I.

Material Estimation For Renovation Of Milk Cows Corral, Fattening

Structural House Building, Structural Display Building And Gates To
Be Constructed And Maintained In Bishoftu Animal Fattening &
Dairy Center.
The milk cow corral is mainly made up of eucalyptus wood, asbestos and corrugated sheet. The existed
roof structure partially and the corrugated sheets are totally damaged, so some of the structures and all
the corrugated sheets must be replaced.

It is known that walls of the corral are made up of asbestos which can cause lung cancer (the same as
lung cancer caused by smoking and other causes), to minimize this risk we have to arrange the asbestos
to be removed as in accordance with the correct statutory regulations and by following a code of strict
health and safety executive guidance notes. To perform this task we have tried to ask some
governmental organizations such as Addis Ababa health bureau even if they told us that there is no
code of strict health and safety executive guidance notes they can offer responsible person to help this
task, so we would have believed that this specific task must be carried out after the full proposal how to
remove and dispose but if there is any possibility to get responsible organization around Bishoftu or in
Addis Ababa the enterprise will outsource it. The disposal rough estimation is indicated in the
following table.

For your information we attached the web page to see the Pdf copies to read the procedure and how to
remove asbestos sheets.
Wab pages About asbestos removal and disposal
http://www.telegraph.co.uk/finance/newsbysector/constructionandproperty/8792452/What-is-asbestos-and-
how-can-it-affect-you.html
http://www.hse.gov.uk/asbestos/dangerous.htm
http://oregonstate.edu/ehs/asb-when
https://www.youtube.com/watch?v=660rIFo01GY
The entire concrete floors, Sewerage Systems, lobbies, doors, concrete water troughs are to be
maintained and replaced. Other than this maintenance and replacement works there is additional display
house, palisade, septic tank, milk store, dressing room, shower rooms, fattening corral extra calf pane,
and outside concrete sewerage works are to be constructed as shown in the attached drawings.

The estimated costs of material and laboure are as follows.

The designer of this project recommends that in the near future the Enterprise should use the biogas
energy from wastes of the existing corrals.
1. Bill Of Materials With Estimated Cost For Renovation Of Milk Cow Corral And
Extra Calf Pane And dressing Rooms
1.1 For Roof Electric And Wall Maintenance.
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Eucalyptus wood for trusses
n120mmx8000mm Pcs. 50 85.00 4,250.00
2
Eucalyptus wood for trusses
n80mmx6000mm Pcs. 120 40.00 4,800.00
3
Eucalyptus wood for trusses
n60mmx4000mm Pcs. 120 35.00 4,200.00
4
Eucalyptus wood for trusses
n60mmx4000mm Pcs. 150 25.00 3,750.00
5 Corrugated iron sheet, G28=
2000mmx900mmxG28 Pcs. 1,200 300.00 360,000.00 0.40mm Thick
6 Nail, 12MM KG 9 45.00 405.00
7 Nail, 10MM KG 12 45.00 540.00
8 Nail, 8MM KG 15 45.00 675.00
9 Nail, 7MM KG 17 45.00 765.00
10 Roofing Nail KG 100 50.00 5,000.00
11 Rubber washer Pkt. 500 5.00 2500.00
12 Anti rust paint Gal. 80 350.00 28,000.00
13 Synthetic Paint Gal 50 450.00 22,500.00
14 For Electric/ Lightening Maintenance Set 1 4,000.00 4,000.00
15 Transport and others (5%) - - - 21,857.00
Total Estimated Price (With VAT) 458.992.00

1.2 For Floor And Entire Sewerage System Maintenance.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement, PPC Qtl 7 220.00 1,540.00
3
2 Sand M 10 500.00 5,000.00
3 Aggregate M3 10 500.00 5,000.00
3
4 Fine Aggregate M 5 450.00 2,250.00
5 Transport And Others (5%) - - - 690.00
Total Estimated Price (With VAT) 14,480.00
1.3 For Lobbies and Doors Maintenance And Replacement.
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Electrode Pkt. 1 200.00 200.00
2 Filler wire KG 5 40.00 200.00
3 SHS and black sheet metal door Pcs. 6 3,500.00 21,000.00
4 Transport And Others (5%) - - - 1,070.00
Total Estimated Price (With VAT) 22,470.00

