Tiles Mengedoch 2016 1st Quarter 28.01.16

1.
Labur Cost
Indexed
Hourly
No Laborer by Trade
Cost (In
birr)
1 Bar bender Ass. 70.00 40.62 40.62
2 Bar bender 120.00 69.50 69.50
3 Carpenter Ass. 80.00 50.28 50.28
4 Carpenter 200.00 68.92 68.92
5 Chisler 92.00 48.19 48.19
6 DL 60.00 37.40 37.40
7 Electrician helper 70.00 60.73 60.73
8 Electrician 150.00 79.20 79.20
9 Forman 230.77 83.40 83.40
10 Gang chief 80.00 66.45 66.45
11 Glazer 150.00 50.20 50.20
12 Mason Ass. 80.00 47.25 47.25
13 Mason 200.00 68.50 68.50
14 Mixer opertaor 80.00 32.50 32.50
15 Painter Assistance 70.00 42.50 42.50
16 Painter 120.00 49.33 49.33
17 Plasterer Ass. 80.00 43.40 43.40
18 Plasterer 150.00 65.00 65.00
19 Plumber helper 80.00 47.60 47.60
20 Plumber 150.00 69.30 69.30
21 Tiller Ass. 80.00 55.35 55.35
22 Tiller 220.00 76.45 76.45
23 Time Keeper 80.00 47.94 47.94
24 Truck Driver 100.00 61.76 61.76
25 Equpment operator I 100.00 45.87 45.87
26 Equpment operator II 90.00 42.88 42.88
27 Equpment operatorIII 90.00 40.60 40.60
28 vibrator operator 70.00 64.32 64.32
29 L. Vehicle Driver I 80.00 50.25 50.25
30 Surveyer 192.31 52.80 52.80
31 Welder 120.00 58.50 58.50
32 Welder Ass. 70.00 41.54 41.54
33 Aluminium worker 150.00 56.43 56.43
34 Aluminium worker Ass. 80.00 42.18 42.18
35 Mud worker 41.87 41.87
The following equipment costs were gathered from construction firms in November 2016, detail rate
analysis is presented in Equ.rate analysis sheet which was done in 2012 and modified with some items
in 2016
2.Equipment Cost
Rental cost Rental
without cost/hr
C. Mashinery cost CAPACITY fuel/hr Fuel consumption
1 Truck (16m3) 16 200.00 30.00 1.00 902.08
2 Truck (12m3) 12 140.00 21.00 1.00 507.29
3 Truck (14m3) 14 200.00 30.00 1.00 724.70
3 compactor(6ton) 160.00 5.00 8.00 181.25
4 Loader 600.00 21.00 1.00 1,000.00
5 Dozer 300 Hp 1,300.00 35.00 1.00 2,453.89
6 Dozer W. Ripper 1,400.00 35.00 1.00 2,150.00
7 Dozer(200-250HP) 1,100.00 30.00 1.00 1,400.00
8 Excavater(200HP) 900.00 24.00 1.00 1,300.00
Excavater(200HP)WITH
9 RIPPER 1,400.00 24.00 1.00 1,300.00
8 BACKHOE Excavater(120HP) 750.00 12.00 1.00 650.00

9 Grader(120-150hp) 800.00 18.00 1.00 1,700.00
10 Roller(14-16ton) 350.00 12.00 1.00 1,000.00
11 Water truk 200.00 16.00 1.00 593.33
12 Air Compressor 300.00 12.00 1.00 284.88
13 Jack Hammer with machine 80.00 1.00 1,250.00
14 Wagon Drill 280.00 15.00 1.00 1,200.00
15 Small Vehicle 150.00 5.00 1.00 125.00
16 Asphalt Distributor 500.00 24.00 1.00 919.76
17 Stationary Heater 140.00 25.00 1.00 577.25
18 Power Broom 180.00 34.00 1.00 774.66
19 Asphalt Plant 2,500.00 500.00 1.00 11,245.00
20 Paver 600.00 40.00 1.00 1,299.60
21 Pneumatic Roller 250.00 12.00 1.00 1,018.39
22 Water Tanker 25.00 1.00 25.00
23 Dump truck (7m3) 150.00 5.00 1.00 432.69
24 Crushing plant 600.00 80.00 1.00 1,999.20
25 Centrifugal W/Pump 25.00 3.00 1.00 77.47
26 Genrator 90kw 100.00 3.00 1.00 300.00
27 Mobile crane 350.00 20.00 1.00 1,683.33
28 Mixer(350l) 350.00 8.96 8.00 75.00
28 Truck Mixer 4,800.00 30.00 8.00 700.00
29 Vibrator 150.00 4.80 8.00 43.75
30 Hand tamper 120.00 - 1.00 120.00
31 Pipe moulde 18.00 1.00 18.00
32 Painting marker 80.00 1.00 80.00
33 Drill 6.00 1.00 18.75
Gear machine 10.00 1.00 10.00
34 Grinder 6.00 1.00 25.00
Cutting disc(dia.180) 50.00
35 scafolding 4.00 1.00 4.00
36 sledge hammer 2.50 1.00 2.50
37 Tools 0.50 1.00 1.00
37 Set of tools 2.00 1.00 2.00
38 Surveying instrument 75.00 1.00 50.00
39 Weld. Mach. 15.00 1.00 35.00
40 Crane fixed 5 -tone 350.00 20.00 1.00 1,500.00
41 Winch(3phase) 79.00
42 Winch(3phase) 71.87
43 Generator (3phase) 137.00
44 Generator (1phase) 71.87
43 Dump truck 16/20 432.69
44 Generator for winch 150.00
3.Over head and profit cost(%)

34 OVER HAED COST 0.00
35 PROFIT 0.00
36 OVER HAED COST sub contract -
37 PROFIT sub contract -
Sponsored links
Home
Market
Machinery
Construction Machinery in Ethiopia

Who can think of 21st century construction without equipments and machineries? Your reliable page to obtain
updated information! We have included prices in Addis Ababa only. No question to provide additional information
on other cities of the country sooner. If your need is not on the list below, you can make a request
NB: Equipment Rental Costs are in Ethiopian Birr and all unit Rates are excluding VAT (15%)
date 8/13/2016
Current Market w/out fuel

Make Model or
Item Equipment Type Remark
Supplier Sep, 2015 Octo, 2016
I. Earth Work Equipment

1 Dozer D9N CAT - D9N 1,630.00 1,500.00
2 Dozer D8R CAT - D8R 1,350.00 1,150.00
3 Dozer D7R CAT - D74 1,000.00 1,000.00
4 Grader 14 K CAT - 14K 1,150.00 950
5 Grader 140 H CAT - 140G 1,000.00 850
6 Track Type Loader 210 HP 480 400
7 Wheel Loader 250 HP 400 350
8 Wheel Loader 200 HP 400 350
9 Dumper 1 m3 80 80
10 Track Type Excavator 200 HP 900 800
Track Type Excavator
11 200 HP 1,250.00 1,050.00
with rock breaker
12 Backhoe Excavator 120 Hp 350 300
13 Vibratory Compactor 8-10 ton 350 300
14 Vibratory Compactor 10-12 ton 400 350
15 Hand Tamper 80 70
16 Crushing plant 75 ton 3,500.00 3,500.00
17 Crushing plant 120 ton 4,500.00 4,500.00
18 Generator 90 kw 950 900 /day
19 Generator 45 kw 800 750 /day
20 Driller 1,650.00 1,500.00
21 Jack Hammer 350 300
22 Sand Washing Machine 100 100
23 Air Compressor 60 40
24 Pneumatic tyred roller Estimate 550 450
25 Sheep's foot roller, 14Ton Estimate 500 400
Page 3 of 177
II. Hauling Equipment
1 Dump Truck 14m3 Nissan 300 300
2 Dump Truck 9m 3
Nissan 200 200
3 Water Truck 13,000 Lit. Nissan 300 300
4 Water Truck 10,000 Lit. Inetre 42,000.00 35,000.00 /month
5 Lowbed, 40 ton .- 100 90 /Km
6 Station wagon 4 WD Toyota 1,000.00 1,200.00 /day
7 Pick up 4 WD Toyota 1,200.00 1,400.00 /day
8 Mobile Crane Estimate 1,500.00 1,300.00
III. Concrete Machine
1 Concrete mixer 750 lts Estimate 60 65
2 Concrete mixer 300 lts Estimate 35 40
3 Concrete vibrator Estimate 30 35
4 Concrete vibrator (small) Estimate 25 30
5 Bar bend. & Cutting Estimate 10 10
6 Hand Tools 5 4
IV. Other Equipments
1 Hand drill Estimate 20 20
2 Centrifugal W/Pump Estimate 30 30
3 Water Tanker See our materil page
V. Pavement Equipment
1 Asphalt Plant Estimate 4,000.00 4,000.00
2 Asphalt Kittle Estimate 350 350
3 Power Broom Estimate 55 55
4 Aspalt Paver Estimate 3,500.00 3,500.00
5 Asphalt Distributer Estimate 350 680
6 Aggregate Spreader Estimate 1,500.00 1,300.00
7 Stationary Asphalt Heater Estimate 950 950
8 Concrete Plant Estimate 1,800.00 1,800.00
Login
Page 4 of 177
HCB PRODUCTION
A-Material cost B-Labour cost C- Equipment cost Direct Cost

Direct cost
Item No Description of work item Unit Cost per Cost per Out put Cost per Hourly Out put Cost per with
Type of material Unit QTY Rate Labour by trade No UF Type of Equipment No UF A+B+C
unit Hr per Hr unit Rental per Hr unit Transport
1-Class A HCB Production
1.1 H.C.Block Cement Qnt 0.0385 225.00 8.65 Mixer opr. 1 1.00 15.00 65 0.23 Mixer 1 1 91.46 65 1.41
production Pumice m3 0.0058 200.00 1.16 Mach. Opr. 1 1.00 15.00 65 0.23 Machine 1 1 68.60 65 1.06
20x20x40cm Class A pcs Fine agg. m3 0.0058 431.75 2.51 D.Labourer 6 1.00 12.50 65 1.15 Tools 12 1 0.50 65 0.09
Red ash m3 0.0058 220.00 1.28 Forman 1 0.25 40.03 65 0.15
Mix Ratio 1:2:2:2 Water m3 0.0007 3.50 0.00 Gang Chief 1 1.00 13.88 65 0.21
Bedding timber m3 0.00010 0.00
13.61 1.98 2.55 18.15 18.90
NB: One bag of cement can produce 14 pcs
1-Class A Solid Production 400
1.1 Solid C.Block Cement Qnt 0.0526 225.00 11.84 Mixer opr. 1 1.00 15.00 31.25 0.48 Mixer 1 1 91.46 31.25 2.93
Solid production Pumice m3 0.0112 200.00 2.24 Mach. Opr. 1 1.00 15.00 31.25 0.48 Machine 1 1 68.60 31.25 2.20
20x20x40cm Class A pcs Fine agg. m3 0.0112 431.75 4.84 D.Labourer 6 1.00 12.50 31.25 2.40 Tools 12 1 0.50 31.25 0.19
Red ash m3 0.0112 220.00 2.46 Forman 1 0.25 40.03 31.25 0.32
Mix Ratio 1:2:2:2 Water m3 0.0007 3.50 0.00 Gang Chief 1 1.00 13.88 31.25 0.44
21.38 4.12 5.31 30.82 31.57
Red ash m3 0.0040 220.00 0.88 Forman 1 0.25 40.03 110 0.09
9.31 1.17 1.51 11.99 12.74
NB: One bag of cementcan produce 20 pcs
1.2 Solid production Cement Qnt 0.0333 225.00 7.50 Mixer opr. 1 1.00 15.00 100 0.15 Mixer 1 1 91.46 100 0.91
Red ash m3 0.0067 220.00 1.48 Forman 1 0.25 40.03 100 0.10
13.23 1.29 1.66 16.18 16.93
1.3 HCB production Cement Qnt 0.0357 225.00 8.04 Mixer opr. 1 1.00 15.00 65 0.23 Mixer 1 1 91.46 65 1.41
Page 5 of 177
15x20x40cm Class A Pumice m3 0.0054 200.00 1.08 Mach. Opr. 1 1.00 15.00 65 0.23 Machine 1 1 68.60 65 1.06
Page 6 of 177
pcs Fine agg. m3 0.0054 431.75 2.33 D.Labourer 6 1.00 12.50 65 1.15 Tools 12 1 0.50 65 0.09
Red ash m3 0.0054 220.00 1.19 Forman 1 0.25 40.03 65 0.15
12.64 1.98 2.55 17.18 17.93

15x20x40cm Class A Pumice m3 0.0092 200.00 1.83 Mach. Opr. 1 1.00 15.00 60 0.25 Machine 1 1 68.60 60 1.14
Red ash m3 0.0092 220.00 2.02 Forman 1 0.25 40.03 60 0.17
18.03 2.15 2.77 22.95 23.70

1-Class B HCB Production
20x20x40cm Class B pcs Fine agg. m3 0.0054 431.75 2.33 D.Labourer 6 1.00 12.50 65 1.15 Tools 12 1 0.50 65 0.09
Red ash m3 0.0054 220.00 1.19 Forman 1 0.25 40.03 65 0.15
Bedding timber m3 0.00010
12.64 1.98 2.55 17.18 17.93
1-Class B Solid Production 480
Solid production Pumice m3 0.0078 200.00 1.55 Mach. Opr. 1 1.00 15.00 50 0.30 Machine 1 1 68.60 50 1.37
Red ash m3 0.0078 220.00 1.71 Forman 1 0.25 40.03 50 0.20
15.26 2.58 3.32 21.16 21.91
Page 7 of 177
Red ash m3 0.0030 220.00 0.67 Forman 1 0.25 40.03 110 0.09
7.08 1.17 1.51 9.76 10.51
Red ash m3 0.0046 220.00 1.01 Forman 1 0.25 40.03 100 0.10
9.02 1.29 1.66 11.97 12.72
15x20x40cm Class B Pumice m3 0.0034 200.00 0.67 Mach. Opr. 1 1.00 15.00 65 0.23 Machine 1 1 68.60 65 1.06
Red ash m3 0.0034 220.00 0.74 Forman 1 0.25 40.03 65 0.15
7.86 1.98 2.55 12.40 13.15

NB: One bag of cement can produce 22.5 pcs
15x20x40cm Class B Pumice m3 0.0059 200.00 1.19 Mach. Opr. 1 1.00 15.00 58 0.26 Machine 1 1 68.60 58 1.18
Red ash m3 0.0059 220.00 1.30 Forman 1 0.25 40.03 58 0.17
11.67 2.22 2.86 16.76 17.51

2-Class C HCB Production
20x20x40cm pcs Fine agg. m3 0.0015 431.75 0.65 D.Labourer 6 1.00 12.50 65 1.15 Tools 12 1 0.50 65 0.09
Red ash m3 0.0045 220.00 1.00 Forman 1 0.25 40.03 65 0.15
6.78 1.98 2.55 11.32 11.82
Page 8 of 177
NB: One bag of cement can produce 25pcs 90
2-Class C HCB Production
1.1 Solid production Cement Qnt 0.0217 225.00 4.89 Mixer opr. 1 1.00 15.00 52.5 0.29 Mixer 1 1 91.46 52.5 1.74
production Pumice m3 0.0044 200.00 0.88 Mach. Opr. 1 1.00 15.00 52.5 0.29 Machine 1 1 68.60 52.5 1.31
20x20x40cm pcs Fine agg. m3 0.0022 431.75 0.95 D.Labourer 6 1.00 12.50 52.5 1.43 Tools 12 1 0.50 52.5 0.11
Red ash m3 0.0066 220.00 1.45 Forman 1 0.25 40.03 52.5 0.19
Mix Ratio 1:2:1:3 Water m3 0.0070 3.50 0.02 Gang Chief 1 1.00 13.88 52.5 0.26
8.18 2.45 3.16 13.80 14.30

NB: One bag of cement can produce 23pcs 90 13.43
15x20x40cm Pumice m3 0.0028 200.00 0.56 Mach. Opr. 1 1.00 15.00 82 0.18 Machine 1 1 68.60 82 0.84
Red ash m3 0.0042 220.00 0.92 Forman 1 0.25 40.03 82 0.12
6.28 1.57 2.03 9.88 9.93

15x20x40cm Pumice m3 0.0038 200.00 0.76 Mach. Opr. 1 1.00 15.00 80 0.19 Machine 1 1 68.60 80 0.86
Red ash m3 0.0057 220.00 1.26 Forman 1 0.25 40.03 80 0.13
7.11 1.61 2.08 10.79 11.29

NB: One bag of cementcan produce 26.5 pcs 10.70
29
Red ash m3 0.0034 220.00 0.76 Forman 1 0.25 40.03 110 0.09
5.14 1.17 1.51 7.82 7.82

Red ash m3 0.0049 220.00 1.07 Forman 1 0.25 40.03 100 0.10
6.08 1.29 0.97 8.34 8.84
Page 9 of 177
NB: One bag of cementcan produce 33 pcs 8.56
Page 10 of 177
1.3 Slab HCB production Cement Qnt 0.0313 225.00 7.03 Mixer opr. 1 1.00 15.00 60 0.25 Mixer 1 1 91.46 60 1.52
Pumice m3 0.0047 200.00 0.95 Mach. Opr. 1 1.00 15.00 60 0.25 Machine 1 1 68.60 60 1.14
Red ash m3 0.0071 220.00 1.56 Forman 1 0.25 40.03 60 0.17
10.58 2.15 2.77 15.50 16.00

200x400x240 Pumice m3 0.0054 200.00 1.08 Mach. Opr. 1 1.00 15.00 60 0.25 Machine 1 1 0.00 60 0.00
Red ash m3 0.0081 220.00 1.78 Forman 1 0.25 40.03 60 0.17
12.09 2.15 1.62 15.86 16.36

200x400x180 Pumice m3 0.0044 200.00 0.89 Mach. Opr. 1 1.00 15.00 60 0.25 Machine 1 1 0.00 60 0.00
Red ash m3 0.0067 220.00 1.47 Forman 1 0.25 40.03 60 0.17
9.96 2.15 1.62 13.73 14.23

louver Block Production
1.1 20x20x40cm Louver BLock Cement Qnt 0.0385 225.00 8.65 Mixer opr. 1 1.00 15.00 60 0.25 Mixer 1 1 91.46 60 1.52
Pumice m3 0.0058 200.00 1.16 Mach. Opr. 1 1.00 15.00 60 0.25 Machine 1 1 68.60 60 1.14
Red ash m3 0.0087 220.00 1.92 Forman 1 0.25 40.03 60 0.17
Water m3 0.0007 3.50 0.00 Gang Chief 1 1.00 13.88 60 0.23
12.99 2.15 2.78 17.93 18.43

