.36 1283.42 1268.65
7.4 Timber celing /ጣውላ ኮርኒስ / m2 #NAME? 553.30 513.36 498.59
7.5 Purline ceiling/ /ቆርቆሮ ኮርኒስ/ m2 #NAME? 506.45 466.51 451.74
7.6 Playwood ceiling /Compersato / m2 #NAME? 445.68 405.74 390.97
7.7 Rush ceiling /ሸንበቆ ኮርኒስ/ m2 #NAME? 372.35 332.41 317.64
7.8 Ceiling made with plastic sack /ማዳበሪያ ኮርኒስ/ m2 #NAME? 365.25 325.31 310.55
7.9 Ceiling made with sack /ጆንያ/ m2 #NAME? 372.90 332.96 318.19
7.10 8mm. thick chipwood Ceiling. m2 #NAME? 490.14 496.47 495.01
7.11 Armstrong acoustical ceiling With Suspender and all accessories m2 #NAME? 608.13 608.13 608.13
7.12 Mineral fiber accoustic ceiling m2 #NAME? 62.48 62.48 62.48
7.13 PVC ceiling m2 #NAME? 549.26 557.29 541.76
7.14 Built shelves made of HPL wood m2 #NAME? 3713.16 3713.16 3624.99
7.15 Flush type door m2 #NAME? 4294.74 4294.74 4294.74
7.16 25 cm. Wide Kerrero Facia Board ml #NAME? 141.16 140.80 140.80
7.17 30 cm. Wide Kerrero Facia Board ml #NAME? 160.23 159.87 159.87
Wooden truss & purlin
7.18 10-12 cm. dia. Upper & Lower Chords Eucaliptus Wood. ml #NAME? 63.15 57.48 47.86
7.19 8-10 cm. dia. Vertical & Diagonal member Eucaliptus Wood. ml #NAME? 51.45 47.43 44.10
7.20 Diam. 6 cm thick eucalyptus purlin ml #NAME? 36.78 33.35 27.62
7.21 50 X 70mm. Tid Wood Roof Purlin ml #NAME? 84.62 75.02 72.06
Doors
7.22 Mahogany ply wood smooth finish flush wooden door /ታምቡራታ በር / m2 #NAME? 3370.97 3370.97 3370.97
7.23 Woyra ply wood smooth finish flush wooden door /ታምቡራታ በር / m2 #NAME? 3370.97 3370.97 3370.97
7.24 Smooth MDF board made imported wooden door m2 #NAME? 5947.96 5947.96 5947.96
7.25 Antique MDF board wooden door (best quality) m2 #NAME? 4997.48 4997.48 4997.48
7.26 Solide wooden door (best quality) m2 #NAME? 10121.34 10121.34 10121.34
7.27 1cm thick timber door /መናኛ ፐርሊን ጣውላ በር መስታወት የሌለው/ m2 #NAME? 977.36 974.93 974.93
7.28 3cm thick timber door /ፐርሊን ጣውላ በር መስታወት የሌለው / m2 #NAME? 1246.13 1243.70 1243.70
7.29 1cm thick timber window /መናኛ ፐርሊን ጣውላ መስኮት መስታወት የሌለው / m2 #NAME? 678.08 675.66 675.66
7.30 3cm thick timber window /ፐርሊን ጣውላ መስኮት መስታወት የሌለው/ m2 #NAME? 944.54 942.11 942.11
7.31 3cm thick timber window with glass /ፐርሊን ጣውላ መስኮት መስታወት ያለው/ m2 #NAME? 1594.36 1591.93 1564.63
7.32 G-32 CIS door with all wood work /የቆርቆሮ በር / m2 #NAME? 892.72 890.29 890.29
7.33 G-32 CIS window with all wood work /የቆርቆሮ መስኮት / m2 #NAME? 897.34 894.92 995.76
7.34 Timber /Tsid/ door /የጽድ ጣውላ በር / m2 #NAME? 1493.06 1490.63 1490.63
7.35 Timber /Tsid/ window /የጽድ ጣውላ መስኮት / m2 #NAME? 1120.38 1117.95 1117.95
7.36 G-32 CIS wall with all wood work /የቆርቆሮ ግድግዳ / m2 #NAME? 325.46 310.95 389.02
7.37 8 mm thick chip wood wall m2 #NAME? 449.65 449.42 455.15
Kitchen Cabinet
7.38 PVC made Kitchen Cabinet (upper) m2 #NAME? 3148.18 3148.18 3148.18
7.39 PVC made Kitchen Cabinet (lower) m2 #NAME? 3148.18 3148.18 3148.18
7.40 Laminated Kitchen Cabinet (upper) m2 #NAME? 3893.71 3893.71 3893.71
7.41 Laminated Kitchen Cabinet (lower) m2 #NAME? 3893.71 3893.71 3893.71
7.42 Solid wood Kitchen Cabinet (upper) m2 #NAME? 4624.46 4624.46 4624.46
7.43 Solid wood Kitchen Cabinet (lower) m2 #NAME? 4639.25 4639.25 4639.25
Cupboard
7.44 Woyra ply wood flush wooden built in cupboard (standared version) m2 #NAME? 3095.62 3095.62 3095.62
7.45 Antique built in cupboard (best quality) m2 #NAME? 3826.54 3826.54 3826.54
Prepared by :-Amana Duri Checked by :- Henok Abebe Approved by-------------------

2
8 METAL WORK
8.1 Fully metal doors of 38mm LTZ without grill (1.5mm thick) m2 #NAME? 1389.78 1287.94 1240.67
8.2 Prtially glazed metal doors of 38LTZ without grill m2 #NAME? 1292.95 1191.11 1143.84
8.3 Prtially glazed metal doors of 38mm LTZ with grill (1.5mm thick) m2 #NAME? 1377.84 1275.99 1221.49
8.4 Metal Windows of 38LTZ without grill (1.5mm thick) m2 #NAME? 1278.04 1148.41 1105.31
8.5 Metal Windows of 38LTZ (1.5mm thick) m2 #NAME? 1484.88 1355.26 1276.81
8.6 Double leaf metal doors of 38mmLTZ withoutgrill (1.5mm thick) m2 #NAME? 1364.20 1239.82 1197.44
8.7 Double leaf metal doors of 38mmLTZ (1.5mm thick) m2 #NAME? 1472.79 1348.41 1296.73
8.8 Fully metal doors of 28mm LTZ without grill (1.2mm thick) m2 #NAME? 1195.63 1192.84 1127.16
8.9 Prtially glazed metal doors of 28mm LTZ without grill (1.2mm thick) m2 #NAME? 1034.17 1031.38 965.69
8.10 Prtially glazed metal doors of 28mm LTZ with grill (1.2mm thick) m2 #NAME? 1107.49 1104.69 1031.78
8.11 Metal Windows of 28LTZ without grill (1.2mm thick) m2 #NAME? 946.67 943.88 876.54
8.12 Metal Windows of 28LTZ (1.2mm thick) m2 #NAME? 1078.64 1075.85 995.48
8.13 Double leaf metal doors of 28mmLTZ withoutgrill (1.2mm thick) m2 #NAME? 1068.15 1057.09 993.05
8.14 Double leaf metal doors of 28mmLTZ (1.2mm thick) m2 #NAME? 1058.79 1056.80 991.03
8.15 Shutter Door & Window m2 #NAME? 2273.35 2273.35 2284.42
8.16 Main gate door covered with sheet metal /ዋና የጊቢ በር ባለ ጌጥ/ m2 #NAME? 4135.92 4110.63 4000.37
8.17 Sliding door & window (370x454) m2 #NAME? 1493.11 1432.77 1423.12
8.18 Sheet metal partition wall (1mm thick) m2 #NAME? 1169.11 1070.46 1066.67
8.19 50mm LTZ Imitation metal half glazed doot with out grill m2 16491.48 1023.44 1022.26 1019.75
8.20 50mm LTZ Imitation metal half glazed doot with grill m2 1205.87 1205.87 1204.69 1189.77
8.21 Accustic suspended Ceiling. m2 1135.78 1135.78 1135.78 1135.78
8.22 Aluminium window & door with 6mm glazed m2 2112.70 2112.70 2112.70 2112.70
8.23 Aluminium window & door with 6mm double glazed m2 2393.96 2393.96 2393.96 2393.96
8.24 Aluminium window & door with 8mm glazed m2 2534.59 2534.59 2534.59 2534.59
8.25 Aluminium window & door with 8mm double glazed m2 2815.84 2815.84 2815.84 2815.84
8.26 Aluminium sun breaker m2 4192.34 4192.34 4192.34 4192.34
8.27 Aluminium Curtain wall 6mm glass m2 7182.46 7182.46 7182.46 7182.46
8.28 Aluminium Curtain wall 8mm glass m2 7780.48 7780.48 7780.48 7780.48
8.29 Aluminium partition wall m2 2795.93 2795.93 2795.93 2795.93
8.30 Aluminium door m2 4657.47 4657.47 4657.47 4657.47
8.31 12 mm thick Tempered frameless clear glass door and window m2 5587.73 5587.73 5587.73 5587.73
8.32 HPL partition wall m2 3882.82 3882.82 3882.82 3882.82
8.33 Built shelves made of HPL wood m2 3806.24 3806.24 3806.24 3806.24
8.34 Hand rail made with (RHS 950x50x2.5 &40x40x2) ml 896.86 896.86 896.86 896.86
8.35 Wire mesh fence with chain link galvinized 68kg/25mx2m m2 126.54 126.54 126.54 126.54
8.36 wire barbed fence with galvanaized 20kg/80m ml 30.48 30.48 30.48 30.48
STEEL STRUCTURE WORK
REINFORCEMENT BAR
8.37 Steel Truss & Purlin With RHS kg 58.52 58.52 58.40 57.45
8.38 dia. 16 mm. deformed bars dev. Length 400mm (J-bolt) kg 100.84 100.84 100.84 91.23
8.39 dia. 12 mm. deformed bars dev. Length 100mm(J-bolt) kg 29.30 29.30 29.30 28.35
8.40 dia. 14 mm. deformed bars dev. Length 160mm(J-bolt) kg 86.12 86.12 86.12 76.50
8.41 dia. 20 mm. Anchor bolt dev. Length 400mm kg 126.38 126.38 126.38 121.68
Prepared by :-Amana Duri Checked by:- Henok Abebe Approved by------------------

ambo
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: Alumium Partition Works LABOUR DAILY OUTPUT: 1.00 m2/hr
WORK ITEM :( 10.4 ) 1.6mm Aluminium Partition with 6mm glazing EQUIPEMENT DAILY OUT PUT: 1.00 m2/hr
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT 16491.48 Birr/m2
Material Cost (1:01) Labor Cost (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labor by Trade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
L - Section ml 5.20 891.67 4636.67 Forman 1 0.25 120.00 30.00 Driller 1 5.00 5.00
T - Section ml 1.20 891.67 1070.00 Aluminium worker 2 1 90.00 180.00 Grinder 1 12.00 12.00
Z - Section ml 3.20 891.67 2853.33 Carpenter II 1 1 17.50 17.50 Tools 1 0.00 0.00
Hinge No 3.00 580.00 1740.00 Chiseler 1 1 22.54 22.54
Alumium Panel m2 0.25 1394.11 348.53 Assistant 2 1 65.00 130.00
6mm Glazing m2 0.75 2495.00 1871.25
Aluminium skirting ml 0.75 950.00 712.50
Total (1:-01) 13232.28 Total (1:02) 380.04 Total (1:03) 17.00
A= Material unit cost= 13232.28 Birr/m2 B=Manpower Unit Cost 380.04 Birr/m2 C=Equipment Unit Cost 17.00 Birr/m2
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of work item = A + B + C = 13629.3 Birr/m2
Overhead Cost : 10% 1362.93 Birr/m2
Profit Cost: 10% 1499.23 Birr/m2
Total Unit Cost : 16491.48 Birr/m2
Remark : ______________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
08/23/2024 3 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ambo
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: Metal Works LABOUR DAILY OUTPUT: 0.31 pc/hr
WORK ITEM :( 10.4 ) 50mm LTZ Imitation metal half glazed doot with grill EQUIPEMENT DAILY OUT PUT: 0.31 pc/hr
TOTAL QANTITY OF WORK ITEM: 90x210cm 1.89 RESULT 1205.87 Birr/m2
Material Cost (1:01) Labor Cost (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labor by Trade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
L - Section ml 5.20 93.75 487.50 Forman 1 0.25 40.00 10.00 Welding mac. 1 30.00 30.00
T - Section ml 0.80 93.75 75.00 welder 1 1 31.25 31.25 Grinder 1 6.00 6.00
Z - Section ml 3.00 93.75 281.25 Carpenter II 2 1 37.50 75.00 Tools 4 1.00 4.00
20x10x1mm RHS ml 12 17.13 205.56 Chiseler 1 1 18.75 18.75
Hinge No 2.00 8.00 16.00 Painter 1 1 31.25 31.25
Electrode No 10.00 2.91 29.10 Helper 1 1 18.75 18.75
Antirust lt 0.2 103.04 20.61
Cylinderical lock No 1 150.00 150.00
A= Material unit cost= 1265.02 Birr/Pc B=Manpower Unit Cost 592.00 Birr/pc C=Equipment Unit Cost 115.20 Birr/pc
Daily output: Daily output:
Direct Cost of work item = A + B + C = 1972.2 Birr/pc
Overhead Cost : 8% 157.78 Birr/pc
Profit Cost: 7% 149.10 Birr/pc
Total Unit Cost : 2279.10 Birr/pc 1,205.87 Birr/m2
Remark : ______________________________
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: CARPENTRY & JOINERY LABOUR HOURLY OUTPUT: 0.625 m /hr
2
WORK ITEM ( 5.5 ) Accustic suspended Ceiling. EQUIPEMENT:

TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT 1135.78 Birr/m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
Accustic suspended Ceiling. m2 1.00 982.85 982.85
Total (1:-01) 982.85 Total (1:02) 0.00 Total (1:03) 0
A= Material unit cost 982.85 Birr/m2 B=Manpower Unit Cost 0 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Hourly Output Hourly output: _________________
Direct Cost of work item = A+B+C = 982.85 Birr/m2
Over head cost : 8% 78.63 "
Profit Cost: 7% 74.30 "
Total Unit Cost : 1135.78 Birr/m2
Remark ______________________________________________

ambo

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.5 pc/hr 0.56
WORK ITEM: ( 5.6 ) Aluminium window & window door with 6mm glaz90 x210cm 1.89 m2 EQUIPEMENT: Welding & Grinding machine m2/hr.
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT: 2112.70 Br./m2

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Trade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
MAKING
Aluminum window & window d m2 1.00 3455.35 3455.35
Total (1:-01) 3455.35 Total (1:02) Total (1:03) 0.00

A= Materials Unit Cost 3455.3 Br./m2 B=Manpower Unit Cost 0.0 0.0 Br./m2 C= Equipment Unit Cost 0.00 Br./m2
Hourly Output Hourly output:
EDGE PLATSTERING
Direct Cost of work item = A+B+C = 3455.3 Br./m2
Overhead Cost: 8% 276.43 "
Total Unit Cost : 3993.00 Br./m2
Remark ________________________________________________________
WORK ITEM: ( 5.7 ) Aluminium window & window door with 6mm double glazed 1.89 m2 EQUIPEMENT: Welding & Grinding machine m2/hr.
TOTAL QUANTITY OF WORK ITEM: 1 m2 90 x210cm RESULT: 2393.96 Br./m2

** Indexed
MAKING

EDGE PLATSTERING
Remark ________________________________________________________

ambo

WORK ITEM: ( 5.8 ) Aluminium window & window door with 8mm glaz90 x210cm 1.89 m2 EQUIPEMENT: Welding & Grinding machine m2/hr.

