Financial evaluation of OCC-0107/2021

Flexible Power Cabling XLPE/PVC Sheathed POWER CABLE (copper), 3 phase 0.6KV/1kV
Tesfaye BWA
No Description Unit Qty Unit Rate Total Amount Unit Rate Total Amount
1.1 (3 x 2.5mm2) M 10,000 143.57 1,435,700.00 139.95 1,399,500.00
1.2 (3 x 10mm + 6mm )
2 2
M 4000 508 2,032,000.00 629.35 2,517,400.00
Sub Total Lot I 3,467,700.00 3,916,900.00
2.1 (3 x 95mm2+50mm2) M 1,000 4,306.96 4,306,960.00 4,265.95 4,265,950
2.2 (3 x70mm + 35mm )
2 2
M 4,000 3,114.26 12,457,040.00 3,079.85 12,319,400
2.3 (3 x 50mm + 25mm )
2 2
M 4,000 2,186.61 8,746,440.00 2,178.70 8,714,800
2.4 (3 x 35mm2+ 16mm2) M 3000 1,546.09 4,638,270.00 1,632.17 4,896,510.00
2.5 (3 x 25mm + 10mm )
2 2
M 3000 1,181.65 3,544,950.00 1,175.65 3,526,950.00
Sub-total for Power Cable 33,693,660.00 33,723,610.00
Total Lot I+Lot II 37,161,360.00 37,640,510.00
VAT 5,574,204.00 5,646,076.50
Grand Total 42,735,564.00 43,286,586.50
 Financial evaluation of NCB/OCC-099/2021
Sagni Mulugeta Electromechanica
ESTECH BUSINESS PLC MAZIV Engineering PLC HVAC ENGINEERING PLC Construction, Import and Finishing Works

Total
Item No- DESCRIPTION unit QTY unite price Total Amount unite price Total Amount unite price Total Amount unite price Total Amount

Mechanical Ventilation System Supplying, Installing, Training and

Commissioning Works

MECHANICAL WORKS (Supplying, Installing, Training and

1 commissioning Work)
1.1 VENTILLATION
1.1.1 SUPPLY & FIX EXTRACTING FANS
1.1.1.1 Air Supply fans and accessories

Supply,fix,test and commission a complete installation centrifugal

supply fan unit with back ward -curved blades, including washable
panel filters, duct mounted sound attenuator/min.length=1.5xduct
width/, all as specified in the manufacturer's instruction and shown on
the drawing. Casing shall be internaly lined with sound proof material.

Price shall include flexible canvas connector to duct system, mounting

feet, outlet connection & supports. Provide with automatic cut-off
control systems in case of fire as described in the technical specification.

a) Belt driven floor/roof/ mounted air supply fans and accessories

i) 2nd& 1st Basement car parking
/BSF-1/
Type :……. DYN AIR or equivalent
Model …..
Capacity : Supply air =5200 liter/second
Exter. Static pressure =45mm H2O No 1 1,297,190.70 1,297,190.70 1,280,000.00 1,280,000.00 1,356,800.00 1,356,800.00 750,000.00 750,000.00
1.1.1.2 Air Extracting fans and accessories

a) Air extracting fans & accessories for basements car parking

Supply, fix, test and commission a complete

installation two speed centrifugal extracting fan unit, includingall

accessories as specified in the manufacturer’s instruction and shown on
the drawing & as per recognized/approved fire safety standards.
- All extracting fans shall fulfill therequirements
stated in BS-7346 - part 2-1990.
- At low speed the extracting fans cover normal

extraction of the parking at low noise level & in case of fire the fan
should run at high speed automatically to extract smoke.

- Electrical supply wire to the extracting fans shall be fire resistant min.
for two hours & electric supply shall be from an independent protected
source as shown on the electrical design.
 Financial evaluation of NCB/ OCC-099/2021
Sagni Mulugeta Electromechanica
ESTECH BUSINESS PLC MAZIV Engineering PLC HVAC ENGINEERING PLC Construction, Import and Finishing Works

Total
Item No- DESCRIPTION unit QTY unite price Total Amount unite price Total Amount unite price Total Amount unite price Total Amount

- Extracting fans casing shall be internally lined with sound proof

material. Price shall also include flexible canvas connector to duct
system, mounting feet, and supports. Provide all necessary control
systems.
- The fans shall be capable of operating min. up to
300ºc for two hours as per BS 5588-part 4: 1998.
- Connect stand-by fans as per manufacturer's instruction and
as will be instructed on site.
- High & low speed ratio…High rpm/Low rpm=1.2--1.4
i - BEF-1 / For 1st, 2nd basements /
Type… DYN AIR or equivalent
Model ….
Capacity : Extract air =8670 liter/second
Exter. Static pressure =35mm H2O No 1 1,575,042.30 1,575,042.30 3,930,000.00 3,930,000.00 4,165,800.00 4,165,800.00 995,000.00 995,000.00
b) Wall-mounted Air extracting fans & accessories