Page 11 of 177
Equipment Owning & Operating Cost (February 2017)
It/ Equipment Equipment Salvage Tyre Depreciation Interest Insurance Repair Cost Fuel Consumption Service Cost Tyre Owning Operating Rental
Rated HP Value Size Q'ty Unit Price Tyre Cost Rate Cost Cost Cost Cost Rate
=E((1+0.03)F/ =(E*P/
2000
)-1/F 100)*G/F Cost=T*
No Equipment Type Capacity (about) Initial Cost Life Time 10%E Price (Set) Life =(E-L-H)/ Factor (D*T) Fcost =L/M (N+O+Q) (S+V+X+Y) (Z+Z1)
(Birr) (Hour) (Yrs) (Birr) (Birr) (Birr) (Hour) (Birr/Hr) (Birr/Hr) % % N (Birr/Hr) Lit/h/Hp (Lit/Hr) (Birr/Hr) %V (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr)
A B C D E F G H I J K L M N O P Q R S T U V W X Y Z Z1 A1
1 Dump Truck 5 M3 200 539,550.00 12,000 6 53,955 11x20, 12x20 6 1,924 11,545 1,500 39.50 8.73 2.20 5.94 80 31.60 0.14 28 441.00 20 88.20 7.70 54.16 568.50 622.66
2 Dump Truck 7 M3 240 650,710.00 12,000 6 65,071 11x20, 12x20 10 1,924 19,242 1,500 47.20 10.52 2.20 7.16 80 37.76 0.14 33.6 529.20 20 105.84 12.83 64.88 685.63 750.51
3 Dump Truck, 6x4 9 M3 270 2,219,400.00 12,000 6 221,940 11x20, 12x20 10 1,924 19,242 1,500 164.85 35.89 2.20 24.41 80 131.88 0.14 37.8 595.35 20 119.07 12.83 225.15 859.13 1084.28
4 Dump Truck, 6x4 12 M3 300 2,335,000.00 12,000 6 233,500 11x20, 12x20 10 1,924 19,242 1,500 173.52 37.76 2.20 25.69 80 138.82 0.14 42 661.50 20 132.30 12.83 236.97 945.45 1182.41
5 Water Truck 6000Lits. 150 486,570.00 12,000 6 48,657 11x20, 12x20 6 1,924 11,545 1,800 35.53 7.87 2.20 5.35 80 28.42 0.14 21 330.75 20 66.15 6.41 48.75 431.74 480.49
6 Water Truck, 6x4 13000-15000 lit 240 3,094,940.00 14,000 7 309,494 11x20, 12x20 10 1,924 19,242 1,800 197.59 50.82 2.20 34.04 80 158.07 0.14 33.6 529.20 20 105.84 10.69 282.45 803.80 1086.25
7 Fuel Truck, 6x4 13000-15000 lit 240 3,094,940.00 14,000 7 309,494 11x20, 12x20 10 1,924 19,242 1,800 197.59 50.82 2.90 44.88 80 158.07 0.14 33.6 529.20 20 105.84 10.69 293.28 803.80 1097.08
8 Truck Stake 6x4 11 – 13 Ton 240 367,889.87 14,000 7 36,789 11x20, 12x20 10 1,924 19,242 1,800 22.28 6.04 2.20 4.05 80 17.82 0.14 33.6 529.20 20 105.84 10.69 32.36 663.55 695.91
9 Truck, Service 4x4 8000-10000 Kg 240 637,650.00 14,000 7 63,765 9x20 6 1,350 8,100 1,800 40.41 10.47 2.20 7.01 80 32.33 0.14 33.6 529.20 20 105.84 4.50 57.90 671.87 729.77
10 Trailer Stake 2-axle 13 – 15 ton 0 321,000.00 17,000 8.5 32,100 11x20, 12x20 8 1,924 15,394 2,200 16.09 5.39 2.20 3.53 50 8.04 0 0 0.00 25 0.00 7.00 25.01 15.04 40.05
11 Trailer Water tank 2-axle 13000-15000 lit 0 337,396.00 17,000 8.5 33,740 11x20, 12x20 8 1,924 15,394 2,200 16.96 5.67 2.20 3.71 50 8.48 0 0 0.00 25 0.00 7.00 26.34 15.48 41.81
12 Trailer Fuel tank 2-axle 13000-15000 lit 0 362,190.00 17,000 8.5 36,219 11x20, 12x20 8 1,924 15,394 2,200 18.27 6.09 2.20 3.98 50 9.13 0 0 0.00 25 0.00 7.00 28.34 16.13 44.47
13 Bus About 30 Seat 150 1,344,354.60 14,000 7 134,435 11x20, 12x20 6 1,924 11,545 2,100 85.60 22.07 2.20 14.79 80 68.48 0.14 21 330.75 20 66.15 5.50 122.46 470.88 593.34
14 Bus About 60 seat 240 1,566,585.39 15,000 7.5 156,659 11x20, 12x20 6 1,924 11,545 2,100 93.23 25.92 2.20 17.23 80 74.58 0.14 33.6 529.20 20 105.84 5.50 136.38 715.12 851.50
15 Truck Crane, Hydraulic 20-30 ton. 190 6,509,802.69 14,000 7 650,980 11x20, 12x20 10 1,924 19,242 2,000 417.11 106.89 2.20 71.61 50 208.56 0.9 171 2693.25 20 538.65 9.62 595.61 3450.08 4045.69
16 Truck Crane, Hydraulic 45 – 50 ton. 250 4,056,500.00 15,000 7.5 405,650 11x20, 12x20 14 1,924 26,939 2,000 241.59 67.12 2.20 44.62 50 120.80 0.9 225 3543.75 20 708.75 13.47 353.33 4386.77 4740.10
17 Asphalt Distributor 6000 Lit 200 1,076,316.67 14,000 7 107,632 11x20, 12x20 6 1,924 11,545 2,200 68.37 17.67 2.20 11.84 80 54.69 0.14 28 441.00 25 110.25 5.25 97.88 611.19 709.07
18 Farm Tractor, wheel type 75 – 80 Hp 80 232,530.00 10,000 4 23,253 F11.2x20/R15.5x35 4 2100&400 12,200 2,300 19.71 3.70 2.20 2.05 60 11.82 0.15 12 189.00 30 56.70 5.30 25.46 262.83 288.29
19 Truck fork lift 4 – 5Ton 100 543,560.00 12,000 6 54,356 9x20 4 1,350 5,400 2,500 40.32 8.79 2.20 5.98 80 32.25 0.14 14 220.50 20 44.10 2.16 55.09 299.01 354.10
20 Truck Tractor with Low bed:- 0.00 0.00 0.00
a) Truck Tractor 60T (25T 5th wheel) 300 975,083.33 12,000 6 97,508 12x20 10 2,148 21,483 800 71.34 15.77 2.20 10.73 80 57.07 0.15 45 708.75 20 141.75 26.85 97.84 934.43 1032.26
b) Low bed Trailer 60 ton, 3 axle 0 622,397.50 17,000 8.5 62,240 12x20 12 2,148 25,780 500 31.43 10.46 2.20 6.85 50 15.72 0 0 0.00 30 0.00 51.56 48.74 67.28 116.01
21 Drill, self prop., crawler type 4800kg 0 3,396,544.84 10,000 5 339,654 0 0 305.69 54.10 1.20 20.38 70 213.98 0 0 0.00 10 0.00 0 380.17 213.98 594.15
22 Drill, Rock, Hand Held 34Kg. 0 32,740.00 6,000 3 3,274 0 0 4.91 0.51 1.20 0.20 50 2.46 0 0 0.00 10 0.00 0 5.61 2.46 8.07
23 Excavator, wheel Type 1.0 – 1.5M3 150 3,788,965.87 12,000 6 378,897 15.5x25 4 4,000 16,000 2,500 282.84 61.27 1.20 22.73 70 197.99 0.15 22.5 354.38 25 88.59 6.40 366.84 647.36 1014.20
24 Excavator, Crawler Type 1.0 – 1.5M3 150 2,390,517.50 12,000 6 239,052 0 0 179.29 38.66 1.20 14.34 70 125.50 0.15 22.5 354.38 25 88.59 0 232.29 568.47 800.76
25 Motor Grader 145 – 160 HP 150 1,708,816.67 15,000 7.5 170,882 13x24, 14x24 6 2,867 17,200 1,300 101.38 28.27 1.20 10.25 50 50.69 0.13 19.5 307.13 25 76.78 13.23 139.91 447.83 587.74
26 Loader, Crawler 2.0 – 2.5M3 200 2,331,595.00 10,000 5 233,160 0 0 209.84 37.14 1.20 13.99 90 188.86 0.16 32 504.00 25 126.00 0 260.97 818.86 1079.83
27 Loader, Wheel 2.0 – 2.8M3 200 2,828,171.43 10,000 5 282,817 23.5x25 4 5,300 21,200 2,200 252.42 45.05 1.20 16.97 60 151.45 0.14 28 441.00 25 110.25 9.64 314.43 712.34 1026.77
28 Roller, Vibrator, 2 drums 6 – 8ton 80 920,926.67 12,000 6 92,093 0 0 69.07 14.89 1.20 5.53 70 48.35 0.2 16 252.00 20 50.40 0 89.49 350.75 440.24
29 Roller, Vibrator, 2 drums 8 – 10ton 100 988,341.70 12,000 6 98,834 0 0 74.13 15.98 1.20 5.93 70 51.89 0.2 20 315.00 20 63.00 0 96.04 429.89 525.93
30 Roller, Vibrator, 2 drums 10 –16 ton 150 1,695,267.59 12,000 6 169,527 0 0 127.15 27.41 1.20 10.17 70 89.00 0.2 30 472.50 20 94.50 0 164.73 656.00 820.73
31 Roller, sheep Foot 14 - 17 150 1,966,009.48 15,000 7.5 196,601 0 0 117.96 32.53 1.20 11.80 70 82.57 0.2 30 472.50 20 94.50 0 162.29 649.57 811.86
32 Roller Pneumatic About 14 Ton 100 1,309,601.71 15,000 7.5 130,960 11x20 7 1,700 11,901 2,500 77.78 21.67 1.20 7.86 70 54.45 0.14 14 220.50 20 44.10 4.76 107.31 323.81 431.12
33 Scraper, pneu. tired, self prop. 14 –16M3 380 4,819,560.00 16,000 8 481,956 29.5x29 4 9,100 36,400 2,500 268.83 80.36 1.20 28.92 90 241.94 0.13 49.4 778.05 30 233.42 14.56 378.10 1267.97 1646.07
34 Crawler Dozer, 140 – 180 HP 160 2,095,355.00 13,000 6.5 209,536 0 0 145.06 34.14 1.20 12.57 90 130.56 0.14 22.4 352.80 30 105.84 0 191.78 589.20 780.98
35 Crawler Dozer, 200 – 250HP 225 2,948,600.00 15,000 7.5 294,860 0 0 176.92 48.79 1.20 17.69 90 159.22 0.14 31.5 496.13 30 148.84 0 243.39 804.19 1047.58
36 Crawler Dozer, 280 – 330 HP 300 3,657,372.00 16,000 8 365,737 0 0 205.73 60.98 1.20 21.94 90 185.15 0.14 42 661.50 30 198.45 0 288.65 1045.10 1333.76
37 Crusher plant 51 – 100 TPH 370 19,785,295.84 17,000 8.5 1,978,530 10x20 16 1,800 28,800 4,000 1045.76 332.43 0.40 39.57 90 941.19 0.2 74 1165.50 33 384.62 7.20 1417.76 2498.50 3916.26
38 Crusher plant 120TPH 1300 22,428,493.04 20,000 9.0 2,242,849 10x20 20 1,800 36,000 4,000 1007.48 385.68 0.40 40.37 90 906.73 0.2 260 4095.00 33 1351.35 9.00 1433.53 6362.08 7795.61
39 Asphalt Paver, Crawler 5-7m 145 5,398,679.54 15,000 7.5 539,868 0 0 323.92 89.32 1.20 32.39 80 259.14 0.14 20.3 319.73 25 79.93 0 445.64 658.79 1104.43
40 Asphalt plant 130 - 150 TPH 465 18,500,000.00 18,000 9.0 1,850,000 10x20 30 1,800 54,000 4,000 922.00 313.24 0.40 37.00 90 829.80 0.20 93 1464.75 33 483.37 13.50 1272.24 2791.42 4063.66
41 Asphalt Kettle, trailer mounted 1500-2000 Lit 10 288,745.00 12,000 6 28,875 7.5x16 2 606 1,212 2,500 21.55 4.67 0.40 0.58 50 10.78 0.14 1.4 22.05 12.5 2.76 0.48 26.80 36.07 62.87
42 Spreader, Aggregate 5 – 7m 170 1,477,125.00 15,000 7.5 147,713 10x20 4 1,800 7,200 2,200 88.15 24.44 0.40 2.95 80 70.52 0.14 23.8 374.85 20 74.97 3.27 115.54 523.61 639.15
43 Concrete Vibrator 4 Hp 4 15,940.00 8,000 4 1,594 0 0 1.79 0.25 0.40 0.03 50 0.90 0.14 0.56 8.82 7 0.62 0 2.08 10.33 12.41
44 Concrete Mixer, trailer mounted 250 Lit. 15 119,490.00 16,000 8 11,949 6.5x16 2 484 969 2,500 6.66 1.99 0.40 0.24 50 3.33 0.14 2.1 33.08 14 4.63 0.39 8.89 41.42 50.32
45 Concrete Mixer, trailer mounted 500 Lit. 25 2,947,745.00 16,000 8 294,775 6.5x16 2 484 969 2,500 165.75 49.15 0.40 5.90 50 82.88 0.14 3.5 55.13 14 7.72 0.39 220.79 146.11 366.90
46 Concrete Mixer, Truck mounted 5 – 6 M3 270 1,668,018.85 15,000 7.5 166,802 11x20, 12x20 10 1,924 19,242 1,800 98.80 27.60 0.40 3.34 80 79.04 0.14 37.8 595.35 14 83.35 10.69 129.73 768.43 898.16
47 Concrete Batching Plant 15 M3-30M3 70 1,159,000.00 15,000 7.5 115,900 0 0 69.54 19.18 0.40 2.32 90 62.59 0.2 14 220.50 33 72.77 0 91.03 355.85 446.89
48 Concrete Batching Plant About 80M3 210 5,250,270.00 16,000 8 525,027 0 0 295.33 87.54 0.40 10.50 90 265.79 0.2 42 661.50 33 218.30 0 393.37 1145.59 1538.96
49 Concrete paver, crawler 5–8M 145 11,242,300.00 15,000 7.5 1,124,230 0 0 674.54 186.01 1.20 67.45 90 607.08 0.14 20.3 319.73 25 79.93 0 928.00 1006.74 1934.74
50 Compressor, Trailer Mounted 250CFM 65 216,945.00 15,000 7.5 21,695 6.5x16 2 484 969 2,500 12.95 3.59 0.40 0.43 50 6.48 0.14 9.1 143.33 14 20.07 0.39 16.98 170.25 187.23
51 Compressor, Trailer Mounted 350 CFM 90 242,235.00 15,000 7.5 24,224 6.5x16 2 484 969 2,500 14.47 4.01 0.40 0.48 50 7.23 0.14 12.6 198.45 14 27.78 0.39 18.96 233.86 252.82
52 Compressor, Trailer Mounted 600 CFM 155 609,730.00 15,000 7.5 60,973 7.5x16 2 606 1,212 2,500 36.50 10.09 0.40 1.22 50 18.25 0.14 21.7 341.78 14 47.85 0.48 47.81 408.36 456.17
53 Generator 10-30 KW 25 339,655.67 13,000 6.5 33,966 0 0 23.51 5.53 0.40 0.68 50 11.76 0.2 5 78.75 14 11.03 0 29.73 101.53 131.26
54 Generator 40 – 50KW 60 414,061.00 16,000 8 41,406 0 0 23.29 6.90 0.40 0.83 50 11.65 0.2 12 189.00 14 26.46 0 31.02 227.11 258.13
55 Generator 60-100KW 150 508,132.33 16,000 8 50,813 0 0 28.58 8.47 0.40 1.02 50 14.29 0.2 30 472.50 14 66.15 0 38.07 552.94 591.01
56 Generator 101-150KW 240 655,619.00 16,000 8 65,562 0 0 36.88 10.93 0.40 1.31 50 18.44 0.2 48 756.00 14 105.84 0 49.12 880.28 929.40
57 Generator 200- 250 KW 300 982,193.00 16,000 8 98,219 0 0 55.25 16.38 0.40 1.96 50 27.62 0.2 60 945.00 14 132.30 0 73.59 1104.92 1178.51
58 Water Pump, 230 Lit/min 8 48,000.00 8,000 4 4,800 0 0 5.40 0.75 0.40 0.10 50 2.70 0.2 1.6 25.20 14 3.53 0 6.25 31.43 37.68
59 Street Sweeper, self-prop. 1 – 2m 70 628,930.00 11,000 5.5 62,893 4 2,100 8,400 2,200 50.69 10.09 0.40 1.26 80 40.56 0.14 9.8 154.35 22 33.96 3.82 62.05 232.68 294.73
60 Grease unit, -- 8 168,860.00 16,000 8 16,886 0 0 9.50 2.82 0.40 0.34 50 4.75 0.14 1.12 17.64 10 1.76 0 12.65 24.15 36.80
61 AC welder, Diesel engine driven 300- 400 AMP 55 184,841.00 10,000 5 18,484 0 0 16.64 2.94 0.40 0.37 50 8.32 0.14 7.7 121.28 14 16.98 0 19.95 146.57 166.52
62 AC Welder, Electric 300 -400 AMP 101,020.00 8,000 4 10,102 0 0 11.36 1.58 0.40 0.20 50 5.68 0 0 0.00 0 0.00 0 13.15 5.68 18.83
63 Ambulance (4x4) -- 120 268,840.00 11,000 5.5 26,884 7.0x16 4 528 2,114 2,100 21.80 4.31 1.60 2.15 50 10.90 0.14 16.8 264.60 16 42.34 1.01 28.27 318.84 347.11
64 Station Wagon, SWB, 4x4, Diesel 6 – 7 seat 75 2,527,588.00 11,000 5.5 252,759 7.5x16 4 606 2,423 2,100 206.58 40.56 1.60 20.22 50 103.29 0.14 10.5 165.38 16 26.46 1.15 267.37 296.28 563.65
65 Station Wagon, SWB, 4x4, Petrol 6 – 7 seat 85 2,527,588.00 11,000 5.5 252,759 7.5x16 4 606 2,423 2,100 206.58 40.56 1.60 20.22 50 103.29 0.14 11.9 187.43 8 14.99 1.15 267.37 306.86 574.23
66 Station Wagon, LWB, 4x4, Diesel 8 – 10 seat 100 2,282,143.00 11,000 5.5 228,214 7.5x16 4 606 2,423 2,100 186.50 36.63 1.60 18.26 50 93.25 0.14 14 220.50 16 35.28 1.15 241.38 350.18 591.57
67 Station Wagon, LWB, 4x4, Petrol 8 – 10 seat 120 2,282,143.00 11,000 5.5 228,214 7.5x16 4 606 2,423 2,100 186.50 36.63 1.60 18.26 50 93.25 0.14 16.8 264.60 8 21.17 1.15 241.38 380.17 621.55
68 Pick up, single cab, 4x4, Diesel 1 Ton 85 521,411.00 11,000 5.5 52,141 7.5x16 4 606 2,423 2,100 42.44 8.37 1.60 4.17 50 21.22 0.14 11.9 187.43 16 29.99 1.15 54.98 239.79 294.77
69 Pick up, single cab, 4x4, Petrol 1 Ton 100 521,411.00 11,000 5.5 52,141 7.5x16 4 606 2,423 2,100 42.44 8.37 1.60 4.17 50 21.22 0.14 14 220.50 8 17.64 1.15 54.98 260.51 315.49
70 Pick up, double cab, 4x4,Diesel -- 85 1,184,118.00 11,000 5.5 118,412 7.5x16 4 606 2,423 2,100 96.66 19.00 1.60 9.47 50 48.33 0.14 11.9 187.43 16 29.99 1.15 125.14 266.90 392.04
71 Pick up, double cab, 4x4,Petrol -- 100 1,184,118.00 11,000 5.5 118,412 7.5x16 4 606 2,423 2,100 96.66 19.00 1.60 9.47 50 48.33 0.14 14 220.50 8 17.64 1.15 125.14 287.62 412.76
72 Delivery Van 4x2 Up to 1 ton 80 266,570.00 11,000 5.5 26,657 6.5x16 4 484 1,938 2,100 21.63 4.28 1.60 2.13 50 10.82 0.14 11.2 176.40 8 14.11 0.92 28.04 202.25 230.30
Note:- Analysis for equipment rental rate need to be revised for the year 2017, since the above data is modified with only some items added to year
2012.
NB: In these rental Rates :-

1/ Profit : Assumed to be 10% of the Rental Rate, but not included
2/ Over head cost : Assumed to be 15% of the Rental Rate, but not included
3/ Unit price of fuel : As of Addis Ababa price, Diesel = 15.75 Birr/Lit
4/ Unit price of fuel is only the present current price (January 2017) Petrol = 18.25 Birr/Lit
OVERHEAD AND PROFIT CALCULATION
Below is overhead cost calculation of a project having the following conditions
v Cost of the project is 12,000,000.00 ETB (12 million ETB)
v The project is located in Addis Ababa
v The project has one year completion time
v The project will be constructed by grade I contractor
v The owner of the project is government
v The project is office building project
v The contractor is assumed to have four projects at hand
SITE OVERHEAD COST CALCULATION

SUPERVISOR STAFF
COMPLETIO
MONTHLY INDEXED TOTAL COST IN
NO POSITION Number UF MONTHLY SALARY MONTHLY COST N TIME IN
SALARY PROJECT COST
MONTHS
1 Project Engineer 1.00 1.00 17,500.00 1.40 24,500.00 12.00 294,000.00
2 Office Engineer 1.00 1.00 7,000.00 1.40 9,800.00 12.00 117,600.00
3 General Forman 1.00 1.00 4,500.00 1.40 6,300.00 12.00 75,600.00
4 Surveyor 1.00 0.20 4,000.00 1.40 1,120.00 12.00 13,440.00
5 Chain and Road men 3.00 0.20 1,500.00 1.40 1,260.00 12.00 15,120.00
Total 515,760.00
ADMINISTRATION
COMPLETIO
SALARY PROJECT COST
MONTHS
1Personnel 1.00 1.00 4,500.00 1.40 6,300.00 12.00 75,600.00
2 Account Clerk 1.00 1.00 2,500.00 1.40 3,500.00 12.00 42,000.00
3Casher 1.00 1.00 2,000.00 1.40 2,800.00 12.00 33,600.00
4 Store keeper 1.00 1.00 1,800.00 1.40 2,520.00 12.00 30,240.00
5
Time keeper 3.00 1.00 1,200.00 1.40 5,040.00 12.00 60,480.00
6 Light Vehicle driver 1.00 1.00 2,500.00 1.40 3,500.00 12.00 42,000.00
7 Cleaner 1.00 1.00 900.00 1.40 1,260.00 12.00 15,120.00
8 Guard 4.00 1.00 800.00 1.40 4,480.00 12.00 53,760.00
Total 352,800.00
COMMONLY USED PLANT AND TOOLS
Completion time in Total cost in

NO TYPE OF EQUIPMENT Number UF Rent per month MONTHLY COST
months project cost
1Light Vehicle 1.00 0.50 6,000.00 3,000.00 12.00 36,000.00
2Pick up 1.00 0.75 12,500.00 9,375.00 12.00 112,500.00
3Welding Machine 1.00 0.25 1,500.00 375.00 12.00 4,500.00
4Water pump 1.00 0.25 1,200.00 300.00 12.00 3,600.00
5Surveying instrument 3.00 0.25 2,000.00 1,500.00 12.00 18,000.00
6Water tank 1.00 1.00 1,000.00 1,000.00 12.00 12,000.00
7Plastic hose (200m) 1.00 1.00 100.00 100.00 12.00 1,200.00
Total 187,800.00
OFFICE FURNITURE, EQUIPMENT AND MATERIAL
Cost per Completion time in Total cost in project

No Description No
month months cost
1Computer with printer 1.00 450.00 12.00 5,400.00
2Table 5.00 15.00 12.00 900.00
3Chair 10.00 10.00 12.00 1,200.00
4Shelf 4.00 15.00 12.00 720.00
6Safe box 1.00 15.00 12.00 180.00
7Adding machine 3.00 3.00 12.00 108.00
8Filing cabinet 2.00 7.00 12.00 168.00
9Stationery Ls 400.00 12.00 4,800.00
10Utilities Ls 600.00 12.00 7,200.00
11Medicine Ls 300.00 12.00 3,600.00
Total 24,276.00
PROVISIONAL FACILITIES
No Description Unit Qty. Unit cost Total cost Salvage value(30%) Net total cost
1Office m2 40.00 4,500.00 180,000.00 54,000.00 126,000.00
2Store m2 75.00 700.00 52,500.00 15,750.00 36,750.00
3Rebar cutting shade m2 75.00 250.00 18,750.00 5,625.00 13,125.00
4H.C.B. production shed m2 75.00 200.00 15,000.00 4,500.00 10,500.00
5Guard house m2 4.00 450.00 1,800.00 540.00 1,260.00
6Pit latrin m2 4.00 600.00 2,400.00 720.00 1,680.00
7Staff toilet m2 4.00 600.00 2,400.00 720.00 1,680.00
8Tea room m2 9.00 500.00 4,500.00 1,350.00 3,150.00
9Fence ml 200.00 15.00 3,000.00 900.00 2,100.00
10Distribution pipe ml 50.00 70.00 3,500.00 1,050.00 2,450.00
11Electrical wires ml 200.00 15.00 3,000.00 900.00 2,100.00
12Scaffolding pcs 1,200.00 60.00 72,000.00 21,600.00 50,400.00
Total 251,195.00
FINANCIAL COSTS
No Description Amount
Performance bond = (1.4% of
1 10% project cost) = .014 x
0.10 x 12,000,000
16,800.00
Interest on Retention amount
2 =3% of 5%) = 0.03 x 0.05 x
12,000,000
18,000.00
Guarantee for mobilization
4 advance x 2.4% of
mobilization advance
8,640.00
5 Bid bond guarantee 1,680.00
45,120.00
SUMMARY OF INDIRECT
SITE COST
No Description Amount
1 Supervision 515,760.00
2 Administration 352,800.00
3 Plant and tools 187,800.00
4 Office furniture, Equipment
and materials 24,276.00
5 Provision facilities 251,195.00
7 Financial 45,120.00
Total indirtect site cost 1,376,951.00
HEAD OFFICE OVERHEAD COST CALCULATION

MANAGING STAFF
COMPLETIO
SALARY PROJECT COST
MONTHS
1General Manager 1.00 0.25 25,000.00 1.40 8,750.00 12.00 105,000.00
2Technical Head 1.00 0.25 17,000.00 1.40 5,950.00 12.00 71,400.00
3Admin. and finance Head 1.00 0.25 8,000.00 1.40 2,800.00 12.00 33,600.00
4Executive Secretary 1.00 0.25 6,000.00 1.40 2,100.00 12.00 25,200.00
5Secretaries 3.00 0.25 2,500.00 1.40 2,625.00 12.00 31,500.00
6Office Engineer 1.00 0.25 8,000.00 1.40 2,800.00 12.00 33,600.00
7Quantity Serveyor 1.00 0.25 5,000.00 1.40 1,750.00 12.00 21,000.00
8Acountant 2.00 0.25 4,000.00 1.40 2,800.00 12.00 33,600.00
9Casher 1.00 0.25 2,000.00 1.40 700.00 12.00 8,400.00
10Auditer 1.00 0.25 3,000.00 1.40 1,050.00 12.00 12,600.00
11Purchaser 2.00 0.25 2,500.00 1.40 1,750.00 12.00 21,000.00
12Store Clerk 2.00 0.25 1,200.00 1.40 840.00 12.00 10,080.00
13Guards 6.00 0.25 900.00 1.40 1,890.00 12.00 22,680.00
14Office 1.00 0.25 14,500.00 1.00 3,625.00 12.00 43,500.00
15Store 1.00 0.25 4,500.00 1.00 1,125.00 12.00 13,500.00
Total 486,660.00
TRANSPORT FACILITIES (HEAD OFFICE)
Completion time in Total cost in