** Indexed
MAKING
Aluminum window & window
door m2 1.00 4145.35 4145.35

EDGE PLATSTERING
Remark ________________________________________________________
WORK ITEM: ( 5.9 ) Aluminium window & window door with 8mm double glazed 1.89 m2 EQUIPEMENT: Welding & Grinding machine m2/hr.

** Indexed
MAKING

EDGE PLATSTERING
Remark ________________________________________________________

ambo

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 1
WORK ITEM: ( 5.13 ) Aluminium sun breaker 1 m2 EQUIPEMENT: Welding & Grinding machine m2/hr.

** Indexed
MAKING
Aluminium sun breaker m2 1.00 3627.85 3627.85

A= Materials Unit Cost 3627.8 Br./m2 B=Manpower Unit Cost 0.0 Br./m2 C= Equipment Unit Cost 0.00 Br./m2
EDGE PLATSTERING
Remark ________________________________________________________
WORK ITEM: ( 5.15 ) Aluminium Curtain wall 1 m2 EQUIPEMENT: Welding & Grinding machine m2/hr.

** Indexed
MAKING
Aluminum Curtain wall 6mm gl m2 1.00 6215.35 6215.35

EDGE PLATSTERING
Remark ________________________________________________________

ambo


** Indexed
MAKING
Aluminum Curtain wall 8mm g m2 1.00 6732.85 6732.85

EDGE PLATSTERING
Remark ________________________________________________________

** Indexed
MAKING
Aluminum partition wall m2 1.00 2419.46 2419.46

EDGE PLATSTERING
Remark ________________________________________________________

ambo

PROJECT: METAL WORK LABOUR HOURLY OUTPUT:
WORK ITEM: (5.17 ) Aluminium door 1 m2 EQUIPEMENT: Welding & Grinding machine

** Indexed
MAKING
Aluminum door m2 1.00 4030.35 4030.35
with aluminuim panel

A= Materials Unit Cost 4030.3 Br./m2 B=Manpower Unit Cost Br./m2 C= Equipment Unit Cost 0.00 Br./m2
EDGE PLATSTERING
Remark ________________________________________________________
PROJECT: METAL WORK LABOUR HOURLY OUTPUT:
WORK ITEM: (5.19 ) 12 mm thick Tempered frameless clear glass door and window 1 m2 EQUIPEMENT: Welding & Grinding machine

** Indexed
MAKING
12 mm thick Tempered
frameless clear glass door
and window m2 1.00 4835.35 4835.35

A= Materials Unit Cost 4835.3 Br./m2 B=Manpower Unit Cost Br./m2 C= Equipment Unit Cost 0.00 Br./m2
EDGE PLATSTERING
Remark ________________________________________________________

ambo

LABOUR HOURLY OUTPUT: m2/hr
WORK ITEM: (5.20) HPL partition wall EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 3882.82 Birr/m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed
HPL partition wall m2 1.00 3360.00 3360.00
Total (1:01) 3360.00 Total (1:02) 0.00 Total (1:03) 0.00
A= Materials Unit Cost 3360.00 Birr/m2 B= Manpower Unit Cost Birr/m2 C= Equipment Unit Cost Birr/m2
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 3360.00 Birr/m2
3882.82 Birr/m2
Remark ______________________________________________
LABOUR HOURLY OUTPUT: 1 m2/hr
WORK ITEM: (5.20) Built shelves made of HPL wood EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 3806.24 Birr/m2

** Indexed
Built shelves made of HPL
wood m2 1.05 3136.89 3293.73
A= Materials Unit Cost 3293.73 Birr/m2 B= Manpower Unit Cost Birr/m2 C= Equipment Unit Cost Birr/m2
Direct Cost of Work Item = A+B+C = 3293.73 Birr/m2
3806.24 Birr/m2
Remark ______________________________________________

ambo

PROJECT: LABOUR HOURLY OUTPUT: ml /hr
WORK ITEM: (5.21) Hand rail EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 896.86 Birr/ml

** Indexed
50x50x2.5mm KG 3.83 46.57 178.47
40x40x2mm KG 7.38 46.57 343.56
40x40x2mm KG 3.00 46.57 139.82
plates with accessories KG 2.45 46.57 114.24
0.00 0.00 0.00

A= Materials Unit Cost 776.10 Birr/ml B= Manpower Unit Cost - Birr/ml C= Equipment Unit Cost - Birr/ml
Direct Cost of Work Item = A+B+C = 776.10 Birr/Pc
Total Unit Cost : 896.86 Birr/Pc
Remark _____________________________________________________________________________
PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 2.00 m²/hr
WORK ITEM: (10.9 ) wire mesh fence with chain link galvinized 68kg/25mx2m EQUIPEMENT: 2.00 m²/hr
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT: 126.54 Br/m²

** Indexed
wire mesh m2 1.05 65.00 68.25 Forman 1 0.25 40.00 10.00 Hand tools 2 1.00 2
nail pc 2.00 0.75 1.50 carpentor 1 1 37.50 37.50
DL 2 1 15.00 30.00
69.75
Total (1:-01) Total (1:02) 77.50 Total (1:03) 2
A= Materials Unit Cost Birr/m2
69.8 B=Manpower Unit Cost 38.75 C= Equipment Unit Cost 1 Birr/m2
EDGE PLASTERING
Direct Cost of work item = A+B+C = 109.5 Birr/m2
Remark ________________________________________________________ Profit Cost: 7% 8.28 "
UF: UTILIZATION FACTOR Total Unit Cost : 126.5 Birr/m2

ambo

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 6.00 ml/hr
WORK ITEM: (10.9 ) wire barbed fence with galvanaized 20kg EQUIPEMENT: tool 6.00 ml/hr
TOTAL QUANTITY OF WORK ITEM: 1 ml RESULT: 30.48 Br/ml

** Indexed
wire barbed ml 3.10 3.75 11.63 Forman 1 0.25 40.00 10.00 Hand tools 2 1.00 2
nail pc 2.00 0.75 1.50 carpentor 1 1 37.50 37.50
DL 2 1 15.00 30.00
Total (1:-01) 13.13 Total (1:02) 77.50 Total (1:03) 2

A= Materials Unit Cost Birr/ml 13.1 B=Manpower Unit Cost 12.92 Birr/ml C= Equipment Unit Cost 0 Birr/ml
EDGE PLASTERING
Direct Cost of work item = A+B+C = 26.4 Birr/ml
Remark ________________________________________________________ Profit Cost: 7% 1.99 "
UF: UTILIZATION FACTOR Total Unit Cost : 30.48 Birr/ml
6. STEEL STRUCTURE WORK
PROJECT: STEEL STRUCTURE WORK LABOUR HOURLY OUTPUT: Errection 100 kg./hr. 37.5
WORK ITEM: ( 6.1) Steel Truss & Purlin With RHS EQUIPEMENT: RESULT: 27.273
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 58.52 Birr/kg.

** Indexed
RHS Different saizes kg. 1.05 32.82 34.46 Forman 1.00 0.10 40.00 4.00 Welding M. 1.00 15.00 15.00
Electrode ( 3.2 mm ) pc 2.00 2.91 5.82 Welder 1.00 1.00 31.25 31.25 Tools 3.00 1.00 3.00
Anti rust lit 0.01 103.04 1.03 helper 2.00 1.00 18.75 37.50 grinder 1.00 6.00 6.00
Thinner lit 0.03 74.92 1.95 DL 1.00 1.00 15.00 15.00
electric power kw/hr 1.00 3.50 3.50
cutting disk pc 0.05 55.25 2.76
Total (1:-01) 49.52 Total ( 1: 02 ) 87.75 Total (1:03) 24.00
A= Materials Unit Cost 49.52 Birr/kg. B= Manpower Unit Cost 0.88 Birr/kg. C= Equipment Unit Cost 0.24 Birr/kg.
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 50.64 Birr/kg.
Total Unit Cost : 58.52 Birr/kg.
Remark _____________________________________________________________________________

ambo

PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 3.75 pc./hr
WORK ITEM: ( 6.2) dia. 16 mm. deformed bars(J-bolt) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ 1 kg RESULT: 100.84 Birr/kg.

** Indexed
0 16 mm deformed bars dev.
Length 400mm pc 1 37.24 37.24 Forman 1 0.25 40.00 10.00 Welding M. 0.25 15.00 3.75
Electrode pc 2 2.91 5.82 Carpenter 2 1 37.50 75.00 Tools 2 1.00 2.00
Assistant catpente 2 1 22.50 45.00
Dl 2 1 15.00 30.00
A= Materials Unit Cost 43.06 Birr/pc. B= Manpower Unit Cost 42.67 Birr/pc. C= Equipment Unit Cost 1.533333333 Birr/pc.
Hourly Output: _______________________ Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 87.26 Birr/pc.
Over head cost : 8% 6.981 Birr/pc.
Profit Cost: 7% 6.597 Birr/pc.
Total Unit Cost : 100.84 Birr/pc.
Remark _____________________________________________________________________________
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 40 pc./hr
WORK ITEM: ( 6.3 ) dia. 12 mm. deformed bars(J-bolt) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ 1 kg RESULT: 29.30 Birr/kg.

** Indexed
0 12 mm deformed bars dev.
Electrode pc 2 2.91 5.82 welder 1 1 31.25 31.25
DL 3 1 15.00 45.00
Remark _____________________________________________________________________________

ambo

WORK ITEM: ( 6.4 ) dia. 14 mm. deformed bars(J-bolt) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ RESULT: 86.12 Birr/kg.

** Indexed
Ø14 mm deformed bars dev.
Dl 2 1 15.00 30.00
Remark _____________________________________________________________________________
WORK ITEM: ( 6.5 ) dia. 20 mm. Anchor bolt EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ RESULT: 126.38 Birr/kg.

** Indexed
Diam 20 mm deformed bars
dev. Length 400mm pc 1 37.24 37.24 Forman 1 0.25 40.00 10.00 Welding M. 0.25 15.00 3.75
Dl 2 1 15.00 30.00
Remark _____________________________________________________________________________

