Dilla Boq

8 DIVISION - PLUMBING
8.1 Sanitary Equipment ( Fixtures )

All fixtures which are specified below is subject to the owner's
consultant's approval, based on samples, catalogues and brochures
presented by the contractor. Unit price shall include all the necessary
fixing brackets or hooks and all assistance civil works such as chiseling
of walls, floors, beams and etc.

8.1.1 Water closet

Supply and fix water closet, of wash down action, floor pcs
mounted, vertical outlet (floor drainage), close coupled,
made of white vitreous China (BS 3402). The fixture
shall conform to BS5503-2 or equivalent institution. The
waste fittings, connecting pieces, fixing and supporting
element and other accessories which completes the set
shall comply with the relevant clauses of BS standards
or equivalent institution.
8.1.2 Toilet paper holder

Supply and fix toilet paper holder out of lid with fastening screws and
other accessories. No
8.1.3 Hose Bib

vacum operated flexible hose to be REMER/JAQUAR or Equivalent to
be Vinyle coated and should be capable of resisting pressure of 4 bar.
No
8.1.4 Under Counter Hand Wash Basin

Supply and fix Hard Wash Basin, made of white vitreous China
(BS3402) with granite topping and RHS brace. The fixture shall
conform to BS5506-3 or equivalent institution.
Size 500x405mm. The waste fittings, connecting pieces, fixing and

supporting element and other accessories which complete the set shall
comply with the relevant clauses of BS standard or equivalent
institution. The tap ware shall coplt to BS2878:1980.
Two hand wash basins one single hranite top pcs
8.1.5 Jacusie
Supply and fix standatad approved jacusie made of acrylic as shown in
the design drawing complete with all accessories and fittings for normal
operation. Price shall also inlude telephone shower units. price shall
also includeall assistance civil works essential for complete installation
of the work.
Size: oval as shown in the design drawing No
8.1.6 Shower
construct shower unit with tappred glass enclosure with non slippery
mozaic tile floor finish with 60mm corner waste outlet hole, fixing &
supporting element. All fixtures shall conform to BS 6340:1983 or
equivalent institution. Accessories like chrome plated 2pcs single faucet
(faucet type for cold & hot water supply system type 2 are 1/2"
nominal size, mounting in vertical surface & fixed outlet comply with
BS EN 200: 2008 with PN 10 ) ; chrome plate shower head with full
body spray ( shower head type no flexible & adjustable ) ;chrome
plated shower arm thread on both ends ; 50mm diameter of waste outlet
( waste outlet fittings like gasket, drain pipe, 50mm depth of seal P-
Trap, flange, strainer & drain body comply with BS EN 274 - 1:
2002 ) ; 15mm diameter & 700mm length cold & hot water supply PVC
pipe ; 15mm diameter & 1100mm length shower head riser PVC pipe ;
2pcs shut-off gate valve for hot & cold water supply pipe & all fixing &
supporting element with all other necessary accessories which complete
the set must be included & shall comply with BS standard or equivalent
institution.
Size : 700 x 700 mm No
8.1.7 Towl hunger

Supply and fix wall mounting type single tubular chrome plated swing
pattern towel rail 600mm long , with chrome plated fastening brass
screws and accessories complete in all respects. No
8.1.8 Soap holder

Supply and fix R.A.K. or Equivalent white glazed vitreous china wall
mounting type soap holder with chrome plated fastening screws and
other accessories.
size:-225x110mm No
8.1.9 Water Heater

Supply and fix ariston or equivalent water heater including all
assstance civil works.price shall also include valves and fittings
necssary for complete installation.
capacity: 50 lit No
8.1.10 Floor Gully

Providing and fixing Trapped Floor Gully 75mm dia uPVC floor
gully trap drain conform to ASME stds A112.6.3 (Heavy duty) or
equivalent institution complete with Trapped Floor Gully and all the
necessary accessories. Trapped Floor Gully.
pcs
8.1.11 Vent cap

Providing and fixing UPVC vent cowls(Vent cap) including fixing
the same with ring fittings joint complete as per specifications and
directions of the Engineer-in-charge.
75mm dia pcs
8.20 WATER SUPPLY PIPES AND FITTINGS

Providing and Fixing heavy class PPR-3 (PN-16 or PN-20 ) PIPES
with all fittings (As per DIN:8077 and DIN:8078) including cutting
the pipes to correct length providing and fixing with M.S. hot dipped
galvanized brackets and U clamps along with nuts, bolts and washers
all complete with testing, including providing and fixing with all
types of PPR-3 fusion welded fittings (As per DIN:16962 Part 5 to
Part 10 )all complete.
8.2.1 20mm dia m

8.2.2 25mm dia m
8.2.3 Supply and Fixing Bronze gate valves PN-20 which shall be
compatible to the PP-R pipes on the branch pipe line for all the water
supply system as shown in the drawings
8.2.4 20mm dia pcs
8.2.5 25mm dia pcs
8.30 SOIL,WASTE, VENT, ANTISY-PHONAGE AND INTERNAL

DRAINAGE PIPES & FITTINGS
Providing and fixing UPVC PN-6 pipes and clean outs for soil and
waste line from water-closet and floor trap to plumbing shaft and from
shaft to nearest manhole - all in accordance to the drawing (slope
mentioned in drawing) to correct grade, length and alignment including
jointing with solvent cement, testing, fixing to G.I. brackets/clamps
complete as per specifications and directions of the Engineer-in-
charge, including all kinds of fittings.
8.3.1 50mm dia (min. wall thickness 1.8mm) m

8.40 WATER PROFFING WORK
SPECIAL CHARACTERSTICS
Surface Preparation: Concrete surface must be clean and free of dirt,
films, coatings or other foreign matter. All surface imperfections and
protrusions are to be removed and repaired. Structurally unsound and
friable concrete must be removed and repaired.
Responsibility: the contractor should provide the approved product on

site; store it properly in original unopened packing in dry condition
and away from sunlight and scorching heat. In addition the application
should be made with professionals trained in the preparation, mixing
and application.
Testing: Pond testing for at least 24 hours should be done after the
contractor has accomplished the water proofing work. The surface
should be re-treated if leakage observed; and the test should be done
on the repaired surface.
8.4.1
Supply and coat XYPEX or Equivalent Cementitious Water proofing as
per manufacturers instruction for all wet areas, toilets kitchen, etc. as
per Engineer's instruction. The contractor must consider the work as
complete set and provide appropriate measures for the connection b/n
pipes and concrete slab. After the completion of the work the contractor
should do ponding test using water at level of 20cm from floor finish
level for at least 24 hours. m2
8.4.2
Supply and install SIKA or Equivalent, 4mm thick bitumen plastometric
water proofing, manufactured from a rich mixture of bitumen and
selected polymer blended together to obtain excellent heat and UV
resistant membrane type water proofing as per manufacturers
instruction for all suspended exposed slabs, terraces, etc. as per
Engineer's instruction. m2
8.50 RAIN WATER PIPES & FITTINGS

Providing and fixing uPVC PN-6 pipes and clean outs for Rainwater
Collection and Storm water overflow all in accordance to the drawing
(slope mentioned in drawing) to correct grade, length and alignment
including jointing with solvent cement, testing, fixing to G.I.
brackets/clamps complete as per specifications and directions of the
Engineer-in-charge, including all kinds of fittings.
8.5.1 75mm dia m
Fix flat strainers on the roof terminal of storm water drainage pipes as
where shown on the drawing. Price shall include all the necessary
connecting pieces including gaskets and all water tight connections as
required.
8.5.2 75mm dia no
8.5.3 Construct rectangular grill covered ditch masonry concrete as per the
detail drawing. grill shall be fabricated out of flat metal
[400x40x5(LxWxT)] welded to two angle irons of size 50x50x5mm c/c
50mm with a maximum fabrcation length of 1.5m. Price shall include
excavation, cart away and all civil assistance works.
size of ditch: 25x25cm ml
8.5.6 Waste water Construct rectangular manhole out of 80mm thick cast
insitu cement concrete, internal dimension 600mmx600mm and
1000mm (average depth),on a base of R.C slab size,960x 960x
100mm, including benching and bottom channeling with mass C-25
concrete. The Slab shall be reinforced with diameter 10mm
reinforcement bar c/c 200mm bothways.Provide 150mm thick granular
materials beneath the slab, on a well compacted earth. Manhole shall
have pre cast R.C cover slab, each, size, 700mm x 680mm x 100mm
reinforced with diameter 8mm steel bar c/c130mm both ways,
including diameter 14mm steel ring handle with supporter bar all in
accordance with the given detail drawings . Unit price shall include
excavation of the pit to a depth of 750mm (average) and cart away of
the excavated soil.
pcs
TOTAL CARRIED TO SUMMARY

1.00 13,468.75 13,468.75
1.00 681.25 681.25
1.00 589.06 589.06
1.00 47,225.00 47,225.00

1.00 109,560.00 109,560.00
1.00 15,685.00 15,685.00
2.00 827.81 1,655.63
2.00 574.79 1,149.58
1 20,745.31 20,745.31
1.00 417.99 417.99
1.00 413.54 413.54
8.00 335.10 2,680.78

20.00 424.50 8,489.91
9.00 673.01 6,057.13

2.00 1,213.01 2,426.03
6.00 187.65 1,125.90

6.00 223.94 1,343.63
12.00 462.92 5,554.98
10.00 850.50 8,505.00
-
106.00 1,480.50 156,933.00

-
18.00 394.51 7,101.26
4.00 643.75 2,575.00

-
-
42.00 4,802.63 201,710.25
2.00 6,024.17 12,048.35
628,142.33

8.1.1 Water closet


8.1.3 Hose Bib

No


8.1.5 Jacusie
of the work.
8.1.6 Shower
institution.
8.1.7 Towl hunger

8.1.8 Soap holder

other accessories.
size:-225x110mm No
8.1.9 Water Heater

Supply and fix ariston or equivalent water heater including all
capacity: 50 lit No
8.1.10 Floor Gully

pcs
8.1.11 Vent cap

75mm dia pcs

8.2.1 20mm dia m

8.2.2 25mm dia m
8.2.3 32mm dia m
8.2.5 20mm dia pcs
8.2.6 25mm dia pcs



and application.
8.4.1
8.4.2

8.5.1 75mm dia m
required.
8.5.2 75mm dia no
the excavated soil.
pcs

2.00 13,468.75 26,937.50
2.00 681.25 1,362.50
2.00 589.06 1,178.13
2.00 47,225.00 94,450.00

2.00 109,560.00 219,120.00
2.00 15,685.00 31,370.00
4.00 827.81 3,311.25
4.00 574.79 2,299.17
2 20,745.31 41,490.63
2.00 417.99 835.97
2.00 413.54 827.08
16.00 335.10 5,361.56

32.00 424.50 13,583.86
4.00 743.02 2,972.06
16.00 673.01 10,768.24

2.00 1,213.01 2,426.03
12.00 187.65 2,251.80

12.00 223.94 2,687.26
18.00 462.92 8,332.47
20.00 850.50 17,010.00
-
212.00 1,480.50 313,866.00