NO TYPE OF EQUIPMENT Number UF Rent per month MONTHLY COST
months project cost
1Light Vehicle 4.00 0.25 6,500.00 6,500.00 12.00 78,000.00
2Pick up 2.00 0.25 12,500.00 6,250.00 12.00 75,000.00
Total 153,000.00
OFFICE FURNITURE, EQUIPMENT AND MATERIAL (HEAD OFFICE)
Completion time in Total cost in project

No Description No UF Cost per month
months cost
1Computer with printer 5.00 0.25 450.00 12.00 6,750.00
2Table 17.00 0.25 15.00 12.00 765.00
3Chair 10.00 0.25 10.00 12.00 300.00
4Shelf 17.00 0.25 15.00 12.00 765.00
6Safe box 1.00 0.25 15.00 12.00 45.00
7Adding machine 17.00 0.25 3.00 12.00 153.00
8Filing cabinet 10.00 0.25 7.00 12.00 210.00
9Stationery Ls 0.25 2,000.00 12.00 6,000.00
10Utilities Ls 0.25 7,000.00 12.00 21,000.00
11Medicine Ls 0.25 3,000.00 12.00 9,000.00
16Insurance Ls 0.25 3,000.00 12.00 9,000.00
17 Purchase of bid documents
and bid security expense 10.00 0.25 300.00 12.00 9,000.00
Total 62,988.00
SUMMARY OF HEAD OFFICE CONTRIBUTION
No Project expence for Amount

1Managing Staff 486,660.00
2Transport Facilities 153,000.00
3Office, Furniture and Others 62,988.00
Total O. H. Contribution 702,648.00
Project direct cost 12,000,000.00

No Activities Percentage
1Indirect site cost 11.47%
2Head office contribution 5.86%
Total over head cost 17%
Based on research done in Egypt and by investigating the current construction industry of Ethiopia, if the
project has different as stated above the calculated overhead cost should modified using the following
factors.
1. Project size
Project Direct Cost Multiplication factor for
(Ethiopian Birr) total overhead cost
≤ 15 Million 1
≤ 30 Million 1.00-1.20
≤ 60 Million 1.25-1.45
≤ 250 Million 1.30-1.50
≤ 500 Million 1.52-1.62
≥ 500 Million 1.55-1.63
2. Project duration
Total Project Duration Multiplication factor for
(Month) total overhead cost
18 Months and Under 1
From 18 to 24 1.10-1.30
From 24 to 30 1.25-1.45
From 30 to 36 1.30-1.48
From 36 to 48 1.40-1.65
More than 48 Months 1.55-1.75
3. Project Type
Multiplication factor for
Project Type
total overhead cost
Sport Facilities 0.83-0.85
Housing Buildings 0.85-0.95
Office Buildings 1
Schools and Universities 1.05-1.18
Malls and Shopping centers 1.20-1.40
4. Project Type
Multiplication factor for
Contractor Category
total overhead cost
Grade I 1
Grade II 0.85-0.91
Grade III 0.78-0.86
Grade IV and Below 0.70-0.80
PROJECT PROFIT CALCULATION
Item No. Factors Rate (%) Weight (0.03-0.12) Result (Rate * Weight)
1 Degree of Risk
2 Difficulty of work
3 Size of Job
4 Period of Performance
5 Contractor's Investment
6 Assistance by Government
7 Subcontracting
8 Reasonable profit
Degree of Risk (Judgmental):

Degree Weight
Small 0.03
High 0.12
Page 14 of 177
Relative Difficulty of Work (Judgmental):
Degree Weight
Difficult 0.12
Simple 0.03
Contractor's Investment (Judgmental) :
Degree Weight
Below average 0.03
Average 0.07
Above average 0.12
Assistance by Government (Judgmental) :

Degree Weight
Below average 0.12
Average 0.07
Above average 0.03
Subcontracting Weight
80% or more 0.03
70% to 80% 0.042
60% to 70% 0.055
50% to 60% 0.068
40% to 50% 0.08
30% to 40% 0.092
20% to 30% 0.105
10% to 20% 0.118
0% 0.12
Typical profit calculation for extreme case

Item No. Factors Rate (%) Weight (0.03-0.12) Result (Rate * Weight)
1 Degree of Risk 10 to 20 0.12 1.8 for 15% profit
2 Difficulty of work 10 to 20 0.12 1.8 for 15% profit
3 Size of Job 10 to 20 0.12 1.8 for 15% profit
4 Period of Performance 10 to 20 0.12 1.8 for 15% profit
5 Contractor's Investment 10 to 20 0.12 1.8 for 15% profit
6 Assistance by Government 10 to 20 0.12 1.8 for 15% profit
7 Subcontracting 10 to 20 0.12 1.8 for 15% profit
Reasonable profit 12.60%
Page 15 of 177
Labor Index Factor Calculation
Description Birr
Monthly income (Provisional cost) 1,560.00
Working days per month 26.00
Daily income 60.00
Yearly income 18,720.00
Working days per year 312.00
Project Time in years 1
Item Description Days/year Yearly Expense Assumptions
1 Annual leave 22 924.00 70% of the workers(when it execludes daily laborer)
2 Sick leave 6 126.00 50% of the 70% of the workers may be sick.
3 Medical Service 62.40 374.40 20% of their salary for 10% of the workers
4 Transport allowance 15.60 936.00 15% of their salary
5 Insurance 31.20 1872.00 10% of their salary
6 Mourning Leave 7 294.00 70%of the workers may encounter once in a year
7 Holidays 9 378.00 there are 12 holidays in a year and 70%of them rests on
week days with there salary ( means excluding d. laborer)
8 Compensation 300.00 As per Ethiopian Labor law
9 Maternity 27.00 2% of 25% of the workers
11 Rainy Season 13.00 780.00 Retain 50% of the worker for 2 Months
12 Bonus (incentive) per year 13.00 780.00 50% of his salary per year
10 Overtime (shall be allowed by the engineer )

7.80 468.00 1/4 hour per day with double of his salary
Total 7259.40
Index Factor= 39%

1.Labur Cost Indexed
Hourly
No Laborer by Trade
Cost (In
birr)
1 Bar bender Ass. 70.00 13.75
2 Bar bender 120.00 23.75
3 Carpenter Ass. 80.00 16.25
4 Carpenter 200.00 34.69
5 Chisler 92.00 16.25
6 DL 60.00 12.50
7 Electrician helper 70.00 15.00
8 Electrician 150.00 26.02
9 Forman 230.77 40.03
10 Gang chief 80.00 13.88
11 Glazer 150.00 26.02
12 Mason Ass. 80.00 13.88
13 Mason 200.00 34.69
14 Mixer opertaor 80.00 15.00
15 Painter Assistance 70.00 12.14
16 Painter 120.00 20.82
17 Plasterer Ass. 80.00 13.88
18 Plasterer 150.00 26.02
19 Plumber helper 80.00 16.25
20 Plumber 150.00 26.02
21 Tiller Ass. 80.00 13.88
22 Tiller 220.00 38.16
23 Time Keeper 80.00 13.88
24 Truck Driver 100.00 17.35
25 Equpment operator I 100.00 17.35
25 Equpment operator II 90.00 15.61
25 Equpment operatorIII 90.00 15.61
26 vibrator operator 70.00 16.25
27 L. Vehicle Driver I 80.00 13.88
28 Surveyer 192.31 33.36
28 Welder 120.00 20.82
29 Welder Ass. 70.00 12.14
Aluminium worker 150.00 26.02
Aluminium worker Ass. 80.00 13.88
Mud worker 22.50
The following equipment costs were gathered from construction firms in November 2016, detail rate
analysis is presented in Equ.rate analysis sheet which was done in 2012 and modified with some
items in 2016
2.Equipment Cost
Rental cost Rental
without cost/hr
C. Mashinery cost CAPACITY fuel/hr Fuel consumption
1 Truck 14 200.00 30.00 1.00 724.70
2 Truck 7 140.00 21.00 1.00 507.29
3 Truck 15 200.00 30.00 1.00 724.70
3 compactor 160.00 5.00 8.00 30.93
4 Loader 600.00 21.00 1.00 967.29
5 Dozer 300 Hp 1,300.00 35.00 1.00 1,912.15
6 Dozer W. Ripper 1,400.00 35.00 1.00 2,012.15
7 Dozer(200-250HP) 1,100.00 30.00 1.00 1,624.70
8 Excavater(200HP) 900.00 24.00 1.00 1,319.76
Excavater(200HP)WITH
9 RIPPER 1,400.00 24.00 1.00 1,819.76
8 BACKHOE Excavater(120HP) 750.00 12.00 1.00 959.88

9 Grader(120-150hp) 800.00 18.00 1.00 1,114.82
10 Roller(8-10ton) 350.00 12.00 1.00 559.88
11 Water truk 200.00 16.00 1.00 479.84
12 Air Compressor 300.00 12.00 1.00 509.88
13 Jack Hammer 80.00 1.00 80.00
14 Wagon Drill 280.00 15.00 1.00 542.35
15 Small Vehicle 150.00 5.00 1.00 237.45
18 Power Broom 180.00 34.00 1.00 774.66
19 Asphalt Plant 2,500.00 500.00 1.00 11,245.00
20 Paver 600.00 40.00 1.00 1,299.60
21 Pneumatic Roller 250.00 12.00 1.00 459.88
22 Water Tanker 25.00 1.00 25.00
23 Dumper 150.00 5.00 1.00 237.45
24 Crushing plant 600.00 80.00 1.00 1,999.20
25 Centrifugal W/Pump 25.00 3.00 1.00 77.47
26 Genrator 90kw 100.00 3.00 1.00 152.47

27 Mobile crane 350.00 20.00 1.00 699.80
28 Mixer 350.00 8.96 8.00 91.46
28 Truck Mixer 4,800.00 30.00 8.00 665.59
29 Vibrator 150.00 4.80 8.00 54.40
30 Hand tamper 120.00 - 1.00 120.00
31 Pipe moulde 18.00 1.00 18.00
32 Painting marker 80.00 1.00 80.00
33 Drill 6.00 1.00 6.00
Gear machine 10.00 1.00 10.00
34 Grinder 6.00 1.00 6.00
Cutting machine 15.00
35 scafolding 4.00 1.00 4.00
36 sledge hammer 2.50 1.00 2.50
37 Tools 0.50 1.00 0.50
37 Set of tools 2.00 1.00 2.00
38 Surveying instrument 75.00 1.00 75.00
39 Weld. Mach. 15.00 1.00 15.00
40 Crane 5 -tone 350.00 20.00 1.00 699.80
3.Over head and profit cost(%)
34 OVER HAED COST 0.08
35 PROFIT 0.07
36 OVER HAED COST sub contract 0.15
37 PROFIT sub contract 0.10
1.MATERIAL LIST
1 Project site AA
2 Distance from Addis in km 50.00
3 Distance from cement factory km 145.00
4 Number of trips for cement 1.00
5 Number of trips for construction matrials 1.00
Transportation Cost
Material cost at Distance from site Loading /Un-loading Transportatio
NO Type of Materials Unit Source Place Unit Weight From source to site Total cost Size /m2
Source (Round Trip) costs n Cost
(Birr Per Unit)
MATERIALS
1 Diesel Lit. A.A. 17.49
2 Benzin(Regular) Lit. A.A. 18.79
3 Cement (OPC Mugar) Qts Muger 191.30 195 3.00 1.00 0.25 48.75 243.05
4 Cement (PPC Mugar) Qts 225.00
5 Cement (OPC Mugar) Qts Muger 252.17 195 3.00 1.00 0.25 48.75 303.92
6 Cement (PPC Mekele) Qts Mekele 3.00 1.00 0.25 0
7 Cement (OPC Mekele) Qts Mekele 0.00 1.00 0.25 0 0.00
8 Rein.Bar dia.6-10mm kg Addis Ababa 23.50 50 0.03 1.00 0.0025 0.125 23.66
9 Rein.Bar dia 12-32mm kg Addis Ababa 23.00 50 0.03 1.00 0.0025 0.125 23.16
10 1.5mm black wire (For rebar) kg Addis Ababa 25.22 50 0.03 1.00 0.0025 0.125 25.38
11 2.5 mm black wire (For Carpentry) kg Addis Ababa 25.22 50 0.03 1.00 0.0025 0.125 25.38
12 Steel panel sub structure (Rental Cost) m2 Addis Ababa 36.00 50 0.03 1.00 0.0025 0.125 30.76
13 Steel panel Super structure (Rental Cost) m2 Addis Ababa 36.00 50 0.03 1.00 0.0025 0.125 36.16
14 TIMBER 2.5cm thick m2 Addis Ababa 277.50 50 0.03 18.8 0.0025 0.125 70.10 77.11
15 TIMBER 1cm thick m2 145.86 160.45
16 40x50mm battens ml Addis Ababa 60.00 50 0.03 6.0 0.0025 0.125 15.23 26.50 4.00
17 50x70mm battens ml Addis Ababa 105.00 50 0.03 10.5 0.0025 0.125 26.66 47.50 4.00
18 Corner list ml 8.57
19 Center list ml 7.34
20 Abujedid m² 15.03 16.24
21 Fyzit m² 61.68
22 Parquet ceiling (China) m² 550.80
23 Parquet corner list ml 51.00
24 Timber 1cm thick m2 146.86
25 Timber 3cm thick m2 379.44
26 Timber /Tsid /የጽድ ጣውላ/ m² 282.00
27 Wooden frame ml 37.00
28 m2 100.00
Purline for ceiling
29 Playwood 3mm m² 56.54
30 Rush /ሸንበቆ/ m² 4.10
31 Plastic sack /ማዳበሪያ / m² 13.67
32 Sack /ጆንያ/ m² 19.14
33 Mahogany ply wood smooth finish flush wooden door m2 2,698.00
34 Smooth MDF board made imported wooden door m2 3,520.00
35 Antique smooth MDF board made imported wooden door m2 4,105.50
36 Solid wooden door m² 6,099.60
37 PVC made Kitchen cabinet m² 2,346.00
38 Laminated Kitchen cabinet m² 2,932.50
39 Solid wood Kitchen cabinet m² 3,519.00
Woyra ply wood flush wooden built in cupboard (standard
version) 2300
Antique built in cupboard (best quality) 2875
40 Plastic paper m2 20.50 22.14
41 Kaki or news paper m² 0.50 0.54
42 PVC wall tile type cladding m² 30.00 32.40
Page 20 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
43 4 mm thick Aluminium wall Cladding (122x244cm)
1985birr/pc m² 666.82 720.17
Mould Oil Lit. Addis Ababa 17.69 50 0.03 1 0.0025 0.125 17.85
EGA 300 ribbed sheet roof cover 80cm 1.25
44 0.30mm. (32G) ml 112.50
45 0.35mm. (30G) ml 131.25
46 0.40mm. (28G) ml 150.00
47 0.50mm. (26G) ml 187.50
48 0.60mm. ml 225.00
49 0.70mm. ml 262.50
50 0.80mm. ml 300.00
51 1.00mm. ml 337.50
53 0.30mm. ml 116.88
54 0.35mm. ml 136.36
55 0.40mm. ml 155.84
56 0.50mm. ml 194.80
57 0.60mm. ml 233.76
58 0.70mm. ml 272.72
59 0.80mm. ml 311.68
60 1.00mm. ml 350.64