Supply,install,test & commission approved quality wall mounted

exhaust fans to operate as shown on the drawing & manufacturer's
instruction.
i) Wa-MEF-1/for toilet rooms/
i) Capacity : Exhaust air =125 liter/second
Total static pressure : -- mm w.c. No 24 59,231.25 1,421,550.00 35,428.40 850,281.60 37,554.10 901,298.40 95,000.00 2,280,000.00
ii) Wa-MEF-1/for bank/
i) Capacity : Exhaust air =460 liter/second
Total static pressure : -- mm w.c. No 2 73,710.00 147,420.00 44,800.00 89,600.00 47,488.00 94,976.00 155,000.00 310,000.00

1.1.2 Exhaust and supply air inlets and accessories

All supply and exhaust air grilles,diffusers and

door grills(transfer grills) shall be approved quality and located to

ensure the correct air distribution pattern without stagnant regions or
draughts occurring in the room that they are serving. Price shall include
dampers,sealing gaskets and all necessary accessories and connecting
pieces for the proper functioning of the systems.
1.1.2.1 Exhaust air grills / Ceiling mounted/
Supply, fix, test and commission exhaust air grills.

The frame and blades shall be made from high quality extruded
aluminum profile and standard (20mm) blade spacing. Price shall
include foam gasket seal around the back of the frame and flexible duct
connectors as required.
a - Basement car parkings
I - Capacity =435liter/sec /EGp-1/
Size : 450x450mmxmm
Type : air master or equivalent
 Model: ARG-HA
Colour: As per the Architect's preference No 10 20,000.00 200,000.00 11,900.00 119,000.00 12,614.00 126,140.00 11,000.00 110,000.00

Financial evaluation of NCB/OCC-099/2021

Sagni Mulugeta Electromechanica
ESTECH BUSINESS PLC MAZIV Engineering PLC HVAC ENGINEERING PLC Construction, Import and Finishing Works

Total
Item No- DESCRIPTION unit QTY unite price Total Amount unite price Total Amount unite price Total Amount unite price Total Amount
1.1.2.2 Supply air grilles
Supply, fix, test and commission supply air grilles.

The frame from high quality extruded aluminum profile and

standard(20mm) blade spacing. Price shall include foam gasket seal
around the back of the frame and flexible duct connectors as required.
a - Basement car parking /Ceiling mounted/
I - Capacity =260liter/sec /SGp-1
Size : 450x450mmxmm
Type : air master or equivalent
Model : ASG-H
Color: As per the Architect's preference No 10 20,000.00 200,000.00 11,900.00 119,000.00 12,614.00 126,140.00 11,000.00 110,000.00
1.1.3 Ventilation Ducts

Supply, fix, test and commission galvanized steel air distribution ducts
as where shown on the drawing. All duct construction, duct thickness
and installation shall follow the technical specification of this project,
standards and recommendations given on SMACNA(Sheet Metal and
Air Conditioning Contractors National Association, INC) and EBCS 11
Price shall include all the necessary duct fittings,

reinforcement, hot dipped galvanized steel support roads, brackets,

fixingclampsangle, iron walls, vanes, etc and all the necessary fittings
and civil assistance works.
1.1.3.1 Exhaust air duct/Low velocity/
a)Basement extract air duct/car parking
Size: 350x250 mmxmm ml 12 4,800.00 57,600.00 6,518.40 78,220.80 6,844.32 82,131.84 6,000.00 72,000.00
450x350 mmxmm ml 12 6,400.00 76,800.00 8,691.20 104,294.40 9,125.76 109,509.12 7,900.00 94,800.00
500x400mmxmm ml 12 7,200.00 86,400.00 9,777.60 117,331.20 10,266.48 123,197.76 9,000.00 108,000.00
550x475 mmxmm ml 12 8,200.00 98,400.00 11,135.60 133,627.20 11,692.38 140,308.56 10,250.00 123,000.00
600x500 mmxmm ml 12 8,800.00 105,600.00 11,950.40 143,404.80 12,547.92 150,575.04 11,000.00 132,000.00
750x675 mmxmm ml 10 11,400.00 114,000.00 15,481.20 154,812.00 16,255.26 162,552.60 14,250.00 142,500.00
950x875 mmxmm ml 5 14,600.00 73,000.00 19,826.80 99,134.00 20,818.14 104,090.70 18,250.00 91,250.00
1.1.3.2 Fresh air supply duct/Low velocity/
a) Basement supply air duct/car parking
Size: 300x225mmxmm ml 12 4,200.00 50,400.00 5,703.60 68,443.20 5,988.78 71,865.36 6,000.00 72,000.00
375x300 mmxmm ml 12 5,400.00 64,800.00 7,333.20 87,998.40 7,699.86 92,398.32 8,285.00 99,420.00
450x350 mmxmm ml 12 6,400.00 76,800.00 8,691.20 104,294.40 9,125.76 109,509.12 9,142.00 109,704.00
475x400mmxmm ml 12 7,000.00 84,000.00 9,506.00 114,072.00 9,981.30 119,775.60 10,000.00 120,000.00
500x425mmxmm ml 12 7,400.00 88,800.00 10,049.20 120,590.40 10,551.66 126,619.92 13,200.00 158,400.00
650x575mmxmm ml 10 9,800.00 98,000.00 13,308.40 133,084.00 13,973.82 139,738.20 15,500.00 155,000.00
 850x750 mmxmm ml 5 12,800.00 64,000.00 17,382.40 86,912.00 18,251.52 91,257.60 17,300.00 86,500.00
1.1.4 Dampers and accessories :