-
36.00 394.51 14,202.52
8.00 643.75 5,150.00

-
-
84.00 4,802.63 403,420.50
2.00 6,024.17 12,048.35
1,237,262.87

8.1.1 Water closet


8.1.3 Hose Bib

No


One set on a single granite top pcs

8.1.5 Jacusie
of the work.
8.1.6 Shower
institution.
8.1.7 Towl hunger

8.1.8 Soap holder

other accessories.
size:-225x110mm No
8.1.9 Water Heater

supply, test, install and commission package heat pump for hot warer
production system as shown on the drawing complete with: scroll
compressor,condenser , evaporator, TXV, fans, heat exhanger,
refrigetant line accessories and twin pump hydronic module...etc
heat pump capacity 200 lit Electrical input- 380v/50hz/3ph/2.2KW No
8.1.10 Floor Gully

pcs
8.1.11 Vent cap

50mm dia pcs
75mm dia pcs

8.2.1 20mm dia m

8.2.2 25mm dia m
8.2.3 32mm dia m
8.2.5 20mm dia pcs
8.2.6 25mm dia pcs
8.2.7 32mm dia pcs
8.2.8 Domestic Pumps(hot water circulator)
Supply, fix,test and commission wilo or Equivalent approved quality

Electric driven constant speed centrifugal domestic hot water circulator
pump with stainless steel impeller, as per the manufacturer's
instruction, technical specification and drawing shown. Price shall
include:
20 cm thick double reinforced with dia. 12/100 mm reinforced concrete
seat
Bronze gate valve on suction pipe, Diam. 50 mm
Dual plate WAFER type cast iron non - return valve
Diam. 50mm of Approved standard rated to PN-20, with bolts, nuts,
3mm thick gasket and matching flanges.
Water level indicator for low and high water level in the water storage
for pumps including float type probes, wiring cable, conduit and
making connection to pump panel complete in all respects and making
system functional, cutting and making good.
Dry running protection with cable, conduit and fixing arrangement
Sensor with panel manual and automatic change-over and sequencer
suitable for the two pumps. supply, fix, test and commission dial type
pressure gauge with isolation cork and chrome plated copper pipe.
Calibration to be 0 - 10 Bar.
Two Pumps: ( Duty and Stand-by)
Capacity : Discharge = 0 to 5.4 m3/hr
Total head = 12 meters
Estimated power = 0.28 KW
Efficiency >65%
NPSH >1.5m
- Control Panel (IP 55) to IEE Regulations incorporating the

following:
Indicators for - Power on, Pump tripped, High pressure, Low pressure,
Low water Hand (off), Lack of water and Auto selector switch for each
pump including all the necessary accessories. Set




and application.
8.4.1
8.4.2

8.5.1 75mm dia m

8.5.2 110mm dia m
required.
8.5.3 75mm dia no
8.5.4 110mm dia no

the excavated soil.
pcs

4.00 13,468.75 53,875.00
4.00 681.25 2,725.00
4.00 589.06 2,356.25
15.00 23,612.50 354,187.50

2.00 47,225.00
1.00 109,560.00 109,560.00
3.00 15,685.00 47,055.00
4.00 827.81 3,311.25
4.00 574.79 2,299.17
4 65,000.00 260,000.00
3.00 417.99 1,253.96
1.00 388.54 388.54

1.00 413.54 413.54
64.00 335.10 21,446.26

86.00 424.50 36,506.62
38.00 743.02 28,234.61
46.00 673.01 30,958.68

5.00 1,213.01 6,065.07
2.00 1,280.51 2,561.03
1
18.00 187.65 3,377.70

24.00 223.94 5,374.51
84.00 462.92 38,884.86
22.00 850.50 18,711.00
-
222.00 1,480.50 328,671.00

-
6.00 394.51 2,367.09

18.00 633.49 11,402.85
4.00 643.75 2,575.00

4.00 643.75 2,575.00
-
-
78.00 4,802.63 374,604.75
3.00 6,024.17 18,072.52
1,769,813.76
DIVISION - PLUMBING
Sanitary Equipment ( Fixtures )
presented by the contractor. Unit price shall include all the
necessary fixing brackets or hooks and all assistance civil works
such as chiseling of walls, floors, beams and etc.

presented by the contractor. Unit price shall include all the
necessary fixing brackets or hooks and all assistance civil works
such as chiseling of walls, floors, beams and etc.
Water closet
1.00 Supply and fix water closet, of wash down action, floor pcs 52.00
2.00 Supply and fix PHELEXICARE or Equivalent Vanity type hand

wash basin unit designed to assist disabled people and those with
limited reach. The vanity top is to be designed with the bowl area
as close as possible to the user.
Vanity Top
The Vanity top is to be made from water-resistant granite topping.
The front apron to have a depth of only 100mm to allow for free
access for knees.
Vanity Top size :535 x 700mm
Basin
hand wash basin to be white vitreous china with apron front of
100mmand can be fitted to the right side of the vanity.
Basin size :510 x 455mm
Fixing Brackets
Fitted to the underside of the basin with toggle bolts and screwed
to the underside of the work top
Accessories
Tap has to be provided separately for cold and hot water, model
should be REMER/JAQUAR or Equivalent chrome plated cold
and hot water tap, Complete with mixing battery plug, chrome
plated chain holder, P-smell trap with connection pipe and with all
other hose to be REMER/JAQUAR or Equivalent, necessary
accessories. Flexible hose of Length 60cm to be Vinyl coated and
should be capable of resisting pressure of 4 bar. P-smell trap
should be brass chrome plated with 50mm height of water seal and
trap. Color of the Granite topping to be decided by the Architect.
Supply and fix PENTLAND or equivalent Close-coupled white

vitreous china water closet unit designed to assist disabled people
and those with limited reach. The unit has to be integrated with
close-coupled low-flush 7.5litre capacity cistern. The unit should
be suitable for transfer from a wheel chair. Flexible hose to be
REMER/JAQUAR or Equivalent, Length 60cm to be Vinyl coated
and should be capable of resisting pressure of 4 bar. P-smell trap
should be brass chrome plated with 50mm height of water seal and No 6.00
trap.
3.00 Toilet paper holder
Supply and fix toilet paper holder out of lid with fastening screws
and other accessories. No 58.00
4.00 Hose Bib

vacum operated flexible hose to be REMER/JAQUAR or
Equivalent to be Vinyle coated and should be capable of resisting
pressure of 4 bar. No 58.00
5.00 Hand Wash Basin

Supply and fix Hard Wash Basin, made of white
vitreous China (BS3402) with pedestal. The fixture
shall conform to BS5506-3 or equivalent institution.
Size 500x405mm. The waste fittings, connecting pieces,
fixing and supporting element and other accessories
which complete the set shall comply with the relevant
clauses of BS standard or equivalent institution. The tap ware shall
coplt to BS2878:1980 pcs 69.00
6.00 Under Counter Hand Wash Basin

Supply and fix Hard Wash Basin, made of white
vitreous China (BS3402) with granite topping and RHS brace .
The fixture shall conform to BS5506-3 or equivalent institution.
Size 500x405mm. The waste fittings, connecting pieces,
fixing and supporting element and other accessories
which complete the set shall comply with the relevant
clauses of BS standard or equivalent institution. The tap ware shall
coplt to BS2878:1980 pcs 15.00
7.00 kitchen sink

supply and fix kitchen sink interior and top surfaces polished to a
nonporous hand-Blended Just finish with highlighted bowl rim.
Fully coated underside insulated for sound and reduces
condensation. Straight-sides compartment with radius corners
provides greater capacity. Self -rimming top mount grip-rim plus
with stainless steel mounting channels. Conforms to ASME/ANSI
A112.19M.certified conformance with ASME A112.19.3/CSA
B45.4, International plumbing code (IPC). 1mm heavy duty
stainless steel sink double bowel ,with board complete with trap,
drain connection, drainage and over flow ,heavy duty & best
quality mixing faucet plug, chain etc. And all necessary
accessories.
pcs 5.00
8.00 Assisted Bathtub

Supply and fix standatad approved bathtub made of acrylic as
shown in the design drawing complete with all accessories and
fittings for normal operation. Price shall also inlude telephone
shower units.price shall also includeall assistance civil works
essential for complete installation of the work.
size: 1800x600mm [rectangular] No 1.00
9.00 Shower
construct shower unit with tappred glass enclosure with non
slippery mozaic tile floor finish with 60mm corner waste outlet
hole, fixing & supporting element. All fixtures shall conform to
BS 6340:1983 or equivalent institution. Accessories like chrome
plated 2pcs single faucet (faucet type for cold & hot water supply
system type 2 are 1/2" nominal size, mounting in vertical surface
& fixed outlet comply with BS EN 200: 2008 with PN 10 ) ;
chrome plate shower head with full body spray ( shower head type
no flexible & adjustable ) ;chrome plated shower arm thread on
both ends ; 50mm diameter of waste outlet ( waste outlet fittings
like gasket, drain pipe, 50mm depth of seal P-Trap, flange, strainer
& drain body comply with BS EN 274 - 1: 2002 ) ; 15mm
diameter & 700mm length cold & hot water supply PVC pipe ;
15mm diameter & 1100mm length shower head riser PVC pipe ;
2pcs shut-off gate valve for hot & cold water supply pipe & all
fixing & supporting element with all other necessary accessories
which complete the set must be included & shall comply with BS
standard or equivalent institution.
Size : 700 x 700 mm No 17.00

10.00 Towl hunger
Supply and fix wall mounting type single tubular chrome plated
swing pattern towel rail 600mm long , with chrome plated
fastening brass screws and accessories complete in all respects.
No 18.00
11.00 Soap holder

Supply and fix R.A.K. or Equivalent white glazed vitreous china
wall mounting type soap holder with chrome plated fastening
screws and other accessories.
size:-225x110mm No 18.00
Water Heater
12.00 Supply and fix ariston or equivalent water heater including all
capacity : 50 Lit Pcs 136.00
13.00 Floor Gully

Providing and fixing Trapped Floor Gully 75mm dia uPVC
floor gully trap drain conform to ASME stds A112.6.3 (Heavy
duty) or equivalent institution complete with Trapped Floor Gully
and all the necessary accessories. Trapped Floor Gully.
pcs 67.00
14.00 Vent cap

Providing and fixing UPVC vent cowls(Vent cap) including
fixing the same with ring fittings joint complete as per
specifications and directions of the Engineer-in-charge.
50mm dia pcs 1.00
75mm dia pcs 2.00
110mm dia pcs 2.00
15.00 Urinal boul

supply, fix, test and commission midium sized standard urinal
boul as shown in the design drawing. Price shall include all
necesssary fittings inluding pressed angle valve and associated
civil works. Price shall also inlude seprator wall out of pvc wall.
No 5.00
16.00 Oil Water Separator

supply and install BK-ST-0.5T or Equivalent Standard
commerical Stainless steel (1.5mm thickness) oil water separator
for restaurant waste water sewage treatment equipment as shown
in the design drawing. Price shall inlude all assistance civil works
for complete installation.
Size: 800*500*940mm Capacity: 0.5m3/hr No 1.00