61 0.30mm. ml 126.76
62 0.35mm. ml 147.89
63 0.40mm. ml 169.01
64 0.50mm. ml 211.27
65 0.60mm. ml 253.52
66 0.70mm. ml 295.77
67 0.80mm. ml 338.03
68 1.00mm. ml 380.28
69 0.30mm. ml 134.33
70 0.35mm. ml 156.72
71 0.40mm. ml 179.11
72 0.50mm. ml 223.88
73 0.60mm. ml 268.66
74 0.70mm. ml 313.44
75 0.80mm. ml 358.21
76 1.00mm. ml 402.99
77 0.30mm. ml 142.85
78 0.35mm. ml 166.66
79 0.40mm. ml 190.47
80 0.50mm. ml 238.08
81 0.60mm. ml 285.70
82 0.70mm. ml 333.32
83 0.80mm. ml 380.93
Page 21 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
84 1.00mm. ml 428.55
Gutter
85 G-28 galvanized metal sheet gutter of devt. Length 33 cm ml 95.00
86 Metal brackets No. 5.61
87 G- 30 galvanized metal sheet gutter of devt. Length 33 cm ml 86.75
88 Metal brackets1 No. 5.61
96 Metal brackets 5 No. 7.65
Down pipe
105 G-28 galvanized steel recta down pipe Devt. Length 33 cm ml 41.25
106 Metal brackets No. 5.89
107 G-30 galvanized steel recta. down pipe Devt. length 33 cm ml 31.71
109 G-28 galvanized steel recta. down pipe devt. Length 40 cm ml 50.00
111 G-30 galvanized steel recta. down pipe devt. Length 40 cm ml 38.44
113 G-28 galvanized steel recta. down pipe, devt. Length 50 cm ml 62.50
115 G-30 galvanized steel recta. down pipe, devt. Length 50 cm ml 48.03
117 9.18- Metal brackets8 No.
118 9.19- Bolt and nut No.
119 9.20- Fixers No. 0.54
Copping
120 G-28 galvanized steel copping, Deve. length 25 cm ml 31.25
121 G-30 galvanized steel copping, Devel. length 25 cm ml 24.11
122 G-28 galvanized steel copping, Devel. length 33 cm ml 41.26
123 G-30 galvanized steel copping, Devel.t length 33 cm ml 31.75
124 G-28 galvanized steel copping, Devel length 50 cm ml 62.49
125 G-30 galvanized steel copping, Devel length 50 cm ml 48.03
126 Fixer No. 0.54
Roof Ridge
Page 22 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
127
G-28 galvanized steel roof ridge, Devel. length 33 cm (0.4mm) ml 41.26
128 G-30 galvanized steel roof ridge, Devel. length 33 cm ml 31.75
131 PVC roof ridge, Development length 25-33 cm ml
132 PVC roof ridge, Devel length 34-40 cm ml
Metal flashing
135 G-30 galvanized steel flashing, Devel length 50 cm ml 48.07
136 G-30 galvanized steel flashing, Devel. length 67 cm ml 64.39
140 G-28 galvanized steel flashing, Develt length 100 cm ml 124.99
141 PVC for down pipe
142 Ø 75cm ml 22.00
143 Ø 110cm ml 35.00
144 Ø 160cm ml 65.00
145 UPVC for down pipe PN 6
146 Ø 110cm ml 142.00
147 Ø 200cm ml 517.00
Nails
148 3cm & 4cm. Kg
149 Nail different size 3cm-12cm kg Addis Ababa 26.33 50 0.03 1 0.0025 0.125 26.49 58.00
150 Concrete nail Kg 97.97
151 Roof Nail kg Addis Ababa 52.17 50 0.03 1.00 0.0025 0.125 52.33
152 Plastice washer pkt 3.46
PAINTING
153 Supper paint plastic lit 41.04
154 Antirust primer red ,, 57.65
155 Antirust primer grey ,, 60.90
156 Thinner (aquarage) ,, 52.79
Chipwood
157 8 mm thick chip wood m² 71.96
162 EGA 400/0.4mm ml Addis Ababa 118.70 50 0.03 4.13 0.0025 0.125 156.83 0.76
165 Galvanized sheet G-28 m2 Addis Ababa 111.30 50 0.03 3.14 0.0025 0.125 111.79
166 G28 CIS m2 Addis Ababa 208.71 50 0.03 3.45 0.0025 0.125 116.48 1.80
Page 23 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
Aspestos m² 275.00
22cm thick Hydraform No 7.20
5.11
Euro tile m² 235.00
Mica roof tile m² 124.00
Grass for roof cover m² 90.00
Rope (ቱሻ) ml 3.00
Barbed wire ml 2.24
Fence wire m2 56.10
Wire mesh m2 112.20
Angle iron (frame) 30x30x2mm ml 20.42
170 J Bolt(For Roof) ml Addis Ababa 2.95 50 0.03 0.05 0.0025 0.125 2.96 1.00
171 Dia.14,L=160mm J Bolt ml Addis Ababa 17.00 50 0.03 1.21 0.0025 0.125 29.19 12.00
176 Water proof Plastic Washer. pcs Addis Ababa 1.50 50 0.03 1.00 0.0025 0.125 1.50
177 Galvanized sheet G-28 for gutter 100cm m2 Addis Ababa 117.29 50 0.03 3.14 0.0025 0.125 132.78
178 Galvanized sheet G-28 for gutter 70cm m2 Addis Ababa 117.29 50 0.03 3.14 0.0025 0.125 97.44
179 Galvanized sheet G-28 for flashing 19cm m2 Addis Ababa 117.29 50 0.03 3.14 0.0025 0.125 23.56
183 Folding price for gutter Ml Addis Ababa 0.03 1 0.0025 0 15.00
184 Black iron sheet 0.5mm kg Addis Ababa 22.56 50 0.03 1.00 0.0025 0.125 22.72
185 Black iron sheet 5mm kg Addis Ababa 21.21 50 0.03 1.00 0.0025 0.125 21.37
Page 24 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
186 Black iron sheet 0.8mm kg Addis Ababa 29.05 50 0.03 1.00 0.0025 0.125 29.20
187 Black iron ribbed sheet 1. mm m2 Addis Ababa 214.62 50 0.03 7.85 0.0025 0.125 215.84
188 Ribbed Sheet metal (1mm thick) m2 Addis Ababa 214.62 50 0.03 7.85 0.0025 0.125 215.84
189 Black Iron Ribbed Sheet (1mm thick) M2 Addis Ababa 229.94 50 0.03 7.85 0.0025 0.125 231.16
190 Sheet metal (1mm thick) M2 Addis Ababa 214.62 50 0.03 7.85 0.0025 0.125 215.84
191 Ribbed Sheet metal (0.4mm thick) m2 Addis Ababa 117.29 50 0.03 3.14 0.0025 0.125 117.78
192 Wire mesh ventilation (Fine) m2 Addis Ababa 33.80 50 0.03 1.000 0.0025 0.125 33.96
193 PVC ceiling m2 Addis Ababa 191.30 50 0.03 1.600 0.0025 0.125 191.55
194 Brackets Pc Addis Ababa 6.00 50 0.00 1.00 0.0025 0.125 6.00
195 Washer Pc Addis Ababa 1.50 50 0.03 1.00 0.0025 0.125 1.50
196 L Tubular section 38x1.5 x6000 ml Addis Ababa 256.05 50 0.03 1.76 0.0025 0.125 42.95 6.00
197 T Tubular section 38x1.5 x6000 ml Addis Ababa 295.45 50 0.03 2.03 0.0025 0.125 49.55 6.00
198 Z Tubular section 38x1.5 x6000 ml Addis Ababa 295.45 50 0.03 2.03 0.0025 0.125 49.55 6.00
199 L Tubular section 28x1.2 x6000 ml Addis Ababa 162.19 50 0.03 1.11 0.0025 0.125 27.20 6.00
200 T Tubular section 28x1.2 x6000 ml Addis Ababa 199.40 50 0.03 1.37 0.0025 0.125 33.44 6.00
201 Z Tubular section 28x1.2 x6000 ml Addis Ababa 199.40 50 0.03 1.37 0.0025 0.125 33.44 6.00
202 50 mm LTZ Imitation metal Section 1.00mm ml 75
Metal product of Square hollow section (SHS)
203 Size & thickness in mm kg/m
204 12x12x0.8 ml 0.27 27.23 7.35
205 12x12x1.0 ml 0.33 27.23 8.99
206 12x12x1.2 ml 0.38 27.23 10.35
207 14x14x0.8 ml 0.32 27.23 8.71
208 14x14x1.0 ml 0.39 27.23 10.62
209 14x14x1.2 ml 0.45 27.23 12.25
210 20x20x0.8 ml 0.47 27.23 12.80
211 20x20x1.0 ml 0.58 27.23 15.79
212 20x20x1.2 ml 0.68 27.23 18.52
213 20x20x1.5 ml 0.83 27.23 22.60
214 25x25x1.2 ml 0.87 27.23 23.69
215 25x25x1.5 ml 1.06 27.23 28.86
216 25x25x2.0 ml 1.36 24.31 33.06
217 25x25x2.5 ml 1.64 24.31 39.87
218 30x30x1.2 ml 1.02 27.23 27.77
219 30x30x1.5 ml 1.30 27.23 35.40
220 30x30x2.0 ml 1.68 24.31 40.84
221 30x30x2.5 ml 2.03 24.31 49.35
222 30x30x3.0 ml 2.36 24.31 57.37
223 40x40x1.5 ml 1.77 27.23 48.20
224 40x40x2.0 ml 2.31 24.31 56.16
225 40x40x2.5 ml 2.82 24.31 68.55
226 40x40x3.0 ml 3.30 24.31 80.22
227 40x40x3.5 ml 3.76 24.31 91.41
228 50x50x2.0 ml 2.93 24.31 71.23
229 50x50x2.5 ml 3.6 24.31 87.52
230 50x50x3.0 ml 4.25 24.31 103.32
231 50x50x3.5 ml 4.86 24.31 118.15
Page 25 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
232 50x50x4.0 ml 5.45 24.31 132.49
233 60x60x2.0 ml 3.56 24.31 86.54
234 60x60x2.5 ml 4.39 24.31 106.72
235 60x60x3.0 ml 5.19 24.31 126.17
236 60x60x3.5 ml 5.96 24.31 144.89
237 60x60x4.0 ml 6.71 24.31 163.12
238 80x80x2.0 ml 4.82 24.31 117.17
239 80x80x2.5 ml 5.96 24.31 144.89
240 80x80x3.0 ml 7.07 24.31 171.87
241 80x80x3.5 ml 8.16 24.31 198.37
242 80x80x4.0 ml 9.22 24.31 224.14
243 80x80x4.5 ml 10.26 24.31 249.42
244 100x100x2.5 ml 7.53 24.31 183.05
245 100x100x3.0 ml 8.96 24.31 217.82
246 100x100x3.5 ml 10.36 24.31 251.85
247 100x100x4.0 ml 11.73 24.31 285.16
248 100x100x4.5 ml 13.09 24.31 318.22
Metal product of Circular hollow section (CHS) 0.00
Diameter & Thickness in mm kg
249 18x0.8 ml 0.28 27.23 7.62
250 18x1.0 ml 0.35 27.23 9.53
251 18x1.2 ml 0.41 27.23 11.16
252 19x0.8 ml 0.34 27.23 9.26
253 19x1.0 ml 0.42 27.23 11.44
254 19x1.2 ml 0.50 27.23 13.62
255 20x0.8 ml 0.38 27.23 10.35
256 20x1.0 ml 0.47 27.23 12.80
257 20x1.2 ml 0.56 27.23 15.25
258 20x1.5 ml 0.68 27.23 18.52
259 22x0.8 ml 0.42 27.23 11.44
260 22x1.0 ml 0.52 27.23 14.16
261 22x1.2 ml 0.62 27.23 16.88
262 22x1.5 ml 0.76 27.23 20.69
263 28x0.8 ml 0.48 27.23 13.07
264 28x1.0 ml 0.59 27.23 16.07
265 28x1.2 ml 0.70 27.23 19.06
266 28x1.5 ml 0.87 27.23 23.69
267 29x1.0 ml 0.67 27.23 18.24
268 29x1.2 ml 0.79 27.23 21.51
269 29x1.5 ml 0.96 27.23 26.14
270 29x2.0 ml 1.28 24.31 31.12
271 30x1.0 ml 0.72 27.23 19.61
272 30x1.2 ml 0.89 27.23 24.23
273 30x1.5 ml 1.09 27.23 29.68
274 30x2.0 ml 1.38 24.31 33.55
275 30x2.5 ml 1.70 24.31 41.33
276 32x1.2 ml 0.91 27.23 24.78
277 32x1.5 ml 1.13 27.23 30.77
Page 26 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
278 32x2.0 ml 1.48 24.31 35.98
279 32x2.5 ml 1.82 24.31 44.24
280 38x1.5 ml 1.39 27.23 37.85
281 38x2.0 ml 1.78 24.31 43.27
282 38x2.5 ml 2.19 24.31 53.24
283 38x3.0 ml 2.59 24.31 62.96
284 50x1.5 ml 1.79 27.23 48.74
285 50x2.0 ml 2.37 24.31 57.61
286 50x2.5 ml 2.93 24.31 71.23
287 50x3.0 ml 3.48 24.31 84.60
288 50x3.5 ml 4.01 24.31 97.48
289 63.5x2.0 ml 3.03 24.31 73.66
290 63.5x2.5 ml 3.75 24.31 91.16
291 63.5x3.0 ml 4.48 24.31 108.91
292 63.5x3.5 ml 5.18 24.31 125.93
293 63.6x4.0 ml 5.87 24.31 142.70
294 76x2.0 ml 3.65 24.31 88.73
295 76x2.5 ml 4.53 24.31 110.12
296 76x3.0 ml 5.40 24.31 131.27
297 76x3.5 ml 6.26 24.31 152.18
298 76x4.0 ml 7.10 24.31 172.60
299 102x2.0 ml 4.93 24.31 119.85
300 102x2.5 ml 6.13 24.31 149.02
301 102x3.0 ml 7.32 24.31 177.95
302 102x3.5 ml 8.50 24.31 206.64
303 102x4.0 ml 9.67 24.31 235.08
304 102x4.5 ml 10.82 24.31 263.03
305 127x2.5 ml 7.68 24.31 186.70
306 127x3.0 ml 9.17 24.31 222.92
307 127x3.5 ml 10.66 24.31 259.14
308 127x4.0 ml 12.13 24.31 294.88
309 127x4.5 ml 13.59 24.31 330.37
Metal product of Rectangular hollow section (RHS) 0.00
Size & Thickness in mm kg
310 20x10x0.8 ml 0.34 27.23 9.26
311 20x10x1.0 ml 0.42 27.23 11.44
312 20x10x1.2 ml 0.49 27.23 13.34
313 30x10x0.8 ml 0.47 27.23 12.80
314 30x10x1.0 ml 0.58 27.23 15.79
315 30x10x1.2 ml 0.68 27.23 18.52
316 30x10x1.5 ml 0.83 27.23 22.60
317 30x20x1.2 ml 0.87 27.23 23.69
318 30x20x1.5 ml 1.05 27.23 28.59
319 30x20x2.0 ml 1.36 24.31 33.06
320 30x20x2.5 ml 1.64 24.31 39.87
321 40x20x1.2 ml 1.06 27.23 28.86
322 40x20x1.5 ml 1.3 27.23 35.40
323 40x20x2.0 ml 1.68 24.31 40.84
Page 27 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
324 40x20x2.5 ml 2.03 24.31 49.35
325 40x20x3.0 ml 2.36 24.31 57.37
326 50x30x1.5 ml 1.77 27.23 48.20
327 50x30x2.0 ml 2.31 24.31 56.16
328 50x30x2.5 ml 2.82 24.31 68.55
329 50x30x3.0 ml 3.3 24.31 80.22
330 50x30x3.5 ml 3.76 24.31 91.41
331 60x20x1.5 ml 1.77 27.23 48.20
332 60x20x2.0 ml 2.31 24.31 56.16
333 60x20x2.5 ml 2.82 24.31 68.55
334 60x20x3.0 ml 3.3 24.31 80.22
335 60x40x1.5 ml 27.23 0.00
336 60x40x2.0 ml 2.93 24.31 71.23
337 60x40x2.5 ml 3.6 24.31 87.52
338 60x40x3.0 ml 4.24 24.31 103.07
339 60x40x3.5 ml 4.86 24.31 118.15
340 60x40x4.0 ml 5.45 24.31 132.49
341 70X50X2.0 ml 3.56 24.31 86.54
342 70X50X2.5 ml 4.39 24.31 106.72
343 70X50X3.0 ml 5.19 24.31 126.17
344 70X50X3.5 ml 5.96 24.31 144.89
345 70X50X4.0 ml 6.71 24.31 163.12
346 80X40X2.0 ml 3.56 24.31 86.54
347 80X40X2.5 ml 4.39 24.31 106.72
348 80X40X3.0 ml 5.19 24.31 126.17
349 80X40X3.5 ml 5.96 24.31 144.89
350 80X40X4.0 ml 6.71 24.31 163.12
351 100X60X2.0 ml 4.82 24.31 117.17
352 100X60X2.5 ml 5.96 24.31 144.89
353 100X60X3.0 ml 7.07 24.31 171.87
354 100X60X3.5 ml 8.16 24.31 198.37
355 100X60X4.0 ml 9.22 24.31 224.14
356 100X60X4.5 ml 10.26 24.31 249.42
357 120X80X2.0 ml 6.07 24.31 147.56
358 120X80X2.5 ml 7.53 24.31 183.05
359 120X80X3.0 ml 8.96 24.31 217.82
360 120X80X3.5 ml 10.36 24.31 251.85
361 120X80X4.0 ml 11.73 24.31 285.16
362 120X80X4.5 ml 13.08 24.31 317.97
363 Art metal Pcs 132.00
364 Roller Pcs 149.10
365 Beads Ml Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 5.16 6.00
366 Cylinderical lock Pc Addis Ababa 470.00 50 0.00 1.00 0.0025 0.125 470.13
367 Cylinderical lock Pc 285.00
368 Locker III Pc 153.00
369 Locker IV Pc 17.00
370 Locker V Pc 62 402
371 Hinges Pc Addis Ababa 20.00 50 0.00 1.00 0.0025 0.125 20.13
Page 28 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
372 Flat iron Ml Addis Ababa 31.30 50 0.00 1.00 0.0025 0 5.22
373 Fixing Bands Kg Addis Ababa 19.50 50 0.03 1.00 0.0025 0.125 19.66
374 Handel Pc Addis Ababa 25.00 50 0.00 1.00 0.0025 0.125 25.00
375 Stopper Pc Addis Ababa 8.00 50 0.00 1.00 0.0025 0.125 8.00
376 Screw for hinges Pc Addis Ababa 1.00 50 0.00 1.00 0.0025 0 1.00
377 Electrode ( 3.2 mm ) Pc Addis Ababa 1.75 50 0.00 1.00 0.0025 0 1.75
Electric power kw/hr 2.80
Cutting dick Pc 27.00
378 Anchor ( iron mongery ) Pc Addis Ababa 8.00 50 0.00 1.00 0.0025 0 8.00
379 RHS Different sizes(0.8-1.5mm) kg Addis Ababa 27.07 50 0.03 1.00 0.0025 0.125 27.23
380 RHS Different sizes(2mm) kg Addis Ababa 24.15 50 0.03 1.00 0.0025 0.125 24.31
381 8mm thick Chip wood Ceiling ( Size 1.25*2.5m) m2 Addis Ababa 163.00 50 0.03 18.00 0.0025 0.125 53.05
382
Armstrong Acoustical ceiling With Suspender ,all accessories and labour m2 Addis Ababa 390.15 50 0.03 22.00 0.0025 0.125 393.56 420.00
383
Armstrong Acoustical ceiling With Suspender ,all accessories and labour m2 Addis Ababa 450.00 50 0.03 22.00 0.0025 0.125 453.41 420.00 40birr/m2 installation
384 Mineral fiber accoustic ceiling With Suspender ,all accessories and
labour m 2 Addis Ababa 510.00 50 0.03 22.00 0.0025 0.125 513.41 40birr/m2 installation
385 300x2.5mm. Faciaboard lm Addis Ababa 180.00 50 0.03 22.50 0.0025 0.125 45.87 4.00
386 250x2.5mm. Faciaboard 150.00 50 0.03 22.50 0.0025 0.125 37.50 45.00
387 Anti Termite solution Lit Addis Ababa 8.00 50 0.03 1.00 0.0025 0.125 8.16
388 Punch Expence Pc Addis Ababa 8.00 50 0.03 1.00 0.0025 8.03
389 Ceramic wall tiles (150x150x6mm) m2 Addis Ababa 126.50 50 0.03 12.47 0.0025 0.125 2.92 3.212 400.00
390 Ceramic wall tiles (200x300x8mm) m2 Addis Ababa 315.65 50 0.03 16.80 0.0025 0.125 318.25 230.00 1.00
Ceramic wall tiles (200x300x8mm) local m3 Addis Ababa 160.00 50 0.03 16.80 0.0025 0.125 160.00
391 Mosic tiles m2 Addis Ababa 575.00 50 0.03 12.00 0.0025 0.125 576.86 350.00
392 White Cement Kg Addis Ababa 22.00 50 0.03 1.00 0.0025 0.125 22.16
393 10mm Ceramic floor tiles m2 Addis Ababa 470.00 50 0.03 16.80 0.0025 0.125 472.60
9mm Ceramic floor tiles m2 330.00 50 0.03 16.80 0.0025 0.125 332.60
394 8mm Ceramic floor tiles 33x33 m2 Addis Ababa 280.00 50 0.03 16.80 0.0025 0.125 282.60
8mm Ceramic floor tiles (local) m2 230.00 50 0.03 16.80 0.0025 0.125 232.60
6mm Ceramic floor tiles 210.00 50 1.03 16.80 0.0025 0.125 280 220.50
7mm Ceramic floor tiles 33x33 m2 220.00 0.03 16.80 230.00 229.40
395 Porcelain floor tiles m2 Addis Ababa 602.62 50 0.03 8.00 0.0025 0.125 603.86 628.01
396 Porcelain floor tiles m2 Addis Ababa 602.62 50 0.03 18.90 0.0025 0.125 605.55
Porcelain floor tiles 8mm thick m2 Addis Ababa 350.00 50 0.03 18.90 0.0025 0.125 352.93 352.93
Porcelain floor tiles 9mm thick 60x60 m2 Addis Ababa 400.00 50 0.03 18.90 0.0025 0.125 402.93 402.93
Porcelain floor tiles 10mm thick m2 Addis Ababa 450.00 50 0.03 18.90 0.0025 0.125 452.93 452.93
Page 29 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
397 100x20mm. Wooden skirtinig lm Addis Ababa 160.00 50 0.03 7.50 0.0025 0.125 40.29 44.32 4.00
398 30x30cm terazzo floor tiles 40mm thick m2 Addis Ababa 105.00 50 0.03 46 0.0025 0.125 112.06 112.06
130x30mm terazzo riser ml Addis Ababa 335.00 335.00
399 20mm terazzo tread m2 250.00 250.00
400 340x30mm terazzo tread m2 Addis Ababa 450.00 50 0.03 69.00 0.0025 0.125 335.00 335.00
401 2mm thick epoxy floor m2 Addis Ababa 585.88 50 0.03 5.0 0.0025 0.125 586.65 645.32
402 3mm thick epoxy floor m2 Addis Ababa 752.50 50 0.03 7.5 0.0025 0.125 753.66 829.03
403 300x300x2mm pvc floor tile m2 Addis Ababa 180.00 50 0.03 3.2 0.0025 0.125 180.49 180.49
2mm thick pvc flooring18x90 m2 Addis Ababa 497.00 0.03 3.2 0.0025 0 180 180.00
404 MONOLETIC 2mm pvc floor tile m2 Addis Ababa 420.00 50 0.03 3.2 0.0025 0.125 420.49 462.54
405 30mm thick terrazzo window cill for HCB m2 Addis Ababa 450.00 50 0.03 69.00 0.0025 0.125 460.70
30mm thick Marbel thread m2 Addis Ababa 1,260.87
406 30mm thick Marbel window cill for HCB m2 Addis Ababa 986.09 50 0.03 81.00 0.0025 0.125 998.64 1,260.87
407 20mm Granite wall cladding m2 Addis Ababa 1,060.87 50 0.03 54.00 0.0025 0.125 1,069.24
407 10mm Granite wall cladding m2 Addis Ababa 950.00 50 0.03 54.00 0.0025 0.125 958.37
408 Clinker wall cladding m2 Addis Ababa 250.00 50 0.03 12.60 0.0025 0.125 251.95 277.15
409 Clinker floor tile m2 Addis Ababa 458.50 50 0.03 12.60 0.0025 0.125 460.45 506.50
410 20mm Granite floor tile m2 Addis Ababa 855.70 50 0.03 54.00 0.0025 0.125 864.07 980.00
Granite skirting ml Addis Ababa 855.70 50 0.03 54.00 0.0025 0.125 864.07 87.00
410 10mm Granite floor tile ml Addis Ababa 855.70 50 0.03 54.00 0.0025 0.125 160.00
20mm thick marble copping m2 Addis Ababa 1,130.43
411 10mm Granite floor tile m2 Addis Ababa 650.00 50 0.03 27.00 0.0025 0.125 654.19 826.09
412 10mm polished Granite floor tile m2 Addis Ababa 700.00 50 0.03 27.00 0.0025 0.125 704.19 826.09
413 10mm flamed Granite floor tile m2 Addis Ababa 750.00 50 0.03 27.00 0.0025 0.125 754.19
410 20mm Granite floor tile m2 Addis Ababa 855.70 50 0.03 54.00 0.0025 0.125 864.07 1147.826087 950.48
414 30mm Granite floor tile m2 Addis Ababa 1,084.70 50 0.03 81.00 0.0025 0.125 1,097.25 1,391.30
415 30mm marble floor tile m2 Addis Ababa 986.09 50 0.03 81.00 0.0025 0.125 998.64 1,260.87
10cm high 2cm thick white marble skerting ml Addis Ababa 130.00
10cm high harar marble skerting ml Addis Ababa 130.00
20mm marble floor tile ml Addis Ababa 91.00
20mm thick marble riser m2 Addis Ababa 1,130.43
416 20mm marble floor tile m2 Addis Ababa 805.78 50 0.03 54.00 0.0025 0.125 814.15 1,086.96
20mm marble threads m2 Addis Ababa 1,130.43
417 White Marble Chips Tone Addis Ababa 1,500.00 50 0.03 1000.00 0.0025 0.125 1,655.00 9068.1818182 kg
porcelain skirting ml Addis Ababa 430.00
418 2mm pvc skirting lm Addis Ababa 21.63 50 0.03 0.32 0.0025 0.125 21.68
419 Terrazo skirting lm Addis Ababa 30.00 50 0.03 6.90 0.0025 0.125 31.07
420 10cm high 6mm thick Porcelain skirting/9mm/ lm Addis Ababa 53.02 50 0.03 6.90 0.0025 0.125 60.00
420 30mm thick 100mm high Porcelain skirting lm Addis Ababa 50.00 50 0.03 6.90 0.0025 0.125 51.07
421 Ceramic skirting lm Addis Ababa 46.38 50 0.03 2.10 0.0025 0.125 46.70
422 Plastic Paint Gal Addis Ababa 131.42 50 0.03 3.79 0.0025 0.125 34.88 3.79
423 Anti rust Gal Addis Ababa 180.00 50 0.03 3.79 0.0025 0.125 47.71 3.79
424 Synthetiic paint Gal Addis Ababa 253.00 50 0.03 3.79 0.0025 0.125 67.00 3.79
425 Thinner lit Addis Ababa 52.00 50 0.03 1.00 0.0025 0.125 52.16 57.38
426 Stucco kg Addis Ababa 8.00 50 0.00 1.00 0.0025 0.125 8.13
427 Varnish Gal. Addis Ababa 210.00 50 0.03 3.79 0.0025 0.125 55.64 61.20 3.79
428 Mica paint 77.27 85.00
Page 30 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
429 Aluminium paint 77.27 85.00
430 Quartz paint 200 (16lit or 25kg)5m2 450birr/galon lit 28.13 30.94 0.31
431 Primer (16lit )40-45m2 lit 7.14 7.86
432 Miniral paint 30.00
433 Lime paint /ኖራ ቀለም የተቀባ/ kg 3.34
434 Solvent kg 2.22
435 Animal glue kg Addis Ababa 60.00 50 0.03 1.00 0.0025 0.125 60.16
436 Brush size=3x14 pcs Addis Ababa 90.00 50 0.00 1.00 0.0025 0 90.00
437 sand paper pcs Addis Ababa 10.00 50 1.00 0.0025 0.125 10.13
438 Gypsum kg Addis Ababa 3.00 50 0.03 1.00 0.0025 0.125 3.16
Glass
439 4 mm. Figured glass m2 Addis Ababa 217.39 50 0.03 10.00 0.0025 0.125 218.94
440 3 mm. clear glass m2 150.00
441 4 mm. clear glass m2 Addis Ababa 173.91 50 0.03 10.00 0.0025 0.125 175.46
442 5 mm. clear glass m2 Addis Ababa 226.09 50 0.03 12.50 0.0025 0.125 228.02
443 6 mm. Clear glass m2 Addis Ababa 260.87 50 0.03 15.00 0.0025 0.125 263.19
446 4 mm. clear Frosted glass m2 260.00
447 4 mm. clear Frosted glass m2 314.59
448 5 mm. clear Frosted glass m2 Addis Ababa 347.83 50 0.03 12.50 0.0025 0.125 349.76
449 6 mm. clear Frosted glass m2 Addis Ababa 382.61 50 0.03 15.00 0.0025 0.125 384.93 Tefeseha
450 4 mm. Tinted glass m2 215.00
453 4mm Reflected glass m2 370.00
456 6mm Laminated or security glass m2 885.00
457 5mm Wired glass m2 500.00
458 Vis brown glass 8mm m2 Addis Ababa 773.91 50 0.03 20.00 0.0025 0.125 777.01 28/01/15
459 10 mm. clear glass m2 Addis Ababa 1,608.70 50 0.03 25.00 0.0025 0.125 1,612.57
460 Putty Kg Addis Ababa 18.00 50 0.03 1.00 0.0025 0.125 18.16
Page 31 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
461 Adesive Glue Kg Addis Ababa 110.87 50 0.03 1.00 0.0025 0.125 111.03
462 Adesive Glue (FOR MONOLETIC PVC) Kg Addis Ababa 167.39 50 0.03 1.00 0.0025 0.125 167.55
463 Polish Kg Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 30.16
464 Agrostone board 10cm thick m2 Addis Ababa 139.02 50 0.03 1.00 0.0025 0.125 139.18
465 Agrostone Chemical 0.03 0.0025
466 MgCl2 lit Addis Ababa 6.34 50 0.03 1.00 0.0025 0.125 6.50
467 MgO Kg Addis Ababa 3.76 50 0.03 1.00 0.0025 0.125 3.92
468 Pumice Kg Addis Ababa 0.25 50 0.03 1.00 0.0025 0.125 0.41
469 Fiber glass Kg Addis Ababa 10.11 50 0.03 1.00 0.0025 0.125 10.27
470 Pagas Kg Addis Ababa 0.85 50 0.03 1.00 0.0025 0.125 1.01
471 Agro-stone door m2 Addis Ababa 708.53 50 0.03 1.00 0.0025 0.125 708.69
472 1/2 Dia.40 cm.concrete pipe side ditch ml Addis Ababa 145.46 50 0.03 84.84 0.0025 0.125 158.61
473 1/2 Dia.30 cm.concrete pipe side ditch ml Addis Ababa 103.74 50 0.03 51.00 0.0025 0.125 111.65
474 APP Water Proofing m2 Addis Ababa 312.50 50 0.03 5.000 0.0025 0.125 313.28
475 CEMENTIOUSE WATER PROOF m2 Addis Ababa 231.25 50 0.03 4.000 0.0025 0.125 231.87
476 HWB size 45 * 55 cm (RAK) pcs Addis Ababa 3355.38 50 0.03 20.000 0.0025 0.125 3,358.48
HWB size 45 * 55 cm (Golden dragon sealed) pcs 3,000.00
HWB size 45 * 55 cm (AQUA) pcs 1,500.00 4,858.48
465 WC low flash (RAK) pcs Addis Ababa 3766.31 50 0.03 20.000 0.0025 0.125 3,769.41 2,429.24
WC low flash (Golden dragon sealed) pcs 3,000.00
WC low flash (AQUA) pcs 2,000.00
WC low flash (Tabor ceramic) pcs 1,500.00
466 Turkish WC (RAK) pcs Addis Ababa 3012.45 50 0.03 20.000 0.0025 0.125 3,015.55
Turkish WC high quality pcs 3,000.00
Turkish WC midium quality pcs 1,825.00
Turkish WC low quality pcs 650.00
467 Urinal (RAK) pcs Addis Ababa 2373.91 50 0.03 20.000 0.0025 0.125 2,377.01
Urinal high quality pcs 1,200.00
Urinal midium quality pcs 810.00
Urinal low quality pcs 554.00
468 70 x 70 cm shower plate with head(Fiber glass) pcs Addis Ababa 1800.00 50 0.03 10.000 0.0025 0.125 1,801.55
70 x 70 cm shower plate with head(Fiber glass) midium quality pcs 1,572.00
70 x 70 cm shower plate with head(Fiber glass) economy version pcs 1,200.00
469 70 x 70 cm shower plate with head(cast iron) pcs Addis Ababa 3225.00 50 0.03 10.000 0.0025 0.125 3,226.55
70 x 70 cm shower plate with head(cast iron) economy version pcs 1,200.00
Shower box pcs 11,781.00
470 Single bowel kitchen sink pcs Addis Ababa 2475.00 50 0.03 10.000 0.0025 0.125 2,476.55
Single bowel kitchen sink midium quality pcs 910.00
471 Double bowel kitchen sink (50x120cm) pcs Addis Ababa 3395.79 50 0.03 10.000 0.0025 0.125 3,397.34
Double bowel kitchen sink (AQUA) pcs 2,500.00
Double bowel kitchen sink (Milano) pcs 3,000.00
Single bowel kitchen sink midium quality pcs 1,600.00
472 Bath Tab(170x70) pcs Addis Ababa 3743.48 50 0.03 30.000 0.0025 0.125 3,748.13
Bath Tab(170x70) midium quality pcs 2,625.00
Bath Tab fiber glass (170x70) pcs 3,000.00
Bath Tab fiber glass (170x70) midium quality pcs 1,660.00
80x150 cm Jacuzzi ( bath tub ) with all accessories pc 19,074.00
Page 32 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)