1 40x50mm battens shashemene ml 60.00 21.25
2 50x70mm battens shashemene ml 105.00 37.50
3 Corner list ml 9.85 8.57
4 Center list ml 8.45 7.34
5 Abujedid m² 17.29 15.03
6 Fyzit m² 70.93 61.68
7 Parquet ceiling (China) m² 605.88 550.80
8 Parquet corner list ml 56.10 51.00
9 Timber 1cm thick m2 146.86 146.86
10 Timber 3cm thick m2 379.44 379.44
11 Timber /Tsid /የጽድ ጣውላ/ m² 282.00 282.00
12 Wooden frame ml 40.70 37.00
13 Purline for ceiling m2 110.00 100.00
14 Playwood 3mm m² 62.19 56.54
15 Rush /ሸንበቆ/ m² 4.51 4.10
16 Plastic sack /ማዳበሪያ / m² 15.04 13.67
17 Sack /ጆንያ/ m² 21.05 19.14
18 Mahogany ply wood smooth finish flush wooden door m2 2,698.00 2,698.00
19 Smooth MDF board made imported wooden door m2 4,928.00 3,520.00
20 Antique smooth MDF board made imported wooden door
m2 4,105.50 4,105.50
21 Solid wooden door m² 8,539.44 6,099.60
22 PVC made Kitchen cabinet m² 2,580.60 2,346.00
23 Laminated Kitchen cabinet m² 3,225.75 2,932.50
24 Solid wood Kitchen cabinet m² 3,870.90 3,519.00
25 Woyra ply wood flush wooden built in cupboard (standard version)
2,530.00 2,300.00
26 Antique built in cupboard (best quality) 3,162.50 2,875.00
Nails
1 Nail different size 3cm-12cm kg 18 19.70 70.00 26.49
2 Concrete nail Kg 102.00 97.97
3 Roof Nail kg 18 19.70 70.00 52.33
Chipwood
1 8 mm thick chip wood m² 79.33
2 G32 CIS m2 103.89
3 Dia.14,L=160mm J Bolt Pc 24.50 29.19
4 Dia.16,L=400mm J Bolt Pc 37.24 38.72
5 Dia.12,L=100mm J Bolt Pc 17.00 26.80
6 Dia.20,L=300mm J Bolt Pc 34.30 43.13
7 Dia.20,L=400mm J Bolt Pc 37.24 49.38
8 Black iron ribbed sheet 1. mm m2 280.59 215.84
9 Black Iron Ribbed Sheet (1mm thick) M2 300.51 231.16
10 Sheet metal (1mm thick) M2 323.76 215.84
11 Wire mesh ventilation (Fine) m2 34 39.05 33.96
12 PVC ceiling m2 34 220.28 191.55
13 L Tubular section 38x1.5 x6000 ml 85.00
14 T Tubular section 38x1.5 x6000 ml 85.00
15 Z Tubular section 38x1.5 x6000 ml 85.00
16 L Tubular section 28x1.2 x6000 ml 51.70
17 T Tubular section 28x1.2 x6000 ml 51.70
18 Z Tubular section 28x1.2 x6000 ml 51.70
19 50 mm LTZ Imitation metal Section 1.00mm ml 93.75
Metal product of Square hollow section (SHS)
Size & thickness in mm kg/m
1 12x12x0.8 ml 0.27 36.76 27.23 9.93 7.35
2 12x12x1.0 ml 0.33 36.76 27.23 12.13 8.99
3 12x12x1.2 ml 0.38 36.76 27.23 13.97 10.35
4 14x14x0.8 ml 0.32 36.76 27.23 11.76 8.71
5 14x14x1.0 ml 0.39 36.76 27.23 14.34 10.62
6 14x14x1.2 ml 0.45 36.76 27.23 16.54 12.25
7 20x20x0.8 ml 0.47 36.76 27.23 19.18 12.80
Page 15 of 110
8 20x20x1.0 ml 0.58 36.76 27.23 22.84 15.79
9 20x20x1.2 ml 0.68 36.76 27.23 35.00 18.52
10 20x20x1.5 ml 0.83 36.76 27.23 42.50 22.60
11 25x25x1.2 ml 0.87 36.76 27.23 42.50 23.69
12 25x25x1.5 ml 1.06 36.76 27.23 49.58 28.86
13 25x25x2.0 ml 1.36 32.82 24.31 44.63 33.06
14 25x25x2.5 ml 1.64 32.82 24.31 53.82 39.87
15 30x30x1.2 ml 1.02 36.76 27.23 51.00 27.77
16 30x30x1.5 ml 1.30 36.76 27.23 65.16 35.40
17 30x30x2.0 ml 1.68 32.82 24.31 75.08 40.84
18 30x30x2.5 ml 2.03 32.82 24.31 94.91 49.35
19 30x30x3.0 ml 2.36 32.82 24.31 77.45 57.37
20 40x40x1.5 ml 1.77 36.76 27.23 80.75 48.20
21 40x40x2.0 ml 2.31 32.82 24.31 94.91 56.16
22 40x40x2.5 ml 2.82 32.82 24.31 92.55 68.55
23 40x40x3.0 ml 3.30 32.82 24.31 120.41 80.22
24 40x40x3.5 ml 3.76 32.82 24.31 123.40 91.41
25 50x50x2.0 ml 2.93 32.82 24.31 96.16 71.23
26 50x50x2.5 ml 3.6 32.82 24.31 134.61 87.52
27 50x50x3.0 ml 4.25 32.82 24.31 139.48 103.32
28 50x50x3.5 ml 4.86 32.82 24.31 159.50 118.15
29 50x50x4.0 ml 5.45 32.82 24.31 178.86 132.49
30 60x60x2.0 ml 3.56 32.82 24.31 116.83 86.54
31 60x60x2.5 ml 4.39 32.82 24.31 144.07 106.72
32 60x60x3.0 ml 5.19 32.82 24.31 170.33 126.17
33 60x60x3.5 ml 5.96 32.82 24.31 195.60 144.89
34 60x60x4.0 ml 6.71 32.82 24.31 220.21 163.12
35 80x80x2.0 ml 4.82 32.82 24.31 158.19 117.17
36 80x80x2.5 ml 5.96 32.82 24.31 195.60 144.89
37 80x80x3.0 ml 7.07 32.82 24.31 262.77 171.87
38 80x80x3.5 ml 8.16 32.82 24.31 267.80 198.37
39 80x80x4.0 ml 9.22 32.82 24.31 302.59 224.14
40 80x80x4.5 ml 10.26 32.82 24.31 336.72 249.42
41 100x100x2.5 ml 7.53 32.82 24.31 247.12 183.05
42 100x100x3.0 ml 8.96 32.82 24.31 294.05 217.82
43 100x100x3.5 ml 10.36 32.82 24.31 340.00 251.85
44 100x100x4.0 ml 11.73 32.82 24.31 384.96 285.16
45 100x100x4.5 ml 13.09 32.82 24.31 429.59 318.22
Metal product of Circular hollow section (CHS) 0.00
Diameter & Thickness in mm kg 0.00
1 18x0.8 ml 0.28 36.76 27.23 13.87 7.62
2 18x1.0 ml 0.35 36.76 27.23 17.13 9.53
3 18x1.2 ml 0.41 36.76 27.23 20.40 11.16
4 19x0.8 ml 0.34 36.76 27.23 12.50 9.26
5 19x1.0 ml 0.42 36.76 27.23 15.44 11.44
6 19x1.2 ml 0.50 36.76 27.23 18.38 13.62
7 20x0.8 ml 0.38 36.76 27.23 15.50 10.35
8 20x1.0 ml 0.47 36.76 27.23 19.17 12.80
9 20x1.2 ml 0.56 36.76 27.23 22.84 15.25
10 20x1.5 ml 0.68 36.76 27.23 35.90 18.52
11 22x0.8 ml 0.42 36.76 27.23 17.13 11.44
12 22x1.0 ml 0.52 36.76 27.23 21.21 14.16
13 22x1.2 ml 0.62 36.76 27.23 25.29 16.88
14 22x1.5 ml 0.76 36.76 27.23 31.00 20.69
15 28x0.8 ml 0.48 36.76 27.23 27.33 13.07
16 28x1.0 ml 0.59 36.76 27.23 32.23 16.07
17 28x1.2 ml 0.70 36.76 27.23 39.98 19.06
18 28x1.5 ml 0.87 36.76 27.23 52.22 23.69
19 29x1.0 ml 0.67 36.76 27.23 24.63 18.24
20 29x1.2 ml 0.79 36.76 27.23 29.04 21.51
21 29x1.5 ml 0.96 36.76 27.23 35.29 26.14
22 29x2.0 ml 1.28 32.82 24.31 42.01 31.12
23 30x1.0 ml 0.72 36.76 27.23 29.37 19.61
24 30x1.2 ml 0.89 36.76 27.23 34.68 24.23
25 30x1.5 ml 1.09 36.76 27.23 42.84 29.68
Page 16 of 110
26 30x2.0 ml 1.38 32.82 24.31 45.29 33.55
27 30x2.5 ml 1.70 32.82 24.31 55.79 41.33
28 32x1.2 ml 0.91 36.76 27.23 37.12 24.78
29 32x1.5 ml 1.13 36.76 27.23 46.10 30.77
30 32x2.0 ml 1.48 32.82 24.31 48.57 35.98
31 32x2.5 ml 1.82 32.82 24.31 59.73 44.24
32 38x1.5 ml 1.39 36.76 27.23 55.08 37.85
33 38x2.0 ml 1.78 32.82 24.31 58.42 43.27
34 38x2.5 ml 2.19 32.82 24.31 71.87 53.24
35 38x3.0 ml 2.59 32.82 24.31 85.00 62.96
36 50x1.5 ml 1.79 36.76 27.23 73.00 48.74
37 50x2.0 ml 2.37 32.82 24.31 77.78 57.61
38 50x2.5 ml 2.93 32.82 24.31 96.16 71.23
39 50x3.0 ml 3.48 32.82 24.31 114.21 84.60
40 50x3.5 ml 4.01 32.82 24.31 131.60 97.48
41 63.5x2.0 ml 3.03 32.82 24.31 99.44 73.66
42 63.5x2.5 ml 3.75 32.82 24.31 123.07 91.16
43 63.5x3.0 ml 4.48 32.82 24.31 147.03 108.91
44 63.5x3.5 ml 5.18 32.82 24.31 170.00 125.93
45 63.6x4.0 ml 5.87 32.82 24.31 192.64 142.70
46 76x2.0 ml 3.65 32.82 24.31 119.79 88.73
47 76x2.5 ml 4.53 32.82 24.31 148.67 110.12
48 76x3.0 ml 5.40 32.82 24.31 177.22 131.27
49 76x3.5 ml 6.26 32.82 24.31 205.44 152.18
50 76x4.0 ml 7.10 32.82 24.31 233.01 172.60
51 102x2.0 ml 4.93 32.82 24.31 161.80 119.85
52 102x2.5 ml 6.13 32.82 24.31 201.18 149.02
53 102x3.0 ml 7.32 32.82 24.31 240.23 177.95
54 102x3.5 ml 8.50 32.82 24.31 278.96 206.64
55 102x4.0 ml 9.67 32.82 24.31 317.35 235.08
56 102x4.5 ml 10.82 32.82 24.31 355.10 263.03
57 127x2.5 ml 7.68 32.82 24.31 252.05 186.70
58 127x3.0 ml 9.17 32.82 24.31 300.95 222.92
59 127x3.5 ml 10.66 32.82 24.31 349.85 259.14
60 127x4.0 ml 12.13 32.82 24.31 398.09 294.88
61 127x4.5 ml 13.59 32.82 24.31 446.00 330.37
Metal product of Rectangular hollow section (RHS) 0.00
Size & Thickness in mm kg 0.00
1 20x10x0.8 ml 0.34 36.76 27.23 15.50 9.26
2 20x10x1.0 ml 0.42 36.76 27.23 17.13 11.44
3 20x10x1.2 ml 0.49 36.76 27.23 19.99 13.34
4 30x10x0.8 ml 0.47 36.76 27.23 19.17 12.80
5 30x10x1.0 ml 0.58 36.76 27.23 23.66 15.79
6 30x10x1.2 ml 0.68 36.76 27.23 27.74 18.52
7 30x10x1.5 ml 0.83 36.76 27.23 33.84 22.60
8 30x20x1.2 ml 0.87 36.76 27.23 42.50 23.69
9 30x20x1.5 ml 1.05 36.76 27.23 43.24 28.59
10 30x20x2.0 ml 1.36 32.82 24.31 63.73 33.06
11 30x20x2.5 ml 1.64 32.82 24.31 54.97 39.87
77.23 40x20x1.2 ml 1.06 36.76 27.23 66.43 28.86
78.23 40x20x1.5 ml 1.3 36.76 27.23 77.23 35.40
79.23 40x20x2.0 ml 1.68 32.82 24.31 72.21 40.84
80.23 40x20x2.5 ml 2.03 32.82 24.31 75.59 49.35
81.23 40x20x3.0 ml 2.36 32.82 24.31 92.28 57.37
82.23 50x30x1.5 ml 1.77 36.76 27.23 75.97 48.20
83.23 50x30x2.0 ml 2.31 32.82 24.31 95.88 56.16
84.23 50x30x2.5 ml 2.82 32.82 24.31 117.81 68.55
85.23 50x30x3.0 ml 3.3 32.82 24.31 147.75 80.22
86.23 50x30x3.5 ml 3.76 32.82 24.31 195.04 91.41
87.23 60x20x1.5 ml 1.77 36.76 27.23 178.35 48.20
88.23 60x20x2.0 ml 2.31 32.82 24.31 75.81 56.16
89.23 60x20x2.5 ml 2.82 32.82 24.31 92.55 68.55
90.23 60x20x3.0 ml 3.3 32.82 24.31 108.30 80.22
91.23 60x40x1.5 ml 36.76 27.23 99.16 0.00
92.23 60x40x2.0 ml 2.93 32.82 24.31 120.41 71.23
Page 17 of 110
93.23 60x40x2.5 ml 3.6 32.82 24.31 118.15 87.52
94.23 60x40x3.0 ml 4.24 32.82 24.31 139.15 103.07
95.23 60x40x3.5 ml 4.86 32.82 24.31 159.50 118.15
96.23 60x40x4.0 ml 5.45 32.82 24.31 178.86 132.49
97.23 70X50X2.0 ml 3.56 32.82 24.31 116.83 86.54
98.23 70X50X2.5 ml 4.39 32.82 24.31 144.07 106.72
99.23 70X50X3.0 ml 5.19 32.82 24.31 170.33 126.17
100 70X50X3.5 ml 5.96 32.82 24.31 195.60 144.89
101 70X50X4.0 ml 6.71 32.82 24.31 220.21 163.12
102 80X40X2.0 ml 3.56 32.82 24.31 116.83 86.54
103 80X40X2.5 ml 4.39 32.82 24.31 144.07 106.72
104 80X40X3.0 ml 5.19 32.82 24.31 170.33 126.17
105 80X40X3.5 ml 5.96 32.82 24.31 195.60 144.89
106 80X40X4.0 ml 6.71 32.82 24.31 220.21 163.12
107 100X60X2.0 ml 4.82 32.82 24.31 158.19 117.17
108 100X60X2.5 ml 5.96 32.82 24.31 195.60 144.89
109 100X60X3.0 ml 7.07 32.82 24.31 232.03 171.87
110 100X60X3.5 ml 8.16 32.82 24.31 267.80 198.37
111 100X60X4.0 ml 9.22 32.82 24.31 302.59 224.14
112 100X60X4.5 ml 10.26 32.82 24.31 336.72 249.42
113 120X80X2.0 ml 6.07 32.82 24.31 199.21 147.56
114 120X80X2.5 ml 7.53 32.82 24.31 247.12 183.05
115 120X80X3.0 ml 8.96 32.82 24.31 294.05 217.82
116 120X80X3.5 ml 10.36 32.82 24.31 340.00 251.85
117 120X80X4.0 ml 11.73 32.82 24.31 384.96 285.16
118 120X80X4.5 ml 13.08 32.82 24.31 429.27 317.97
119 Art metal Pcs 165.00 132.00
120 Roller Pcs 186.38 149.10
121 Beads Ml 6.45 5.16
122 Cylinderical lock Pc 150.00 470.13
123 Cylinderical lock Pc 280.00 285.00
124 Locker III Pc 191.25 153.00
125 Locker IV Pc 30.00
126 Locker V Pc 28.00 62
127 Hinges Pc 8.00
128 Flat iron Ml 6.53 5.22
129 Fixing Bands Kg 38.25
130 Handel Pc 31.25 25.00
131 stopper Pc 15.00
132 Screw for hinges Pc 1.25 1.00
133 Electrode ( 3.2 mm ) Pc 2.91
134 Electric power kw/hr 3.50 2.80
135 Cutting dick Pc 55.25
136 Anchor ( iron mongery ) Pc 10.00 8.00
137 RHS Different sizes(0.8-1.5mm) kg 36.76 27.23
138 RHS Different sizes(2mm) kg 32.82 24.31
139 8mm thick Chip wood Ceiling ( Size 1.25*2.5m) m2 100 168.60 71.96 53.05
140 Armstrong Acoustical ceiling With Suspender ,all accessories and
labour m2 100 168.60 513.41 513.41
141 Mineral fiber accoustic ceiling With Suspender ,all
accessories and labour m2 100 168.60 52.75 45.87
142 300x2.5mm. Faciaboard lm 90.00 37.50
143 250x2.5mm. Faciaboard 75.00 8.16
144 Anti Termite solution Lit 9.23 8.03
145 Anti rust Gal 103.04 47.71
146 Synthetiic paint Gal 118.89 67.00
147 Thinner lit 74.92 52.16
148 Varnish lit 137.5 139.50 112.44
Glass
84 4 mm. clear glass m2 297.00 175.46
85 5 mm. clear glass m2 340.00 228.02
86 Aluminuim partition wall M2 2419.46 2,103.88
87 Built shelves made of HPL wood M2 3136.89 2,727.73
88 Accustic suspended Ceiling. m2 982.85 854.65
Page 18 of 110
89 Aluminium window & window door(6mm) m2 3455.35 3,004.65
90 Aluminium window & window door(6mm doble glazed) m2 3915.35 3,404.65
91 Aluminium window & window door(8mm doble glazed) m2 4605.35 4,004.65
92 Aluminium sun breaker m2 3627.85 3,154.65
93 Aluminium Curtain wall (6mm ) m2 6215.35 5,404.65
94 Aluminium Curtain wall (8mm ) m2 6732.85 5,854.65
95 Aluminium door m2 4030.35 3,504.65
96 12 mm thick Tempered frameless clear glass door and window m2 4835.35 4,204.65
Page 19 of 110
1.MATERIAL LIST Price
Price in ETB
WEIGHT Construction Bureau Excluding VAT,
NO Checkup No Type of Materials Unit Source Place
/FACTORS Price Excluding VAT unless mentioned
otherwise
FUEL
1 ü 1 Diesel Lit. A.A. 13.90
2 ü 2 Benzin(Regular) Lit. A.A. 15.95
35 ü 3 TIMBER 2.5cm thick (shashemene) m 2