17.00 Autopsy Table
Supply , fix test and commission 100x30x37" Mopec model CE100
or equivalent autopsy table with:
# 14 ga. stainless steel table top, sink and grid plates
# 18 ga. stainless steel pedestal
# All type 304 stainless steel with #4 finish.
Standard Features
Down draft ventilation ( down draft dual cone system) , Large

integral sink, Hydro aspirator with reversing flow valve. Includes
hose hanger and 8' clear PVC tubing, Cold water control valve
with vacuum break swing spout, Hot and cold water fixture with
swing spout and vacuum breaker. Single lever hot/cold water
mixing valve. Sink spray assembly, Long flexible hose included,
Four (4) interchangeable removable grid plates of stainless steel
construction with 1/2" recess and 3/8" diameter holes on 2"
square centers. Two (2) GFCI duplex outlet with waterproof cover
and Two Access panel, price shall include all assistance civil work
for complete performance. No 1
18.00 Surgical scrub sink
Supply, fix, test and commission AMSCO Flexmatic or equivalent

surgical scrub sink made of extra thick 16 GA TYPE stainless steel
with radius coved bowl corners. All interior surfaces shall be
polished to a blended high quality satin finish and exterior
surfaces polished to a brushed satin finish. price shall include
access panel for service and maintenance , integral threaded tail
piece, wall hunger brackets,32mm standard hole drill, with
infrared electronic faucet and soap dispenser which shall be
controlled by nee or foot and with all necessary accessories that
can complete the system.
Double bowl Scrub Sink w/ Foot Pedals, size (W x D x H) 1626 x
692 x 1308 mm No 2

Providing and Fixing heavy class PPR-3 (PN-16 or PN-20 )
PIPES with all fittings (As per DIN:8077 and DIN:8078)
including cutting the pipes to correct length providing and fixing
with M.S. hot dipped galvanized brackets and U clamps along
with nuts, bolts and washers all complete with testing, including
providing and fixing with all types of PPR-3 fusion welded
fittings (As per DIN:16962 Part 5 to Part 10 )all complete.
19.10 20mm dia m 146.00

19.20 25mm dia m 284.00
19.30 32mm dia m 94.00
19.40 40mm dia m 36.00
19.50 50mm dia m 28.00
19.60 63mm dia m 20.00
20.00 Supply and Fixing Bronze gate valves PN-20 which shall be
compatible to the PP-R pipes on the branch pipe line for all the
water supply system as shown in the drawings
20.10 20mm dia pcs 232.00
20.20 25mm dia pcs 28.00
20.30 32mm dia pcs 5.00
20.40 40mm dia pcs 1.00
20.50 50mm dia pcs 3.00
20.60 63mm dia pcs 2.00
21.00 Supply and Fixing water meter Providing, fixing,

commissioning and testing of approved make water as per
direction of the Engineer-in-charge. Size D90 pcs 1.00
22.00 Domestic reserve

supply and install GRP tanker for domestic reserve need as shown
in the design drawing to accommodate the demands for fire
fighting. equipped with inlet, outlet, over-flow, and drain access
holes including respective adopter-nipples, Gate valves, Float
Valve control at inlet, ...etc.; All as per All as per the
manufacturer's instructions & recommendation & the drawings
submitted. Unit price shall include construction of all assistance
civil works there to.
Size : - 40m³ Capacity pcs 1.00
23.00 Domestic Pumps(cold water)

Supply, fix, test and commission groundfoss or Equivalent
approved quality Electric driven transfer centrifugal domestic
water pump with Cast iron impeller, as per the manufacturer's
instruction, technical specification and drawing shown. Price shall
include:
20 cm thick double reinforced with dia. 12/100 mm reinforced

concrete seat
Bronze gate valve on suction pipe, Diam. 65 mm
Dual plate WAFER type cast iron non - return valve
Diam. 50mm of Approved standard rated to PN-20, with bolts,
nuts, 3mm thick gasket and matching flanges.
Water level indicator for low and high water level in the water
storage for pumps including float type probes, wiring cable,
conduit and making connection to pump panel complete in all
respects and making system functional, cutting and making good.
Dry running protection with cable, conduit and fixing arrangement
Sensor with panel manual and automatic change-over and
sequancer suitable for the two pumps. supply, fix, test and
commission dial type pressure gauage with isolation cork and
chrome plated copper pipe. Calibration to be 0 - 10 Bar.
Water hammer Arrestor ( Air Vessel) of 64liter capacity made of

mild steel, two coats of red enameled paint over primer outside
and two coats of Epoxy coating inside, and test pressure of 10 Bar.
Two Pumps: ( Duty and Stand-by)

Capacity : Discharge =5.5 liters/second
Estimated power = 4.6 KW
Efficiency >70%
NPSH >1.5m

following:
Indicators for - Power on, Pump tripped, High pressure, Low
pressure, Low water Hand (off), Lack of water and Auto selector
switch for each pump including all the necessary accessories.
Set 1.00
ROOF ELEVATED WATER TANK
24.00 Supply and install Fiber Glass or Equivalent water tanks on stair
roof floor slab as where shown on the drawing.
Accessories
- Dia. 50 mm strainers with foot valve
- Dia. 50 mm HDPE drain and over flow pipe nearest storm
drain downpipe (P.Q.)
- Bronze Gate valve on drain pipe, dia. 32mm
- Dia. 100 mm vent pipe with cap
- Dia. 50 mm float valve
- Dia. 32 mm Bronze gate valve on inlet pipe
- Automatic level switch to be connected to domestic pumps to
avoid (protect) dry running.
- Dia. 32mm PPR connection pipe with Bronze gate valve.
Size:- 10 m3 capacity Pcs 2
SOIL,WASTE, VENT, ANTISY-PHONAGE AND INTERNAL

25.00 Providing and fixing UPVC PN-6 pipes and clean outs for soil
and waste line from water-closet and floor trap to plumbing shaft
and from shaft to nearest manhole - all in accordance to the
drawing (slope mentioned in drawing) to correct grade, length and
alignment including jointing with solvent cement, testing, fixing
to G.I. brackets/clamps complete as per specifications and
directions of the Engineer-in-charge, including all kinds of
fittings.
25.10 50mm dia (min. wall thickness 1.8mm) m 48.00

Surface Preparation: Concrete surface must be clean and free of

dirt, films, coatings or other foreign matter. All surface
imperfections and protrusions are to be removed and repaired.
Structurally unsound and friable concrete must be removed and
repaired.
Responsibility: the contractor should provide the approved

product on site; store it properly in original unopened packing in
dry condition and away from sunlight and scorching heat. In
addition the application should be made with professionals
trained in the preparation, mixing and application.
Testing: Pond testing for at least 24 hours should be done after

the contractor has accomplished the water proofing work. The
surface should be re-treated if leakage observed; and the test
should be done on the repaired surface.
26.10
Supply and coat XYPEX or Equivalent Cementitious Water
proofing as per manufacturers instruction for all wet areas, toilets
kitchen, etc. as per Engineer's instruction. The contractor must
consider the work as complete set and provide appropriate
measures for the connection b/n pipes and concrete slab. After the
completion of the work the contractor should do ponding test
using water at level of 20cm from floor finish level for at least 24
hours. m2 434.00
26.20
Supply and install SIKA or Equivalent, 4mm thick bitumen
plastometric water proofing, manufactured from a rich mixture of
bitumen and selected polymer blended together to obtain excellent
heat and UV resistant membrane type water proofing as per
manufacturers instruction for all suspended exposed slabs,
terraces, etc. as per Engineer's instruction. m2 734.00

Providing and fixing uPVC PN-6 pipes and clean outs for
Rainwater Collection and Storm water overflow all in accordance
to the drawing (slope mentioned in drawing) to correct grade,
length and alignment including jointing with solvent cement,
testing, fixing to G.I. brackets/clamps complete as per
specifications and directions of the Engineer-in-charge, including
all kinds of fittings.
75mm dia m 6.00

110mm dia m 418.00
28.00 Fix flat strainers on the roof terminal of storm water drainage
pipes as where shown on the drawing. Price shall include all the
necessary connecting pieces including gaskets and all water tight
connections as required.
75mm dia no 1.00
110mm dia no 11.00
29.00 Construct rectangular masonry concrete grill covered ditch as per

the detail drawing. grill shall be fabricated out of flat metal
[400x40x5(LxWxT)] welded to two angle irons of size
50x50x5mm c/c 50mm with a maximum fabrcation length of
1.5m. Price shall include excavation, cart away and all civil
assistance works.
size of ditch: 30x30cm ml 49.50

size of ditch: 30x40cm ml 67.00
SUB SOIL DRAINAGE SYSTEM

30.00
Supply and lay purpose made uPVC, PN-6 Factory slotted plastic
pipe to BS 1194:1969 for sub soil drainage system around the
building according to where shown on the basement floor plan
and detail drawing .
Unit price shall include:
filling and spreading of coarse gravel, fine gravel, sand and
selected backfill to an average depth of 10 meters and average
width of 0.8 meter.
covering of geosynthetics around the gravel pack (200g)
SIKKA or equivalent membrane water proofing, 4mm thick
coating in accordance with the drawing.
Up right position of single brick wall to protect the membrane
water proofing, including all civil assistance works and screed
work in accordance with the detail drawing.
well compacted clay soil on the top
All other necessary connecting pieces and civil assistance works.
Dia. 160 mm ml 90.00
31.00 Supply and lay rodding or cleaning eye of uPVC, PN-4 on the sub
soil drainage system as where shown on the drawings. Provide
plug or screw tube plastic cap on top to external ground level.
Dia. 160 mm ML 3.00
32.00
Construct catch pit sump as per the detail drawing. The
reinforced catch pit should be externally protected with 4mm thick
TESTUDO or Equivalent water proofing membrane and the
internal part should be water proofed using semi elastic
cementitious water proofing; all as per manufacturers instruction
and recommendation. No 1
33.00 Dewatering pump
Supply,fix,test and commission approved quality centrifugal

domestic water pumps as per the manufacturer's instruction,
technical specification and drawing shown. Price shall include all
the necessary valves(one-way and stop valves) level switch to
protect dry-running. (one stand-by)
Duty and Stand-by
Capacity : Discharge = 3 liters/second
Estimated power = 0.52 KW/0.5hp
Efficiency > 70%

following:
Indicators for - Power on, Pump tripped, High pressure, Low

pressure, Low water Hand (off), Lack of water and Auto selector
switch for each pump including all the necessary accessories. Set 1
Fire Suppression
All fire fighting material shall comply with TUV ,BSI,NFPA or
equivalent institution certification and approval. Complete with
approved standard hanging and fixing material
34.00 Fire-Suppression Standpipes