1.4 For Concrete Water Trough (6 Pcs).

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement, PPC Qtl 10 220.00 2,200.00
2 Sand M3 12 500.00 6,000.00
3 Aggregate M3 16 500.00 8,000.00
4 Fine Aggregate M3 8 450.00 3,600.00
5 Stone For Masonry Pcs. 220 21.00 4,620.00
6 Stone For Hardcore M3 16 165.00 2,640.00
7 Wall and floor Ceramic Tiles M2 100 280.00 28,000.00
8 Pine Wood for form work,
4000MMx300MMx2.5MM Pcs. 30 325.00 325.00
Transport And Others (5%) - - - 2,769.00
Total Estimated Price (With VAT) 58,154.00

1.5 Additional palisade.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement, PPC Qtl 30 220.00 6,600.00
2 Sand M3 16 500.00 8,000.00
3 Aggregate M3 16 500.00 8,000.00
4 Fine Aggregate M3 16 450.00 7,200.00
5 GS pipe, L6000MMx G4"xth4MM Pcs. 35 1,000.00 35,000.00
6 GS pipe, L6000MMx G3"xth4MM Pcs. 10 780.00 7,800
7 PVC Pipe,
n160mmx4000mmxth2.2MM Pcs. 15 600.00 9,000.00
Transport And Others (5%) - - - 4,080.00
Total Estimated Price (With VAT) 85,680.00
1.6 Outside Concrete Sewerage Works.
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement, PPC Qtl 100 220.00 22,000.00
2 Sand M3 32 500.00 16,000.00
3 Aggregate M3 32 500.00 16,000.00
4 Fine Aggregate M3 32 450.00 14,400.00
5 Reinforcement bar, Grade 40
n8MMx12,000MM Pcs. 65 90.00 5,850.00
6 Black wire n1mm KG 25 33.00 825.00
7 Timber for form work,
4000MMx300MMx2.5MM Pcs. 50 380.00 19,000.00
Transport And Others (5%) - - - 4,704.00
Total Estimated Price (With VAT) 98,779.00

1.7 Water Tanker And Water Tanker tower.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 10,000 Lts. Fiber water tanker Pc. 2 25,000.00 50,000.00
2 10,000 Lts. Water tanker tower
34,00MMx3,000MMx2,400MM Pc. 2 8,000.00 16,000.00
3 Cement, PPC Qtl 10 220.00 2,200.00
4 Sand M3 8 500.00 4,000.00
5 Aggregate M3 8 500.00 4,000.00
6 Fine Aggregate M3 8 450.00 3,600.00
7 Reinforcement bar,
n12MMx12,000MM Pcs. 10 196.00 1,960.00
8 Reinforcement bar,
n8MMx12,000MM Pcs. 15 90.00 1,350.00
9 Black wire n1mm KG 25 32.00 800.00
10 Timber for form work,
4000MMx300MMx2.5MM Pcs. 4 380.00 1,520.00
11 Transport And Others (5%) - - - 4,272.00
Total Estimated Price (With VAT) 89,702.00

Total Material Estimated Cost With VAT (1) = ∑1.1+1.2+1.3+...+1.7 = 828,257.00

2. Bill Of Materials With Estimated Cost For Fattening Corral
The existing fattening corral is ram shackle and obsolete so it has to be replaced by new one which can
be constructed using steel structure, The estimated cost of material and are as follows:

2.1 For Masonry, Reinforcement, Closed Ditch, Feed Trough And Plastering...
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement Qtl 100 220.00 22,000.00
2 Stone For Masonry Pcs 1,000 21.00 21,000.00
3 Stone For Hardcore M3 32 165.00 5,280.00
4 Sand M3 32 500.00 16,000.00
5 Aggregate M3 48 500.00 14,000.00
6 Fine Aggregate M3 32 450.00 14,400.00
7 Reinforcement Bar
n8mmx12000mm Pcs 124 90.00 11,160.00
9 Reinforcement Bar
n12mmx12000mm Pcs 24 180.00 4,320.00
10 Black wire n1mm KG 25 33.00 825.00
11 Pine, 4000mmx30x2.5 Pcs 15 420 6,300.00
12 Transport And Others (5%) - - - 5,764.00
Total Estimated Price (With VAT) 121,049.00
2.2 For Steel Structure, Roofing And Wall ...
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 RHS 6,000x70x50x2.5 [mm3] Pcs. 15 500.00 7,500.00
2 SHS 6,000x40x40x2.5 [mm3] Pcs. 120 300.00 36,000.00
3 SHS and black sheet metal door Pcs. 4 3,500.00 14,000.00
4 Corrugated iron sheet, G28=
2000mmx900mmxG28 Pcs. 116 300.00 34,800.00 0.40mm Thick
5 Colomo 2000mmx500mmxG32 Pcs. 20 120 2,400.00 G28=
0.40mm Thick
6 Architrave (Edging)
4000x200x25 [mm2] Pcs. 20 280.00 5,600.00 Australia
7 Gutter (Water Spout) 500mmxG28 M 60 120.00 7,200.00 G28=
0.40mm Thick
8 Water Terminal n75 Pcs 6 35.00 210.00
9 PVC Pipe n75x6000x1.2 [mm3] Pcs. 3 150.00 450.00 For Down Water
Spout
10 PVC Glue KG 2 80.00 160.00
11 PVC Elbow n75x 45o And 90ox1.2mm
Pcs 18 25.00 450.00
12 Electrode 2.5mm PKT 20 170.00 3,400.00
13 Electrode 3.2mm PKT 7 230.00 1,610.00
14 Filler/Black wire n2mm KG 25 33.00 825.00
15 Transport And Others (5%) - - - 5,730.00
Total Estimated Price (With VAT) 120,335.00

2.3 For Palisade With Gate

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement Qtl 5 220.00 1,100.00
2 Sand M3 6 500.00 3,000.00
3 Aggregate M3 6 500.00 3,000.00
4 Fine Aggregate M3 6 450.00 2,700.00
5 RHS 6,000x70x50x2.5 [mm3] Pcs. 12 500.00 6,000.00
6 SHS 6,000x40x40x2.5 [mm3] Pcs. 40 300.00 12,000.00
Transport And Others (5%) - - - 1,390.00
Total Estimated Price (With VAT) 29,190.00
2.4 For Finishing
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Anti rust Paint Gal 25 350.00 8,750.00 Nifas Silk
2 Synthetic Paint Gal 25 450.00 11,250.00
3 Electric Wire 2.5mm M 600 6.50 3,900.00
4 Electric Switches Pcs. 8 105.00 840.00
Conduit, Rigid, Dia 16MMx2000MM Pcs. 40 15.00 600.00
5 Transport And Others (5%) - - - 1,267.00
Total Estimated Price (With VAT) 26,607.00