MERCATO 730.00 0.00
36 ü 4 TIMBER 1cm thick m2 MERCATO 290.00 0.00
37 ü 5 40x50mm battens ml MERCATO 20.18 63.75
39 9 Corner list ml A.A. 21.25
40 10 Center list ml A.A. 21.25
41 11 Abujedid m² A.A. 0.00
ü MO Bldg
42 12 Fyzit m² 68.53 170.00
Material Shop
ü Amanuel Adane
42 13 Fyzit m² 77.26 187.00
Retail Trade
43 14 Parquet ceiling (China) m² A.A. 0.00
44 15 Parquet corner list ml A.A. 0.00
46 16 Timber 3cm thick m2 A.A. 0.00
47 17 Timber /Tsid /የጽድ ጣውላ/ m² A.A. 0.00
48 ü 18 Wooden frame ml MERCATO 153.00 0.00
49 19 Purline for ceiling m2 A.A. 0.00
50 ü 20 Playwood 3mm m² MERCATO 195.50 0.00
51 21 Rush /ሸንበቆ/ m² A.A. 0.00
52 22 Plastic sack /ማዳበሪያ / m² A.A. 0.00
53 23 Sack /ጆንያ/ m² A.A. 0.00
WOOD DOOR CUPBOARD AND KITCHEN KABINET
54 1 Mahogany ply wood smooth finish flush wooden door m2 A.A. 3,897.25
55 2 Smooth MDF board made imported wooden door m2 MERCATO 181.40 0.00
56 3 Antique smooth MDF board made imported wooden door m2 A.A. 0.00
57 4 Solid wooden door m² A.A. 0.00
58 5 PVC made Kitchen cabinet m² A.A. 4,152.25
59 ü 6 Laminated Kitchen cabinet m² MERCATO 1,219.75 3,520.70
60 7 Solid wood Kitchen cabinet m² A.A. 8,835.75
ü Woyra ply wood flush wooden built in cupboard (standard
61 8 m² Mercato 147.62 0.00
version)
62 9 Antique built in cupboard (best quality) A.A. 0.00
Nails
171 ü 1 3cm & 4cm. Kg Atkilt Tera 78.20 68.00
ü MO Bldg
172 2 Nail different size 5cm-12cm kg 64.00 59.50
Material Shop
173 3 Concrete nail Kg A.A. 51.00
174 4 Roof Nail kg A.A. 68.00
175 5 Plastice washer pkt A.A. 0.00
Chipwood
ü MO Bldg
180 1 8 mm thick chip wood m² 100.78 306.00
Material Shop
181 2 10 mm thick chip wood m² A.A. 0.00
ü MO Bldg
Material Shop
ü MO Bldg
Material Shop
184 5 19 mm thick chip wood m² A.A. 0.00
Price in ETB
otherwise
METAL SHEET, TILES , WIRES AND CIS
188 1 Galvanized sheet G-28 m2 A.A. 0.00
189 2 G28 CIS - 0.4mm thickness m2 A.A. 317.08
192 5 G35 CIS m2 A.A. 187.00 0.00

201 6 Wire mesh m2 A.A. 0.00
202 7 Angle iron (frame) 30x30x2mm ml A.A. 0.00
ü 8 J Bolt(For Roof) pc Atkilt Tera 3.99
203 ü 9 Dia.14,L=160mm J Bolt NO MERCATO 17.00 0.00
Sheet metal
216 1 Black iron sheet 0.5mm kg A.A. 6.12
217 2 Black iron sheet 5mm kg A.A. 8.50
218 3 Black iron sheet 0.8mm kg A.A. 7.23
219 ü 4 Black iron ribbed sheet 1. mm m2 MERCATO 1,050.00 612.00
220 ü 5 Ribbed Sheet metal (1mm thick) m2 MERCATO 1,050.00 620.50
221 ü 6 Black Iron Ribbed Sheet (1mm thick) M2 MERCATO 870.00 620.50
223 ü 7 Ribbed Sheet metal (0.4mm thick) m2 MERCATO 540.00 0.00
224 8 Wire mesh ventilation (Fine) m2 A.A. 0.00
ü Dasta Abebe
225 9 PVC ceiling m2 97.75 195.50
Trade
Price in ETB
otherwise
LTZ
ü TNE Trading
228 1 L Tubular section 38x1.5 x6000 ml 96.67 374.17
PLC
ü TNE Trading
229 2 T Tubular section 38x1.5 x6000 ml 96.67 431.73
PLC
ü TNE Trading
230 3 Z Tubular section 38x1.5 x6000 ml 96.67 431.73
PLC
ü TNE Trading
231 4 L Tubular section 28x1.2 x6000 ml 68.33 238.09
PLC
ü TNE Trading
232 5 T Tubular section 28x1.2 x6000 ml 68.33 292.71
PLC
ü TNE Trading
233 6 Z Tubular section 28x1.2 x6000 ml 68.33 292.71
PLC
ü TNE Trading
234 7 50 mm LTZ Imitation metal Section 1.00mm ml 101.67
PLC
Metal product of Square hollow section (SHS)
Size & thickness in mm kg/m
235 1 12x12x0.8 ml 0.27 A.A. 0.00
236 2 12x12x1.0 ml 0.33 A.A. 0.00
237 3 12x12x1.2 ml 0.38 A.A. 0.00
238 4 14x14x0.8 ml 0.32 A.A. 0.00
239 5 14x14x1.0 ml 0.39 A.A. 0.00
240 6 14x14x1.2 ml 0.45 A.A. 0.00
241 7 20x20x0.8 ml 0.47 A.A. 108.45
242 8 20x20x1.0 ml 0.58 A.A. 133.88
243 9 20x20x1.2 ml 0.68 A.A. 158.56
244 10 20x20x1.5 ml 0.83 A.A. 185.84
245 11 25x25x1.2 ml 0.87 A.A. 209.42
246 12 25x25x1.5 ml 1.06 A.A. 245.90
247 13 25x25x2.0 ml 1.36 A.A. 324.78
248 14 25x25x2.5 ml 1.64 A.A. 401.53
249 15 30x30x1.2 ml 1.02 A.A. 41.20 247.20
250 16 30x30x1.5 ml 1.30 A.A. 291.38
251 17 30x30x2.0 ml 1.68 A.A. 64.14 384.83
252 18 30x30x2.5 ml 2.03 A.A. 79.48 476.87
253 19 30x30x3.0 ml 2.36 A.A. 567.48
254 20 40x40x1.5 ml 1.77 A.A. 386.61
255 21 40x40x2.0 ml 2.31 A.A. 85.34 512.04
256 22 40x40x2.5 ml 2.82 A.A. 636.06
257 23 40x40x3.0 ml 3.30 A.A. 120.41 758.29
258 24 40x40x3.5 ml 3.76 A.A. 414.36
259 25 50x50x2.0 ml 2.93 A.A. 649.20
260 26 50x50x2.5 ml 3.6 A.A. 134.61 807.68

Price in ETB
otherwise
261 27 50x50x3.0 ml 4.25 A.A. 964.03
262 28 50x50x3.5 ml 4.86 A.A. 0.00
263 29 50x50x4.0 ml 5.45 A.A. 1,272.11
264 30 60x60x2.0 ml 3.56 A.A. 786.72
265 31 60x60x2.5 ml 4.39 A.A. 988.19
266 32 60x60x3.0 ml 5.19 A.A. 1,169.77
267 33 60x60x3.5 ml 5.96 A.A. 1,359.17
268 34 60x60x4.0 ml 6.71 A.A. 1,546.43
269 35 80x80x2.0 ml 4.82 A.A. 1,057.84
270 36 80x80x2.5 ml 5.96 A.A. 1,317.95
271 37 80x80x3.0 ml 7.07 A.A. 262.77 1,576.63
272 38 80x80x3.5 ml 8.16 A.A. 1,833.54
273 39 80x80x4.0 ml 9.22 A.A. 2,088.67
274 40 80x80x4.5 ml 10.26 A.A. 0.00

275 41 100x100x2.5 ml 7.53 A.A. 0.00
276 42 100x100x3.0 ml 8.96 A.A. 1,978.31
277 43 100x100x3.5 ml 10.36 A.A. 2,300.57
278 44 100x100x4.0 ml 11.73 A.A. 2,616.30
279 45 100x100x4.5 ml 13.09 A.A. 0.00

Metal product of Circular hollow section (CHS)
Diameter & Thickness in mm kg
280 1 18x0.8 ml 0.28 A.A. 80.40
281 2 18x1.0 ml 0.35 A.A. 98.73
282 3 18x1.2 ml 0.41 A.A. 118.55
283 4 19x0.8 ml 0.34 A.A. 138.23
284 5 19x1.0 ml 0.42 A.A. 0.00

285 6 19x1.2 ml 0.50 A.A. 0.00
286 7 20x0.8 ml 0.38 A.A. 87.51
287 8 20x1.0 ml 0.47 A.A. 109.20
288 9 20x1.2 ml 0.56 A.A. 130.89
289 10 20x1.5 ml 0.68 A.A. 153.15
290 11 22x0.8 ml 0.42 A.A. 97.23
291 12 22x1.0 ml 0.52 A.A. 121.54
292 13 22x1.2 ml 0.62 A.A. 145.85

Price in ETB
otherwise
293 14 22x1.5 ml 0.76 A.A. 170.56
294 15 28x0.8 ml 0.48 A.A. 124.16
295 16 28x1.0 ml 0.59 A.A. 153.33
296 17 28x1.2 ml 0.70 A.A. 183.99
297 18 28x1.5 ml 0.87 A.A. 216.04
298 19 29x1.0 ml 0.67 A.A. 0.00

299 20 29x1.2 ml 0.79 A.A. 0.00
300 21 29x1.5 ml 0.96 A.A. 0.00
301 22 29x2.0 ml 1.28 A.A. 0.00
302 23 30x1.0 ml 0.72 A.A. 165.67
303 24 30x1.2 ml 0.89 A.A. 198.58
304 25 30x1.5 ml 1.09 A.A. 233.45
305 26 30x2.0 ml 1.38 A.A. 308.07
306 27 30x2.5 ml 1.70 A.A. 380.92
307 28 32x1.2 ml 0.91 A.A. 210.17
308 29 32x1.5 ml 1.13 A.A. 248.38
309 30 32x2.0 ml 1.48 A.A. 327.97
310 31 32x2.5 ml 1.82 A.A. 405.80
311 32 38x1.5 ml 1.39 A.A. 294.93
312 33 38x2.0 ml 1.78 A.A. 391.58
313 34 38x2.5 ml 2.19 A.A. 487.53
314 35 38x3.0 ml 2.59 A.A. 582.39
315 36 50x1.5 ml 1.79 A.A. 390.52
316 37 50x2.0 ml 2.37 A.A. 518.79
317 38 50x2.5 ml 2.93 A.A. 644.22
318 39 50x3.0 ml 3.48 A.A. 768.24
319 40 50x3.5 ml 4.01 A.A. 890.48
320 41 63.5x2.0 ml 3.03 A.A. 655.95
321 42 63.5x2.5 ml 3.75 A.A. 815.86
322 43 63.5x3.0 ml 4.48 A.A. 973.98
323 44 63.5x3.5 ml 5.18 A.A. 1,130.69
324 45 63.6x4.0 ml 5.87 A.A. 1,285.26
325 46 76x2.0 ml 3.65 A.A. 0.00

326 47 76x2.5 ml 4.53 A.A. 0.00
Price in ETB
otherwise
327 48 76x3.0 ml 5.40 A.A. 1,185.05
328 49 76x3.5 ml 6.26 A.A. 1,379.42
329 50 76x4.0 ml 7.10 A.A. 1,573.08
330 51 102x2.0 ml 4.93 A.A. 1,064.59
331 52 102x2.5 ml 6.13 A.A. 1,328.61
332 53 102x3.0 ml 7.32 A.A. 1,591.56
333 54 102x3.5 ml 8.50 A.A. 1,850.95
334 55 102x4.0 ml 9.67 A.A. 2,108.93
335 56 102x4.5 ml 10.82 A.A. 0.00
336 57 127x2.5 ml 7.68 A.A. 1,661.03
337 58 127x3.0 ml 9.17 A.A. 1,987.90
338 59 127x3.5 ml 10.66 A.A. 2,316.56
339 60 127x4.0 ml 12.13 A.A. 2,644.15
340 61 127x4.5 ml 13.59 A.A. 0.00

Metal product of Rectangular hollow section (RHS)
Size & Thickness in mm kg
341 1 20x10x0.8 ml 0.34 A.A. 78.91
342 2 20x10x1.0 ml 0.42 A.A. 16.14 96.86
343 3 20x10x1.2 ml 0.49 A.A. 114.06
344 4 30x10x0.8 ml 0.47 A.A. 108.45
345 5 30x10x1.0 ml 0.58 A.A. 133.88
346 6 30x10x1.2 ml 0.68 A.A. 158.56
347 7 30x10x1.5 ml 0.83 A.A. 185.84
348 8 30x20x1.2 ml 0.87 A.A. 209.42
349 9 30x20x1.5 ml 1.05 A.A. 245.90
350 10 30x20x2.0 ml 1.36 A.A. 324.78
351 11 30x20x2.5 ml 1.64 A.A. 401.53
352 12 40x20x1.2 ml 1.06 A.A. 247.20
353 13 40x20x1.5 ml 1.3 A.A. 291.38
354 14 40x20x2.0 ml 1.68 A.A. 384.83
355 15 40x20x2.5 ml 2.03 A.A. 476.87
356 16 40x20x3.0 ml 2.36 A.A. 567.48