Supply, lay , test and commission GSP /Galvanized Steel Pipe/,
(PN16) for Fire Fighting water supply as shown on the drawing.
The GS pipes shall be supplied complete with all the necessary
accessories connecting with all the necessary accessories
connecting pieces such as bends, Tees, reducers, adaptors, sockets,
unions or standard approved type metallic clamps. The installation
shall be tested at a pressure of 16kg/cm2.The GS
pipes,accessories,fittings &method of connection shall comply
with the requirement BS 4991& BS6920 part 2 &3 or equivalent
institution.
a) diameter 40 m 20.00
b) diameter 65 m 48.00
33.00 Fire-Suppression Hose Racks
Supply and fix BS, NFPA or DIN standard, wall mounted hose
racks cabinet with full metal door model. Cabinet and door leaf
made of stainless steel 2mm thick sheets with full 180 degree
swinging action and painted with electro-statics powder paint oven
baked to temperatures flexible to -65º F (-55º C).Hose is made of
100% synthetic Light weight, Strong Single Jacket, the outer
fabric made of circular woven SYNTHETIC FIBER and root
proof yarn, while inner layer is a substrate of tropical rubber, with
working pressure 20 bar and bursting pressure 60 bar with
standard red color and Inner waterway should be smooth.1.5''size
Nozzle made of brass with Chrome plated with three way control.
Cabinet:-W=65cm,H=90cm and D=19cm, extinguisher 6kg in the
cabinet. The installation shall be tested at a pressure of 16kgf/cm2.
The hose shall be compatible to Galvanized Steel pipes,
accessories & fittings.GS pipe installation & method of
connection shall comply with the requirement of BS 4991 & BS
6920 part 2 &3 or equivalent institution. Unit price shall include
all the necessary assistance to the installation works. Fire Hose
should be resistant to such chemicals, petrol products, ozone &
U.V. exposure, hydrolysis, and rot & mildew. Made of NAFFCO
or equivalent brand .
pcs 9.00
35.00 Fire-fighting pump

Supply, install, test and commission FACTORY ASSEMBLED
Centrifugal pumps, equipped with Diesel pump, Electrical pump,
Jockey pump for FIRE FIGHTING, as where shown on the
drawings, complete with required fittings such as automatic float
switch including respective cable at G/Reservoir, non return
(check) valve, gate valves, foot valve with Strainer at suction tip ,
etc…. Both pumps, the on duty and the stand by one will have
common suction as well as delivery lines. Unit price shall include
provision of all necessary devices and fittings such as electrical
control panel, construction of pump house and Pump Seat Arc-Pad
all of approved standards & Quality, and incidental works there
to.
Electrical driven centrifugal pump

· Q = 6.3 l/s
· H = 70.0m
· P = 6.80kw
Diesel pump
· Q = 6.3 l/s
· H = 70.0m
· P = 6.80kw
Jockey pump
· Q = 1.2 l/s
· H =70m pcs 1.00
36.00 Facility Potable-Water Storage Tanks
fire reserve
supply and install GRP tanker for fire reserve need as shown in
the design drawing to accommodate the demands for fire fighting.
equipped with inlet, outlet, over-flow, and drain access holes
including respective adopter-nipples, Gate valves, Float Valve
control at inlet, ...etc.; All as per All as per the manufacturer's
instructions & recommendation & the drawings submitted. Unit
price shall include construction of all assistance civil works there
to.
Size : - 20m³ Capacity pcs 1.00

Site Works
37.00 Cold water pipes shall be High Density Polyethylene (HDPE),

PN-10 pipes, and be laid in trench as shown in the sanitary site
drawing. Provide 100mm thick sand bedding material rammed and
tamped and 150mm thick approved material to cover the pipe all
as per the typical trench section and detail.necessary fittings such
as T, bends etc. according to where shown on the drawing. All
water pipes shall be tested two times the working pressure or 160
meters head, which ever is greater at the expense of the
contractor.
-
dia 50 mm ml 8.00
dia 75 mm from basement to elevated water tank ml 76.00
dia 110 mm ml 14.00
38.00 Supply and uPVC, PN-6 pipe for waste water drainage from the
manhole to the septic tank with minimum slope as shown on the
drawing or natural ground slope which ever is greater on a firm
bed of sand 150 mm thick below and 200 mm thick above the
crown of pipe in open ground.
Dia. 110 mm ml 36.00

Dia. 160 mm ml 56.00
39.00 Waste water Construct rectangular manhole out of 80mm thick

cast insitu cement concrete, internal dimension 600mmx600mm
and 1000mm (average depth),on a base of R.C slab size,960x
960x 100mm, including benching and bottom channeling with
mass C-25 concrete. The Slab shall be reinforced with diameter
10mm reinforcement bar c/c 200mm bothways.Provide 150mm
thick granular materials beneath the slab, on a well compacted
earth. Manhole shall have pre cast R.C cover slab, each, size,
700mm x 680mm x 100mm reinforced with diameter 8mm steel
bar c/c130mm both ways, including diameter 14mm steel ring
handle with supporter bar all in accordance with the given detail
drawings . Unit price shall include excavation of the pit to a
depth of 750mm (average) and cart away of the excavated soil.
pcs 8.00
40.00 Construct septic tank out of reinforced concrete as per the detail
design drawing. Price shall include piping, excavation, cart away
and all assistance civil works as where shown on the detailed
drawing. Capacity of septic tank shall be 100 m3
pcs 1.00
13,468.75 700,375.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
41,580.00 249,480.00
681.25 39,512.50
589.06 34,165.63
12,368.75 853,443.75
23,612.50 354,187.50
8,796.25 43,981.25
109,560.00 109,560.00
15,685.00 266,645.00
827.81 14,900.63
574.79 10,346.25
21,000.00 2,856,000.00
417.99 28,005.12
388.54 388.54
413.54 827.08
438.54 877.08
3,231.25 16,156.00
- -
- -
164,268.75 164,268.75
457,015.67 457,015.67
171,922.30 343,844.60
335.10 48,924.28
424.50 120,556.75
743.02 69,843.52
911.09 32,799.28
978.59 27,400.55
1,073.09 21,461.82
673.01 156,139.41
1,213.01 33,964.41
1,280.51 6,402.57
1,429.41 1,429.41
1,820.91 5,462.74
2,239.41 4,478.82
14,500.00 14,500.00
269,129.93 269,129.93
470,880.00 470,880.00
75694.50 151389
187.65 9,007.20
223.94 21,050.17
462.92 131,467.86
686.03 8,232.36
850.50 369,117.00
-
1,480.50 1,086,687.00
-
394.51 2,367.09
633.49 264,799.43
643.75 643.75
643.75 7,081.25
-
-
533.63 26,414.44
4,802.63 321,775.88
3,478.19 313,037.00
-
731.16 2,193.00
49,477.50 49,477.50
41,242.50 41,242.50
-
1,123.72 22,474.32
1,788.59 85,852.38
36,481.25 328,331.25
2,033,167.50 2,033,167.50
156,404.93 156,404.93
877.34 7,018.73
1,214.84 92,327.93
1,484.84 20,787.78
-
1,687.01 60,732.28
1,777.19 99,522.51
6,024.17 48,193.38
163,225.13 163,225.13
13,751,374.37
ANALYSIS SHEET FOR DIRECT UN
PROJECT:
WORK ITEM: 8.1.1 hand wash basin
TOTAL QANTITY OF WORK ITEM: 1.00 No
(A) Material Cost (1:01) (B) Labour (1:02

Type of Cost per Labour
Material Unit Qty. * Rate Unit by Trade Unit
Wash basin DMT No 1 8400.00 8400.00 sub contract 1
basin waste No 1 310.00 310.00
mixer valve No 1 640.00 640.00
sum
Emoployment Benefit
Total = 9350.00
A= Materials Unit Cost 9,350.00 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETE

PROJECT:
WORK ITEM: 8.1.1 Under counter hand wash basin

mixer valve No 1 640.00 640.00
Granite top no 1 8450.00 8450.00
sum
Emoployment Benefit
Total = 17800.00

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

PROJECT:

mixer valve No 2 640.00 1280.00
Granite top no 2 8450.00 16900.00
sum
Emoployment Benefit
Total = 35600.00

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

PROJECT:
basin waste No 6 310.00 1860.00
mixer valve No 6 640.00 3840.00
Granite top no 1 20200.00 20200.00
sum
Emoployment Benefit
Total = 76300.00

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
PROJECT:
WORK ITEM: 9.1.5 Crystall glass mirror

Crystal glass mirror No 1 850.00 850.00 sub contract 1
0.00 sum
0.00 Emoployment Benefit
Total = 850.00
A= Materials Unit Cost 850.00 Birr/m2 B= Manpower Unit Cost

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

PROJECT:
WORK ITEM: 9.1.2 Low level water closet

water closet No 1 10,200.00 10200.00 sub contract 1
Size:375x650x800 mm 0.00
0.00 sum
Total = 10200.00
A= Materials Unit Cost 10,200.00 Birr/Pc B= Manpower Unit Cost

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

PROJECT:
WORK ITEM: 9.1.2 water closet for diabled

water closet No 1 16,500.00 16500.00 sub contract 1
hand wash basin fo diabled No 1 10,200.00 10200.00
horizontal and vertical
support braces/hangers No 4 1,500.00 6000.00 sum
Total = 32700.00

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

PROJECT:
WORK ITEM: (9.1.7 ) Hose bib

hose bib No 1 450.00 450.00 sub contract 1
0.00
0.00 sum
Total = 450.00
A= Materials Unit Cost 450.00 Birr/Pc B= Manpower Unit Cost

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

PROJECT:
WORK ITEM: ( 9.1.9 ) Toilet paper holder

toilet paper holder No 1 545.00 545.00 Forman 1
0.00 G.Leader 1
0.00 DL 1
0.00 plumber 1
0.00 helper 1
0.00
0.00 sum
Total = 545.00

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

PROJECT:
WORK ITEM: 9.1.6 kichen sink double bowl

kichen sink No 1 6500.00 6500.00 sub contract 1
0.00
0.00 sum
Total = 6500.00

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

PROJECT:
WORK ITEM: 9.1.6 kichen sink single bowl

kichen sink No 1 4800.00 4800.00 sub contract 1
0.00
0.00 sum
Total = 4800.00

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

PROJECT:
WORK ITEM: 9.1.7 Water heater 50 lit

water heater 50 lit No 1 16500.00 16500.00 sub contract 1
sum
Total = 16500.00
Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
PROJECT:
WORK ITEM: 9.1.7 alumminum urinal screen

aluminum screen m2 0.6 9400.00 5640.00 sub contract 1
accessories
sum
Total = 5640.00

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

PROJECT:
WORK ITEM: 9.1.7 urinal

urinal No 1 2200.00 2200.00 sub contract 1
sum
Total = 2200.00

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
PROJECT:
WORK ITEM: 9.1.8 Bathtub

bath tub out of fire clay
vitrous china No 1 84,500.00 84,500.00 sub contract 1
Chrome plated shower
head, Diameter 100mm No 1 340.00 340.00
Flexible chrome plated
shower head No 1 350.00 350.00
Chrome plated mixing
faucet valve No 1 1,000.00 1000.00
Chrome plated shower arm
of length = 300mm No 1 350.00 350.00
P-smell trap with 50mm wate No 1 250.00 250.00
floor drain No 1 313.00 313.00 sum
Total = 87103.00

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
WORK ITEM: 9.1.8 Steam room


steam center six people
imported No 1 550,500.00 550500.00 sub contract 1
0.00 sum
Total = 550500.00

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
WORK ITEM: 9.1.8 Sauna room


sauna center for hotel
accomodating six people
imported No 1 432,500.00 432500.00 sub contract 1
0.00 sum
Total = 432500.00