180x130 cm digital control Jacuzzi ( bath tub )with steam & all
accessories pc 50,490.00
(3 in 1) 180x180 cm digital control Jacuzzi ( bath tub ) with
steam, foot masage & shower all accessories
pc 86,955.00
473 Paper Holder best quality pcs Addis Ababa 200.00 50 0.03 4.000 0.0025 0.125 200.62
Paper Holder economy version pcs 70.00
474 Towel Hanger pcs Addis Ababa 200.00 50 0.03 4.000 0.0025 0.125 200.62
Towel Hanger midium quality pcs 95.00
Towel Hanger low quality pcs 70.00
475 Soap holder best quality pcs Addis Ababa 200.00 50 0.03 4.000 0.0025 0.125 200.62
Soap holder economy version pcs 70.00
476 40 x 50 cm glass mirror pcs Addis Ababa 678.26 50 0.03 3.000 0.0025 0.125 678.73
477 Water Heater pcs Addis Ababa 50 0.03 0.0025 0.125 0.00
478 50Lit.water heater pcs Addis Ababa 2967.39 50 0.03 25.000 0.0025 0.125 2,971.27
479 80Lit.water heater pcs Addis Ababa 3200.00 50 0.03 32.000 0.0025 0.125 3,204.96
480 100Lit. Water heater pcs Addis Ababa 3913.00 50 0.03 40.000 0.0025 0.125 3,919.20
50Lit.water heater (Ariston) pcs 3,389.00
80Lit.water heater pcs 3,642.00
100Lit. Water heater pcs 3,959.00
481 Instant Water Heater pcs Addis Ababa 5187.50 50 0.03 15.000 0.0025 0.125 4,000.00
482 Emergency shower complete with eye wash with bow pcs Addis Ababa 18900.00 50 0.03 15.000 0.0025 0.125 18,902.33
483 Ø 100 mm Vent cap pcs Addis Ababa 78.26 50 0.03 0.500 0.0025 0.125 78.34
486 Ø 100 mm CLEAN OUT pcs Addis Ababa 426.09 50 0.03 0.800 0.0025 0.125 426.21
489 Ø100mm Floor drain ( chrome plated ) pcs Addis Ababa 391.30 50 0.03 1.000 0.0025 0.125 391.46
492 precast washing Basin pcs Addis Ababa 2086.96 50 0.03 70.000 0.0025 0.125 2,097.81
493 1/2" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 30.43 50 0.03 1.26 0.0025 0.125 30.63
Page 33 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
494 3/4" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 42.12 50 0.03 1.68 0.0025 0.125 42.38
495 1" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 66.67 50 0.03 2.50 0.0025 0.125 67.05
496 1 1/4" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 73.91 50 0.03 3.40 0.0025 0.125 74.44
497 1 1/2" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 105.80 50 0.03 4.05 0.0025 0.125 106.42
498 2" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 115.94 50 0.03 5.45 0.0025 0.125 116.79 115.94
499 21/2" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 189.64 50 0.03 8.62 0.0025 0.125 190.98 189.64
501 3.5" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 298.32 50 0.03 13.56 0.0025 0.125 300.42 298.32
506 10" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 1325.28 50 0.03 60.24 0.0025 0.125 1,334.62 1,325.28
507 12" Galvanaized Steel Pipe ( GSP ) ml Addis Ababa 1754.94 50 0.03 79.77 0.0025 0.125 1,767.30 1,754.94
508 3" Cast iron Pipe ( CiP ) ml Addis Ababa 338.10 50 0.03 11.27 0.0025 0.125 339.85 338.10
512 8" Cast iron Pipe ( CiP ) ml Addis Ababa 1274.70 50 0.03 42.49 0.0025 0.125 1,281.29 1,274.70
HDPE PIPE(PN16) 0.0025
515 15mm HDPE PIPE(PN16) ml Addis Ababa 15.80 50 0.03 0.09 0.0025 0.125 15.82 Excel(APRIL4/13)
517 25mm HDPE PIPE ml Addis Ababa 22.12 50 0.03 0.18 0.0025 0.125 22.15 Excel(APRIL4/13)
523 90mm HDPE PIPE ml Addis Ababa 148.89 50 0.03 2.12 0.0025 0.125 149.22 Excel(JULY11/13)
526 140mm HDPE PIPE(PN16) ml Addis Ababa 356.77 50 0.03 5.08 0.0025 0.125 357.56 Excel(JULY11/13)
531 250mm HDPE PIPE ml Addis Ababa 1137.73 50 0.03 16.2 0.0025 0.125 1,140.24 Excel(APRIL4/13)
533 315mm HDPE PIPE ml Addis Ababa 1797.89 50 0.03 25.6 0.0025 0.125 1,801.86
HDPE PIPE(PN10) 0.0025
Page 34 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
550 250mm HDPE PIPE ml Addis Ababa 772.53 50 0.03 11 0.0025 0.125 774.24 Excel(APRIL4/13)
551 280mm HDPE PIPE ml Addis Ababa 962.15 50 0.03 13.7 0.0025 0.125 964.27
552 315mm HDPE PIPE ml Addis Ababa 1222.00 50 0.03 17.4 0.0025 0.125 1,224.70
554 400mm HDPE PIPE ml Addis Ababa 1966.44 50 0.03 28 0.0025 0.125 1,970.78 Excel(APRIL4/13)
UPVC pipe PN6 0.0025 0.00
556 Ø 40 mm uPVC pipe PN6 ml Addis Ababa 19.60 50 0.03 0.28 0.0025 0.125 19.64 Ethio plastic
557 Ø 50 mm uPVC pipe PN6 ml Addis Ababa 28.00 50 0.03 0.4 0.0025 0.125 28.06
558 Ø 65 mm uPVC pipe PN6 ml Addis Ababa 39.00 50 0.03 0.6 0.0025 0.125 39.09
559 Ø 75 mm uPVC pipe PN6 ml Addis Ababa 48.00 50 0.03 0.8 0.0025 0.125 48.12 Ethio plastic
560 Ø 90 mm uPVC pipe PN6 ml Addis Ababa 66.00 50 0.03 1.2 0.0025 0.125 66.19 Excel
561 Ø110 mm uPVC pipe ml Addis Ababa 42.90 50 0.03 1.34 0.0025 0.125 43.11 Ethio plastic
562 Ø160 mm uPVC pipe ml Addis Ababa 99.57 50 0.03 2.8 0.0025 0.125 100.00 Ethio plastic
565 Ø 140 mm uPVC pipe ml Addis Ababa 167.75 50 0.03 3.05 0.0025 0.125 168.22 Excel
568 Ø225 mm uPVC pipe ml Addis Ababa 374.00 50 0.03 6.8 0.0025 0.125 375.05 Excel
569 Ø250 mm uPVC pipe ml Addis Ababa 454.30 50 0.03 8.26 0.0025 0.125 455.58 Excel
571 Ø 315mm uPVC pipe ml Addis Ababa 726.00 50 0.03 13.2 0.0025 0.125 728.05 Excel
573 Ø 400 mm uPVC pipe ml Addis Ababa 1166.00 50 0.03 21.2 0.0025 0.125 1,169.29 Excel
574 Ø450 mm uPVC pipe ml Addis Ababa 1479.50 50 0.03 26.9 0.0025 0.125 1,483.67 Excel
575 Ø500 mm uPVC pipe ml Addis Ababa 1820.50 50 0.03 33.1 0.0025 0.125 1,825.63 Excel
PPR pipe PN16 0.0025 0.00
576 Ø15mm PPR PN16 ml Addis Ababa 14.50 50 0.03 0.16 0.0025 0.125 14.52
578 Ø25mm PPR ml Addis Ababa 33.06 50 0.03 0.44 0.0025 0.125 33.13
Page 35 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
588 Ø160mm PPR ml Addis Ababa 1053.86 50 0.03 17.66 0.0025 0.125 1,056.60
PPR pipe PN20 UV resistance 0.0025 0.00
Chrome Service Valve 0.0025 0.00
602 Ø15mm chrome service Valve pcs Addis Ababa 230.01 50 0.03 0.310 0.0025 0.125 230.06
603 Ø20mm chrome service Valve pcs Addis Ababa 282.29 50 0.03 0.390 0.0025 0.125 282.35
Bronze Gate Valve PN16 0.0025 0.00
604 Ø15mm Bronze Gate Valve pcs Addis Ababa 248.70 50 0.03 0.310 0.0025 0.125 248.74
608 Ø40mm Bronze Gate Valve pcs Addis Ababa 1126.96 50 0.03 1.220 0.0025 0.125 1,127.15
Brass Gate Valve PN16 0.0025 0 0.00
612 Ø15mm Brass Gate Valve pcs Addis Ababa 229.57 50 0.03 0.240 0.0025 0.125 229.61
616 Ø40mm Brass Gate Valve pcs Addis Ababa 1083.48 50 0.03 0.910 0.0025 0.125 1,083.62
Cast iron Gate Valve PN16 0.0025 0 0.00
621 Ø40mm Cast iron Gate Valve pcs Addis Ababa 50 0.03 10.000 0.0025 0.125 1.55
Page 36 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
Cast iron Gate Valve PN16 0.0025 0 0.00
631 Ø40mm Cast iron Gate Valve pcs Addis Ababa 50 0.03 0.0025 0.125 0.00
634 Ø90mm Cast iron Gate Valve pcs Addis Ababa 12485.00 50 0.03 28.000 0.0025 0.125 12,489.34 PGA TECH JULY 19/2013
641 Brick Addis Ababa 2.25 25 0.03 2.70 0.0025 0.0625 2.5000 1.74
642 Fire hose reel cabinet 11/2x30m surface mounted glass doublet door type
model 4200
pcs Addis Ababa 13043.48 50 0.03 10.000 0.0025 0.125 13,045.03
643 Fire hose reel cabinet 11/2x30m surface mounted steel door type SF 4200
pcs Addis Ababa 7500.00 50 0.03 10.000 0.0025 0.125 7,501.55
644 Dry pillar Fire hydrant model 100 SFM 800 pcs Addis Ababa 35000.00 50 0.03 15.000 0.0025 0.125 35,002.33
645 Fire hydrant cabinet complete Acc.model SM C800
pcs Addis Ababa 33000.00 50 0.03 15.000 0.0025 0.125 33,002.33
646 Bitumen GRADES
647 AC-40/50 KG Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 30.16 8/3/2012
648 MC-30 KG Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 30.16 8/3/2012
649 AC-60/70 KG Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 30.16 8/3/2012
650 AC-80/100 KG Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 30.16 8/3/2012
651 MC-800 KG Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 30.16 8/3/2012
652 RC-70 KG Addis Ababa 30.00 50 0.03 1.00 0.0025 0.125 30.16 8/3/2012
654 Ø75mm Brass Gate Valve Two way pcs Addis Ababa 7009.04 50 0.03 0.000 0.0025 0.125 7,009.04
water tank
Polyethylene water tank 750 lt capacity No 2738.85
Page 37 of 177
1 Project site AA
Transportation Cost
(Birr Per Unit)
Fittings (out let and in let) No 11.15
Fiber glass water tank 500 lt No 2907.00
float valve
1/2" float valve no 40.392
3/4" float valve no 104.04
1 1/2" float valve no 403.92
Fiber ( kacha ) kg 50.49
662 Asphalt MC 30 lit Addis Ababa 33.50 50.00 0.03 1.00 0.00 0.13 33.66
663 Bitumen 180/200 lit Addis Ababa 33.50 50.00 0.03 1.00 0.00 0.13 33.66
664 water stoper ml Addis Ababa 280.00 50.00 0.03 280.00
665 Aluminuim partition wall M2 Addis Ababa 2100.00 50.00 0.03 25.00 0.0025 0.13 2103.88
666 PVC EXPANSION FILLER ml Addis Ababa 240.00 50.00 0.03 240.00 M2
667 Built shelves made of HPL wood M2 Addis Ababa 2719.98 50.00 0.03 50.00 0.0025 0.13 2727.73
668 Accustic suspended Ceiling. M2 Addis Ababa 850.00 50.00 0.03 30.00 0.0025 0.13 854.65
669 Aluminium window & window door(6mm) M2 Addis Ababa 3000.00 50.00 0.03 30.00 0.0025 0.13 3004.65
670 Aluminium window & window door(6mm doble glazed) M2 Addis Ababa 3400.00 50.00 0.03 30.00 0.0025 0.13 3404.65
671 Aluminium window & window door(8mm) M2 Addis Ababa 3600.00 50.00 0.03 30.00 0.0025 0.13 3604.65
672 Aluminium window & window door(8mm doble glazed) M2 Addis Ababa 4000.00 50.00 0.03 30.00 0.0025 0.13 4004.65
673 Aluminium fire resistant door M2 Addis Ababa 22000.00 50.00 0.03 30.00 0.0025 0.13 22004.65
674 Aluminium hand rail M2 Addis Ababa 3200.00 50.00 0.03 30.00 0.0025 0.13 3204.65
675 WOODEN hand rail M2 Addis Ababa 2500.00 50.00 0.03 20.00 0.0025 0.13 2503.10
676 Aluminium sun breaker M2 Addis Ababa 3150.00 50.00 0.03 30.00 0.0025 0.13 3154.65
677 Aluminium Curtain wall (6mm ) M2 Addis Ababa 5400.00 50.00 0.03 30.00 0.0025 0.13 5404.65
678 Aluminium Curtain wall (8mm ) M2 Addis Ababa 5850.00 50.00 0.03 30.00 0.0025 0.13 5854.65
679 Stainless steel space truss frames a M2 Addis Ababa 20500.00 50.00 0.03 30.00 0.0025 0.13 20504.65
680 Aluminium door M2 Addis Ababa 3500.00 50.00 0.03 30.00 0.0025 0.13 3504.65
681 12 mm thick Tempered frameless clear glass door and window M2 Addis Ababa 4200.00 50.00 0.03 30.00 0.0025 0.13 4204.65
682 IRONE GATE M2 Addis Ababa 3200.00 50.00 0.03 60.00 0.0025 0.13 3209.30
683 Alu. Stand pipe dia ml 137.67
684 Top pipe dia 50mm ml 101.67
685 Grill dia 13mm ml 41.67
686 V & H connector pcs 260.00
687 Grill receiver pcs 35.00
688 Alu. Footing pcs 250.00
689 End cover Screw pcs 80.00
690 Screw 4.8 x 20 pcs 0.80
691 Elbow pcs 250
692 Grill elbow pcs 100
693 Anchor bolt pcs 16
Page 38 of 177
1.LOCAL MATERIALLIST
Transportation Cost
Material cost at Sand wash cost Distance from site
NO Type of Materials Unit Source Place Speed /KM Rental Cost Fuel Consumtion From source to site Total cost
Source per m3 (Round Trip)
(Birr Per Unit)
LOCAL MATERIALS
1 Sand m3 150.00 240 35.00 1471.43 3597.94 337.96 487.96
Pumice m3 200.00
2 Gravel (02) m3 400.00 30 35.00 271.43 449.74 48.08 550.00
3 Stone (Basaltic) m3 150.00 80 35.00 390.00 839.52 175.65 450.00
4 Stone (Trachitec) m3 150.00 80 35.00 390.00 839.52 175.65 450.00
Kotebe stone m2 196.35
Alolo stone m2 84.15
Amboo stone m2 196.35
5 Selected Material m3 60.00 30 35.00 190.00 314.82 72.12 170.00
6 Water m3 3.50 0 35.00 0.00 0.00 3.50
7 Red Ash m3 158.33 30 35.00 190.00 449.74 45.70 220.00
8 Eucalyptys Dia.12cm pcs 70.00 40 35.00 230.00 599.66 2.07 18.02
Eucalyptys Dia.6cm pcs 40.00 40 35.00 230.00 599.66 2.07 7.01
11 Strut 0 60 mm pcs 45.00 40 35.00 230.00 599.66 2.07 5.88
Chid 5.00
Filt ml 3.45
12 Diesel Lit. A.A. 17.49
13 Benzin(Regular) Lit. A.A. 19.41
40
9 FINISHING WORKS
9.1 PLASTERING 2010 3rd 2010 2nd 2010 AAU
9.1.2 3 Coats of cement plastering ( 1:3 ) (To internal wall) m2 159.41 155.00 155.00
9.1.3 3 Coats of cement plastering ( 1:3 ) (To external wall) m2 164.32 159.91 159.91
9.1.4 3 Coats of cement plastering to exposed beams and columns. m2 176.06 171.13 171.13
9.1.5 3 Coats of cement plastering to Slab soffit beams soffit m2 205.28 199.30 199.30
9.1.6 2 Coats of cement plastering intenal vertical surface. m2 119.65 116.53 116.53
9.1.7 2 Coats of cement plastering External vertical surface. m2 123.33 120.21 120.21
9.1.8 cement wash vertical surface. m2 54.97 53.51 53.51
9.1.9 2 Coats of cement plastering Exposed column and beam m2 124.64 121.51 121.51
9.1.10 2 Coats of cement plastering concrete soffit m2 157.76 153.38 153.38
9.1.11 Final Coat of cement Rendering . m2 37.49 36.53 36.53
9.1.12 Final Coat of cement plastering vetical and exposed column and beam m2 37.34 36.05 36.05
9.1.13 Final Coat of cement plastering concrete soffit m2 52.99 51.06 51.06
9.1.14 Final Coat of Gypsum plastering Soffit m2 57.87 55.95 55.95
9.1.15
Final Coat of Gypsum plastering Vetical wall and Exposed column and beam m2 47.04 45.56 45.56
9.1.16 Final Coat of Gypsum plastering external Vetical wall and Exposed column and m2 42.22 40.94 40.94
beam
9.2 POINTING
9.2.1 Cement pointing to H.C.B.wall surface (1:3). m2 46.79 45.20 45.20
9.2.2 Cement pointing to Brick.wall surface (1:3). m2 75.43 72.8525 72.85
9.2.3 Cement pointing to stonemasonry.wall surface (1:3). m2 79.96 77.3835 77.38
9.3 FLOORING
9.3.1 2mm. thick PVC flooring. m2 308.62 340.61 340.61
9.3.2 2mm. thick MONOLETIC PVC flooring. m2 594.44 592.03 592.03
9.3.3 Coble Stone m2 442.51 420.73 420.73
9.3.4 3cm. Thick cement screed flooring (with out glass). m2 118.59 115.38 115.38
9.3.5 5cm. Thick cement screed flooring (with out glass). m2 159.19 156.75 156.75
9.3.6 Ceramic tile flooring 10mm thick m2 741.33 570.86 570.86
9.3.8 33x33 cm Ceramic tile flooring 8mm thick m2 518.46 552.23 552.23
9.3.9 33x33cm Ceramic tile flooring 7mm thick m2 456.06 512.21 512.21
9.3.11 250X250mm porcelain tile m2 935.92 930.43 930.43
9.3.12 Porcelain floor tile 8mm thick m2 641.58 647.82 647.82
9.3.15 2mm thick Epoxy floor topping m2 674.65 674.65 674.65
9.3.16 3mm thick Epoxy floor topping m2 866.71 866.71 866.71
9.3.17 Terrazzo tile flooring for pedestrian (1:3) 40mm thick m2 292.23 353.77 353.77
9.3.18 Terrazzo tile flooring(1:3) 30mm thick m2 589.89 586.04 586.04
9.3.19 Terrazzo tile flooring(1:3) 20mm thick m2 490.19 486.34 486.34
9.3.20 Marbel Chips Flooring. m2 105.00 105.00 105.00
9.3.21 1cmthick Granite flooring m2 1124.40 916.66 916.66
9.3.22 2cm thick Granite flooring (1:3). m2 1214.65 1222.50 1222.50
9.3.23 3cm thick Granite flooring (1:3). m2 1831.22 1480.19 1480.19
9.3.24 10mm thick polished Granite flooring m2 1124.40 975.31 975.31
9.3.25 10mm thick flamed Granite flooring m2 1124.40 1033.96 1033.96
9.3.26 20mm Wood flooring m2 1122.85 1354.17 1354.17
9.3.27 2cm thick Marble flooring (1:3). m2 1485.26 1183.02 1183.02
9.3.28 3cm thick Marble flooring (1:3). m2 1668.14 1354.43 1354.43
9.3.29 klinker flooring m2 841.06 781.61 781.61
40
41
9.4 WALL TILE CLADING