Price in ETB
otherwise
357 17 50x30x1.5 ml 1.77 A.A. 386.61
358 18 50x30x2.0 ml 2.31 A.A. 512.04
359 19 50x30x2.5 ml 2.82 A.A. 636.06
360 20 50x30x3.0 ml 3.3 A.A. 758.29
361 21 50x30x3.5 ml 3.76 A.A. 0.00
362 22 60x20x1.5 ml 1.77 A.A. 386.61
363 23 60x20x2.0 ml 2.31 A.A. 512.04
364 24 60x20x2.5 ml 2.82 A.A. 636.06
365 25 60x20x3.0 ml 3.3 A.A. 758.29
366 26 60x40x1.5 ml A.A. 489.65
367 27 60x40x2.0 ml 2.93 A.A. 649.20
368 28 60x40x2.5 ml 3.6 A.A. 807.68
369 29 60x40x3.0 ml 4.24 A.A. 964.03
370 30 60x40x3.5 ml 4.86 A.A. 1,118.96
371 31 60x40x4.0 ml 5.45 A.A. 1,272.11
372 32 70X50X2.0 ml 3.56 A.A. 786.72
373 33 70X50X2.5 ml 4.39 A.A. 988.19
374 34 70X50X3.0 ml 5.19 A.A. 1,169.77
375 35 70X50X3.5 ml 5.96 A.A. 1,359.17
376 36 70X50X4.0 ml 6.71 A.A. 1,546.43
377 37 80X40X2.0 ml 3.56 A.A. 786.72
378 38 80X40X2.5 ml 4.39 A.A. 988.19
379 39 80X40X3.0 ml 5.19 A.A. 1,169.77
380 40 80X40X3.5 ml 5.96 A.A. 1,359.17
381 41 80X40X4.0 ml 6.71 A.A. 1,546.43
382 42 100X60X2.0 ml 4.82 A.A. 1,057.84
383 43 100X60X2.5 ml 5.96 A.A. 1,317.95
384 44 100X60X3.0 ml 7.07 A.A. 1,576.63
385 45 100X60X3.5 ml 8.16 A.A. 1,833.54
386 46 100X60X4.0 ml 9.22 A.A. 2,088.67
387 47 100X60X4.5 ml 10.26 A.A. 0.00

Price in ETB
otherwise
388 48 120X80X2.0 ml 6.07 A.A. 0.00
389 49 120X80X2.5 ml 7.53 A.A. 0.00
390 50 120X80X3.0 ml 8.96 A.A. 1,978.31
391 51 120X80X3.5 ml 10.36 A.A. 2,300.57
392 52 120X80X4.0 ml 11.73 A.A. 2,617.14
393 53 120X80X4.5 ml 13.08 A.A. 0.00
394 54 Art metal Pcs A.A. 0.00
395 55 Roller Pcs A.A. 0.00

396 56 Beads Ml A.A. 0.00
LOCK
397 ü 1 Cylinderical lock Pc MERCATO 150.00 212.50
398 ü 2 Cylinderical lock Pc MERCATO 280.00 0.00
399 3 Locker Pc MERCATO 127.50
399 4 Locker III Pc MERCATO 0.00
400 ü 5 Locker IV Pc MERCATO 30.00 0.00
401 ü 6 Locker V Pc MERCATO 28.00 0.00
402 ü 7 Hinges Pc MERCATO 8.00 21.25
403 ü 8 Flat iron Ml MERCATO 120.00 0.00
404 ü 9 Fixing Bands Kg MERCATO 38.25
405 ü 10 Handel Pc MERCATO 280.00 21.25
406 ü 11 Stopper Pc MERCATO 15.00 38.25
407 ü 12 Screw for hinges Pc MERCATO 25.00 0.00
ü MO Bldg
408 13 Electrode ( 3.2 mm ) Pkt 500.00 416.50
Material Shop
408 14 Electrode ( 2.5 mm ) Pkt A.A. 238.00
Price in ETB
otherwise
409 15 Electric power kw/hr A.A. 0.00
410 ü 16 Cutting dick Pc A.A. 65.22 55.25
411 17 Anchor ( iron mongery ) Pc A.A. 8.50
412 18 RHS Different sizes(0.8-1.5mm) kg A.A. 0.00
413 19 RHS Different sizes(2mm) kg A.A. 0.00
414 20 8mm thick Chip wood Ceiling ( Size 1.25*2.5m) m2 A.A. 0.00
Armstrong Acoustical ceiling With Suspender ,all
415 21 m2 A.A. 0.00
accessories and labour
Armstrong Acoustical ceiling With Suspender ,all
416 22 m2 A.A. 0.00
Mineral fiber accoustic ceiling With Suspender ,all
417 23 m2 A.A. 0.00
418 24 300x2.5mm. Faciaboard lm A.A. 0.00
419 25 250x2.5mm. Faciaboard A.A. 0.00
464 26 Thinner(aquer) lit A.A. 52.79 297.50
464 27 Thinner lit A.A. 74.92 476.00

466 28 Varnish Gal. A.A. 112.44 425.00
29 Anti rust Gal. 93.35
30 syntheticpaint Gal. 96.00
31 Anti Termite solution lit 9.23
Price in ETB
otherwise
Glass
480 1 4 mm. clear glass m2 A.A. 274.50 297.50
481 2 5 mm. clear glass m2 A.A. 274.50 340.00
506 ü 3 Pumice m3 Legahar 300.00 191.25
ALUMINIUM
718 1 Aluminuim partition wall M2 A.A. 0.00
721 2 Accustic suspended Ceiling. m2 A.A. 0.00
722 3 Aluminium window & window door(6mm) m2 A.A. 2,210.00
723 4 Aluminium window & window door(6mm doble glazed) m2 A.A. 3,383.00
724 5 Aluminium window & window door(8mm) m2 A.A. 2,550.00
725 6 Aluminium window & window door(8mm doble glazed) m2 A.A. 3,060.00
726 7 Aluminium fire resistant door m2 A.A. 0.00
727 8 Aluminium hand rail m2 A.A. 2,380.00
728 9 WOODEN hand rail m2 A.A. 2,720.00
729 10 Aluminium sun breaker m2 A.A. 4,080.00
730 11 Aluminium Curtain wall (6mm ) m2 A.A. 2,805.00
731 12 Aluminium Curtain wall (8mm ) m2 A.A. 3,230.00
732 13 Stainless steel space truss frames a m2 A.A. 2,975.00
733 14 Aluminium door m2 A.A. 1,870.00
12 mm thick Tempered frameless clear glass door and

734 15 m2 A.A. 0.00
window
10 mm thick Tempered frameless clear glass door and

734 16 m2 A.A. 3,230.00
window
PAINTING AND GLAZING WORKS MATERIAL LISTS

10 GLAZING WORKS
18.1 Clear Glass
1 Size 3 mm thick m² A.A. 212.50
5 Red Ash M3 LAGEHAR 300.00
6 Sand m3 LAGEHAR 487.50
7 Gravel(02) m3 LAGEHAR 531.25
Price
Specific Area of Price in ETB
Source In Addis Including VAT,
Remark
Ababa and Other unless mentioned
Remarks otherwise
No VAT, Total Bole

16.35
Road
No VAT, Total Bole
18.77
Road
Shashemene wood 75.00

Shashemene wood 120.00
Austria wood 120.00
Austria wood 205.00
25.00
25.00
Urael 200.00
Megenagna 220.00
lamberet area 4,585.00

MEGENAGNA 80.00
MEGENAGNA 70.00
MEGENAGNA 60.00
MEGENAGNA 80.00
360.00
Remark
Remarks otherwise
All Prices are

subjected to 15% 373.04 pc
VAT
All Prices are
VAT
All Prices are
VAT
Teklehaymanot 7.20
Teklehaymanot 10.00
Teklehaymanot 8.50
Teklehaymanot 720.00
Urael 230.00
Remark
Remarks otherwise
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
subjected to 15% 157.51
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
Remark
Remarks otherwise
All Prices are
subjected to 15% 1,134.15 pc
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
Remark
Remarks otherwise
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
Remark
Remarks otherwise
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
Remark
Remarks otherwise
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
All Prices are
VAT
Remark
Remarks otherwise
All Prices are

VAT
All Prices are
VAT
All Prices are
VAT
It depends on
type,size and design
Urael 250.00
Reapeted
Urael 150.00
Urael 25.00
Urael 45.00
Urael 25.00
Urael 45.00
Reapeted
Urael 490.00
Urael 280.00
Remark
Remarks otherwise
Urael 65.00
Urael 10.00
Repeated
Repeated
Repeated
Repeated
Signal-Shola-3 litres 350.00
Signal-Shola-5 litres 560.00

Signal-Shola 500.00
Remark
Remarks otherwise
MEGENAGNA 350.00
MEGENAGNA 400.00
225.00
Gurdshola-ZOBLE
ALUMINIUM-without 2,600.00
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Gurdshola-ZOBLE
VAT
Somale Tera 250.00

Somale Tera-Local 320.00
Somale Tera-Local 400.00
Somale Tera 580.00
Repeated
Repeated
1.LOCAL MATERIALLIST
Transportation Cost
Source Material cost at Sand wash cost Distance from site Fuel
NO Type of Materials Unit Speed /KM Rental Cost From source to site (Birr Total cost
Place Source per m3 (Round Trip) Consumtion
Per Unit)
1 Sand m3 150.00 240 35.00 1471.43 3597.94 337.96 487.96

2 Pumice m3 187.00
3 Gravel (02) m3 400.00 30 35.00 271.43 449.74 48.08 448.08
4 Stone (Basaltic) m3 150.00 80 35.00 390.00 839.52 175.65 325.65
5 Selected Material m3 60.00 30 35.00 190.00 314.82 72.12 170.00
6 Water m3 3.50 0 35.00 0.00 0.00 3.50
7 Red Ash m3 158.33 30 35.00 190.00 449.74 45.70 204.03
11 Eucalyptys Dia.12cm pcs 70.00 40 35.00 230.00 599.66 2.07 18.75
15 Chid kg 5.00
16 Filt ml 3.45
17 Diesel Lit. A.A. 17.49 18.00
18 Benzin(Regular) Lit. A.A. 19.41 21.00
1.Labur Cost
New
Indexed Merkat previous
2011
Hourly o Indexed Hourly
No Laborer by Trade selected
Cost (In Hourly Cost (In birr)
cost/hou
birr) cost/hr 2010 3rd
r
1 Bar bender Ass. 70.00 13.75 13.75 13.75
2 Bar bender 120.00 23.75 23.75 37.00 23.75
3 Carpenter Ass. 80.00 9.95 9.95 16.25
4 Carpenter 200.00 34.69 19.40 37.75 34.69
5 Chisler 92.00 16.25 18.75 18.75 16.25
6 DL 60.00 12.50 15.00 15.00 12.50
7 Electrician helper 70.00 17.44 13.75 15.00
8 Electrician 150.00 26.02 23.29 26.02
9 Forman 230.77 42.50 40.00 40.00 40.03
10 Gang chief 80.00 15.48 16.25 18.75 13.88
11 Glazer 150.00 26.02 18.75 26.02
12 Mason Ass. 80.00 15.00 15.00 13.88
13 Mason 200.00 34.69 37.75 37.75 34.69
14 Mixer opertaor 80.00 10.00 10.00 15.00
15 Painter Assistance 70.00 12.50 12.50 12.14
16 Painter 120.00 21.25 21.25 20.82
17 Plasterer Ass. 80.00 13.88 9.91 13.88
18 Plasterer 150.00 30.54 21.25 37.75 26.02
19 Plumber helper 80.00 18.46 15.00 18.75 16.25
20 Plumber 150.00 26.02 33.95 37.75 26.02
21 Tiller Ass. 80.00 15.00 15.00 13.88
22 Tiller 220.00 36.16 40.00 43.75 38.16
23 Time Keeper 80.00 14.62 13.75 13.88
24 Truck Driver 100.00 21.15 21.15 17.35
25 Equpment operator I 100.00 21.63 21.63 17.35
25 Equpment operator II 90.00 15.61 15.61 15.61
25 Equpment operatorIII 90.00 15.61 15.61 15.61
26 vibrator operator 70.00 15.00 15.00 16.25
27 L. Vehicle Driver I 80.00 15.87 15.87 13.88
28 Surveyer 192.31 16.87 33.36 33.36
28 Welder 120.00 20.82 19.62 20.82
29 Welder Ass. 70.00 12.14 11.25 12.14
Aluminium worker 150.00 26.02 26.02 26.02
Aluminium worker Ass 80.00 13.88 13.88 13.88
Mud worker 22.50 22.50 22.50
The following equipment costs were gathered from construction firms in November 2016,
detail rate analysis is presented in Equ.rate analysis sheet which was done in 2012 and
modified with some items in 2016
2.Equipment Cost
Rental cost/hr
Rental cost
without
C. Mashinery cost CAPACITY fuel/hr Fuel consumption
1 Truck 14 200.00 30.00 1.00 724.70
2 Truck 7 140.00 21.00 1.00 507.29
3 Truck 16/15 200.00 30.00 1.00 824.70
dump truck 280.50 30.00 1.00 330.00
3 compactor 402.50 5.00 8.00 23.43
4 Loader 765.00 21.00 1.00 567.29
loader 765.00
5 Dozer 300 Hp 1,300.00 35.00 1.00 1,112.15
6 Dozer W. Ripper 1,400.00 35.00 1.00 1,212.15
7 Dozer(200-250HP) 1,100.00 30.00 1.00 924.70
8 Excavater(200HP) 900.00 24.00 1.00 819.76
Excavater(200HP)WITH
9 RIPPER 1,400.00 24.00 1.00 1,619.76
excavator wheel 1,100.00
excavator chain with jack 1,250.00
8 BACKHOE Excavater(120HP) 750.00 12.00 1.00 959.88
Grader 1,200.00
9 Grader(120-150hp) 800.00 18.00 1.00 1,214.82
10 Roller(8-10ton) 350.00 12.00 1.00 534.00
roller(10T) 514.00
roller(16T) 850.00
11 Water truk 200.00 16.00 1.00 479.84
12 Air Compressor 300.00 12.00 1.00 284.88
13 Jack Hammer 80.00 1.00 167.50
14 Wagon Drill 280.00 15.00 1.00 387.35
15 Small Vehicle 150.00 5.00 1.00 150.45
16 Asphalt Distributor 500.00 24.00 1.00 919.76
17 Stationary Heater 140.00 25.00 1.00 577.25
18 Power Broom 180.00 34.00 1.00 774.66
19 Asphalt Plant 2,500.00 500.00 1.00 11,245.00
20 Paver 600.00 40.00 1.00 1,299.60
21 Pneumatic Roller 250.00 12.00 1.00 459.88
22 Water Tanker 25.00 1.00 25.00
23 Dumper 150.00 5.00 1.00 237.45
24 Crushing plant 600.00 80.00 1.00 1,999.20
25 Centrifugal W/Pump 25.00 3.00 1.00 77.47
26 Genrator 90kw 100.00 3.00 1.00 152.47
27 Mobile crane 350.00 20.00 1.00 1,149.80
28 Mixer 425.00 8.96 8.00 28.00
mixer mobile 425.00
mixer middium (750 L) 297.50
mixer (350l) 70.00
28 Truck Mixer 4,800.00 30.00 8.00 665.59
vibrator new 45.00
form work 66.00
29 Vibrator 345.00 4.80 8.00 25.00
30 Hand tamper 120.00 - 1.00 25.00
hand tamper (2) 21.25
31 Pipe moulde 18.00 1.00 18.00
32 Painting marker 80.00 1.00 80.00
33 Drill 6.00 1.00 6.00
Gear machine 10.00 1.00 10.00
34 Grinder 6.00 1.00 6.00
Cutting machine 15.00
35 scafolding 4.00 1.00 4.00
36 sledge hammer 2.50 1.00 2.50
37 Tools 0.85 1.00 1.00
Tools 1.00
37 Set of tools 2.00 1.00 2.00
38 Surveying instrument 75.00 1.00 50.00
39 Weld. Mach. 15.00 1.00 60.00
40 Crane 5 -tone 350.00 20.00 1.00 749.80
41 winch 3 phase 79.00
42 winch 1 phase 71.87
winch 68.00
43 Genrator 3 phase 137.00
44 Genrator 1 phase 71.87
genrator for wicnch 116.45
3.Over head and profit cost(%)
34 OVER HAED COST 0.08
35 PROFIT 0.07
36 OVER HAED COST sub contract 0.15
37 PROFIT sub contract 0.10
1.Labur Cost
Indexed
No Laborer by Trade Hourly Cost
(In birr)
1 Bar bender Ass. 70.00 18.75
2 Bar bender 120.00 31.25
3 Carpenter Ass. 80.00 22.50
4 Carpenter 200.00 37.50
5 Chisler 92.00 18.75
6 DL 60.00 15.00
7 Electrician helper 70.00 18.75
8 Electrician 150.00 37.50
9 Forman 230.77 40.00
10 Gang chief 80.00 16.25
11 Glazer 150.00 25.00
12 Mason Ass. 80.00 18.75
13 Mason 200.00 37.50
14 Mixer opertaor 80.00 18.75
15 Painter Assistance 70.00 18.75
16 Painter 120.00 31.25
17 Plasterer Ass. 80.00 18.75
18 Plasterer 150.00 31.25
19 Plumber helper 80.00 18.75
20 Plumber 150.00 33.95
21 Tiller Ass. 80.00 18.75
22 Tiller 220.00 40.00
23 Time Keeper 80.00 13.75
24 Truck Driver 100.00 21.15
25 Equpment operator I 100.00 21.63
25 Equpment operator II 90.00 15.61
25 Equpment operatorIII 90.00 15.61
26 vibrator operator 70.00 15.00
27 L. Vehicle Driver I 80.00 15.87
28 Surveyer 192.31 33.36
28 Welder 120.00 31.25
29 Welder Ass. 70.00 18.75
Aluminium worker 150.00 26.02
Aluminium worker Ass. 80.00 18.75
Mud worker 22.50
The following equipment costs were gathered from construction firms in November 2016, detail rate analysis is
presented in Equ.rate analysis sheet which was done in 2012 and modified with some items in 2016
2.Equipment Cost
Rental cost without