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

PROJECT:
WORK ITEM: 9.1.8 Shower

shower unit out of non
slippery ceramic tile with
tappered glass enclosure No 1 9,400.00 9400.00 sub contract 1
Chrome plated shower
head, Diameter 100mm No 1 340.00 340.00
Flexible chrome plated
shower head No 1 350.00 350.00
Chrome plated mixing
faucet valve No 1 1,000.00 1000.00
Chrome plated shower arm
of length = 300mm No 1 350.00 350.00
P-smell trap with 50mm wate No 1 250.00 250.00
floor drain No 1 313.00 313.00 sum
Total = 12003.00

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

PROJECT:
WORK ITEM: ( 9.1.14) Towel hanger

Towel hunger No 1 650.00 650.00 sub 1
0.00 sum
Total = 650.00

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

PROJECT:
WORK ITEM: ( 9.1.15 ) Soap holder

Soap holder No 1 450.00 450.00 sub 1
0.00 sum
Total = 450.00

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

PROJECT:
WORK ITEM: 9.1.13 fire hydrant cabinet

fire hydrant No 1 28500.00 28500.00 sub contract 1
civil works 0.00
valves and fittings 0.00
0.00 sum
Total = 28500.00

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
PROJECT:
WORK ITEM: ( 9.1.29 ) Floor drains 100x100

Unit Qty. * Rate Unit by Trade Unit
uPVC floor drain No 1 320.00 320.00 Forman 1
0.00 G.Leader 1
0.00 DL 0
0.00 plumber 1
0.00 helper 0
0.00
0.00 sum
Total = 320.00

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

PROJECT:
WORK ITEM: ( 9.1.29 ) FLOOR GULLY

floor gully No 1 350.00 350.00 Forman 1
0.00 G.Leader 1
0.00 DL 0
0.00 plumber 1
0.00 helper 0
0.00
0.00 sum
Total = 350.00

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

PROJECT:
WORK ITEM: ( 9.1.29 ) floor cleanout dia. 110mm

floor cleanout No 1 250.00 250.00 Forman 1
0.00 G.Leader 1
0.00 DL 0
0.00 plumber 1
0.00 helper 0
0.00
0.00 sum
Total = 250.00

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

PROJECT:
WORK ITEM: Vent cap dia 50

vent cap dia 50 No 1 300.00 300.00 sub contracto 1
0.00 sum
Total = 300.00

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

PROJECT:
WORK ITEM: Vent cap dia 75

vent cap dia 75 No 1 320.00 320.00 sub contracto 1
0.00 sum
Total = 320.00

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

PROJECT:
WORK ITEM: ( 9.3.2 ) ventcap dia 110

ventcap dia 110 No 1 340.00 340.00 sub contracto 1
0.00 sum
Total = 340.00

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

PROJECT:
WORK ITEM: ( 9.3.4) strainer for downpipe

striner with metal gasket No 1 450.00 450.00 sub 1
0.00 sum
Total = 450.00

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

PROJECT:
WORK ITEM: ( 9.3.4) Oil water separator

Oil water seprator No 1 125300.00 125300.00 sub 1
0.00 sum
Total = 125300.00

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

PROJECT:
WORK ITEM: ( 9.1.17 ) Surgical scrub sink
scrup sink No 1 84600.00 126900.00 Forman 1
AMSCO Flexmatic 0.00 G.Leader 1
0.00 DL 2
0.00 plumber 1
0.00 helper 1
0.00
0.00 sum
Total = 126900.00

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

PROJECT:
WORK ITEM: Autopsy table

Autopsy table No 1 222350.00 333525.00 Forman 1
0.00 G.Leader 1
0.00 DL 2
0.00 plumber 2
0.00 helper 2
0.00
0.00 sum
Total = 333,525.00

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
HEET FOR DIRECT UNIT COST
LABOUR HOURLY OUTPUT: 1.00 No / hr

EQUIPMENT: 1.00 No / hr
RESULT 12368.75
(B) Labour (1:02) (C) Equipment Cost (1:03)
** Indexed Hourly Type of Hourly Hourly
UF Hour. Cost Cost Equipment No UF Rental Cost
1 450.00 450.00 tools (sets) 1 1 50.00 50.00
0.00
0.00
450.00 0.00
ployment Benefit 10% 45.00 0.00
Total = 495.00 Total = 50.00
495.00 Birr/Pc C= Equipment Unit Cost 50.00 Birr/Pc

Total of (1:03)
Hourly output: _______________
= A+B+C = 9,895.00 Birr/Pc
Over head cost : 15% 1,484.25 "
Profit Cost: 10% 989.50 "
Total Unit Cost : 12368.75 Birr/Pc
___________
ELATED TO TARGETED OUTPUT.

RESULT 23612.50
1 450.00 450.00 tools (sets) 1 1 50.00 50.00
0.00
0.00
450.00 0.00
Total = 495.00 Total = 50.00

Total of (1:03)
= A+B+C = 18,890.00 Birr/Pc
Over head cost : 15% 2,833.50 "
Profit Cost: 10% 1,889.00 "
___________

RESULT 47225.00
1 450.00 450.00 tools (sets) 1 1 50.00 50.00
0.00
0.00
450.00 0.00
Total = 495.00 Total = 50.00
1,980.00 Birr/Pc C= Equipment Unit Cost 200.00 Birr/Pc

Total of (1:03)
= A+B+C = 37,780.00 Birr/Pc
Over head cost : 15% 5,667.00 "
Profit Cost: 10% 3,778.00 "
___________

RESULT 109000.00
1 450.00 450.00 tools (sets) 1 1 50.00 50.00
0.00
0.00
450.00 0.00
Total = 495.00 Total = 50.00
9,900.00 Birr/Pc C= Equipment Unit Cost 1,000.00 Birr/Pc

Total of (1:03)
= A+B+C = 87,200.00 Birr/Pc
Over head cost : 15% 13,080.00 "
Profit Cost: 10% 8,720.00 "
___________

RESULT 1123.75
1 40.00 40.00 tools (sets) 1 1 5.00 5.00
40.00 0.00
Total = 44.00 Total = 5.00

Total of (1:03)
= A+B+C = 899.00 Birr/Pc
Over head cost : 15% 134.85 "
___________

RESULT 13468.75
1 500.00 500.00 tools (sets) 1 1 25.00 25.00
0.00
500.00 0.00
Total = 550.00 Total = 25.00
550.00 Birr/m2 C= Equipment Unit Cost 25.00 Birr/Pc

Total of (1:03)
= A+B+C = 10,775.00 Birr/Pc
Over head cost : 15% 1,616.25 "
Profit Cost: 10% 1,077.50 "
___________

RESULT 41580.00
1 500.00 500.00 tools (sets) 1 1 14.00 14.00
0.00
500.00 0.00
Total = 550.00 Total = 14.00

Total of (1:03)
= A+B+C = 33,264.00 Birr/Pc
Over head cost : 15% 4,989.60 "
Profit Cost: 10% 3,326.40 "
___________

RESULT 589.06
1 25.00 25.00 tools (sets) 1 1 15.00 15.00
0.00
25.00 0.00
Total = 27.50 Total = 15.00

Total of (1:03)
= A+B+C = 471.25 Birr/Pc
___________

RESULT 681.25
0.1 0.00 0.00 tools (sets) 1 1 0.00 0.00
0.25 0.00 0.00 0.00
1 0.00 0.00 0.00
1 0.00 0.00 0.00
1 0.00 0.00 0.00
0.00 0.00
0.00 0.00
Total = 0.00 Total = 0.00
- Birr/Pc C= Equipment Unit Cost - Birr/Pc

Total of (1:03)
= A+B+C = 545.00 Birr/Pc
___________

RESULT 8796.25
1 450.00 450.00 tools (sets) 1 1 42.00 42.00
0.00
450.00 0.00
Total = 495.00 Total = 42.00

Total of (1:03)
= A+B+C = 7,037.00 Birr/Pc
Over head cost : 15% 1,055.55 "
___________

RESULT 6671.25
1 450.00 450.00 tools (sets) 1 1 42.00 42.00
0.00
450.00 0.00
Total = 495.00 Total = 42.00

Total of (1:03)
= A+B+C = 5,337.00 Birr/Pc
___________

RESULT 20745.31
1 300.00 300.00 tools (sets) 1 1 55.00 55.00
0.00
300.00 0.00
Total = 330.00 Total = 55.00
Total of (1:03)
= A+B+C = 16,596.25 Birr/Pc
Over head cost : 15% 2,489.44 "
Profit Cost: 10% 1,659.63 "
___________


RESULT 7531.25
1 300.00 300.00 tools (sets) 1 1 55.00 55.00
0.00
300.00 0.00
Total = 330.00 Total = 55.00

Total of (1:03)
= A+B+C = 6,025.00 Birr/Pc
___________

RESULT 3231.25
1 300.00 300.00 tools (sets) 1 1 55.00 55.00
0.00
300.00 0.00
Total = 330.00 Total = 55.00

Total of (1:03)
= A+B+C = 2,585.00 Birr/Pc
___________


RESULT 109560.00
1 450.00 450.00 tools (sets) 1 1 50.00 50.00
0.00
450.00 0.00
Total = 495.00 Total = 50.00

Total of (1:03)
= A+B+C = 87,648.00 Birr/Pc
Over head cost : 15% 13,147.20 "
Profit Cost: 10% 8,764.80 "
Total Unit Cost : 109,560.00 Birr/Pc
___________

RESULT 708125.00
1 10000.00 10000.00 tools (sets) 1 1 5000.00 5000.00

10000.00 0.00
Total = 11000.00 Total = 5000.00
11,000.00 Birr/m2 C= Equipment Unit Cost 5,000.00 Birr/Pc

Total of (1:03)
= A+B+C = 566,500.00 Birr/Pc
Over head cost : 15% 84,975.00 "
Profit Cost: 10% 56,650.00 "
___________

RESULT 560625.00
1 10000.00 10000.00 tools (sets) 1 1 5000.00 5000.00

10000.00 0.00
Total = 11000.00 Total = 5000.00
11,000.00 Birr/m2 C= Equipment Unit Cost 5,000.00 Birr/Pc

Total of (1:03)
= A+B+C = 448,500.00 Birr/Pc
Over head cost : 15% 67,275.00 "
Profit Cost: 10% 44,850.00 "
___________

RESULT 15685.00
1 450.00 450.00 tools (sets) 1 1 50.00 50.00
0.00
450.00 0.00
Total = 495.00 Total = 50.00

Total of (1:03)
= A+B+C = 12,548.00 Birr/Pc
Over head cost : 15% 1,882.20 "
Profit Cost: 10% 1,254.80 "
___________
= A+B+C = - Birr/Pc
Over head cost : 15% - "
Profit Cost: 10% - "
Total Unit Cost : - Birr/Pc
___________

RESULT 827.81
1 40.00 40.00 tools (sets) 1 1 5.00 5.00
40.00 0.00
Total = 44.00 Total = 5.00