Total Material Estimated Cost With VAT (2) = ∑2.1+2.2+2.3+2.4 = 297,181.00

3. Bill Of Materials With Estimated Cost For Display House

3.1 For Masonry, Reinforcement And Plastering...

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement Qtl 200 220.00 44,000.00
2 Stone For Masonry M3 80 330.00 26,400.00
3 Stone For Hardcore M3 60 200.00 12,000.00
4 Sand M3 64 500.00 32,000.00
5 Aggregate M3 48 500.00 24,000.00
6 Fine Aggregate M3 32 550.00 17,600.00
7 Reinforcement Bar
n8mmx12000mm Pcs 135 90.00 12,150.00
8 Reinforcement Bar
n8mmx12000mm Pcs 30 180.00 5,400.00
9 Black wire n1mm KG 25 32.00 800.00
10 Transport And Others (5%) - - - 8,718.00
Total Estimated Price (With VAT) 183,068.00
 3.2 For Structure, Roofing ,Wall And Ceiling...
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 RHS 6,000x70x50x2.5 [mm3] Pcs. 12 500.00 6,000.00
2 SHS 6,000x40x40x2.5 [mm3] Pcs. 100 300.00 30,000.00
3 L- Profile 6000x38x1.5 [mm3] Pcs. 10 350.00 3,500.00 Steel
T- Profile 6000x38x1.5 [mm3] Pcs. 6 350.00 2,100.00 Steel
Z- Profile 6000x38x1.5 [mm3] Pcs. 9 350.00 3,150.00 Steel
4 Aluminium Gate And Window works M2 33 2,300.00 75,900.00
5 Corrugated Iron Sheet G28=
2000mmx900mmxG28 Pcs. 85 300.00 25,500.00 0.40mm Thick
6 Colomo 2000mmx500mmxG28 Pcs. 8 120 960 G28=
0.40mm Thick
7 Architrave (Edging)
4000x200x25 [mm2] Pcs. 15 280.00 4,200.00 Australia
8 Gutter (Water Spout) 500mmxG32 M 22 120.00 2,640.00 G28=
0.40mm Thick
9 Water Terminal n75 Pcs 12 35.00 420.00
10 PVC Pipe n75x6000x1.2 [mm3] Pcs. 6 150.00 900.00 For Down
Water Spout
11 PVC Glue KG 2 80.00 160.00
12 PVC Elbow n75x 45o And 90ox1.2mm
Pcs 18 25.00 450.00
13 Magnesium Board
2440x1220x8 [mm2] Pcs. 20 600.00 1,200.00
14 Chip Wood 2,440x1220x8 [mm3] Pcs. 20 260.00 13,000.00 For Internal
Wall
15 Chip Wood 2,440x1220x8 [mm3] Pcs. 32 260.00 5,200.00 For Ceiling
16 Batten (Moralie)
4000x70x50 [mm2] Pcs. 85 130.00 11,050.00 Shashemenie
17 G32=0.25mm
Perllin G32 M2 20 110.00 2,200 Thick
18 Electrode 2.5mm PKT 15 170.00 2,550.00
19 Electrode 3.2mm PKT 5 230.00 1,150.00
20 Filler/Black wire n2mm KG 25 32.00 800.00
21 Molded Internal Door (Tamburata) M2 8 3,500.00 28,000.00
22 Dressing Room Cabinet Set 3 5,500.00 16,500.00
23 Aluminium Cashier Room With Gate Set 1 13,000.00 13,000.00
24 Transport And Others (5%) - - - 12,527.00
Total Estimated Price (With VAT) 263,057.00
 3.3 For Finishing
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Float Glass 4mm Thick M2 25 230 12,650.00
1 Anti rust Paint Gal 5 350.00 8,750.00 Nifas Silk
2 Synthetic Paint Gal 15 450.00 11,250.00
3 Quartz Paint (Different Colours) Lts. 200 70 42,000.00
4 Tiles M2 90 140.00 19,600.00
5 Tiles Glue KG 30 150.00 6,000.00
6 Terrazzo M2 60 160.00 5,600.00
7 Electric Wire 2.5mm Roll 6 650.00 2,700.00 1 Roll=100M
8 Light Fitting 2x36W Louver Pcs. 14 1,700.00 8,000.00
9 Electric Sockets (Single And Double) Pcs. 15 140.00 525.00
10 Electric Switches (Single And Double) Pcs. 8 162.00 280.00
11 Red Ash M2 32 500.00 16,000.00
12 Wall and floor Ceramic Tiles M2 30 280.00 8,400.00
13 For Septic Tank Works Set 1 15,000.00 15,000.00
14 W/C Set 2 2,500.00 5,000.00
15 Shower Materials Set 2 3,000.00 6,000.00
16 Plumber Pipes And Fittings Set 1 6,000.00 6,000.00
17 Urinal Set 2 1,800.00 3,600.00
18 Hand Washing Sink Set 2 2,300.00 4,600.00
19 Corridor Ceramic M2 14 120.00 1,680.00
20 Transport And Others (5%) - - - 8,882.00
Total Estimated Price (With VAT) 186,517.00