9.4.1 15x15 cm.white glazed Ceramic wall tile.(1:2). m2 334.10 314.42 314.42
9.4.2 Ceramic wall tiles (200x300x8mm) m2 650.39 645.92 645.92
9.4.3 Mosic wall tiles m2 953.74 949.27 949.27
9.4.4 Marble wall Cladding m2 1,964.13 1615.48 1615.48
9.4.5 10mm thick Granite wall Cladding m2 1,808.86
9.4.6 20mm thick Granite wall Cladding m2 1942.74 1923.50 1923.50
9.4.7 Klinker wall Cladding m2 636.04 597.92 597.92
9.4.8 Dressed kebena stone cladding m2 497.93 469.27 469.27
9.4.9 Alolo stone cladding m2 384.94 369.20 369.20
9.4.10 Ambo stone cladding m2 508.69 479.34 479.34
9.4.11 1cm thick timber cladding m2 361.49 339.93 339.93
9.4.12 Plastic paper cladding m2 58.85 55.89 55.89
9.4.13 Kaki and news paper cladding wall m2 25.71 25.06 25.06
9.4.14 Abujedid cladding m2 54.92 52.65 52.65
9.4.15 PVC wall tile type cladding m2 65.69 61.97 61.97
9.4.16 Aluminium cladding 4mm thick m2 1090.58 1025.85 1025.85
9.5 WINDOW SILL
9.5.1 30mm. Thick & 220mm width Marble window sill (1:3) on HCB. ml 433.85 365.80 365.80
9.6 THREAD
9.6.1 MARBLE THREAD
9.6.1.1 280mm wide & 30mm. thick marble threads.(1:3) ml 516.80 427.55 427.55
9.6.2 GRANITE THREAD
9.6.2.1 280mm.wide & 30mm thick Granite Treads .(1:3) ml 592.57 485.29 485.29
9.6.2.2 300mm.wide & 30mm thick Granite Treads .(1:3) ml 627.77 513.05 513.05
9.6.2.3 330mm.wide & 30mm thick Granite Tread .(1:3) ml 680.57 554.69 554.69
9.6.2.4 280mm.wide & 20mm. thick Granite Tread .(1:3) ml 446.89 402.70 402.70
9.6.3 TERRAZZO THREAD
9.6.3.1 280mm.wide & 30mm. thick Terrazo threads.(1:3) ml 187.20 184.07 184.07
9.7 RISER
9.7.1 MARBLE RISER
9.7.1.1 130mm wide & 20mm. thick marble riser. (1:3). ml 238.14 192.96 192.96
9.7.1.2 150mm wide & 20mm. thick marble riser. (1:3). ml 257.57 213.61 213.61
9.7.2 GRANITE RISER
9.7.2.1 130mm wide & 20mm. thick Granite riser .(1:3) ml 239.71 216.65 216.65
9.7.2.2 150mm wide & 20mm. thick Granite riser .(1:3) ml 265.63 239.50 239.50
9.7.3 TERRAZZO RISER
9.7.3.1 130mm wide & 30mm. Thick Terrazo riser. (1:3). ml 113.28
9.7.3.2 130mm wide & 20mm. Thick Terrazo riser. (1:3). ml 88.19 86.28 86.28
9.7.3.3 150mm wide & 20mm. Thick Terrazo riser. (1:3). ml 105.98 69.35 69.35
41
42
9.8 Threshold
9.8.1 Marble threshold
9.8.1.1 20mm. Thick & 200mm wide Marble threshold.(1:3) ml 324.35 255.91 255.91
9.8.1.2 20mm. thick & 250mm wide Marble threshold.(1:3) ml 394.12 309.20 309.20
9.8.2 Granite threshold
9.8.2.1 20mm. thick & 200mm wide Granite threshold.(1:3) ml 270.52 267.96 267.96
9.8.2.2 20mm. thick & 250mm wide Granite threshold.(1:3) ml 319.39 316.82 316.82
9.8.3 Terrazo threshold
9.8.3.1 20mm. thick & 200mm w.Terrazo threshold. (1:3). ml 88.91 99.59 99.59
9.8.3.2 20mm. thick & 250mm w. terrazo threshold.(1:3) ml 139.31 112.36 112.36
9.9 Skirting
9.9.1 10cm. high PVC skirting 2mm thick ml 48.41 46.76 46.76
9.9.2 20mm. thick terrazo skirting. ml 63.45 61.84 61.84
9.9.3 20mm. thick terrazo copping ml 79.68 96.61 96.61
9.9.4 30mm thick &100mm high porcelen skirting. ml 100.07 101.21 101.21
9.9.5 10cm high 6mm thick Porcelain skirting/9mm/ ml 109.17
9.9.6 100mm. high klinker skirting. ml 173.25 160.25 160.25
9.9.7 100mm. high wooden skirting. ml 120.22 110.75 110.75
9.9.8 10cm high 2cm thick granite skerting ml 271.67
9.9.9 granite tile skirting ml 251.00 248.74 248.74
9.9.10 20mm. Thick Marble skirting ml 161.75 157.53 157.53
9.10 Copping
9.10.1 Marble copping
9.10.2 300mm wide & 30mm. thick marble copping.(1:3) ml 517.64 422.23 422.23
9.11 Terrazzo copping
9.11.1 300mm wide & 30mm. thick terrazzo copping.(1:3) ml 195.22 195.22 192.09
42
ambo
1.EXCAVATION AND EARTH WORK. 2
01/10/2024 43 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ambo
2. CONCRETE WORK

ambo
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 15 m2/hr.
WORK ITEM: ( 4.2 ) C-5 Lean Concrete (Hand mix) (C-5) EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1 m2 0.05 m. thick RESULT: 96.40 Birr/m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

Hourl
** Indexed y
Hourly Rent
Type of Material Unit Qty * Rate Cost per Unit Labour by Trade No. UF Cost Hourly Cost Type of Equipment No. al Hourly Cost
Cement(PPC) Qnt. 0.08 225.00 17.72 Foreman 1.00 0.10 40.03 4.00 Mixer 1.00 91.46 91.46
Sand m3 0.02 487.96 11.71 mason 2.00 1.00 34.69 69.39 Vibrator 1.00 54.40 54.40
Gravel (02) m3 0.04 550.00 21.78 Carpenter 1.00 1.00 34.69 34.69 tools 18.00 0.50 9.00
Water m3 0.03 3.50 0.09 DL 18.00 1.00 12.50 225.00
0.00
0.00
. 0.00
. 51.30 Total (1:02) 333.09 Total (1:03) 154.86
.
. 51.30 Br./m2 B=Manpower Unit Cost 22.21 Br./m2 C=Equipment Unit Cost 10.32 Br./m2
. Total of (1:02) Total of (1:03)
. Hourly Output Hourly output: __________________
. Direct Cost of work item= A+B+C= 83.83 Birr/m2
. Overhead Cost: 8% 6.71 "
. Profit Cost: 7% 5.87 "
. Total Unit Cost : 96.40 Birr/m2
.
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ambo

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.75 m2 /hr
WORK ITEM: (4.4) C-15 10cm thick mass concrete pavement under hard core. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 508.68 Birr/m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
** Hourl
Indexed y
Hourly Renta
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Cost Hourly Cost Type of Equipment No. l Hourly Cost
cement qt 0.336 225.00 75.60 Forman 1 0.1 40.03 4.00 Tools 6 0.50 3.00
sand m3 0.05 487.96 26.64 Mason 1 1 34.69 34.69 0.00
Gravel (02) m3 0.08 550.00 45.05 DL 6 1 12.50 75.00 0.00
15cm stone hard core m3 0.158 450.00 71.10 0.00 0.00
7cm thick selected mats. m3 0.4 170.00 68.00 0.00 0.00
water m3 0.1 3.50 0.35 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total (1:01) 286.74 Total (1:02) 113.69 Total (1:03) 3
A= Materials Unit Cost 286.74 Birr/m2 B= Manpower Unit Cost 151.59 Birr/m2 C= Equipment Unit Cost 4.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 442.33 Birr/m2
Over head cost : 8% 35.39 "
Profit Cost: 7% 30.96 "
Total Unit Cost : 508.68 Birr/m2
Remark _____________________________________________________________________________

ambo

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 1.4 m3 / hr.
WORK ITEM: ( 4.5 ) C-25 Concrete (Mechanical Mix) 1:2:3 with admixture EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF WORK ITEM: 1 m3 Sub structure RESULT: 2576.31 Birr/m3
Hourl
** Indexed y
Hourly Renta
Type of Material Unit Qty * Rate Cost per Unit Labour by Trade No. UF Cost Hourly Cost Type of Equipment No. l Hourly Cost
Cement Qnt. 3.78 225.00 850.50 Foreman 1.00 0.10 40.03 4.00 Mixer 1.00 91.46 91.46
Sand m3 0.52 487.96 253.74 Mason I 2.00 1.00 34.69 69.39 Vibrator 1.00 54.40 54.40
Gravel (02) m3 0.78 550.00 429.00 Gang Lead 1.00 1.00 13.88 13.88 tools 23.00 0.50 11.50
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Admixer lit 8.00 40.00 320.00 Carpenter 1.00 0.25 34.69 8.67
0.00 0.00
0.00 0.00
Total (1:-01) 1853.98 Total (1:02) 383.44 Total (1:03) 157.36
A= Materials Unit Cost 1853.98 Birr/m3 B=Manpower Unit Cost 273.89 Br./m3 C= Equipment Unit Cost : ### Br./m3
Admixer lit 8.00 40.00 320.00 Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 2240.27 Birr/m3
Overhead Cost: 8% 179.22 "
Remark ________________________________________________________

WORK ITEM: ( 4.5 ) C-25 Concrete (Mechanical Mix) 1:2:3 Footing,Beam and slab EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Gravel (02) m3 0.78 550.00 429.00 Gang Lead 1.00 1.00 13.88 13.88 Tools 23.00 0.50 11.50
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67
0.00 0.00
0.00 0.00
Remark ________________________________________________________

WORK ITEM: ( 4.5 ) C-25 Concrete (Mechanical Mix) 1:2:3 Column and shear wall EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67
0.00
0.00
Remark ________________________________________________________

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 1 m3 / hr.
WORK ITEM: ( 4.5 ) C-25 Concrete (Mechanical Mix) 1:2:3 Stair case EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67
0.00
0.00
Remark ________________________________________________________


ambo
Hourl
** Indexed y
Hourly Renta
Gravel (02) m3 0.78 550.00 429.00 Gang Lead 1.00 1.00 13.88 13.88 tools 23.00 0.50 11.50
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Admixer lit 8.00 40.00 320.00 Carpenter 1.00 0.25 34.69 8.67
0.00 0.00
0.00 0.00
Admixer lit 8.00 40.00 320.00 Total of (1:03)
Remark ________________________________________________________

Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67
0.00 0.00
0.00 0.00
Remark ________________________________________________________

Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67
0.00
0.00
Remark ________________________________________________________

ambo

TOTAL QUANTITY OF WORK ITEM: 1 m3 Super structure RESULT: 2668.88 Birr/m3
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Admixer lit 8.00 40.00 320.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
Remark ________________________________________________________

Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark ________________________________________________________

Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark ________________________________________________________

Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark ________________________________________________________


ambo
Hourl
** Indexed y
Hourly Renta
Water m 3
0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Admixture lit 8.00 40.00 320.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark ________________________________________________________

WORK ITEM: ( 4.6 ) C-30 Concrete (Mechanical Mix) 1:2:3 Beam & slab EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
Remark ________________________________________________________

WORK ITEM: ( 4.6 ) C-30 Concrete (Mechanical Mix) 1:2:3 Column & shear wall EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
Remark ________________________________________________________

WORK ITEM: ( 4.6 ) C-30 Concrete (Mechanical Mix) 1:2:3 Staircase EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
Remark ________________________________________________________

Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Admixture lit 8.00 40.00 320.00 Carpenter 1.00 0.25 34.69 8.67

ambo
Remark ________________________________________________________

WORK ITEM: ( 4.6 ) C-40 Concrete (Mechanical Mix) 1:2:3 Beam & slab EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Carpenter 1.00 0.25 34.69 8.67
Remark ________________________________________________________

WORK ITEM: ( 4.6 ) C-40 Concrete (Mechanical Mix) 1:2:3 Column & shear wall EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
Remark ________________________________________________________

WORK ITEM: ( 4.6 ) C-40 Concrete (Mechanical Mix) 1:2:3 Staircase EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
Remark ________________________________________________________

WORK ITEM: ( 4.7 ) C-15 Concrete (Mechanical Mix) 1:2:4 EQUIPEMENT: Mixer & Vibrator
Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
Admixer lit 8.00 40.00 320.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00

ambo

Remark ________________________________________________________
UF: UTILIZATION FACTOR Cyclon concrete 1447.22 Birr/m3

ambo

Hourl
** Indexed y
Hourly Renta
Water m3 0.21 3.50 0.75 D/L 23.00 1.00 12.50 287.50
0.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark ________________________________________________________
UF: UTILIZATION FACTOR Cyclon concrete 1370.80 Birr/m3

ambo


Hourl
** Indexed y
Hourly Rent
Cement(ppc) Qnt. 2.94 225.00 661.50 Forman 1.00 0.10 40.03 4.00 Mixer 1.00 91.46 91.46
Sand m3 0.45 487.96 219.58 Mason 2.00 1.00 34.69 69.39 Vibrator 1.00 54.40 54.40
Gravel (02) m3 0.90 550.00 495.00 G.Chief 1.00 1.00 13.88 13.88 Tools 23.00 0.50 11.50
Water m3 0.23 3.50 0.81 DL 23.00 1.00 12.50 287.50 0.00
0.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Direct Cost of work item = A+B+C = 1857.60 Birr/m3 ###
Remark ________________________________________________________


Hourl
** Indexed y
Hourly Rent
Cement(ppc) Qnt. 2.94 225.00 661.50 Forman 1.00 0.10 40.03 4.00 Mixer 1.00 91.46 91.46
Sand m3 0.47 487.96 230.56 Mason 2.00 1.00 34.69 69.39 Vibrator 1.00 54.40 54.40
Gravel (02) m3 0.95 550.00 519.75 G.Chief 1.00 1.00 13.88 13.88 Tools 23.00 0.50 11.50
Water m 3
0.23 3.50 0.81 DL 23.00 1.00 12.50 287.50 0.00
0.00 Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark ________________________________________________________

ambo

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 4.16 m3 / hr.placing
WORK ITEM: ( 4.9 ) C-25 Concrete (Mechanical Mix) 1:2:3 with admixture EQUIPEMENT: Truck Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Cement (PPC) Qnt. 3.78 225.00 850.50 Forman 1.00 0.10 40.03 4.00 Truck mixer 1.50 ### 998.38
Sand m3 0.45 487.96 219.58 Plasterer 1.00 1.00 26.02 26.02 Vibrator 2.00 54.40 108.80
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.23 3.50 0.81 Crane 1.00 ### 699.80
Admixer lit 8.00 40.00 320.00 0.00 Dumper 0.20 ### 47.49
0.00 0.00 1857.47
446.91
Batching plant 1.00 ### 1142.08
47.59
A= Materials Unit Cost 1,885.89 Birr/m3 B=Manpower Unit Cost 25.27 Br./m3 C= Equipment Unit Cost : ### Br./m3
Remark ________________________________________________________

WORK ITEM: ( 4.9 ) C-25 Concrete (Mechanical Mix) 1:2:3 Footing, beam & slab EQUIPEMENT: Truck Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.22 3.50 0.77 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
0.00 0.00 1857.47
446.91
47.59
Remark ________________________________________________________

WORK ITEM: ( 4.9 ) C-25 Concrete (Mechanical Mix) 1:2:3 Column , shear wall EQUIPEMENT: Truck Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.23 3.50 0.81 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
0.00 0.00 1857.47
530.71
47.59
Remark ________________________________________________________

WORK ITEM: ( 4.9 ) C-25 Concrete (Mechanical Mix) 1:2:3 Stair case EQUIPEMENT: Truck Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.22 3.50 0.77 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
0.00 0.00 1857.47
566.09
47.59
Remark ________________________________________________________

ambo
PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 5 m3 / hr.placing

WORK ITEM: ( 4.9 ) C-25 Concrete (Mechanical Mix) 1:2:3 Column , shear wall EQUIPEMENT: Truck Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.23 3.50 0.81 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
0.00 0.00 1857.47
380.05
47.59
Remark ________________________________________________________

ambo

WORK (4.10 ) C-30 Concrete (Mechanical Mix) 1:2:3 with admixture EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 0.00 Crane 1.00 ### 699.80
Admixer lit 8.00 40.00 320.00 Dumper 0.20 ### 47.49
1857.47
446.91
47.59
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.11 ) C-30 Concrete (Mechanical Mix) 1:2:3 Footing ,Beam and slab EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 0.00 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
1857.47
446.91
47.59
Remark ________________________________________________________

ambo

4.12 C-30 Concrete (Mechanical Mix) 1:2:3 Column ,shear wall EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production

Hourl
** Indexed y
Hourly Rent
Gravel (02) m3 0.90 550.00 495.00 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 0.00 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
1857.47
530.71
47.59
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.13) C-25 Concrete (Mechanical Mix) 1:2:3 with admixture EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Type of Material Unit Qty * Rate Cost per Unit Labour by Trade No. UF Cost Hourly Cost Type of Equipment No. 11 Hourly Cost
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.22 3.50 0.77 0.00 Crane 1.00 ### 804.48
1824.40
438.95
47.59
Remark ________________________________________________________

WORK ITEM: ( 4.13) C-25 Concrete (Mechanical Mix) 1:2:3 Footing, beam & slab EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.23 3.50 0.81 0.00 Crane 1.00 ### 804.48
0.00 Dumper 0.20 ### 20.30
1824.40
438.95
47.59
Remark ________________________________________________________

ambo

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 3.74 m / hr.placing
3
WORK ITEM: ( 4.13) C-25 Concrete (Mechanical Mix) 1:2:3 Column &shear wall EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.23 3.50 0.81 0.00 Crane 1.00 ### 804.48
1824.40
487.73
47.59
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.14 ) C-30 Concrete (Mechanical Mix) 1:2:3 Beam and slab EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
0.00 1857.47
0.00 446.91
0.00 Batching plant 1.00 ### 1142.08
0.00 47.59
0.00
0.00
0.00
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.15 ) C-30 Concrete (Mechanical Mix) 1:2:3 COLUMN and SHEAR WALL EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
0.00 1857.47
0.00 530.71
0.00 Batching plant 1.00 ### 1142.08
0.00 47.59
0.00
0.00
0.00
Remark ________________________________________________________
WORK ITEM: ( 4.15 ) C-30 Concrete (Mechanical Mix) 1:2:3 For staircase EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
0.00 Dumper 0.20 ### 47.49
0.00 1857.47
0.00 566.09
0.00 Batching plant 1.00 ### 1142.08
0.00 47.59
0.00
0.00
0.00
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.16 ) C-30 Concrete (Mechanical Mix) 1:2:3 with admixture EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
0.00 1857.47
0.00 446.91
0.00 Batching plant 1.00 ### 1142.08
0.00 47.59
0.00
0.00
0.00
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.17 ) C-40 Concrete (Mechanical Mix) 1:2:3 Admixer EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
0.00 1857.47
0.00 446.91
0.00 Batching plant 1.00 ### 1142.08
0.00 47.59
0.00
0.00
0.00
Remark ________________________________________________________

** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
Dumper 0.20 ### 47.49
1857.47
446.91
47.59
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.17 ) C-40 Concrete (Mechanical Mix) 1:2:3 Column &shear wall EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
Dumper 0.20 ### 47.49
1857.47
530.71
47.59
Remark ________________________________________________________

WORK ITEM: ( 4.17 ) C-40 Concrete (Mechanical Mix) 1:2:3 Stair case EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.30 3.50 1.05 Crane 1.00 ### 699.80
Dumper 0.20 ### 47.49
1857.47
566.09
47.59
Remark ________________________________________________________

ambo

WORK ITEM: ( 4.18 ) C-20 Concrete (Mechanical Mix) 1:2:3 Admixer EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.22 3.50 0.77 0.00 Crane 1.00 ### 804.48
1824.40
438.95
47.59
Remark ________________________________________________________

** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.22 3.50 0.77 0.00 Crane 1.00 ### 699.80
0.00 0.00 Dumper 0.20 ### 47.49
1857.47
446.91
47.59
Remark ________________________________________________________

ambo

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 3.50 m / hr.placing
3
WORK ITEM: ( 4.18 ) C-20 Concrete (Mechanical Mix) 1:2:3 Column &shear wall EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.22 3.50 0.77 0.00 Crane 1.00 ### 699.80
0.00 0.00 Dumper 0.20 ### 47.49
1857.47
530.71
47.59
Remark ________________________________________________________

WORK ITEM: ( 4.18 ) C-20 Concrete (Mechanical Mix) 1:2:3 Stair case EQUIPEMENT: Mixer & Vibrator 24 m3 / hr.production
** Indexed
Hourly
Gravel (02) m3 0.82 550.00 450.45 DL 6.00 1.00 12.50 75.00 Tools 6.00 0.50 3.00
Water m3 0.22 3.50 0.77 0.00 Crane 1.00 ### 699.80
0.00 0.00 Dumper 0.20 ### 47.49
1857.47
566.09
47.59
Remark ________________________________________________________

ambo

PROJECT: Mortar production (1:3) LABOUR HOURLY OUTPUT: 0.5 m3/hr.
WORK ITEM : ( 4.22 ) Mortar production (1:3) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT 1729.20 Birr/m3
** Indexed
Hourly
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Cost Hourly Cost Type of Equipment No. HourlyHourly Cost
Cement(ppc) Qnt. 4.50 225.00 1012.50 D/L 2 1 12.50 25.00 mortar mixer 250 lit 1 ### 91.46
Sand m3 0.99 487.96 483.08
water m3 0.20 3.50 0.70
A= Material unit cost 1496.28 Birr/m3 B=Manpower Unit Cost 50.00 Birr/m3 C=Equipment Unit Cost ### Birr/m3
Hourly Output Hourly output: __________________
Direct Cost of work item = A + B + C = 1729.20 Birr/m3
Overhead Cost : 8% "
Profit Cost: 7% "
Remark : _____________________________________________________

ambo

PROJECT: FORM WORK LABOUR HOURLY OUTPUT: 0.38 m2/hr.
WORK ITEM: ( 4.29 ) .Fair Faced Form work EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM : 1 m2 RESULT: 309.31 Birr/m2

Hourl
** Indexed y
Hourly Rent
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Cost Hourly Cost Type of Equipment No. al Hourly Cost
High Quality Play wood M2 1.02 84.12 85.80 Forman 1.00 0.17 40.03 6.81 Tools 1.00 0.50 0.50
50 x 70 cm battens M 0.15 26.66 4.00 Carpenter 1.00 1.00 34.69 34.69 Cranes 0.01 ### 5.60
Strut 0 60 mm M 1.50 5.88 8.83 DL 1.00 1.00 12.50 12.50
Nails Kg 0.35 26.49 9.27
Mould Oil Lit. 0.05 17.85 0.80
A= Materials Unit Cost 108.70 Birr/m2 B= Manpower Unit Cost 144.00 Birr/m2 C=Equipment Unit Cost 16.26 Birr/m2
Hourly Output: Hourly output: _________________
Ove Over head cost : 8% 21.52 Birr/m2
Profi Profit Cost: 7% 18.83 Birr/m2
Total Total Unit Cost : 309.31 Birr/m2
Remark _____________________________________________________________________________

ambo

PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 27.5 kg/hr.
WORK ITEM: ( 4.30) dia. 6,8 & dia. 10 mm. Bars Sub structure EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 38.09 Birr/kg.