Total of (1:03)
= A+B+C = 662.25 Birr/Pc
___________

RESULT 574.79
1 40.00 40.00 tools (sets) 1 1 15.00 15.00
40.00 0.00
Total = 44.00 Total = 15.00

Total of (1:03)
= A+B+C = 459.83 Birr/Pc
___________

RESULT 36481.25
1 550.00 550.00 tools (sets) 1 1 80.00 80.00
0.00
0.00
550.00 0.00
Total = 605.00 Total = 80.00

Total of (1:03)
= A+B+C = 29,185.00 Birr/Pc
Over head cost : 15% 4,377.75 "
Profit Cost: 10% 2,918.50 "
___________


RESULT 417.99
0.1 45.63 4.56 tools (sets) 1 1 10.00 10.00
0.25 17.19 4.30 0.00
1 10.00 0.00 0.00
1 34.38 34.38 0.00
1 17.19 0.00 0.00
0.00 0.00
43.23 0.00
Total = 47.56 Total = 10.00

Total of (1:03)
= A+B+C = 334.39 Birr/Pc
___________

RESULT 455.49
0.1 45.63 4.56 tools (sets) 1 1 10.00 10.00
0.25 17.19 4.30 0.00
1 10.00 0.00 0.00
1 34.38 34.38 0.00
1 17.19 0.00 0.00
0.00 0.00
43.23 0.00
Total = 47.56 Total = 10.00

Total of (1:03)
= A+B+C = 364.39 Birr/Pc
___________

RESULT 330.49
0.1 45.63 4.56 tools (sets) 1 1 10.00 10.00
0.25 17.19 4.30 0.00
1 10.00 0.00 0.00
1 34.38 34.38 0.00
1 17.19 0.00 0.00
0.00 0.00
43.23 0.00
Total = 47.56 Total = 10.00

Total of (1:03)
= A+B+C = 264.39 Birr/Pc
___________

RESULT 388.54
1 25.00 25.00 tools (sets) 1 1 5.00 5.00
25.00 0.00
Emoployment Benefit 10% 2.50 0.00
Total = 27.50 Total = 5.00

Total of (1:03)
= A+B+C = 310.83 Birr/Pc
___________

RESULT 413.54
1 25.00 25.00 tools (sets) 1 1 5.00 5.00
25.00 0.00
Total = 27.50 Total = 5.00

Total of (1:03)
= A+B+C = 330.83 Birr/Pc
___________

RESULT 438.54
1 25.00 25.00 tools (sets) 1 1 5.00 5.00
25.00 0.00
Total = 27.50 Total = 5.00

Total of (1:03)
= A+B+C = 350.83 Birr/Pc
___________

RESULT 643.75
1 50.00 50.00 tools (sets) 1 1 10.00 10.00
50.00 0.00
Total = 55.00 Total = 10.00

Total of (1:03)
= A+B+C = 515.00 Birr/Pc
___________

RESULT 164,268.75
1 5550.00 5550.00 tools (sets) 1 1 10.00 10.00
5550.00 0.00
Total = 6105.00 Total = 10.00

Total of (1:03)
= A+B+C = 131,415.00 Birr/Pc
Over head cost : 15% 19,712.25 "
Profit Cost: 10% 13,141.50 "
___________

RESULT 171922.30
0.1 45.00 4.50 tools (sets) 1 1 35.00 35.00
0.25 40.00 10.00 0.00
1 20.00 40.00 0.00
1 30.00 30.00 0.00
1 20.00 20.00 0.00
0.00 0.00
104.50 0.00
Total = 114.95 Total = 35.00

Total of (1:03)
= A+B+C = 127,349.85 Birr/Pc
Over head cost : 20% 25,469.97 "
Profit Cost: 15% 19,102.48 "
___________

RESULT 457,015.67
0.1 35.00 3.50 tools (sets) 1 1 65.00 65.00
0.25 35.00 8.75 0.00
1 20.00 40.00 0.00
1 69.00 138.00 0.00
1 27.00 54.00 0.00
0.00 0.00
244.25 0.00
Total = 268.68 Total = 65.00

Total of (1:03)
= A+B+C = 338,530.13 Birr/Pc
Over head cost : 20% 67,706.03 "
Profit Cost: 15% 50,779.52 "
Total Unit Cost : 457015.67 Birr/Pc 225,000.00
___________

GS PIPES
Item
Type of material Unit Selling price w VAT
No
1 GS pipes Ø =25 mm Pcs 1,950.00

7 GS pipes Ø =100 mm Pcs 4,970.00
ANALYSIS SHEET
PROJECT:
WORK ITEM: ( 1.2 ) GS pipe dim.25mm.
TOTAL QANTITY OF WORK ITEM: 1.00 ml
(A) Material Cost (1:01)

Type of Cost per
Material Unit Qty. * Rate Unit
Dim. 25mm.p ml 0.25 1950.00 487.50
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 667.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:
Type of Cost per
Dim. 32mm.p ml 0.25 2200.00 550.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 730.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 40mm.p ml 0.25 2450.00 612.50
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 792.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 50mm.p ml 0.25 2880.00 720.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 900.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.63mm.p ml 0.25 4420.00 1105.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 1285.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.80mm.p ml 0.25 4750.00 1187.50
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 1367.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.100mm.p ml 0.25 4970.00 1242.50
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 1422.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
954.97
1039.34
1123.72
1268.84
1788.59
1899.97
1974.22
ANALYSIS SHEET FOR DIRECT UNIT COST
LABOUR HOURLY OUTPUT: 3.40

EQUIPMENT: 3.40 ml
RESULT 955
(B) Labour (1:02) (C) Equipment Cost (1:0
Labour ** Indexed Hourly Type of
by Trade Unit UF Hour. Cost Cost Equipment No
Forman 1 0.1 66.00 6.60 tools (sets) 1
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60
Unit Cost 35.47 Birr/m C= Equipment Unit Cost

Total of (1:03)
Work Item = A+B+C = 707.38 Birr/m
Total Unit Cost : 954.97 Birr/m
___________


EQUIPMENT: 3.40 ml
RESULT 1039
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1124
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1269
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1788.59
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
Work Item = A+B+C = 1,324.88 Birr/m
___________

EQUIPMENT: 3.40 ml
RESULT 1899.97
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1974.22
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

ml / hr
/ hr
(C) Equipment Cost (1:03)

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr
Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
PPR PIPES
Item
No
1 PPR pipes Ø =20 mm Pcs 791.00

2 PPR pipes Ø =25 mm Pcs 950.00
3 PPR pipes Ø =32 mm Pcs 1,882.00
ANALYSIS SHEET
PROJECT:
WORK ITEM: ( 1.2 ) PPR pipe dim.20mm.

Type of Cost per
Dim. 20mm.p ml 0.25 791.00 197.75
Fittings ls 1 20.00 20.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 217.75

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 25 mm.p ml 0.25 950.00 237.50
0.00
0.00
0.00
0.00
0.00
0.00
Total = 277.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 32mm.p ml 0.25 1882.00 470.50
0.00
0.00
0.00
0.00
0.00
0.00
Total = 510.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 40mm.p ml 0.25 2340.00 585.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 635.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 50mm.p ml 0.25 2540.00 635.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 685.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.63mm.p ml 0.25 2780.00 695.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 755.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 75mm.p ml 0.25 3040.00 760.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 940.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 90mm.p ml 0.25 3041.00 760.25
Fittings ls 1 320.00 320.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 1080.25

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 110mm.p ml 0.25 2937.00 734.25
Fittings ls 1 420.00 420.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 1154.25

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 125mm.ppr ml 0.25 #REF! #REF!
Fittings ls 1 620.00 620.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = #REF!
A= Materials Unit Cost #REF! Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
final price
335.10
424.50
743.02
911.09
978.59
1073.09
1376.44
1565.78

EQUIPMENT: 3.40 ml
RESULT 335
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 1 1 22.00 22.00
0.00
0.00
0.00
Total = 98.60

Total of (1:03)
___________


EQUIPMENT: 3.40 ml
RESULT 424
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 743
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 911
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 979
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1073.09
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1376.44
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1565.78
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1665.68
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
0.00
0.00
0.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT #REF!
G.Leader 1 0.25 22.00 5.50
DL 1 1 0.00 0.00
plumber 1 1 0.00 0.00
helper 2 1 0.00 0.00
0.00
0.00
0.00
Total = 10.30

Total of (1:03)
Work Item = A+B+C = #REF! Birr/m
Over head cost : 20% #REF! "
Profit Cost: 15% #REF! "
Total Unit Cost : #REF! Birr/m
___________

ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 5.00 5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 5.00
1.47 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 5.00 5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 5.00
1.47 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 150.00 150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 150.00
44.12 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 150.00 150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 150.00
44.12 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 150.00 150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 150.00
44.12 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 150.00 150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total = 150.00
44.12 Birr/m
______________
Valves S
Item
No
1 Valves Ø =20 mm Pcs 450.00

4 Valves Ø =40 mm Pcs 1,050.00
ANALYSIS SHEET F
PROJECT:
WORK ITEM: ( 1.2 ) Valves dim.20mm.

Type of Cost per
Dim. 20mm.p ml 1 450.00 450.00
0.00
Total = 450.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET F
PROJECT:

Type of Cost per
Dim. 25 mm.p ml 1 850.00 850.00
0.00
Total = 850.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET F
PROJECT:

Type of Cost per
Dim. 32mm.p ml 1 900.00 900.00
Total = 900.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET F
PROJECT:
Type of Cost per
Dim. 40mm.p ml 1 1050.00 1050.00
Total = 1050.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET F
PROJECT:

Type of Cost per
Dim. 50mm.p ml 1 1340.00 1340.00
Total = 1340.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET F
PROJECT:

Type of Cost per
Dim.63mm.p ml 1 1650.00 1650.00
Total = 1650.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
final price
673.01
1213.01
1280.51
1429.41
1820.91
2239.41

EQUIPMENT: 3.40 ml
RESULT 673
sub 1 1 150.00 150.00 tools (sets) 1
0.00
Total = 150.00

Total of (1:03)
_______________
ME RELATED TO TARGETED OUTPUT.