C. Mashinery cost CAPACITY fuel/hr Fuel consumption
1 Truck 14 200.00 30.00 1.00
2 Truck 7 140.00 21.00 1.00
3 Truck 15 200.00 30.00 1.00
4 compactor 402.50 5.00 8.00
5 Loader 765.00 21.00 1.00
6 Dozer 300 Hp 1,300.00 35.00 1.00
7 Dozer W. Ripper 1,400.00 35.00 1.00
8 Dozer(200-250HP) 1,100.00 30.00 1.00
9 Excavater(200HP) 900.00 24.00 1.00
10 Excavater(200HP)WITH RIPPER 1,400.00 24.00 1.00
11 BACKHOE Excavater(120HP) 750.00 12.00 1.00

12 Grader(120-150hp) 800.00 18.00 1.00
13 Roller(8-10ton) 350.00 12.00 1.00
14 Water truk 200.00 16.00 1.00
15 Air Compressor 300.00 12.00 1.00
16 Jack Hammer 80.00 1.00
17 Wagon Drill 280.00 15.00 1.00
18 Small Vehicle 150.00 5.00 1.00
19 Asphalt Distributor 500.00 24.00 1.00
20 Stationary Heater 140.00 25.00 1.00
21 Power Broom 180.00 34.00 1.00
22 Asphalt Plant 2,500.00 500.00 1.00
23 Paver 600.00 40.00 1.00
24 Pneumatic Roller 250.00 12.00 1.00
25 Water Tanker 25.00 1.00
26 Dump truck 150.00 5.00 1.00
27 Crushing plant 600.00 80.00 1.00
28 Centrifugal W/Pump 25.00 3.00 1.00
29 Genrator 90kw 100.00 3.00 1.00
30 Mobile crane 350.00 20.00 1.00
31 Mixer(350L) 425.00 8.96 8.00
32 Truck Mixer 4,800.00 30.00 8.00
33 Vibrator 345.00 4.80 8.00
34 Hand tamper 120.00 - 1.00
35 Pipe moulde 18.00 1.00
36 Painting marker 80.00 1.00
37 Drill 6.00 1.00
38 Gear machine 10.00 1.00
39 Grinder 6.00 1.00
40 Cutting machine
41 scafolding 4.00 1.00
42 sledge hammer 2.50 1.00
43 Tools 0.85 1.00
44 Set of tools 2.00 1.00
45 Surveying instrument 75.00 1.00
46 Weld. Mach. 15.00 1.00
47 Crane 5 -tone 350.00 20.00 1.00
48 winch 3 phase
49 winch 1 phase
50 Genrator 3 phase
51 Genrator 1 phase
52 genrator for wicnch
34 OVER HAED COST
35 PROFIT
36 OVER HAED COST sub contract
37 PROFIT sub contract
etail rate analysis is
in 2016
Rental cost/hr
724.70
507.29
724.70
61.24
967.29
1,912.15
2,012.15
1,624.70
1,319.76
1,819.76
959.88
1,114.82
559.88
479.84
284.88
80.00
387.35
150.45
919.76
577.25
774.66
11,245.00
1,299.60
459.88
25.00
330.00
1,999.20
77.47
152.47
699.80
91.46
665.59
54.40
120.00
18.00
80.00
6.00
10.00
6.00
15.00
4.00
2.50
1.00
2.00
50.00
30.00
699.80
79.00
71.87
137.00
71.87
116.45
0.08
0.07
0.15
0.10
LABOR PRICE LIST September 2018
I NO DESCRIPTION UNIT QTY UP (Birr) REMARK
1 Foreman hr 1 40
2 Gang Chief hr 1 16.25
3 Daily labourer hr 1 15.00
4 Chisler hr 1 18.75
5 carpenter hr 1 37.50
6 Mason hr 1 37.5
7 Plasterer hr 1 31.25
8 Tiler hr 1 40
9 Barbender hr 1 31.25
10 plumber hr 1 33.95
11 Plumber helper hr 1 18.75

Equipment rent price list - Spetmeber 2018 including VAT
I NO DESCRIPTION UNIT QTY UP (Birr/hour) REMARK
Less
above
than 50
50hrs
hours
1 Excavator chain with jack h hr 1 1500 1250 fuel included
2 Excavator wheel hr 1 1380 1100 fuel included
3 Dump truck (10-20m3) hr 1 330 330
4 Grader hr 1 1400 1200 fuel included
5 Roller (10T) hr 1 750 600 fuel included
6 Roller (16T) hr 1 1000 850 fuel included
7 Mixer mobile hr 1 500 500
8 Mixer medium 750lt hr 1 350 350
9 Mixer 350 lit hr 1 70 85
10 Vibrator hr 1 35 25
11 Form work m2 1 66 66
12 Tools hr 1 1 1
14 Hand tamper hr 1 25 25
15 Loader hr 1 967.29 800
16 winch hr 1 79
17 generator for winch hr 1 137
Note: The above price is including fuel cost for the machine higlighted in yellow.
The average fuel price per hour is in the range of 250-300 birr depending on the type of
machine. For example a wheel excavator will use 18liters of fuel per hour that mean 261 birr per hour
-Rent per hour excluding fuel will be deducting 300 birr from the abve price higligted in yellow
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 0.8125 Pt/hr
WORK ITEM: (14.9 ) Data Telephone point fed 2x(twisted pair category 5E UTP ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: #REF! Birr/Pt

Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF ** Indexed Hourly Co Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
diam.20mm conduit m 12.00 #REF! #REF! Forman 1.00 0.25 40.00 10.00 Tools 1 1.00 1.00
Telephone cable wire m 24.00 3.58 85.93 Electrician 1.00 1.00 37.50 37.50
junction box No. 2.00 2.50 5.00 Chisler 1.00 0.50 18.75 9.38
Plasterer 1.00 0.25 31.25 7.81
DL 1.00 1.00 15.00 15.00
Total (1:-01) #REF! Total ( 1:02 ) 79.69 Total (1:03) 1.00
A= Materials Unit Cost #REF! Birr/Pt B= Manpower Unit Cost 98.08 Birr/Pt C=Equipment Unit Cost 1.23076923076923 Birr/Pt
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = #REF! Birr/Pt
Over head cost : 8% #REF! "
Profit Cost: 7% #REF! "
Total Unit Cost : #REF! Birr/Pt
Remark :
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 2 Pc/hr
WORK ITEM: RJ 45 twin outlet type LEGRAND 2(74213) Category 5E with 8 contacts EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: RESULT: #REF! Birr/pc

** Indexed Hourly
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Cost Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
RJ 45 twin outlet type LEGRAND 2(74213) Category 5E with 8 contacts pc 1.02 #REF! #REF! Forman 1.00 0.10 40.00 4.00 Tools 1 1.00 1.00
Electrician 1.00 1.00 37.50 37.50
Ass. Elec 1.00 1.00 18.75 18.75
DL 1.00 1.00 15.00 15.00
Total (1:-01) #REF! Total (1:02) 75.25 Total (1:03) 1.00
A= Materials Unit Cost #REF! Birr/pc B= Manpower Unit Cost 37.63 Birr/pc C=Equipment Unit Cost 0.50 Birr/pc
Direct Cost of Work Item = A+B+C = #REF! Birr/pc
Over Head : 8% #REF! Birr/pc
Profit Cost: 7% #REF! Birr/pc
Total Unit Cost : #REF! Birr/pc
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1.5 Pc/hr
WORK ITEM: ( 3.1 ) Light Fitting and Lamps EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: RESULT: 500.62 Birr/Pc
** Indexed Hourly
Type of Material Unit Qty * Rate Cost per Unit Labour by Trade No. UF Cost Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
TMS 022/118IC+1xTLD 18w/840Lamps. Pc 1.02 376.95 384.49 Forman 1 0.1 40.00 4.00 Tools 1 1.00 1.00
Electrician 1 1 37.50 37.50
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
A= Materials Unit Cost 384.49 Birr/ml B=Manpower Unit Cost 50.17 Birr/pcsl C=Equipment Unit Cost 0.67 Birr/ml
Hourly Output Hourly output: __________________
Total of (1:02)
Direct Cost of work item= A+B+C= 435.32 Birr/Pc
Overhead Cost: 8% 34.83 Birr/Pc
Profit Cost: 7% 30.47 Birr/Pc
Remark _____________________________________________________________________________
** Indexed Hourly
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
Total of (1:02)
Remark _____________________________________________________________________________
** Indexed Hourly
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
Total of (1:02)
Remark _____________________________________________________________________________
** Indexed Hourly
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
Total of (1:02)
Remark _____________________________________________________________________________
** Indexed Hourly
TMS 022/236IC+GMS 022R +2xTLD 36W/840Lamps. Pc 1.02 929.25 947.84 Forman 1 0.1 40.00 4.00 Tools 1 1.00 1.00
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: Lightning Protection System EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: RESULT: 1993.53 Birr/Ml

** Indexed Hourly
16mm Air Termination copper rod rod 1.5m length Pc 1.02 1550.00 1581.00 Forman 1.00 0.10 40.00 4.00 Tools 1.00 1.00 1.00
Electrician 1.00 1.00 37.50 37.50
Ass. Elec 1.00 1.00 18.75 18.75
DL 1.00 1.00 15.00 15.00
A= Materials Unit Cost 1581.00 Birr/ml B=Manpower Unit Cost 150.50 Birr/ml C=Equipment Unit Cost 2.00 Birr/ml
Total of (1:02)
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1 Ml/hr
TOTAL QUANTITY OF WORK ITEM: RESULT: 478.58 Birr/Ml

** Indexed Hourly
1x25mm. Sq. Bare copper down condacter Ml 1.05 323.72 339.91 Forman 1.00 0.10 40.00 4.00 Tools 1.00 1.00 1.00
Electrician 1.00 1.00 37.50 37.50
Ass. Elec 1.00 1.00 18.75 18.75
DL 1.00 1.00 15.00 15.00
A= Materials Unit Cost 339.91 Birr/ml B=Manpower Unit Cost 75.25 Birr/ml C=Equipment Unit Cost 1.00 Birr/ml
Total of (1:02)
Direct Cost of work item= A+B+C= 416.16 Birr/Ml
Overhead Cost: 8% 33.29 Birr/Ml
Profit Cost: 7% 29.13 Birr/Ml
Total Unit Cost : 478.58 Birr/Ml
Remark _____________________________________________________________________________

** Indexed Hourly
Testing Junction boxes at 1.5m above ground level made of ground level. Pc 1.02 980.00 999.60 Forman 1.00 0.10 40.00 4.00 Tools 1.00 1.00 1.00
Electrician 1.00 1.00 37.50 37.50
Ass. Elec 1.00 1.00 18.75 18.75
DL 1.00 1.00 15.00 15.00
A= Materials Unit Cost 999.60 Birr/Pc B=Manpower Unit Cost 100.33 Birr/Pc C=Equipment Unit Cost 1.33 Birr/Pc
Total of (1:02)
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1 pc/hr
WORK ITEM: EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: RESULT: #REF! Birr/pc