Hourl
** Indexed y
Hourly Rent
Dim 6mm to 10mm Kg 1.05 23.66 24.843 Foreman 1 0.17 40.03 6.81 tools 2 0.50 1
1.5 mm black anneald wire Kg 0.02 25.38 0.5076 Barbender 4 1 23.75 95.00 Bar cutter 1 30.3 30.3
0 D/L 2 1 12.50 25.00 Bar Bending 0.25 30.3 7.575
0 0.00 Hosting Equipment 0.45 106.8 48.06
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 25.35 Total (1:02) 126.81 0
0
A= Materials Unit Cost 25.35 birr/kg
B= Manpower Unit Cost 4.61 Birr/kg. 0
Total of (1:02) Total (1:03) 86.94
hourly output: ……………………………………… 3.16
Direct Cost of Work Item = A+B+C = 33.12 Birr/kg.
Total Unit Cost : 38.09 Birr/kg. .
Remark _____________________________________________________________________________

ambo
-2-
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 36.3 kg./hr
WORK ITEM: ( 4.31 ) dia. 12 - dia. 32 mm. deformed bars Sub struture EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ 1 kg RESULT: 36.31 Birr/kg.

Hourl
** Indexed y
Hourly Rent
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. Cost Hourly Cost Type of Equipment No. al Hourly Cost
1.5 mm black Annealed wire " 0.02 25.38 0.51 Barbender 4 1 23.75 95.00 Bar cutter 1 30.3 30.3
0 D/L 2 1 12.50 25.00 Bar Bending 0.25 30.3 7.575
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
A= Materials Unit Cost 25.35 Birr/kg. B= Manpower Unit Cost 3.50 Birr/kg. C= Equipment Unit Cost 2.72 Birr/kg.
Hourly Output: _______________________ Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 31.57 Birr/kg.
Total Unit Cost : 36.31 Birr/kg.
Remark _____________________________________________________________________________

ambo

PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 22.2 kg/hr.
WORK ITEM: ( 4.32) dia. 6,8 & dia. 10 mm. plain bars super structer EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 39.95 Birr/kg.

Hourl
** Indexed y
Hourly Rent
1.5 mm black anneald wire Kg 0.02 25.38 0.5076 Barbender 4 1 23.75 95.00 Bar cutter 1 30.3 30.3
0 D/L 2 1 12.50 25.00 Bar Bending 0.25 30.3 7.575
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 25.35 Total (1:02) 126.81 0
0
A= Materials Unit Cost 25.35 birr/kg
B= Manpower Unit Cost 5.72 Birr/kg. 0
Total of (1:02) Total (1:03) 81.60
hourly output: ……………………………………… 3.68
Direct Cost of Work Item = A+B+C = 34.74 Birr/kg.
Total Unit Cost : 39.95 Birr/kg. .
Remark _____________________________________________________________________________

ambo
-2-
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 32.8 kg./hr
WORK ITEM: ( 4.33 ) dia. 12 - dia. 32 mm. deformed bars EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ 1 kg RESULT: 37.21 Birr/kg.

Hourl
** Indexed y
Hourly Rent
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. Cost Hourly Cost Type of Equipment No. al Hourly Cost
1.5 mm black Annealed wire " 0.02 25.38 0.51 Barbender 4 1 23.75 95.00 Bar cutter 1 30.3 30.3
0 D/L 2 1 12.50 25.00 Bar Bending 0.25 30.3 7.575
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
A= Materials Unit Cost 25.35 Birr/kg. B= Manpower Unit Cost 3.86 Birr/kg. C= Equipment Unit Cost 3.14 Birr/kg.
Hourly Output: _______________________ Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 32.35 Birr/kg.
Total Unit Cost : 37.21 Birr/kg.
Remark _____________________________________________________________________________

ambo

ambo
3. MASONRY WORKS
PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.85 m3/hr.
WORK ITEM : ( 4.36 ) 50cm. thick masonry foundation (B.G.L). EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
Mortar m3 0.35 1729.20 605.22 Foreman 1 0.17 40.03 6.81 Tools 2.00 0.50 1.00
Stone m3 1.30 450.00 585.00 Masone II 1 1 34.69 34.69
D/L 4 1 12.50 50.00
A= Material unit cost 1190.22 Birr/m3 B=Manpower Unit Cost 107.65 Birr/m3 C=Equipment Unit Cost 1.18 Birr/m3
Overhead Cost : 8% 103.92 "
Remark : _____________________________________________________
3. MASONRY WORKS
WORK ITEM : ( 4.36 ) 60cm. thick masonry foundation (B.G.L). EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
Mortar m3 0.35 1729.20 605.22 Foreman 1 0.17 40.03 6.81 Tools 2.00 0.50 1.00
Stone m3 1.30 450.00 585.00 Masone II 1 1 34.69 34.69
D/L 4 1 12.50 50.00
Remark : _____________________________________________________

WORK ITEM : ( 4.37) 40cm. thickOne Side Roughly Dressed Stone masonry (A.G.L). EQUIPEMENT:
** Indexed
Hourly
Mortar m3 0.35 1729.20 605.22 Foreman 1 0.17 40.03 6.81 Tools 2 0.50 1
Stone m3 1.30 450.00 585.00 Masone II 1 1 34.69 34.69 0
D/L 4 1 12.50 50.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
Total (1:-01) 1190.22 Total (1:02) 91.50 Total (1:03) 1
Remark : _____________________________________________________

** Indexed
Hourly
Stone m3 1.30 450.00 585.00 Masone II 1 1 34.69 34.69
D/L 4 1 12.50 50.00
Remark : _____________________________________________________

** Indexed
Hourly
Stone m3 1.30 450.00 585.00 Masone II 1 1 34.69 34.69
D/L 4 1 12.50 50.00

ambo
Remark : _____________________________________________________

** Indexed
Hourly
Stone m3 1.30 450.00 585.00 Masone II 1 1 34.69 34.69
D/L 4 1 12.50 50.00
Remark : _____________________________________________________

ambo
2.WALLING
PROJECT: WALLING LABOUR HOURLY OUTPUT: 2.38 m2/hr.
WORK ITEM: ( 4.42 ) 10 cm. thick HCB Wall Both Sides Left For Plastering. CLASS C EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 215.46 Birr/m2

Hourl
** Indexed y
Hourly Rent
CLASS C 10 cm. Thick HCB Pcs. 13.00 8.21 106.79 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
Mortar Qt. 0.009 1,729.20 15.91 Mason 3.00 1.00 34.69 104.08 Scaffolding 2.00 4.00 8.00
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total (1:-01) 122.70 Total ( 1:02 ) 144.56 Total (1:03) 9.00
Hourly Output: _______________________ Hourly output: __________________

2.WALLING
WORK ITEM: ( 4.42 ) 10 cm. thick solidCB Wall Both Sides Left For Plastering. CLASS C EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
CLASS C 10 cm. Thick solidCB Pcs. 13.00 9.28 120.70 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00


ambo

WORK ITEM: ( 4.43) 15 cm. thick HCB Wall Both Sides Left For Plastering. CLASS C EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67


WORK ITEM: ( 4.43) 15 cm. thick SolidCB Wall Both Sides Left For Plastering. CLASS C EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67


ambo

WORK ITEM: ( 4.44 ) 20 cm.thick HCB Wall Both Sides Left For Pointing CLASS C EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
Mortar m3 0.02 1,729.20 31.82 Mason 3.00 1.00 34.69 104.08 Scaffolding 2.00 4.00 8.00
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
0.00 0.00

2.WALLING

ambo

WORK ITEM: ( 4.45 ) 20 cm. thick SolidCB Wall Both Sides Left For Plastering. CLASS B EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
CLASS B 20 cm. Thick HCB Pcs. 13.00 15.02 195.23 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

2.WALLING
WORK ITEM: ( 4.42 ) 10 cm. thick HCB Wall Both Sides Left For Plastering. CLASS B EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67

2.WALLING
WORK ITEM: ( 4.42 ) 10 cm. thick SolidCB Wall Both Sides Left For Plastering. CLASS B EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
CLASS B 10 cm. Thick SolidCB Pcs. 13.00 13.35 173.60 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67


ambo

WORK ITEM: ( 4.46 ) 15 cm. thick HCB Wall Both Sides Left For Plastering. CLASS B EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00


WORK ITEM: ( 4.46 ) 15 cm. thick Solid CB Wall Both Sides Left For Plastering. CLASS B EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
CLASS B 15 cm. Thick Solid CB Pcs. 13.00 18.38 238.95 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67


ambo

WORK ITEM: ( 4.47 ) 20 cm.thick HCB Wall Both Sides Left For Pointing CLASS B EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67


WORK ITEM: ( 4.47 ) 20 cm.thick Solid CB Wall Both Sides Left For Pointing CLASS B EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
CLASS B 20 cm. Thick Solid CB Pcs. 13.00 23.01 299.07 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67


WORK ITEM: ( 4.47 ) 10 cm.thick HCB Wall Both Sides Left For Pointing CLASS A EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
CLASS A 10 cm. Thick HCB Pcs. 13.00 13.38 173.95 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
0.00 0.00


WORK ITEM: ( 4.47 ) 10 cm.thick Solid CB Wall Both Sides Left For Pointing CLASS A EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
CLASS A 10 cm. Thick Solid CB Pcs. 13.00 17.77 231.04 Foreman 1.00 0.17 40.03 6.81 Tools 2.00 0.50 1.00
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
0.00 0.00



Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
0.00 0.00

ambo



Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00 0.00
Carpenter 1.00 0.25 34.69 8.67 0.00
0.00 0.00
0.00 0.00
0.00 0.00



Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67



Hourl
** Indexed y
Hourly Rent
D/L 2.00 1.00 12.50 25.00
Carpenter 1.00 0.25 34.69 8.67


ambo

WORK ITEM: ( 4.48 ) 40 cm.thick Dressed Stone Masonry Wall one Side well dressed & the other plastered EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
stone m3 0.56 450.00 252.00 Foreman 1 0.17 40.03 6.81 Tools 2.00 0.50 1.00
Mortar m3 0.16 1,729.20 276.67 Masone II 2 1 34.69 69.39 Scaffolding 2.00 4.00 8.00
chesilling of stone Pcs. 25.00 12.00 300.00 D/L 4 1 12.50 50.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
A= Materials Unit Cost 828.67 Birr/m2 B= Manpower Unit Cost 336.52 Birr/m2 C=Equipment Unit Cost ### Birr/m2


ambo
3. ROOFING WORKS
7.2 EGA roof cover

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.70 m2/hr.
WORK ITEM: (a) EGA 300 & 0.3mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 205.80 Birr/m2.

Hourl
** Indexed y
Hourly Rent
EGA 300 & 0.30mm. Thick m2 1.1 112.50 123.75 Forman 1 0.17 40.03 6.81 Tools 2 0.50 1.00
J-BOLT Pc 6.00 2.96 17.76 Carpenter 1 1 34.69 34.69 Drill 1 6 6.00
Washer Pc 6.00 1.50 9.00 Ass.Carpenter 1 1 16.25 16.25 0.00
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
A= Materials Unit Cost 157.21 Birr/m B= Manpower Unit Cost 18.99 Birr/m C=Equipment Unit Cost 1.89 Birr/m
Hourly Output Hourly output: _________________
Direct Cost of Work Item = A+B+C = 178.09 Birr/m.
Over Head : 8% 14.25 Birr/m.
Profi Profit Cost: 7% 13.46 Birr/m.
Tot Total Unit Cost : . 205.80 Birr/m.
Remark _____________________________________________________________________________

WORK ITEM: (b) EGA 300 & 0.35mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.

Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________

WORK ITEM: (c) EGA 300 & 0.40mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.

Hourl
** Indexed y
Hourly Rent
EGA 300 & 0.40mm. Thick m2 1.1 150.00 165 Forman 1 0.17 40.03 6.81 Tools 2 0.50 1.00
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________

WORK ITEM: (d) EGA 300 & 0.50mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.

Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________

WORK ITEM: (e) EGA 300 & 0.60mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.

ambo
Hourl
** Indexed y
Hourly Rent
Ridge cover m 2
0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________

WORK ITEM: (f) EGA 300 & 0.70mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.

Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________

WORK ITEM: (g) EGA 300 & 0.80mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.

Hourl
** Indexed y
Hourly Rent
EGA 300 & 0.80mm. Thick m2 1.1 300.00 330 Forman 1 0.17 40.03 6.81 Tools 2 0.50 1.00
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________

WORK ITEM: (h) EGA 300 & 1.00mm. Thick roof cover Slope upto 17deg EQUIPEMENT: 3.70 m2/hr.

Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

ambo
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

ambo

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


ambo

Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

ambo
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

ambo

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
EGA 600 & 5mm. Thick m2 1.1 223.88 246.27 Forman 1 0.17 40.03 6.81 Tools 2 0.50 1.00
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
A= Materials Unit Cost 279.73 Birr/m

B= Manpower Unit Cost 18.99 Birr/m C=Equipment Unit Cost 1.89 Birr/m
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________

ambo


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00
Remark _____________________________________________________________________________


ambo
Hourl
** Indexed y
Hourly Rent
Ridge cover m 2
0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

ambo

ambo

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Ridge cover m2 0.060 111.79 6.70 DL 1 1 12.50 12.50 0.00

Remark _____________________________________________________________________________

ambo
4. CARPENTRY & JOINERY

ambo
5.METAL WORK

ambo

0 LABOUR HOURLY OUTPUT: m2/hr
WORK ITEM: (5.20) HPL partition wall EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
HPL partition wall m2 1.00 3360.00 3360.00
Total (1:01) 3360.00 Total (1:02) 0.00 Total (1:03) 0.00
A= Materials Unit Cost 3360.00 Birr/m2 B= Manpower Unit Cost Birr/m2 C= Equipment Unit Cost Birr/m2
3864.00 Birr/m2
Remark ______________________________________________

0 LABOUR HOURLY OUTPUT: m2/hr
WORK ITEM: (5.20) Built shelves made of HPL wood EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
Built shelves made of HPL wood m2 1.05 2727.73 2864.12
A= Materials Unit Cost 2864.12 Birr/m2 B= Manpower Unit Cost Birr/m2 C= Equipment Unit Cost Birr/m2
2864.12 Birr/m2
Remark ______________________________________________

ambo
6. STEEL STRUCTURE WORK

ambo

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.50 ml /hr
WORK ITEM: (6.9) 189.2 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 2,910.73 Birr/ml

Hourl
** Indexed y
Hourly Rent
100x4mm CHS Steel Post ml 1.79 258.59 463.67 Forman 1.00 0.25 40.03 10.01 Cutting Machin 1.00 15.00 15.00
80x4mm CHS horizontal rail ml 4.00 189.86 759.44 Welder 1.00 1.00 20.82 20.82 Welding Macnine 1.00 15.00 15.00
2m high Galvanized chainlink ml 1.00 169.90 169.90 helper 2.00 1.00 12.14 24.29 Tools 1.00 0.50 0.50
Antirust lt 0.08 46.01 3.61 Carpenter 1.00 1.00 34.69 34.69
Synthetic paint lt 0.20 67.00 13.15 DL 2.00 1.00 12.50 25.00
Thinner lt 0.20 52.16 10.65
Electrode pc 5.00 1.75 8.75
Cutting disc pc 0.00 22.00 0.11
Base plates Kg 0.88 20.49 18.02
Bolts Pc 2.80 25.00 70.00
0.00
0.00
A= Materials Unit Cost 1517.29 Birr/ml B= Manpower Unit Cost 229.61 Birr/ml C= Equipment Unit Cost 61.00 Birr/ml
Direct Cost of Work Item = A+B+C = 1807.90 Birr/ml
Indexed Factor 40%
Total Unit Cost : 2,910.73 Birr/ml
Remark _____________________________________________________________________________

ambo
7.Plastering and Pointinting

ambo
8. FINISHING WORKS.

ambo

LABOUR HOURLY OUTPUT: 2 m2/hr
WORK ITEM: (6.30) 2mm. thick MONOLETIC PVC flooring. EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
2mm thick monolotic PVC tile m2 1.02 420.49 428.8998 Forman 1.00 0.25 40.03 10.01 Welding M. 1 15.00 15
Adhesive glue kg 0.2 167.55 33.51 Tiler 1.00 1.00 38.16 38.16 0
0.00 DL 2.00 1.00 12.50 25.00 0
0 Welder 1 1 20.82 20.8168269 0
0 0 0
0 0 0
0 0 0
Total (1:01) 462.41 Total (1:02) 93.99 Total (1:03) 15
Remark _____________________________________________________________________________

ambo

ambo

WORK ITEM: (6.39) Ceramic wall tiles (200x300x8mm) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1.00 m2 RESULT : 650.39 Birr/m2
Hourl
y
Rent
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF ** Indexed Hourly Cost Type of Equipment No. al Hourly Cost
cermaic wall tiles 200x300x8mm m2 1.02 318.25 324.62 Forman 1.00 0.25 40.03 10.01 grinder 1.00 6.00 6.00
Adhesive kg 3.80 24.54 93.25 tiler 1.00 1.00 38.16 38.16 Tools 1.00 0.50 0.50
Filler kg 1.01 22.50 22.68 DL 1.00 1.00 12.50 12.50 0.00
water m3 0.01 3.50 0.04 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

ambo

WORK ITEM: (6.40) Mosic wall tiles EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1.00 m2 RESULT : 953.74 Birr/m2
Hourl
y
Rent
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF ** Indexed Hourly Cost Type of Equipment No. al Hourly Cost
Mosic wall tiles m2 1.02 576.86 588.40 Forman 1.00 0.25 40.03 10.01 grinder 1.00 6.00 6.00
Adhesive kg 3.80 24.54 93.25 tiler 1.00 1.00 38.16 38.16 Tools 1.00 0.50 0.50
Filler kg 1.01 22.50 22.68 DL 1.00 1.00 12.50 12.50 0.00
water m3 0.01 3.50 0.04 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

ambo

ambo

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 m2/hr
WORK ITEM: (6.68) Carpet Floor finish EQUIPEMENT:

** Hourl
Indexed y
Hourly Renta
Imported type Carpet m2 1.02 520.00 530.4 Foreman 1.00 0.25 40.03 10.01 Tools 2 0.50 0.5
Adesive Kg 0.1 111.03 11.103 tiler 1.00 1.00 38.16 38.16 0
0 DL 2.00 1.00 12.50 25.00 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Remark _____________________________________________________________________________

ambo
PROJECT: LABOUR HOURLY OUTPUT: 0.75

WORK ITEM: (6.69) 20mm Wood flooring EQUIPEMENT:

** Hourl
Indexed y
Hourly Renta
20mm thick Wooden flooring M2 1.2 702.10 842.52 Foreman 1 0.250 40.03 10.01 Tools 2.00 0.50 1.00
Nails KG 0.20 26.49 5.30 Carpenter 1 1 34.69 34.69
Varnish lit 0.2 55.64 11.13 Helper 1 1 16.25 16.25
Polishing lit 0.05 30.16 1.51 D/L 2 1 12.50 25.00
0.00
0.00
0.00
Remark _____________________________________________________________________________

ambo
9.PAINTING

ambo
10. GLAZING WORKS

ambo

LABOUR HOURLY OUTPUT: 1.3125 m2/hr
WORK ITEM: (6.110) Fixing 6mm Figured glass. EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
6mm Figured glass. m2 1.10 337.11 370.82 Forman 1.00 0.17 40.03 6.69 scaffolding 1.00 4.00 4.00
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

WORK ITEM: (6.110) Fixing 3mm Frosted glass. EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
3mm Frosted glass. m2 1.10 260.00 286.00 Forman 1.00 0.17 40.03 6.69 scaffolding 1.00 4.00 4.00
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

ambo


WORK ITEM: (6.110) Fixing 4mm Tinted glass. EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
4mm Tinted glass. m2 1.10 215.00 236.50 Forman 1.00 0.17 40.03 6.69 scaffolding 1.00 4.00 4.00
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

WORK ITEM: (6.110) Fixing 4mm Reflected glass. EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
4mm Reflected glass. m2 1.10 370.00 407.00 Forman 1.00 0.17 40.03 6.69 scaffolding 1.00 4.00 4.00
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

ambo

Remark _____________________________________________________________________________


Hourl
** Indexed y
Hourly Rent
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

WORK ITEM: (6.110) Fixing 6mm Laminated or security glass EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
6mm Laminated or security glas m2 1.10 885.00 973.50 Forman 1.00 0.17 40.03 6.69 scaffolding 1.00 4.00 4.00
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

WORK ITEM: (6.110) Fixing 5mm wired glass EQUIPEMENT:

Hourl
** Indexed y
Hourly Rent
5mm wired glass m2 1.10 500.00 550.00 Forman 1.00 0.17 40.03 6.69 scaffolding 1.00 4.00 4.00
Putty kg 1.00 18.16 18.16 Glazer 1.00 1.00 26.02 26.02 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Remark _____________________________________________________________________________

WORK ITEM: (6Precast concrete tile Zigzag type with sand bedding EQUIPEMENT: 10 m2/hr
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT : 1033.03 Birr/m2
** Indexed
Cost per Hourly Type of Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. UF Hourly Rental Cost
Compactor 4
Tiles m2 1.12 612.51 686.02 Forman 1.00 0.50 91.74 45.87 Ton 1 0.25 477.25 119.3125
sand m3 0.0625 2012.68 125.79 Tiller 4.00 1.00 84.10 336.40
Fine aggregate m3 0.05 2000.00 100.00 DL 12.00 1.00 44.00 528.00
Tiler.Ass 3.00 1.00 60.89 182.67
0.00
0.00
0.00
0.00
A= Materials Unit 911.81 Birr/m2 B= Manpower Unit Cost 109.29 Birr/m2 C= Equipment Unit Cost 11.93125 Birr/m2
Remark _____________________________________________________________________________
Prepared by:-__________ Checked by:-____________ Approved by:-________________

LABOUR HOURLY OUTPUT: 8 m2/hr 1.25
WORK ITEM: (6.37) yellow tiles EQUIPEMENT: 8 m2/hr
TOTAL QUANTITY OF WORK ITEM: 1m 2
RESULT : 1077.81 Birr/m 2
** Indexed
Compactor 4
Tiles m2 1.12 624.04 698.92 Forman 1.00 0.50 91.74 45.87 Ton 1 0.25 477.25 119.3125
Sand m3 0.0625 2012.68 125.79 Tiller 4.00 1.00 84.10 336.40
Fine aggregate m3 0.05 2000.00 100.00 DL 12.00 1.00 44.00 528.00 Grinder 1.00 0.50 25.00 12.5
Tiler.Ass 3.00 1.00 60.89 182.67
0.00
0.00
0.00
0.00
Remark _____________________________________________________________________________
WORK ITEM: (6
Yellow tiles EQUIPEMENT: 6 m2/hr
** Indexed
Hand
Tiles m2 1.12 624.04 698.92 Forman 1.00 0.50 91.74 45.87 Compactor 1 0.25 477.25 119.3125
Mortar m2 0.0625 7738.41 483.65 Tiller 4.00 1.00 84.10 336.40 Grider 1.00 0.50 25.00 12.5
DL 12.00 1.00 44.00 528.00
Tiler.Ass 3.00 1.00 60.89 182.67
0.00
0.00
0.00
0.00
Remark _____________________________________________________________________________
WORK ITEM: (6Precast concrete tile I- Shape with mortar bedding EQUIPEMENT: 6 m2/hr