EQUIPMENT: 3.40 ml
RESULT 1213
sub 1 1 150.00 150.00 tools (sets) 1
0.00
Total = 150.00

Total of (1:03)
_______________

EQUIPMENT: 3.40 ml
RESULT 1281
sub 1 1 150.00 150.00 tools (sets) 1
Total = 150.00

Total of (1:03)
_______________

EQUIPMENT: 3.40 ml
RESULT 1429
Total = 15.00

Total of (1:03)
_______________

EQUIPMENT: 3.40 ml
RESULT 1821
Total = 15.00

Total of (1:03)
_______________

EQUIPMENT: 3.40 ml
RESULT 2239.41
Total = 15.00

Total of (1:03)
_______________

ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr
Hourly Hourly
UF Rental Cost
1 15.00 15.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
Total = 15.00
4.41 Birr/m
______________
uPVC pipes
Item
No
1 upvc pipes PN 6 dia 50 Pcs 480.00

2 upvc pipes PN 6 dia 75 Pcs 640.00
3 upvc pipes PN 6 dia 110 Pcs 1,700.00
INTERNAL INSTALLAT
ANALYSIS SHEET FOR DIRECT
PROJECT:
WORK ITEM: ( 1.2 ) uPVC PN6 pipe Ø =50 mm

Type of Cost per
uPVC PN6 pipe Ø =50 mm ml 0.16667 480.00 80.00
fittings ls 1 25.00 25.00
adhisive (joiner) 0.00
0.00
0.00
0.00
0.00
0.00
Total = 105.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:

Type of Cost per
0.00
0.00
0.00
0.00
0.00
Total = 131.88

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:

Type of Cost per
0.00
0.00
0.00
0.00
0.00
Total = 308.90
Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:

Type of Cost per
0.00
0.00
0.00
0.00
0.00
Total = 474.20

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:

Type of Cost per
0.00
0.00
0.00
0.00
0.00
Total = 507.60

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SITE WORK INSTALLAT

PROJECT:

Type of Cost per
fittings 0.00
adhisive (joiner) 0.2 900.00 180.00
excavation 1.5 115.00 172.50
backfill with selected matrial 0.45 350.00 157.50
backfill on excavated soil 1.2 250.00 300.00
0.00
0.00
Total = 1177.40

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SITE WORK INSTALLAT
PROJECT:

Type of Cost per
fittings 0.00
excavation 1.5 115.00 172.50
0.00
0.00
Total = 1244.20

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SITE WORK INSTALLAT
PROJECT:

Type of Cost per
fittings 0.00
excavation 1.5 115.00 172.50
4mm thick membrane 3 420.00 1260.00
0.00
Total = 2504.20

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SITE WORK INSTALLAT

PROJECT:

Type of Cost per
uPVC PN6 pipe Ø = 200 mm ml 0.167 3200.00 534.40
fittings 0.00
excavation 1.5 115.00 172.50
0.00
0.00
Total = 1344.40

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SITE WORK INSTALLAT

PROJECT:

Type of Cost per
uPVC PN6 pipe Ø = 250 mm ml 0.167 3800.00 634.60
fittings 0.00
excavation 1.5 115.00 172.50
0.00
0.00
Total = 1444.60

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SITE WORK INSTALLAT

PROJECT:

Type of Cost per
fittings 0.00
excavation 1.5 115.00 172.50
0.00
0.00
Total = 1511.40

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SITE WORK INSTALLAT

PROJECT:

Type of Cost per
fittings 0.00
excavation 1.5 115.00 172.50
0.00
0.00
Total = 1611.60

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
STORM DRAINGE PIPE INST

PROJECT:
WORK ITEM: ( 9.3.3 ) uPVC PN6 pipe Ø = 75 mm

Type of Cost per
fittings ls 1 150.00 150.00
adhisive (joiner) kg 0.01 350.00 3.50
fixing clamp brackets pcs 1 0.50 0.50
0.00
Total = 260.88

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
PROJECT:
WORK ITEM: ( 9.3.3 ) uPVC PN6 pipe Ø =110 mm

Type of Cost per
fittings ls 1 150.00 150.00
fixing clamp brackets pcs 1 0.50 0.50
0.00
Total = 437.90

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
PROJECT:
WORK ITEM: ( 9.3.3 ) upvc strianer Ø =75 mm

Type of Cost per
Strainer Ø =75 mm pcs 1 230.00 160.00
Total = 163.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
PROJECT:
WORK ITEM: ( 9.3.3 ) upvc strianer Ø =110 mm

Type of Cost per
Strainer Ø =110 mm pcs 1 200.00 200.00
Total = 203.50

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
Working
Rate
187.65
223.94
462.92
686.03
731.16
INTERNAL INSTALLATIONS
NALYSIS SHEET FOR DIRECT UNIT COST
LABOUR HOURLY OUTPUT: 3.40 ml / hr

EQUIPMENT: 3.40 ml / hr
RESULT 188
Labour ** Indexed Hourly Type of Hourly
by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
Forman 1 0.1 66.00 6.60 tools (sets) 1 1 15.00
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 48.00 48.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
Total = 100.60 Total =
Manpower Unit Cost 29.59 Birr/m C= Equipment Unit Cost 4.41 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
rect Cost of Work Item = A+B+C = 139.00 Birr/m
__________________
RTIME RELATED TO TARGETED OUTPUT.

RESULT 224
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 48.00 48.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________

RESULT 463
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 48.00 48.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________

RESULT 686
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 48.00 48.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________

RESULT 731
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 48.00 48.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
Total Unit Cost : 731.16 Birr/m 312.00
__________________
SITE WORK INSTALLATIONS


RESULT 1687
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 68.00 68.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
rect Cost of Work Item = A+B+C = 1,249.64 Birr/m
__________________


RESULT 1777
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 68.00 68.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________


RESULT 3478
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 68.00 68.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________


RESULT 1912
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 68.00 68.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________


RESULT 2048
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 68.00 68.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________


RESULT 2138
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 68.00 68.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________


RESULT 2273
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 68.00 68.00
helper 1 1 20.00 20.00
0.00
0.00
0.00
__________________
STORM DRAINGE PIPE INSTALLATION


RESULT 395
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 48.00 48.00
helper 1 1 20.00 20.00
__________________

RESULT 633
G.Leader 1 0.25 24.00 6.00
DL 1 1 20.00 20.00
plumber 1 1 48.00 48.00
helper 1 1 20.00 20.00
__________________

RESULT 321
sub 1 1 68.00 68.00 tools (sets) 1 1 6.00
__________________

RESULT 380
sub 1 1 72.00 72.00 tools (sets) 1 1 6.00
__________________

ost (1:03)
Hourly
Cost
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
ost (1:03)
Hourly
Cost
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
ost (1:03)
Hourly
Cost
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
ost (1:03)
Hourly
Cost
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
ost (1:03)
Hourly
Cost
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
ost (1:03)
Hourly
Cost
125.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
ost (1:03)
Hourly
Cost
125.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
ost (1:03)
Hourly
Cost
125.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
ost (1:03)
Hourly
Cost
125.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
ost (1:03)
Hourly
Cost
125.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
ost (1:03)
Hourly
Cost
125.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
ost (1:03)
Hourly
Cost
125.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
ost (1:03)
Hourly
Cost
6.00
0.00
0.00
0.00
0.00
6.00
ost (1:03)
Hourly
Cost
6.00
0.00
0.00
0.00
0.00
6.00
ost (1:03)
Hourly
Cost
6.00
0.00
6.00
ost (1:03)
Hourly
Cost
6.00
0.00
6.00
water proofing
Item Selling price w
Type of material Unit
No VAT
1 cementatious m2 530.00
2 membrane m2 640.00
ANALYSIS SHEET FOR DIRECT UNIT

PROJECT:
WORK ITEM: ( 1.2 ) cementatious water proofing
TOTAL QANTITY OF WORK ITEM: 1.00 m2
(A) Material Cost (1:01) (B) Labour

Material Unit Qty. * Rate Unit by Trade
cementatious m2 1 530.00 530.00 sub contract
primer ls 1 50.00 50.00
0.00
Total = 580.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:
WORK ITEM: ( 1.2 ) Membrane
TOTAL QANTITY OF WORK ITEM: 1.00 m2
(A) Material Cost (1:01) (B) Labour

membrane m2 1.00 640.00 640.00 sub contract
primer ls 1 50.00 50.00
light weight concrete with ls 1 340.00 340.00
Total = 1030.00
Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
Working
Rate
850.50
1,480.50
SHEET FOR DIRECT UNIT COST
LABOUR HOURLY OUTPUT: 12.00 m2 / hr

EQUIPMENT: 12.00 m2 / hr
RESULT 851
Unit UF Hour. Cost Cost Equipment No UF Rental Cost
1 1 450.00 450.00 tools (sets) 1 1 150.00 150.00
0.00 0.00
0.00 0.00
Total = 450.00 Total = 150.00
r Unit Cost 37.50 Birr/m C= Equipment Unit Cost 12.50 Birr/m

Total of (1:03)
ly Output: Hourly output: _______________
f Work Item = A+B+C = 630.00 Birr/m
______________
E RELATED TO TARGETED OUTPUT.
SHEET FOR DIRECT UNIT COST

RESULT 1481
Unit UF Hour. Cost Cost Equipment No UF Rental Cost
1 1 650.00 650.00 tools (sets) 1 1 150.00 150.00
0.00 0.00
0.00 0.00
Total = 650.00 Total = 150.00
r Unit Cost 54.17 Birr/m C= Equipment Unit Cost 12.50 Birr/m
Total of (1:03)
ly Output: Hourly output: _______________
f Work Item = A+B+C = 1,096.67 Birr/m
Total Unit Cost : 1,480.50 Birr/m
______________

PROJECT:
WORK ITEM: ( 1.2 ) 4.6 KW Pumps
TOTAL QANTITY OF WORK I 1.00 set
(A) Material Cost (1:01) (B) Labour (1:02)

4.6 KW PUMPS m2 2.00 160000.00 320000.00 sub contrac 1
FOUNDATION ls 1 12000.00 12000.00
0.00
Total = 332000.00
A= Materials U 332,000.00 Birr/m2 B= Manpower Unit Cost

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

PROJECT:
WORK ITEM: ( 1.2 ) FIRE PUMPS

FIRE PUMPS m2 1.00 1500000.00 1500000.00 sub contrac 1
FOUNDATION ls 1 50.00 50.00
0.00
Total = 1500050.00
A= Materials U 1,500,050.00 Birr/m2 B= Manpower Unit Cost

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

PROJECT:
WORK ITEM: ( 1.2 ) DEWATERING PUMPS

DEWATERING no 2 13500.00 27000.00 sub contrac 1
FOUNDATION ls 1 50.00 50.00
0.00
Total = 27050.00
A= Materials U 27,050.00 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Hourly Output:
Over head cost :
Profit Cost:
Total Unit Cost :
Remark _____________________________________________________________________________
LYSIS SHEET FOR DIRECT UNIT COST

RESULT 470880
** Indexed Hourly Type of Hourly
UF Hour. Cost Cost Equipment No UF Rental
1 4000.00 4000.00 tools (sets) 1 1 200.00
0.00
0.00
16,000.00 Birr/m C= Equipment Unit Cost 800.00 Birr/m

Total of (1:03)
m = A+B+C = 348,800.00 Birr/m
Over head cost : 20% 69,760.00 "
Profit Cost: 15% 52,320.00 "
Total Unit Cost : 470,880.00 Birr/m
____________________
ERTIME RELATED TO TARGETED OUTPUT.