3.4 For Accommodation

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Kitchen Cabinet Set 1 75,000.00 75,000.00
2 Kitchen Utensils Set 1 15,000.00 15,000.00
3 Display Box 5.5x0.70x0.75 [M3] Pcs. 5 16,500.00 82,500.00
4 Office Furniture Set 1 25,000.00 25,000.00
5 Store Shelf Pcs 3 3,500 10,500.00
6 Wall Clock Pcs. 2 3,000.00 6,000.00
7 Transport And Others (5%) - - - 10,700.00
Total Estimated Price (With VAT) 224,700.00

Total Material Estimated Cost With VAT (3) = ∑3.1+3.2+3.3+3.4 = 857,342.00

4. Bill Of Materials With Estimated Cost For Main And Gate And Open Ditches

4.1 For Brick Building, grills, Ditches And Gates

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 SHS 6,000x60x50x2.5 [mm3] Pcs. 15 500.00 7,500.00
2 SHS 6,000x40x40x2.5 [mm3] Pcs. 120 300.00 36,000.00
3 SHS 6,000x25x25x2.5 [mm3] Pcs. 120 200.00 36,000.00
4 Cement Qtl 50 220.00 11,000.00
5 Brick, 6x12x24 [CM3] Pcs. 3,000 5.50 16,500.00
6 Stone For Masonry M3 80 330.00 26,400.00
7 Stone For Hardcore M3 60 200.00 12,000.00
8 Sand M3 64 500.00 32,000.00
9 For Grills Set 1 9,600.00 9,600.00
10 For Ditches Set 1 12,000.00 12,000.00
11 Lighting Set 1 6,000.00 6,000.00
12 Reinforcement Bar
n8mmx12000mm Pcs 20 90.00 1,800.00
13 Reinforcement Bar
n8mmx12000mm Pcs 12 180.00 2,160.00
14 Transport And Others (5%) - - - 10,448.00
Total Estimated Price (With VAT) 219,408.00

Total Material Estimated Cost With VAT (4) = ∑4.1 = 219,408.00

5. Bill Of Materials With Estimated Cost For Milk Cows Store
There is no milk store in the center, so it has to be build a new one which can be constructed using steel
structure, The estimated cost of material are as follows:

5.1 For Masonry, Reinforcement And Plastering...

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement Qtl 20 220.00 4,400.00
2 Stone For Masonry Pcs 300 21.00 6,300.00
3 Stone For Hardcore M3 16 165.00 2,640.00
4 Sand M3 16 500.00 8,000.00
5 Aggregate M3 16 500.00 8,000.00
6 Fine Aggregate M3 8 450.00 3,600.00
7 Reinforcement Bar
n8mmx12000mm
Pcs 6 90.00 540.00
8 Reinforcement Bar
n12mmx12000mm
Pcs 8 90.00 7200.00
9 Black wire n1mm KG 5 33.00 165.00
10 Transport And Others (5%) - - - 2,024.00
Total Estimated Price (With VAT) 42,504.00
5.2 For Steel Structure, Roofing And Wall ...
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 RHS 6,000x70x50x2.5 [mm3] Pcs. 6 500.00 3,000.00
2 SHS 6,000x40x40x2.5 [mm3] Pcs. 30 300.00 9,000.00
3 SHS and black sheet metal door Pcs. 1 3,500.00 3,500.00
4 Corrugated iron sheet, G28=
2000mmx900mmxG28 Pcs. 30 300.00 9,000.00 0.40mm Thick
5 Colomo 2000mmx500mmxG32 Pcs. 3 120 360.00 G28=
0.40mm Thick
6 Architrave (Edging)
4000x200x25 [mm2] Pcs. 5 280.00 1,400.00 Australia
7 Gutter (Water Spout) 500mmxG28 M 12 120.00 1,440.00 G28=
0.40mm Thick
8 Water Terminal n75 Pcs 4 35.00 140.00
9 PVC Pipe 6000x n75x1.2 [mm3] Pcs. 3 150.00 450.00 For Down Water
Spout
10 PVC Glue KG 1 80.00 80.00
11 PVC Elbow n75x 45o And 90ox1.2mm
Pcs 8 25.00 200.00
12 Electrode 2.5mm PKT 3 170.00 510.00
13 Electrode 3.2mm PKT 1 230.00 230.00
14 Filler/Black wire n2mm KG 5 33.00 165.00
15 Transport And Others (5%) - - - 1,474.00
Total Estimated Price (With VAT) 30,949.00