** Indexed Hourly
1500x16mm copper earth road Pc 1.00 #REF! #REF! Forman 1 0.1 40.00 4.00 Tools 1 1.00 1.00
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
A= Materials Unit Cost #REF! Birr/pc B= Manpower Unit Cost 75.25 C=Equipment Unit Cost 1.00 Birr/pc
Direct Cost of Work Item = A+B+C = #REF! Birr/pc
Over Head : 8% #REF! Birr/pc
Profit cost : Profit Cost: 7% #REF! Birr/pc
Total unit cos Total Unit Cost : #REF! Birr/pc
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 0.500 m2/hr.
WORK ITEM: ( 6.13 ) 250mm .thick Double Brick Wall EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: Err:509 Birr/m2

** Indexed Hourly
Brick Pcs. 116.00 Err:509 Err:509 Forman 1.00 0.25 40.00 10.00 Tools 3.00 1.00 3.00
Cement Qnt. 0.230 Err:509 Err:509 Mason 1.00 1.00 37.50 37.50 scaffolding
Sand m3 0.0675 487.96 32.94 DL 3.00 1.00 15.00 45.00 Mixer
Water m3 0.004 3.50 0.01
Total (1:-01) Err:509 Total ( 1:02 ) 92.50 Total (1:03) 3.00
A= Materials Unit Cost Err:509 Birr/m2 B= Manpower Unit Cost 185.00 Birr/m2 C=Equipment Unit Cost 6.00 Birr/m2
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = Err:509 Birr/m2
Over head cost : 8% Err:509 "
Profit Cost: 7% Err:509 "
Total Unit Cost : Err:509 Birr/m2
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: Pc/hr.
WORK ITEM: 50x50x70cm Man hole EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pc RESULT: Birr/Pc

** Indexed Hourly
25cm brick wall m2 2.1 Err:509 Err:509
plastering m2 1.40
Excavation m3 1.52 #NAME? #NAME?
backfill m3 0.62 #NAME? #NAME?
cart away m3 0.90 #NAME? #NAME?
10cm Ground floos slab m2 1.00 #NAME? #NAME?
Form work for Ground &Cover slab m2 1.05 #NAME? #NAME?
Reinforcement Kg 10.00 #NAME? #NAME?
10cm Cover Slab slab m2 1.00 #NAME? #NAME?
Total (1:-01) Err:509 Total (1:02) 0.00 Total (1:03) 0.00
A= Materials Unit Cost Err:509 Birr/Pc B= Manpower Unit Cost Birr/Pc C=Equipment Unit Cost 0.00 Birr/Pc
Direct Cost of Work Item = A+B+C = Err:509 Birr/Pc
Over Head : 8% Birr/Pc
Profit cost : Profit Cost: 7% Birr/Pc
Total unit cos Total Unit Cost : Err:509 Birr/Pc
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 3.00 Ml/hr.
WORK ITEM: Conduits & pipes EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: RESULT: #REF! Birr/m

** Indexed Hourly
PVC Pipe Dia75mm pc 1.05 #REF! #REF! Forman 1 0.1 40.00 4.00 Tools 1 1.00 1.00
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
A= Materials Unit Cost #REF! Birr/m B= Manpower Unit Cost 25.08 Birr/m C=Equipment Unit Cost 0.33 Birr/m
Direct Cost of Work Item = A+B+C = #REF! Birr/m
Over Head : 8% #REF! Birr/m
Profit Cost: 7% #REF! Birr/m
Excavation 0.2 #NAME? #NAME?
Back fill 0.2 0.00
Total Unit Cost : #REF! Birr/m
Remark _____________________________________________________________________________

** Indexed Hourly
Bonding Material for down conductor with galvanized steel air termination network. Forman 1.00 0.10 40.00 4.00 Tools 1.00 1.00 1.00
1X25MM ML 100.00 40.00 4000.00 Electrician 1.00 1.00 37.50 37.50
Ass. Elec 1.00 1.00 18.75 18.75
DL 1.00 1.00 15.00 15.00
A= Materials Unit Cost 4000.00 Birr/Pc B=Manpower Unit Cost 301.00 Birr/Pc C=Equipment Unit Cost 4.00 Birr/Pc
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: Earthing EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: RESULT: 647.74 Birr/pc

** Indexed Hourly
Low voltage system earthing consisting of 1x16mm² bare copper conductor (6m) and 2400x16mm
copper bond earthing rod inside manhole including all connecting accessories. Pc 1.00 410.75 410.75 Forman 1.00 0.10 40.00 4.00 Tools 1.00 1.00 1.00
Electrician 1.00 1.00 37.50 37.50
Elec.helper 1.00 1.00 18.75 18.75
DL 1.00 1.00 15.00 15.00
A= Materials Unit Cost 410.75 Birr/pc B= Manpower Unit Cost 150.50 Birr/pc C=Equipment Unit Cost 2.00 Birr/pc
Direct Cost of Work Item = A+B+C = 563.25 Birr/pc
Over Head : 8% 45.06 Birr/pc
Profit Cost: 7% 39.43 Birr/pc
Total Unit Cost : 647.74 Birr/pc
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 1 ml/hr
WORK ITEM: ( 3.1 ) Feeder Cables (PVC sheated & PVC insulated) EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: RESULT: #REF! Birr/Ml

** Indexed Hourly
5x6sqmm Cable Ml 1.05 #REF! #REF! ELEc Forman 1 0.06 40.00 2.40 Tools 2 1.00 2.00
conduit 32mm Ml 1.05 #REF! #REF! ELEctric 1 0.06 37.50 2.25 0.00
Ass. Elec 1 0.06 18.75 1.13 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
A= Materials Unit Cost #REF! Birr/ml B=Manpower Unit Cost 35.78 Birr/ml C=Equipment Unit Cost 2.00 Birr/ml
Total of (1:02)
Direct Cost of work item= A+B+C= #REF! Birr/ml
Overhead Cost: 8% #REF! Birr/ml
Profit Cost: 7% #REF! Birr/ml
Total Unit Cost : #REF! Birr/ml
Remark _____________________________________________________________________________
WORK ITEM: ( 3.1 ) Power Cables (PVC sheated & PVC insulated) EQUIPEMENT:

** Indexed Hourly
ELEctric 1 0.06 37.50 2.25 0.00
Ass. Elec 1 0.06 18.75 1.13 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
2x2.5sqmm Cable Ml 1.05 #REF! #REF! ELEc Forman 1 0.06 40.00 2.40 Tools 2 1.00 2.00
ELEctric 1 0.06 37.50 2.25 0.00
Ass. Elec 1 0.06 18.75 1.13 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
conduit 50mm Ml 1.05 0.00 ELEctric 1 0.08 37.50 3.00 0.00
Ass. Elec 1 0.08 18.75 1.50 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
ELEctric 1 0.06 37.50 2.25 0.00
Ass. Elec 1 0.06 18.75 1.13 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
ELEctric 1 0.08 37.50 3.00 0.00
Ass. Elec 1 0.08 18.75 1.50 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
Ass. Elec 1 0.06 18.75 1.13 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
Ass. Elec 1 0.06 18.75 1.13 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
3x240/120 Ml 1.05 #REF! #REF! ELEc Forman 1 0.1 40.00 4.00 Tools 2 1.00 2.00
0.00 ELEctric 1.00 0.10 37.50 3.75 0.00
0.00 Ass. Elec 1.00 0.10 18.75 1.88 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
3x95/50 Ml 1.05 #REF! #REF! ELEc Forman 1.00 0.10 40.00 4.00 Tools 2 1.00 2.00
0.00 ELEctric 1.00 0.10 37.50 3.75 0.00
0.00 Ass. Elec 1.00 0.10 18.75 1.88 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
3x75/35+1x35 fromMLPP- STA to LPP-W-0-57-58 Ml 1.05 #REF! #REF! ELEc Forman 1.00 0.08 40.00 3.20 Tools 2 1.00 2.00
0.00 ELEctric 1.00 0.08 37.50 3.00 0.00
0.00 Ass. Elec 1.00 0.08 18.75 1.50 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
3x150/70+1x70 fromCMDB toSDP1 Ml 1.05 #REF! #REF! ELEc Forman 1.00 0.10 40.00 4.00 Tools 2 1.00 2.00
0.00 ELEctric 1.00 0.10 37.50 3.75 0.00
0.00 Ass. Elec 1.00 0.10 18.75 1.88 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
3x35/16+1x16 fromMLPP- STA to LPP-N-0-85-86 Ml 1.05 #REF! #REF! ELEc Forman 1 0.08 40.00 3.20 Tools 2 1.00 2.00
0.00 ELEctric 1.00 0.08 37.50 3.00 0.00
0.00 Ass. Elec 1.00 0.08 18.75 1.50 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
0.00 ELEctric 1.00 0.08 37.50 3.00 0.00
0.00 Ass. Elec 1.00 0.08 18.75 1.50 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
0.00 ELEctric 1.00 0.08 37.50 3.00 0.00
0.00 Ass. Elec 1.00 0.08 18.75 1.50 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
0.00 ELEctric 1.00 0.08 37.50 3.00 0.00
0.00 Ass. Elec 1.00 0.08 18.75 1.50 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 0.25 Birr/PC
WORK ITEM: ( 3.1 ) Steel Light poles 3m height single arm EQUIPEMENT:

** Indexed Hourly
Steel light poles pcs 1.05 #REF! #REF! ELEc Forman 1 1 40.00 40.00 Tools 1 1.00 1.00
Concrete foundation m3 0.125 #NAME? #NAME? ELEctric 1 1 37.50 37.50 Crane 0.25 699.80 174.95
Excavation m3 0.125 #NAME? #NAME? operator 1 0.25 15.61 3.90 0.00
cart away m3 0.125 #NAME? #NAME? Plasterer 1 0.25 31.25 7.81 0.00
DL 1 1 15.00 15.00 0.00
0.00
0.00
A= Materials Unit Cost #REF! Birr/PC B=Manpower Unit Cost 416.86 Birr/PC C=Equipment Unit Cost 703.80 Birr/PC
Total of (1:02)
Direct Cost of work item= A+B+C= #REF! Birr/PC
Overhead Cost: 8% #REF! Birr/PC
Profit Cost: 7% #REF! Birr/PC
Total Unit Cost : #REF! Birr/PC
Remark _____________________________________________________________________________
Steel Light poles 20m height Polygonal Tapered mast with circular properly flanged arm for 6 arm
WORK ITEM: ( 3.1 ) EQUIPEMENT:


** Indexed Hourly
Steel light poles pcs 1.05 #REF! #REF! ELEc Forman 1 1 40.00 40.00 Tools 1 1.00 1.00
DL 1 1 15.00 15.00 0.00
0.00
0.00
A= Materials Unit Cost #REF! Birr/PC B=Manpower Unit Cost 555.82 Birr/PC C=Equipment Unit Cost 1871.47 Birr/PC
20m height above ground level galvanized Polygonal Tapered mast with circular properly flanged arm for 6 Total of (1:02)
Direct Cost of work item= A+B+C= #REF! Birr/PC
Overhead Cost: 8% #REF! Birr/PC
Profit Cost: 7% #REF! Birr/PC
Total Unit Cost : #REF! Birr/PC
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 1.5 Pc/hr
WORK ITEM: ( 3.1 ) Light Fitting for external light EQUIPEMENT:

** Indexed Hourly
RZB 721284.734+ 981399.000+1XHIE 1000W Lamp
Pc 1 20500.00 20500.00 ELEc Forman 1 0.1 40.00 4.00 Tools 1 0.85 0.85
0.00 ELEctric 1 1 37.50 37.50 0.00
0.00 Ass. Elec 1 1 18.75 18.75 0.00
0.00 DL 1 1 15.00 15.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
TOTAL QUANTITY OF WORK ITEM: RESULT: #NAME? Birr/Ml

** Indexed Hourly
Steel light poles pcs 1.05 47500.00 49875.00 ELEc Forman 1 1 40.00 40.00 Tools 1 1.00 1.00
DL 1 1 15.00 15.00 0.00
0.00
0.00
Total (1:-01) #NAME? Total (1:02) 104.22 Total (1:03) 350.90
A= Materials Unit Cost #NAME? Birr/PC B=Manpower Unit Cost 555.82 Birr/PC C=Equipment Unit Cost 1871.47 Birr/PC
Total of (1:02)
Direct Cost of work item= A+B+C= #NAME? Birr/PC
Overhead Cost: 8% #NAME? Birr/PC
Profit Cost: 7% #NAME? Birr/PC
Total Unit Cost : #NAME? Birr/PC
Remark _____________________________________________________________________________
TOTAL QUANTITY OF WORK ITEM: RESULT: #NAME? Birr/Ml

** Indexed Hourly
Steel light poles pcs 1.05 7560.00 7938.00 ELEc Forman 1 1 40.00 40.00 Tools 1 0.00 0.00
DL 1 1 15.00 15.00 0.00
0.00
0.00
Total (1:-01) #NAME? Total (1:02) 104.22 Total (1:03) 230.93
A= Materials Unit Cost #NAME? Birr/PC B=Manpower Unit Cost 416.86 Birr/PC C=Equipment Unit Cost 923.74 Birr/PC
Total of (1:02)
Direct Cost of work item= A+B+C= #NAME? Birr/PC
Overhead Cost: 8% #NAME? Birr/PC
Profit Cost: 7% #NAME? Birr/PC
Total Unit Cost : #NAME? Birr/PC
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 7.00 Ml/hr.