All dampers and accessories shall be manufactured as per recognized

codes, standards& and full fill the requirements specified in the
technical specification.

Financial evaluation of NCB/OCC-099/2021

Sagni Mulugeta Electromechanica
ESTECH BUSINESS PLC MAZIV Engineering PLC HVAC ENGINEERING PLC Construction, Import and Finishing Works

Total
Item No- DESCRIPTION unit QTY unite price Total Amount unite price Total Amount unite price Total Amount unite price Total Amount
1.1.4.1 Volume Dampers
Supply, fix, test and commission volume dampers

of approved quality as where shown on the drawings. Price shall

include all the necessary accessories and connecting pieces.
a - Basement car parking
I- On extract duct
For duct Size : 350x250 mmxmm / VD No 4 18,000.00 72,000.00 9,520.00 38,080.00 9,996.00 39,984.00 10,000.00 40,000.00
450x350mmxmm / VD No 4 18,000.00 72,000.00 11,172.00 44,688.00 11,730.60 46,922.40 12,000.00 48,000.00
500x400 mmxmm / VD No 4 18,000.00 72,000.00 12,180.00 48,720.00 12,789.00 51,156.00 14,000.00 56,000.00
550x475 mmxmm / VD No 4 18,000.00 72,000.00 12,880.00 51,520.00 13,524.00 54,096.00 16,000.00 64,000.00
600x500 mmxmm / VD No 4 18,000.00 72,000.00 14,700.00 58,800.00 15,435.00 61,740.00 18,000.00 72,000.00
750x675 mmxmm / VD No 1 18,000.00 18,000.00 17,920.00 17,920.00 18,816.00 18,816.00 20,000.00 20,000.00
950x875 mmxmm / VD No 1 18,000.00 18,000.00 20,930.00 20,930.00 21,976.50 21,976.50 22,000.00 22,000.00
ii - On supply duct
For duct Size : 300x225 mmxmm / VD No 4 18,000.00 72,000.00 9,520.00 38,080.00 9,996.00 39,984.00 9,500.00 38,000.00
375x300mmxmm / VD No 4 18,000.00 72,000.00 10,500.00 42,000.00 11,025.00 44,100.00 11,500.00 46,000.00
450x350 mmxmm / VD No 4 18,000.00 72,000.00 11,172.00 44,688.00 11,730.60 46,922.40 13,000.00 52,000.00
475x400 mmxmm / VD No 4 18,000.00 72,000.00 12,180.00 48,720.00 12,789.00 51,156.00 15,000.00 60,000.00
500x425 mmxmm / VD No 4 18,000.00 72,000.00 12,600.00 50,400.00 13,230.00 52,920.00 17,000.00 68,000.00
650x575 mmxmm / VD No 1 18,000.00 18,000.00 16,800.00 16,800.00 17,640.00 17,640.00 19,000.00 19,000.00
850x750mmxmm / VD No 1 18,000.00 18,000.00 20,300.00 20,300.00 21,315.00 21,315.00 21,000.00 21,000.00
1.1.4.2 Fire Damper
Supply ,fix, test and commission fire dampers of

approved quality as specified and/or shown on the drawings. Price

shall include all the necessary accessories and connecting pieces.
a - On basement air supply fan
Duct Size:950x875mmxmm / FD No 1 35,000.00 35,000.00 53,200.00 53,200.00 55,860.00 55,860.00 59,000.00 59,000.00
Sub Total Price 6,806,803.00 8,528,946.40 9,019,272.44 6,804,574.00
VAT 1,021,020.45 1,279,341.96 1,352,890.87 1,020,686.10
Grand Total Price 7,827,823.45 9,808,288.36 10,372,163.31 7,825,260.10