5.3 For Finishing

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Anti rust Paint Gal 2 350.00 700.00 Nifas Silk
2 Synthetic Paint Gal 2 450.00 900.00
3 Electric Wire 2.5mm M 200 6.50 1,300.00
4 Electric Switches Pcs. 2 105.00 210.00
Conduit, Rigid, Dia 16MMx2000MM Pcs. 12 15.00 180.00
5 Transport And Others (5%) - - - 165.00
Total Estimated Price (With VAT) 3,455.00

Total Material Estimated Cost With VAT (5) = ∑5.1+5.2+2.3 =76,908.00

6. Bill Of Materials With Estimated Cost Of Septic Tank
In the center there is no septic tank , for new W/C and shower it is important to build 3Mx3Mx3M
septic tank properly, The estimated cost of material are as follows:

6.1 For Masonry, Reinforcement And Plastering...

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Cement Qtl 20 220.00 4,400.00
2 Stone For Masonry Pcs 900 21.00 6,300.00
3 Stone For Hardcore M3 16 165.00 2,640.00
4 Sand M3 16 500.00 8,000.00
5 Aggregate M3 16 500.00 8,000.00
6 Fine Aggregate M3 8 450.00 3,600.00
7 Reinforcement Bar
n8mmx12000mm Pcs 20 90.00 1,800.00
8 Reinforcement Bar
n12mmx12000mm Pcs 12 180.00 2,160.00
9 Black wire n1mm KG 5 33.00 165.00
10 Transport And Others (5%) - - - 1,853.00
Total Estimated Price (With VAT) 38,918.00

Total Material Estimated Cost With VAT (6) = ∑6.1+=38,918.00

 Total Material Estimated Cost Of The Project With VAT (I): ∑1+2+...+6 = 2,318,014.00
II. Labour Estimation For Renovation Of Milk Cows Corral, Fattening
Structural House Building, Structural Display Building And Gates
To Be Constructed And Maintained In Bishoftu Animal Fattening &
Dairy Center.
1. Labour Estimated Cost For Renovation Of Cow Corral
1.1 For Roof Electric And Wall Maintenance.
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Truss Renewing M2 1,584 50.00 79,200.00
4 Corrugated iron sheet Renewing M2 1,584 30.00 47,520.00
11 Anti rust paint Painting M2 3,168 10.00 31,680.00
12 Synthetic Paint Painting M2 2,000 10.00 20,000.00
13 Electric/ Lightening Maintenance Point 30 350 10,500.00
13 Others (2%) - - - 3,778.00
Total Estimated Price (With VAT) 192.678.00

1.2 For Floor And Entire Sewerage System Maintenance.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Chiseling M2 200 30 6,000.00
3
2 Plastering M 200 50.00 10,000.00
5 Others (2%) - - - 320.00
Total Estimated Price (With VAT) 16,320.00

1.3 For Lobbies and Doors Maintenance And Replacement.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Maintenance And Replacement Of
Lobbies and Doors Set 1 8,000.00 8,000.00
Others (2%) - - - 160.00
Total Estimated Price (With VAT) 8,160.00