** Indexed Hourly
PVC Pipe Dia32mm pc 1.05 #REF! #REF! ELEc Forman 1 0.1 40.00 4 Tools 1 1.00 1.00
0.00 ELEctric 1 1 37.50 37.5 0.00
Ass. Elec 1 1 18.75 18.75 0.00
0.00 DL 1 1 15.00 15 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Profit cost : Profit Cost: 7% #REF! Birr/m
Total unit cos Total Unit Cost : #REF! Birr/m
Remark _____________________________________________________________________________

** Indexed Hourly
2x2.5sqmm Cable Ml 1.05 #REF! #REF! ELEc Forman 1 0.08 40.00 3.20 Tools 2 0.50 1.00
conduit 1.05 #REF! #REF! ELEctric 1 0.08 37.50 3.00 0.00
Ass. Elec 1 0.08 18.75 1.50 0.00
DL 2 1 15.00 30.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
3x185/95+1x95 fromMLPP- STA to LPP-W-0-57-58 Ml 1.05 #REF! #REF! ELEc Forman 1.00 0.10 40.00 4.00 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.10 37.50 3.75 0.00
0.00 Ass. Elec 1.00 0.10 18.75 1.88 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
A= Materials Unit Cost #REF! Birr/ml B=Manpower Unit Cost 39.625 Birr/ml C=Equipment Unit Cost 1 Birr/ml
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
0.00 ELEctric 1.00 0.10 37.50 3.75 0.00
0.00 Ass. Elec 1.00 0.10 18.75 1.88 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
0.00 ELEctric 1.00 0.10 37.50 3.75 0.00
0.00 Ass. Elec 1.00 0.10 18.75 1.88 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
3x50/25+1x25romMLPP- STA to LPP-N-0-85-86 Ml 1.05 #REF! #REF! ELEc Forman 1 0.1 40.00 4.00 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.10 37.50 3.75 0.00
0.00 Ass. Elec 1.00 0.10 18.75 1.88 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
0.00 ELEctric 1.00 0.08 37.50 3.00 0.00
0.00 Ass. Elec 1.00 0.08 18.75 1.50 0.00
0.00 DL 2.00 1.00 15.00 30.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed Hourly
PVC Pipe Dia32mm pc 1.05 #REF! #REF! ELEc Forman 1 0.1 40.00 4 Tools 1 0.50 0.50
0.00 ELEctric 1 1 37.50 37.5 0.00
Ass. Elec 1 1 18.75 18.75 0.00
0.00 DL 1 1 15.00 15 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Profit Cost: 7% #REF! Birr/m
Total Unit Cost : #REF! Birr/m
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 5.00 Ml/hr.

** Indexed Hourly
PVC Pipe Dia 36mm pc 1.05 #REF! #REF! Forman 1 0.1 40.00 4.00 Tools 1 0.85 0.85
Ass. Elec 1 1 18.75 18.75
DL 1 1 15.00 15.00
A= Materials Unit Cost #REF! Birr/pc B= Manpower Unit Cost 15.05 Birr/pc C=Equipment Unit Cost 0.17 Birr/pc
Excavation 0.00
Back fill #REF! #REF!
Remark _____________________________________________________________________________

** Indexed Hourly
PVC Pipe Dia50mm pc 1.05 #REF! #REF! ELEc Forman 1 0.2 40.00 8.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 37.50 37.50 0.00
Ass. Elec 1 1 18.75 18.75 0.00
0.00 DL 1 1 15.00 15.00 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Excavation #NAME? #NAME?
Backfill #NAME? #NAME?
Remark _____________________________________________________________________________ #REF! Birr/m
TOTAL QANTITY OF WORK ITEM: RESULT: Err:509 Birr/m

** Indexed Hourly
PVC Pipe Dia110mm pc 1.05 Err:509 Err:509 ELEc Forman 1 0.1 40.00 4.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 37.50 37.50 0.00
Ass. Elec 1 1 18.75 18.75 0.00
0.00 DL 1 1 15.00 15.00 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
A= Materials Unit Cost Err:509 Birr/m B= Manpower Unit Cost 37.63 Birr/m C=Equipment Unit Cost 0.25 Birr/m
Direct Cost of Work Item = A+B+C = Err:509 Birr/m
Over Head : 8% Err:509 Birr/m
Profit cost : Profit Cost: 7% Err:509 Birr/m Err:509
Total unit cos Total Unit Cost : Err:509 Birr/m

Remark _____________________________________________________________________________
TOTAL QANTITY OF WORK ITEM: RESULT: Err:509 Birr/m

** Indexed Hourly
PVC Pipe Dia160mm pc 1.05 Err:509 Err:509 ELEc Forman 1 0.1 40.00 4.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 37.50 37.50 0.00
Ass. Elec 1 1 18.75 18.75 0.00
0.00 DL 1 1 15.00 15.00 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
A= Materials Unit Cost Err:509 Birr/m B= Manpower Unit Cost 50.17 Birr/m C=Equipment Unit Cost 0.33 Birr/m
Direct Cost of Work Item = A+B+C = Err:509 Birr/m
Over Head : 8% Err:509 Birr/m
Profit cost : Profit Cost: 7% Err:509 Birr/m Err:509
Excavation 0.2 #NAME? #NAME?
Backfill 0.2 #NAME? #NAME?
Total unit cos Total Unit Cost : Err:509 Birr/m

Remark _____________________________________________________________________________

** Indexed Hourly
PVC Pipe Dia80mm pc 1.05 #REF! #REF! ELEc Forman 1 0.1 40.00 4.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 37.50 37.50 0.00
Ass. Elec 1 1 18.75 18.75 0.00
0.00 DL 1 1 15.00 15.00 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Profit cost : Profit Cost: 7% #REF! Birr/m #REF!

Remark _____________________________________________________________________________
7%
PROJECT: AMBO LABOUR HOURLY OUTPUT:

WORK ITEM: Foot Washing Basin 1400x450x350mm EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1 Pc RESULT:
Material Cost (1:01) Labour (1:02)
** Indexed Hourly
Type of Material Unit Qty * Rate Cost per Unit Labour by Trade No. UF Cost
Concrete M3 0.31 #NAME? #NAME?
Form work M2 1.38 #NAME? #NAME?
Dia. 8mm Kg 20.00 #NAME? #NAME?
MOSAIC M2 1.52 Err:509 Err:509
Two coats of Plastering M2 1.52 #REF! #REF!
Floor drain and Chain Plug Pc 1.00 #REF! #REF!
TRAP Pc 2.00 40.25 80.50

P-Smell Trap Syphony Pc 1.00 #REF! #REF!
Total (1:-01) #NAME? Total (1:02)
A= Materials Unit Cost #NAME? Birr/Pc B=Manpower Unit Cost 0.00

Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UNIT COSTS
BOUR HOURLY OUTPUT:
#NAME? Birr/Pc
Equipment Cost (1:03)
Hourly Cost Type of Equipment No. Hourly Rental Hourly Cost
0.00 Total (1:03) 0.00
Birr/Pc C= Equipment Unit Cost : 0.00 Birr/Pc

Total of (1:03)
Hourly output:
#NAME? Birr/Pc
#NAME? "
#NAME? "
#NAME? Birr/Pc
Labur Cost
Hourly Rental
No Laborer by Trade
(In birr)
1 Bar bender Ass. 40.00 7.00
2 Bar bender 105.00 18.38
3 Carpenter Ass. 52.50 9.19
4 Carpenter 73.00 12.77
5 Chisler 47.50 8.31
6 DL 31.00 5.43
7 Electrician helper 70.00 12.25
8 Electrician 150.00 26.25
9 Forman 160.00 28.00
10 Gang chief 50.00 8.75
11 Glazer 95.00 16.63
12 Mason Ass. 70.00 12.25
13 Mason 145.00 25.38
14 Mixer opertaor 50.00 8.75
15 Painter Assistance 40.00 7.00
16 Painter 75.00 13.13
17 Plasterer Ass. 45.00 7.87
18 Plasterer 115.00 20.13
19 Plumber helper 87.50 15.31
20 Plumber 105.00 18.38
21 Tiller Ass. 45.00 7.87
22 Tiller 145.00 25.38
23 Time Keeper 50.00 8.75
24 Truck Driver 75.00 13.13
25 vibrator operator 40.00 7.00
26 Welder 80.00 14.00
27 Welder Ass. 40.00 7.00
Equipment Cost
RENTAL COST/
C. Mashinery cost CAPACITY day & hr
1 Truck 14 150.00
2 Truck 7 130.00
3 compactor 150.00
4 Loader 500.00
5 Dozer 1,100.00
6 Excavater 600.00
7 Dump truck 150.00
8 Mixer 350.00
9 Vibrator 130.00
10 Drill 5.00
11 Grinder 5.00
12 scafolding 4.00
13 sledge hammer 3.50
14 Tools 0.50
15 Weld. Mach. 10.00
FUEL CONSUMSION
30.00 1.00
22.00 1.00
5.00 8.00
22.00 1.00
35.00 1.00
24.00 1.00
30.00 1.00
8.96 8.00
4.80 8.00
1.Labur Cost
2.Equipment Cost
RENTAL COST/
C. Mashinery cost CAPACITY day & hr
A.HAULING EQUIPMENT
1 Truck (Nissan) 14 280.00
2 Truck (Nissan) 9 200.00
3 Water truk 13m3 Nissan 250.00
4 Truck with trailer 20t volvo 120.00
5 Lowbed 40 ton 2,200.00
6 Mobile Crane estimate 850.00
7 Pick up 4 WD Toyota 500.00
8 Statione wagon 4WD Toyota 750.00
B.EARTH WORK EQUIPMENT
1 Wheel Loader 200HP 600.00
2 TRACK TYPE Loader 210HP 700.00
3 Wheel Loader 200HP 550.00
4 Dozer D9N(405) CAT-D9N 1,739.13
5 Dozer D8R(305) CAT-D8R 1,450.00
6 Dozer D7R(230) CAT-D7R 1,150.00
7 TRACK TYPE Excavater(200HP) 200HP 750.00

TRACK TYPE Excavater
8 WITH ROCK BREAKER 200HP 1,000.00
9 BACKhoe Excavater 120HP 350.00

10 Grader(14H) CAT -14G 1,300.00
11 Grader(140H) CAT -140G 1,200.00
12 VIBRATORY COMPACTOR 8-10TON 450.00
13 VIBRATORY COMPACTOR 10-12TON 550.00
14 Pneumatic tyred roller estimated 450.00
15 Sheep's foot roller 14Ton estimated 500.00
16 Air Compressor 60.00
17 Jack Hammer 300.00
18 Crushing plant 75ton 2,500.00
19 Crushing plant 120ton 3,500.00
20 Generator 90kw 800.00
21 Generator 45kw 700.00
22 Driller 2,000.00
23 Hand tamper 120.00
24 Sand washing machine 120.00
25 Dumper 1M3 100.00
C.CONCRETE Machine
1 Concrete Mixer 750/500lts Estimate 45.00
2 Concrete Mixer 300lts Estimate 30.00
3 Concrete Vibrator Estimate 25.00
4 Concrete Vibrator(small) Estimate 20.00
5 Bar bend & cutting Estimate 15.00
6 Hand tools 2.01
D.Other Equipments
1 Hand drill Estimate 25.00
2 Centrifugal W/Pump Estimate 25.00
3 Water Tanker 1.00
E.Pavement Equipments
1 Asphalt Plant 3,500.00
2 Power Broom 50.00
3 Aspgalt Paver 4,000.00
4 Asphalt Distributor 280.00
5 Stationary Heater 800.00
6 Asphalt kittle 250.00
7 Aggregate Spreader 2,500.00
8 Generator 1,200.00
9 Concrete Plant 1,200.00
Pipe moulde
Painting marker
27 Drill
28 Grinder
29 scafolding
30 sledge hammer
31 Tools
32 Weld. Mach.
FUEL CONSUMSION Current market with fuel
24/06/2014
312.48 1.00 592.48
277.76 1.00 477.76
260.40 1.00 510.40
694.40 1.00 814.40
694.40 1.00 2,894.40
590.24 1.00 1,440.24
104.16 1.00 604.16 /day
121.52 1.00 871.52 /day
-
381.92 1.00 981.92
381.92 1.00 1,081.92
347.20 1.00 897.20
781.20 1.00 2,520.33
694.40 1.00 2,144.40
520.80 1.00 1,670.80
381.92 1.00 1,131.92
381.92 1.00 1,381.92
312.48 1.00 662.48

381.92 1.00 1,681.92
347.20 1.00 1,547.20
182.28 1.00 632.28
243.04 1.00 793.04
347.20 1.00 797.20
347.20 1.00 847.20
347.20 1.00 407.20
- 1.00 300.00
1,215.20 1.00 3,715.20
1,736.00 1.00 5,236.00
347.20 1.00 1,147.20 /day
173.60 1.00 873.60 /day
381.92 1.00 2,381.92
- 1.00 120.00
1.00 120.00
86.80 1.00 186.80
-
48.60 1.00 93.60
38.88 1.00 68.88
17.36 1.00 42.36
19.44 1.00 39.44
1.00 15.00
1.00 2.01
-
1.00 25.00
52.08 1.00 77.08
1.00 1.00
-
1.00 3,500.00
86.80 1.00 136.80
86.80 1.00 4,086.80
416.64 1.00 696.64
173.60 1.00 973.60
434.00 1.00 684.00
416.64 1.00 2,916.64
1,388.80 1.00 2,588.80
1.00 1,200.00
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
-

Aluminium Work Breakdown

Uploaded by

Copyright:

Available Formats

Aluminium Work Breakdown

Uploaded by

Document Information

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

Aluminium Work Breakdown

Uploaded by

Copyright:

Available Formats

RATE RATE RATE RATE

(2011E.C (2011E.C (2011E.C (2011E.C

Prepared by :-Amana Duri Checked by :- Henok Abebe Approved by-------------------

Prepared by :-Amana Duri Checked by:- Henok Abebe Approved by------------------

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

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

Total (1:-01) 13232.28 Total (1:02) 380.04 Total (1:03) 17.00

08/23/2024 3 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

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

Total (1:-01) 1265.02 Total (1:02) 185.00 Total (1:03) 36.00

WORK ITEM ( 5.5 ) Accustic suspended Ceiling. EQUIPEMENT:

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

Total (1:-01) 982.85 Total (1:02) 0.00 Total (1:03) 0

08/23/2024 4 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

Total (1:-01) 3455.35 Total (1:02) Total (1:03) 0.00

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

Total (1:-01) 3915.35 Total (1:02) Total (1:03) 0.00

08/23/2024 5 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

Total (1:-01) 4145.35 Total (1:02) Total (1:03) 0.00

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

Total (1:-01) 4605.35 Total (1:02) Total (1:03) 0.00

08/23/2024 6 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

Total (1:-01) 3627.85 Total (1:02) Total (1:03) 0.00

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

Total (1:-01) 6215.35 Total (1:02) Total (1:03) 0.00

08/23/2024 7 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

Total (1:-01) 6732.85 Total (1:02) Total (1:03) 0.00

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

Total (1:-01) 2419.46 Total (1:02) Total (1:03) 0.00

08/23/2024 8 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

Total (1:-01) 4030.35 Total (1:02) Total (1:03) 0.00

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

Total (1:-01) 4835.35 Total (1:02) Total (1:03) 0.00

08/23/2024 9 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

Total (1:01) 3360.00 Total (1:02) 0.00 Total (1:03) 0.00

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

Total (1:01) 3293.73 Total (1:02) 0.00 Total (1:03) 0.00

08/23/2024 10 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

0.00 0.00 0.00

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

08/23/2024 11 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

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

Total (1:-01) 13.13 Total (1:02) 77.50 Total (1:03) 2