RESULT 2033168
1 1000.00 1000.00 tools (sets) 1 1 200.00
0.00
0.00
5,000.00 Birr/m C= Equipment Unit Cost 1,000.00 Birr/m

Total of (1:03)
m = A+B+C = 1,506,050.00 Birr/m
Over head cost : 20% 301,210.00 "
Profit Cost: 15% 225,907.50 "
____________________

RESULT 41243
1 500.00 500.00 tools (sets) 1 1 200.00
0.00
0.00
2,500.00 Birr/m C= Equipment Unit Cost 1,000.00 Birr/m

Total of (1:03)
m = A+B+C = 30,550.00 Birr/m
Over head cost : 20% 6,110.00 "
Profit Cost: 15% 4,582.50 "
____________________

3)
Hourly
Cost
200.00
0.00
0.00
200.00
3)
Hourly
Cost
200.00
0.00
0.00
200.00
3)
Hourly
Cost
200.00
0.00
0.00
200.00
PROJECT:
WORK ITEM: ( 9.3.5 ) water tanker
(A) Material Cost (1:01) (B) Labo

20,000 lit GRP tanker No 1 114500.00 114500.00 sub contract
0.00
0.00
0.00
Total = 114500.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:

40,000 lit GRP tanker No 1 198000.00 198000.00 sub contract
0.00
0.00
0.00
Total = 198000.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:

20000 lit GRP tanker No 1 64240.00 64240.00 sub contract
0.00
0.00
0.00
Total = 64240.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________

PROJECT:

10000 lit fiber glass water tanker No 1 54500.00 54500.00 sub contract
0.00
0.00
0.00
Total = 54500.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
SIS SHEET FOR DIRECT UNIT COST

RESULT 156404.93
Unit UF Hour. Cost Cost Equipment No UF Rental
1 1 1200.00 1200.00 tools (sets) 1 1 35.50
0.00
0.00
sum 1200.00
Emoployment Benefit 10% 120.00

Total of (1:03)
ork Item = A+B+C = 115,855.50 Birr/Pc
Over head cost : 20% 23,171.10 "
Profit Cost: 15% 17,378.33 "
_____________
RELATED TO TARGETED OUTPUT.

RESULT 269129.93
1 1 1200.00 1200.00 tools (sets) 1 1 35.50
0.00
0.00
sum 1200.00

Total of (1:03)
Over head cost : 20% 39,871.10 "
Profit Cost: 15% 29,903.33 "
_____________

RESULT 88553.93
1 1 1200.00 1200.00 tools (sets) 1 1 35.50
0.00
0.00
sum 1200.00

Total of (1:03)
Over head cost : 20% 13,119.10 "
Profit Cost: 15% 9,839.33 "
_____________

RESULT 75694.50
1 1 1200.00 1200.00 tools (sets) 1 1 250.00
0.00
0.00
sum 1200.00

Total of (1:03)
Over head cost : 20% 11,214.00 "
Profit Cost: 15% 8,410.50 "
_____________

03)
Hourly
Cost
35.50
0.00
0.00
0.00
0.00
35.50
03)
Hourly
Cost
35.50
0.00
0.00
0.00
0.00
35.50
03)
Hourly
Cost
35.50
0.00
0.00
0.00
0.00
35.50
03)
Hourly
Cost
250.00
0.00
0.00
0.00
0.00
250.00
HDPE PIPES
Item
No
1 HDPE pipes Ø =20 mm Pcs 230.00

PROJECT:
WORK ITEM: ( 1.2 ) HDPE pipe dim.20mm.

Type of Cost per
Dim. 20mm.p ml 1 230.00 230.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 410.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
PROJECT:

Type of Cost per
Dim. 25mm.p ml 1 280.00 280.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 460.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 32mm.p ml 1 330.00 330.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 510.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
PROJECT:

Type of Cost per
Dim. 40mm.p ml 1 380.00 380.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 560.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim. 50mm.p ml 1 430.00 430.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 610.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.63mm.p ml 1 540.00 540.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 720.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.75mm.p ml 1 680.00 680.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 860.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.90mm.p ml 1 760.00 760.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 940.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
ANALYSIS SHEET
PROJECT:

Type of Cost per
Dim.110mm.p ml 1 880.00 880.00
Fittings ls 1 180.00 180.00
0.00
0.00
0.00
Total = 1060.00

Total of (1:02)
Hourly Output:
Remark _____________________________________________________________________________
Final price
607.34
674.84
742.34
809.84
877.34
1025.84
1214.84
1322.84
1484.84

EQUIPMENT: 3.40 ml
RESULT 607
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 675
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 742
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 810
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 877
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1025.84
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________


EQUIPMENT: 3.40 ml
RESULT 1214.84
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1322.84
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

EQUIPMENT: 3.40 ml
RESULT 1484.84
G.Leader 1 0.25 24.00 6.00
DL 1 1 16.00 16.00
plumber 1 1 48.00 48.00
helper 2 1 22.00 44.00
Total = 120.60

Total of (1:03)
___________

ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
ml / hr
/ hr

Hourly Hourly
UF Rental Cost
1 15.00 15.00
0.00
0.00
0.00
0.00
Total = 15.00
4.41 Birr/m
______________
PROJECT:
WORK ITEM: ( 9.3.8 ) MANHOLE [600x600mm]

Manh hole (RC-WALL) No 1 2450.00 2450.00 Forman 1
0.00 G.Leader 1
0.00 DL 2
0.00 plumber 1
0.00 helper 1
0.00
0.00 sum
Total = 2450.00

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

PROJECT:
WORK ITEM: ( 9.3.9 ) Gutter

gutter ml 1 634.00 634.00 sub contract 1
0.00 sum
Total = 634.00

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

PROJECT:
WORK ITEM: ( 9.3.5 ) open ditch [30x30cm]

concrete ditch with
dia10@160 mesh No 1 2040.00 2040.00 sub contract 1
0.00
0.00
0.00
0.00
0.00
0.00 sum
Total = 2040.00

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

PROJECT:
WORK ITEM: ( 9.3.5 ) Grill Covered ditch [30x30cm]

concrete ditch with 1
dia10@160 mesh No 2040.00 2040.00 sub contract 1
two angle irons set 1 450.00 450.00
flat metal 5mm thick set 1 560.00 560.00
0.00
0.00
0.00
0.00 sum
Total = 3050.00

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

PROJECT:
WORK ITEM: ( 9.3.4) Garden tap

garden tap No 1 400.00 400.00 sub 1
0.00 sum
Total = 400.00

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

PROJECT:
WORK ITEM: ( 9.3.4) Catch pit

Catch pit No 1 34000.00 34000.00 sub 1
0.00 sum
Total = 34000.00

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

PROJECT:
WORK ITEM: ( 9.3.5 ) septic tank

100 m3 septic tank set 1 120400.00 120400.00 sub contract 1
excavation and cart away 0.00
rebar 0.00
form work 0.00
concete 0.00
backfill 0.00
0.00 sum
Total = 120400.00

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

RESULT 6024.17
0.1 46.00 4.60 tools (sets) 1 1 65.00 65.00
0.25 45.00 11.25 0.00
1 20.00 40.00 0.00
1 48.00 48.00 0.00
1 20.00 20.00 0.00
0.00 0.00
123.85 0.00
Total = 136.24 Total = 65.00

Total of (1:03)
m = A+B+C = 4,462.35 Birr/Pc
______________

RESULT 950.48
0.1 46.00 4.60 tools (sets) 1 1 65.00 65.00
4.60 0.00
Total = 5.06 Total = 65.00

Total of (1:03)
m = A+B+C = 704.06 Birr/Pc
______________

RESULT 3300.75
0.1 600.00 60.00 tools (sets) 1 1 15.00 15.00

0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
60.00 0.00
Total = 66.00 Total = 15.00

Total of (1:03)
m = A+B+C = 2,445.00 Birr/Pc
______________

RESULT 4802.63
0.1 600.00 60.00 tools (sets) 1 1 35.50 35.50

0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
60.00 0.00
Total = 66.00 Total = 35.50

Total of (1:03)
m = A+B+C = 3,557.50 Birr/Pc
______________

RESULT 627.75
1 50.00 50.00 tools (sets) 1 1 10.00 10.00
50.00 0.00
Total = 55.00 Total = 10.00

Total of (1:03)
m = A+B+C = 465.00 Birr/Pc
______________

RESULT 49,477.50
1 1500.00 1500.00 tools (sets) 1 1 1000.00 1000.00
1500.00 0.00
Total = 1650.00 Total = 1000.00
1,650.00 Birr/Pc C= Equipment Unit Cost 1,000.00 Birr/Pc

Total of (1:03)
m = A+B+C = 36,650.00 Birr/Pc
Over head cost : 20% 7,330.00 "
Profit Cost: 15% 5,497.50 "
______________

RESULT 163225.13
0.1 600.00 60.00 tools (sets) 1 1 35.50 35.50
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
60.00 0.00
Total = 66.00 Total = 35.50

Total of (1:03)
m = A+B+C = 120,907.50 Birr/Pc
Over head cost : 20% 24,181.50 "
Profit Cost: 15% 18,136.13 "
______________

Dilla Boq

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Dilla Boq

Uploaded by

Copyright:

Available Formats

8 DIVISION - PLUMBING

8.1 Sanitary Equipment ( Fixtures )

All fixtures which are specified below is subject to the owner's

8.1.1 Water closet

8.1.2 Toilet paper holder

8.1.3 Hose Bib

8.1.4 Under Counter Hand Wash Basin

Size 500x405mm. The waste fittings, connecting pieces, fixing and

Two hand wash basins one single hranite top pcs

Size: oval as shown in the design drawing No

Size : 700 x 700 mm No

8.1.7 Towl hunger

8.1.8 Soap holder

8.1.9 Water Heater

8.1.10 Floor Gully

8.1.11 Vent cap

8.20 WATER SUPPLY PIPES AND FITTINGS

8.2.1 20mm dia m

8.30 SOIL,WASTE, VENT, ANTISY-PHONAGE AND INTERNAL

8.3.1 50mm dia (min. wall thickness 1.8mm) m

8.40 WATER PROFFING WORK

Responsibility: the contractor should provide the approved product on

8.50 RAIN WATER PIPES & FITTINGS

8.5.1 75mm dia m

size of ditch: 25x25cm ml

TOTAL CARRIED TO SUMMARY

1.00 681.25 681.25

1.00 589.06 589.06

1.00 47,225.00 47,225.00

1.00 15,685.00 15,685.00

2.00 827.81 1,655.63

2.00 574.79 1,149.58

1.00 413.54 413.54

8.00 335.10 2,680.78

9.00 673.01 6,057.13

6.00 187.65 1,125.90

106.00 1,480.50 156,933.00

18.00 394.51 7,101.26

4.00 643.75 2,575.00

2.00 6,024.17 12,048.35

All fixtures which are specified below is subject to the owner's

8.1.1 Water closet

8.1.2 Toilet paper holder

8.1.3 Hose Bib

8.1.4 Under Counter Hand Wash Basin

Size 500x405mm. The waste fittings, connecting pieces, fixing and

Two hand wash basins one single hranite top pcs

Size: oval as shown in the design drawing No

Size : 700 x 700 mm No

8.1.7 Towl hunger

8.1.8 Soap holder

8.1.9 Water Heater

8.1.10 Floor Gully

8.1.11 Vent cap

8.20 WATER SUPPLY PIPES AND FITTINGS

8.2.1 20mm dia m

8.30 SOIL,WASTE, VENT, ANTISY-PHONAGE AND INTERNAL

8.3.1 50mm dia (min. wall thickness 1.8mm) m

8.40 WATER PROFFING WORK

Responsibility: the contractor should provide the approved product on

8.50 RAIN WATER PIPES & FITTINGS

8.5.1 75mm dia m