1.4 For Concrete Water Trough (6 Pcs).

 Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Trough Building From Basement to
Finishing, including Form Work
And Ceramic Tiles Work. Set 6 7,5000.00 45,000.00
Others (2%) - - - 900.00
Total Estimated Price (With VAT) 45,900.00

1.5 Additional palisade.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Palisade Works M 158 250.00 39,500.00
Others (2%) - - - 790.00
Total Estimated Price (With VAT) 40,290.00

1.6 Outside Concrete Sewerage Works.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Outside Concrete Works Including
Reinforcement, Form Works And
Manholes. M 50 450.00 22,500.00
Others (2%) - - - 450.00
Total Estimated Price (With VAT) 22,950.00

1.7 Water Tanker And Water Tanker tower.

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 10,000 Lts. Fiber water tanker
Tower, Installment And Piping Set 2 15,000.00 30,000.00
Others (2%) - - - 600.00
Total Estimated Price (With VAT) 30,600.00

Total Labour Estimated Cost With VAT (1) = ∑1.1+1.2+1.3+...+1.7 = 356,898.00

2. Labour Estimated Cost For Fattening Corral

 2.1 For Excavation, Masonry, Reinforcement, Mortar, Plastering ... Works
S/ Estimated Estimated Estimated
N Description UOM Qty Unit Price Price Remarks
3
1 Excavation Works M 80 50 4,000.00
2 Compacting Works M2 140 40 5,600.00
2
3 Cart Away M 65 65.00 4,225.00
4 Lean concrete And masonry Works For Water
M3 70 250 17,500.00 Leveling
5 Reinforcement Bar Works KG 640 3.00 1,920.00
6 Mortar (Concrete) Works 100mm
Thick M2 140 120.00 16,800.00
2
7 Plastering/ Leveling M 140 25.00 3,500.00
2
8 Painters M 650 12 7,800.00
Others (2%) - - - 1,227.00
Total Estimated Price 62,572.00

2.2 For Structural, Wall, Ceiling Doors And Windows... Works

S/ Estimated Estimated Estimated
N Description UOM Qty Unit Price Price Remarks
1 Structural Works
2 Roofing Works
3 Wall Works ( Inside And Outside)
4 LTZ Profiled Doors And Windows Set 1 55,000.00 55,000.00
OH (2%) - - - 1,100.00
Total Estimated Price 56,100.00

2.3 For Palisade With Gate

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Concrete Works Set 1 25,000.00 25,000.00
2 Metal works Set 1 20,000.00 20,000.00
Transport And Others (2%) - - - 900.00
Total Estimated Price (With VAT) 45,900.00

2.4 For Finishing

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Painting Set 1 8,750.00 8,750.00 Nifas Silk
2 Electric Works Set 1 4,500.00 4,500.00
3 Transport And Others (2%) - - - 265.00
Total Estimated Price (With VAT) 13,515.00

Total Labour Estimated Cost With VAT (2) = ∑2.1+2.2+2.3+2.4 = 178,087.00

3. Labour Estimated Cost For Display House
3.1. For Excavation, Masonry, Reinforcement, Mortar, Plastering ... Works
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
3
1 Excavation Works M 80 50 4,000.00
2
2 Compacting Works M 140 40 5,600.00
3 Cart Away M3 65 65.00 4,225.00
4 Lean concrete And masonry Works For Water
M3 70 250 17,500.00 Leveling
5 Reinforcement Bar Works KG 640 3.00 1,920.00
6 Mortar (Concrete) Works 100mm
Thick M2 140 120.00 16,800.00
7 Plastering/ Leveling M2 140 25.00 3,500.00
2
8 Tiles Works M 140 60.00 8,400.00
10 Aluminium Works M2 33 150 4,950.00
2
11 Painters M 650 12 7,800.00
12 OH (2%) - - - 1,493.00
Total Estimated Price 76,189.00

3.2 For Structural, Wall, Ceiling Doors And Windows... Works

Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Structural Works Days 15 520.00 7,800.00
2 Roofing Works Days 5 520.00 2,600.00
3 Wall And Ceiling Works ( Inside
And Outside) Days 20 520.00 10,400.00
4 LTZ Profiled Doors And Windows Days 8 520.00 4,160.00
5 Shelf Works Days 20 520 10,400.00
6 Counter Works Days 15 520 7,800.00
7 Display Box Works Day 15 520 7,800.00
8 Circular Display Box Works Day 10 520 5,200.00
10 OH (2%) - - - 2,808.00
Total Estimated Price 58,968.00

Total Labour Estimated Cost With VAT (3) = ∑3.1+3.2 = 135,157.00

4. Labour Estimated Cost For Main And Second Gates And Open Ditches
4.1. For Excavation, Masonry, Reinforcement, Mortar, Plastering ... Works
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
3
1 Excavation Works M 20 300.00 6,000.00
2
2 Compacting Works M 30 70.00 2,100.00
3 Cart Away M3 16 150.00 2,400.00
4 Lean concrete And masonry Works For Water
M3 20 250.00 5,000.00 Leveling
5 Mortar (Concrete) Works 100mm
Thick M3 10 250.00 2,500.00
2
7 Plastering/ Leveling M 140 25.00 3,500.00
8 Brick Works M2 140 200.00 28,000.00
10 Metal Works M2 20 1,200.00 24,000.00
11 Painters M2 40 15.00 600.00
12 OH (2%) - - - 1,482.00
Total Estimated Price 75,582.00

Total Labour Estimated Cost With VAT (4) = ∑4.1 = 75,582.00

5. Labour Estimated Cost For Milk Cows Store

5.1. For Excavation, Masonry, Reinforcement, Mortar, Plastering ... Works
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
3
1 Excavation Works M 10 50 500.00
2
2 Compacting Works M 100 40 4,000.00
3 Cart Away M3 5 65.00 4,225.00
4 For Water
Lean concrete And masonry Works M3 10 250 325.00 Leveling
5 Reinforcement Bar Works KG 30 3.00 90.00
6 Mortar (Concrete) Works 100mm
Thick M2 10 120.00 1,200.00
7 Plastering/ Leveling M2 6 25.00 150.00
2
8 Painters M 70 12 840.00
9 OH (2%) - - - 227.00
Total Estimated Price 11,557.00

5.2 For Structural, Wall, Ceiling Doors And Windows... Works

 Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Structural Works Days 5 520.00 2,600.00
2 Roofing Works Days 1 520.00 520.00
3 Wall And Ceiling Works ( Inside
And Outside) Days 5 520.00 2,600.00
4 LTZ Profiled Doors And Windows Days 3 520.00 1,560.00
5 OH (2%) - - - 146.00
Total Estimated Price 7,426.00

Total Labour Estimated Cost With VAT (5) = ∑5.1+5.2 = 118,983.00

6. Labour Estimated Cost For Septic Tank

6.1 For Excavation, Masonry, Reinforcement, Mortar, Plastering ... Works
Estimated Estimated Estimated
S/N Description UOM Qty Unit Price Price Remarks
1 Excavation Works M3 27 400 10,800.00
2 Compacting Works M2 9 40 360.00
3
3 Cart Away M 27 65.00 1,755.00
4 For Water
Lean concrete And masonry Works M3 20 250 5,000.00 Leveling
5 Reinforcement Bar Works KG 300 3.00 1,920.00
6 Mortar (Concrete) Works 100mm
Thick M2 2 120.00 240.00
2
7 Plastering/ Leveling M 9 25.00 406.00
Others (2%) - - - 20,706.00

Total Labour Estimated Cost With VAT (6) = ∑5.1+5.2 = 20,706.00

 Total Labour Estimated Cost Of The Project With VAT (II): ∑1+2+...+6 = 885,413.00

 Estimated Cost Of The Project With VAT: ∑I+II = 3,203,427.00

*Grand Total Estimated Cost Of The Project = Birr 3,203,427.00