** Indexed
Hand
Mortar m3 0.0625 7738.41 483.65 Tiller 4.00 1.00 84.10 336.40 .
DL 12.00 1.00 44.00 528.00
Tiler.Ass 3.00 1.00 60.89 182.67
0.00
0.00
0.00
0.00
Remark _____________________________________________________________________________
WORK ITEM: (6Precast concrete tile I- Shape with Sand bedding EQUIPEMENT: 8 m2/hr
TOTAL QUANTITY OF WOR 1 m2 RESULT : 1226.48 Birr/m2
** Indexed
Hand
Sand m3 0.0625 2012.68 125.79 Tiller 4.00 1.00 84.10 336.40
DL 12.00 1.00 44.00 528.00
Tiler.Ass 3.00 1.00 60.89 182.67
0.00
0.00
0.00
0.00
Remark _____________________________________________________________________________

LABOUR HOURLY OUTPUT: 8 m2/hr 7.5
WORK ITEM: (6Precast concrete tile 15*30*.05 Type with Sand bedding EQUIPEMENT: 8 m2/hr
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT : 1056.48 Birr/m 2
** Indexed
Hand
Sand m3 0.0625 2012.68 125.79 Tiller 4.00 1.00 84.10 336.40 Grinder 1.00 0.50 25.00 12.5
DL 12.00 1.00 44.00 528.00
Tiller.Ass 3.00 1.00 60.89 182.67
0.00
0.00
0.00
0.00
Remark _____________________________________________________________________________
WORK ITEM: (6Precast concrete tile 10*30*0.05 Type with Mortar bedding EQUIPEMENT: 6 m2/hr
** Indexed
Hand
Mortar m3 0.0625 7738.41 483.65 Tiller 4.00 1.00 84.10 336.40 Grinder 1.00 0.50 25.00 12.5
DL 12.00 1.00 44.00 528.00
Tiller.Ass 3.00 1.00 60.89 182.67
0.00
0.00
0.00
0.00
Remark _____________________________________________________________________________

PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 0.8125 Pt/hr
WORK ITEM: (14.9 ) Data Telephone point fed 2x(twisted pair category 5E UTP ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 0.00 Birr/Pt

Type of Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit Labour by GraNo. UF ** Indexed Hourly Cost Equipment No. Rental Cost
diam.20mm conduit m 12.00 0.00 0.00 Forman 1.00 0.25 40.03 10.01 Tools 1 0.50 0.50
Telephone cable wire m 24.00 3.58 85.93 Electrician 1.00 1.00 26.02 26.02 0.00
junction box No. 2.00 2.50 5.00 Chisler 1.00 0.50 16.25 8.13 0.00
Plasterer 1.00 0.25 26.02 6.51 0.00
DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00
A= Materials Unit Cost 0.00 Birr/Pt B= Manpower Unit Cost 77.74 Birr/Pt C=Equipment Unit Cos0.615384615 Birr/Pt
Direct Cost of Work Item = A+B+C = 0.00 Birr/Pt
Total Unit Cost : 0.00 Birr/Pt
Remark :
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 2 Pc/hr
WORK ITEM: RJ 45 twin outlet type LEGRAND 2(74213) Category 5E with 8 contacts EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: RESULT: 0.00 Birr/pc

** Indexed
Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit Grade No. UF Cost Cost Equipment No. Rental Cost
RJ 45 twin outlet type LEGRAND 2(74213) Category 5E with 8
contacts pc 1.02 0.00 0.00 Forman 1.00 0.10 40.03 4.00 Tools 1 0.50 0.50
Electrician 1.00 1.00 26.02 26.02 0.00
Ass. Elec 1.00 1.00 15.00 15.00 0.00
DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
A= Materials Unit Cost 0.00 Birr/pc B= Manpower Unit Cost 28.76 Birr/pc C=Equipment Unit Cost 0.25 Birr/pc
Direct Cost of Work Item = A+B+C = 0.00 Birr/pc
Over Head : 8% 0.00 Birr/pc
Profit Cost: 7% 0.00 Birr/pc
Total Unit Cost : 0.00 Birr/pc
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1.5 Pc/hr
WORK ITEM: ( 3.1 ) Light Fitting and Lamps EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: RESULT: 486.65 Birr/Pc

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Trade No. UF Cost Cost Equipment No. Rental Cost
TMS 022/118IC+1xTLD 18w/840Lamps. Pc 1.02 376.95 384.49 Forman 1 0.1 40.03 4.00 Tools 1 0.50 0.50
0.00 Electrician 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
A= Materials Unit Cost 384.49 Birr/ml B=Manpower Unit Cost 38.35 Birr/pcsl C=Equipment Unit Co 0.33 Birr/ml
Total of (1:02)
Direct Cost of work item= A+B+C= 423.17 Birr/Pc
Overhead Cost: 8% 33.85 Birr/Pc
Profit Cost: 7% 29.62 Birr/Pc
Total Unit Cost : 486.65 Birr/Pc
Remark _____________________________________________________________________________

** Indexed
0.00 Electrician 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 Electrician 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 Electrician 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
TMS 022/236IC+GMS 022R +2xTLD 36W/840Lamps. Pc 1.02 929.25 947.84 Forman 1 0.1 40.03 4.00 Tools 1 0.50 0.50
0.00 Electrician 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: Lightning Protection System EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: RESULT: 1951.60 Birr/Ml
Labour by ** Indexed Type of Hourly Hourly

Type of Material Unit Qty * Rate Cost per Unit Trade No. UF Hourly Cost Hourly Cost Equipment No. Rental Cost
16mm Air Termination copper rod rod 1.5m length Pc 1.02 1550.00 1581.00 Forman 1.00 0.10 40.03 4.00 Tools 1.00 0.50 0.50
0.00 Electrician 1.00 1.00 26.02 26.02 0.00
0.00 Ass. Elec 1.00 1.00 15.00 15.00 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
A= Materials Unit Cost 1581.00 Birr/ml B=Manpower Unit Cost 115.04 Birr/ml C=Equipment Unit Cos 1.00 Birr/ml
Total of (1:02)
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1 Ml/hr
** Indexed
1x25mm. Sq. Bare copper down condacter Ml 1.05 323.72 339.91 Forman 1.00 0.10 40.03 4.00 Tools 1.00 0.50 0.50
0.00 Electrician 1.00 1.00 26.02 26.02 0.00
0.00 Ass. Elec 1.00 1.00 15.00 15.00 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
A= Materials Unit Cost 339.91 Birr/ml B=Manpower Unit Cost 57.52 Birr/ml C=Equipment Unit Co 0.50 Birr/ml
Total of (1:02)
Direct Cost of work item= A+B+C= 397.93 Birr/Ml
Overhead Cost: 8% 31.83 Birr/Ml
Profit Cost: 7% 27.86 Birr/Ml
Total Unit Cost : 457.62 Birr/Ml
Remark _____________________________________________________________________________
** Indexed
Testing Junction boxes at 1.5m above ground level made of ground
level. Pc 1.02 980.00 999.60 Forman 1.00 0.10 40.03 4.00 Tools 1.00 0.50 0.50
0.00 Electrician 1.00 1.00 26.02 26.02 0.00
0.00 Ass. Elec 1.00 1.00 15.00 15.00 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
A= Materials Unit Cost 999.60 Birr/Pc B=Manpower Unit Cost 76.69 Birr/Pc C=Equipment Unit Co 0.67 Birr/Pc
Total of (1:02)
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1 pc/hr
WORK ITEM: EQUIPEMENT:

** Indexed
1500x16mm copper earth road Pc 1.00 0.00 0.00 Forman 1 0.1 40.03 4.00 Tools 1 0.50 0.50
0.00 Electrician 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
A= Materials Unit Cost 0.00 Birr/pc B= Manpower Unit Cost 57.52 C=Equipment Unit Cost 0.50 Birr/pc
Pro Profit Cost: 7% 0.00 Birr/pc
T Total Unit Cost : 0.00 Birr/pc
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 0.500 m2/hr.
WORK ITEM: ( 6.13 ) 250mm .thick Double Brick Wall EQUIPEMENT:

** Indexed
Brick Pcs. 116.00 2.50 290.00 Forman 1.00 0.25 40.03 10.01 Tools 3.00 0.50 1.50
Cement Qnt. 0.230 243.05 55.83 Mason 1.00 1.00 34.69 34.69 scaffolding
Sand m3 0.0675 487.96 32.94 DL 3.00 1.00 12.50 37.50 Mixer
Water m3 0.004 3.50 0.01 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
A= Materials Unit Cost 378.78 Birr/m2 B= Manpower Unit Cost 164.40 Birr/m2 C=Equipment Unit Cos 3.00 Birr/m2
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: Pc/hr.
WORK ITEM: 50x50x70cm Man hole EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pc RESULT: Birr/Pc

** Indexed
25cm brick wall m2 2.1 628.11 1319.03
plastering m 2
1.40 0.00
Excavation m3 1.52 125.88 191.46
backfill m3 0.62 79.91 49.62
cart away m 3
0.90 3.30 2.97
10cm Ground floos slab m2 1.00 Err:509 0.00
Form work for Ground &Cover slab m2 1.05 279.98 293.98
Reinforcement Kg 10.00 38.04 380.40
10cm Cover Slab slab m2 1.00 Err:509 0.00
A= Materials Unit Cost 0.00 Birr/Pc B= Manpower Unit Cost Birr/Pc C=Equipment Unit Cost 0.00 Birr/Pc
Direct Cost of Work Item = A+B+C = 0.00 Birr/Pc
Over Head : 8% Birr/Pc
Pro Profit Cost: 7% Birr/Pc
T Total Unit Cost : 0.00 Birr/Pc
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 3.00 Ml/hr.
WORK ITEM: Conduits & pipes EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: RESULT: 0.00 Birr/m

** Indexed
PVC Pipe Dia75mm pc 1.05 0.00 0.00 Forman 1 0.1 40.03 4.00 Tools 1 0.50 0.50
0.00 Electrician 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Direct Cost of Work Item = A+B+C = 0.00 Birr/m
Over Head : 8% 0.00 Birr/m
Profit Cost: 7% 0.00 Birr/m
Excavation 0.2 125.88 25.18
Back fill 0.2 0.00
Total Unit Cost : 0.00 Birr/m
Remark _____________________________________________________________________________
** Indexed
Bonding Material for down conductor with galvanized steel air
termination network. Forman 1.00 0.10 40.03 4.00 Tools 1.00 0.50 0.50
1X25MM ML 100.00 40.00 4000.00 Electrician 1.00 1.00 26.02 26.02 0.00
0.00 Ass. Elec 1.00 1.00 15.00 15.00 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
A= Materials Unit Cost 4000.00 Birr/Pc B=Manpower Unit Cost 230.08 Birr/Pc C=Equipment Unit Co 2.00 Birr/Pc
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: Earthing EQUIPEMENT:
** Indexed
Low voltage system earthing consisting of 1x16mm² bare copper
conductor (6m) and 2400x16mm copper bond earthing rod inside
manhole including all connecting accessories. Pc 1.00 410.75 410.75 Forman 1.00 0.10 40.03 4.00 Tools 1.00 0.50 0.50
0.00 Electrician 1.00 1.00 26.02 26.02 0.00
0.00 Elec.helper 1.00 1.00 15.00 15.00 0.00
0.00 DL 1.00 1.00 12.50 12.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Profit Cost: 7% 36.88 Birr/pc
Total Unit Cost : 605.81 Birr/pc
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 1 ml/hr
WORK ITEM: ( 3.1 ) Feeder Cables (PVC sheated & PVC insulated) EQUIPEMENT:

** Indexed
5x6sqmm Cable Ml 1.05 0.00 0.00 ELEc Forman 1 0.06 40.03 2.40 Tools 2 0.50 1.00
conduit 32mm Ml 1.05 0.00 0.00 ELEctric 1 0.06 26.02 1.56 0.00
Ass. Elec 1 0.06 15.00 0.90 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Direct Cost of work item= A+B+C= 0.00 Birr/ml
Overhead Cost: 8% 0.00 Birr/ml
Profit Cost: 7% 0.00 Birr/ml
Total Unit Cost : 0.00 Birr/ml
Remark _____________________________________________________________________________
WORK ITEM: ( 3.1 ) Power Cables (PVC sheated & PVC insulated) EQUIPEMENT:

** Indexed
ELEctric 1 0.06 26.02 1.56 0.00
Ass. Elec 1 0.06 15.00 0.90 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
2x2.5sqmm Cable Ml 1.05 0.00 0.00 ELEc Forman 1 0.06 40.03 2.40 Tools 2 0.50 1.00
ELEctric 1 0.06 26.02 1.56 0.00
Ass. Elec 1 0.06 15.00 0.90 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
conduit 50mm Ml 1.05 0.00 ELEctric 1 0.08 26.02 2.08 0.00
Ass. Elec 1 0.08 15.00 1.20 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
ELEctric 1 0.06 26.02 1.56 0.00
Ass. Elec 1 0.06 15.00 0.90 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
ELEctric 1 0.08 26.02 2.08 0.00
Ass. Elec 1 0.08 15.00 1.20 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
Ass. Elec 1 0.06 15.00 0.90 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
Ass. Elec 1 0.06 15.00 0.90 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
3x240/120 Ml 1.05 0.00 0.00 ELEc Forman 1 0.1 40.03 4.00 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.10 26.02 2.60 0.00
0.00 Ass. Elec 1.00 0.10 15.00 1.50 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
3x95/50 Ml 1.05 0.00 0.00 ELEc Forman 1.00 0.10 40.03 4.00 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.10 26.02 2.60 0.00
0.00 Ass. Elec 1.00 0.10 15.00 1.50 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
3x75/35+1x35 fromMLPP- STA to LPP-W-0-57-58 Ml 1.05 0.00 0.00 ELEc Forman 1.00 0.08 40.03 3.20 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.08 26.02 2.08 0.00
0.00 Ass. Elec 1.00 0.08 15.00 1.20 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
3x150/70+1x70 fromCMDB toSDP1 Ml 1.05 0.00 0.00 ELEc Forman 1.00 0.10 40.03 4.00 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.10 26.02 2.60 0.00
0.00 Ass. Elec 1.00 0.10 15.00 1.50 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
3x35/16+1x16 fromMLPP- STA to LPP-N-0-85-86 Ml 1.05 0.00 0.00 ELEc Forman 1 0.08 40.03 3.20 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.08 26.02 2.08 0.00
0.00 Ass. Elec 1.00 0.08 15.00 1.20 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1.00 0.08 26.02 2.08 0.00
0.00 Ass. Elec 1.00 0.08 15.00 1.20 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1.00 0.08 26.02 2.08 0.00
0.00 Ass. Elec 1.00 0.08 15.00 1.20 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1.00 0.08 26.02 2.08 0.00
0.00 Ass. Elec 1.00 0.08 15.00 1.20 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 0.25 Birr/PC
WORK ITEM: ( 3.1 ) Steel Light poles 3m height single arm EQUIPEMENT:

** Indexed
Steel light poles pcs 1.05 0.00 0.00 ELEc Forman 1 1 40.03 40.03 Tools 1 0.50 0.50
Concrete foundation m3 0.125 2136.24 267.03 ELEctric 1 1 26.02 26.02 Crane 0.25
699.80 174.95
Excavation m3 0.125 125.88 15.73 operator 1 0.25 15.61 3.90 0.00
cart away m3 0.125 3.30 0.41 Plasterer 1 0.25 26.02 6.51 0.00
DL 1 1 12.50 12.50 0.00
0.00
0.00
A= Materials Unit Cost 0.00 Birr/PC B=Manpower Unit Cost 355.85 Birr/PC C=Equipment Unit Co 701.80 Birr/PC
Total of (1:02)
Direct Cost of work item= A+B+C= 0.00 Birr/PC
Overhead Cost: 8% 0.00 Birr/PC
Profit Cost: 7% 0.00 Birr/PC
Total Unit Cost : 0.00 Birr/PC
Remark _____________________________________________________________________________
Steel Light poles 20m height Polygonal Tapered mast with circular
properly flanged arm for 6 arm
WORK ITEM: ( 3.1 ) EQUIPEMENT:


** Indexed
Concrete foundation m3 0.125 2136.24 267.03 ELEctric 1 1 26.02 26.02 Crane 0.5699.80 349.90
DL 1 1 12.50 12.50 0.00
0.00
0.00
20m height above ground level galvanized Polygonal Tapered mast with circular properly flanged arm for 6 Total of (1:02)
Total Unit Cost : - Birr/PC
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 1.5 Pc/hr
WORK ITEM: ( 3.1 ) Light Fitting for external light EQUIPEMENT:

** Indexed
RZB 721284.734+ 981399.000+1XHIE 1000W Lamp
Pc 1 20500.00 20500.00 ELEc Forman 1 0.1 40.03 4.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 26.02 26.02 0.00
0.00 Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
Concrete foundation m3 0.125 2136.24 267.03 ELEctric 1 1 26.02 26.02 Crane 0.5699.80 349.90
DL 1 1 12.50 12.50 0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
Concrete foundation m3 0.125 2136.24 267.03 ELEctric 1 1 26.02 26.02 Crane 0.33
699.80 230.93
DL 1 1 12.50 12.50 0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
PROJECT: LABOUR HOURLY OUTPUT: 7.00 Ml/hr.

** Indexed
PVC Pipe Dia32mm pc 1.05 0.00 0.00 ELEc Forman 1 0.1 40.03 4.0032359 Tools 1 0.50 0.50
0.00 ELEctric 1 1 26.02 26.021034 0.00
Ass. Elec 1 1 15.00 15 0.00
0.00 DL 1 1 12.50 12.5 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Pro Profit Cost: 7% 0.00 Birr/m
T Total Unit Cost : 0.00 Birr/m
Remark _____________________________________________________________________________

** Indexed
2x2.5sqmm Cable Ml 1.05 0.00 0.00 ELEc Forman 1 0.08 40.03 3.20 Tools 2 0.50 1.00
conduit 1.05 0.00 0.00 ELEctric 1 0.08 26.02 2.08 0.00
Ass. Elec 1 0.08 15.00 1.20 0.00
DL 2 1 12.50 25.00 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
3x185/95+1x95 fromMLPP- STA to LPP-W-0-57-58 Ml 1.05 0.00 0.00 ELEc Forman 1.00 0.10 40.03 4.00 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.10 26.02 2.60 0.00
0.00 Ass. Elec 1.00 0.10 15.00 1.50 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
A= Materials Unit Cost 0 Birr/ml B=Manpower Unit Cost 33.105339 Birr/ml C=Equipment Unit Co 1 Birr/ml
Total of (1:02)
Direct Cost of work item= A+B+C= 0 Birr/ml
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1.00 0.10 26.02 2.60 0.00
0.00 Ass. Elec 1.00 0.10 15.00 1.50 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1.00 0.10 26.02 2.60 0.00
0.00 Ass. Elec 1.00 0.10 15.00 1.50 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
3x50/25+1x25romMLPP- STA to LPP-N-0-85-86 Ml 1.05 0.00 0.00 ELEc Forman 1 0.1 40.03 4.00 Tools 2 0.50 1.00
0.00 ELEctric 1.00 0.10 26.02 2.60 0.00
0.00 Ass. Elec 1.00 0.10 15.00 1.50 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1.00 0.08 26.02 2.08 0.00
0.00 Ass. Elec 1.00 0.08 15.00 1.20 0.00
0.00 DL 2.00 1.00 12.50 25.00 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1 1 26.02 26.021034 0.00
Ass. Elec 1 1 15.00 15 0.00
0.00 DL 1 1 12.50 12.5 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Profit Cost: 7% 0.00 Birr/m
Total Unit Cost : 0.00 Birr/m
Remark _____________________________________________________________________________
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 5.00 Ml/hr.

** Indexed
PVC Pipe Dia 36mm pc 1.05 0.00 0.00 Forman 1 0.1 40.03 4.00 Tools 1 0.50 0.50
Electrician 1 1 26.02 26.02 0.00
Ass. Elec 1 1 15.00 15.00 0.00
DL 1 1 12.50 12.50 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
Excavation 0.00
Back fill 0.00 0.00
Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1 1 26.02 26.02 0.00
Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Excavation 125.88 0.00
Backfill 79.91 0.00
Remark _____________________________________________________________________________ 0.00 Birr/m

** Indexed
0.00 ELEctric 1 1 26.02 26.02 0.00
Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Pro Profit Cost: 7% 5.51 Birr/m 90.54
Backfill 79.91 0.00

Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1 1 26.02 26.02 0.00
Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Excavation 0.2 125.88 25.18
Backfill 0.2 79.91 15.98

Remark _____________________________________________________________________________

** Indexed
0.00 ELEctric 1 1 26.02 26.02 0.00
Ass. Elec 1 1 15.00 15.00 0.00
0.00 DL 1 1 12.50 12.50 0.00
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0
Backfill 79.91 0.00

Remark _____________________________________________________________________________
7%
PROJECT: AMBO LABOUR HOURLY OUTPUT:

WORK ITEM: Foot Washing Basin 1400x450x350mm EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1 Pc RESULT: 0.00 Birr/Pc

**
Indexed
Labour by Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit Trade No. UF Cost Hourly Cost Type of Equipment No. Rental Hourly Cost
Concrete M3 0.31 Err:509 0.00
Form work M2 1.38 279.98 386.37
Dia. 8mm Kg 20.00 38.04 760.80
MOSAIC M2 1.52 402.50 611.80
Two coats of Plastering M2 1.52 0.00 0.00
Floor drain and Chain Plug Pc 1.00 0.00 0.00
TRAP Pc 2.00 40.25 80.50

P-Smell Trap Syphony Pc 1.00 0.00 0.00
A= Materials Unit Cost 0.00 Birr/Pc B=Manpower Unit Cost 0.00 Birr/Pc C= Equipment Unit Cost : 0.00 Birr/Pc
Direct Cost of work item = A+B+C = 0.00 Birr/Pc
Overhead Cost: 0.00 "
Profit Cost: 0.00 "
Remark ________________________________________________________
Labur Cost
Hourly Rental
No Laborer by Trade
(In birr)
1 Bar bender Ass. 40.00 7.00
2 Bar bender 105.00 18.38
3 Carpenter Ass. 52.50 9.19
4 Carpenter 73.00 12.77
5 Chisler 47.50 8.31
6 DL 31.00 5.43
7 Electrician helper 70.00 12.25
8 Electrician 150.00 26.25
9 Forman 160.00 28.00
10 Gang chief 50.00 8.75
11 Glazer 95.00 16.63
12 Mason Ass. 70.00 12.25
13 Mason 145.00 25.38
14 Mixer opertaor 50.00 8.75
15 Painter Assistance 40.00 7.00
16 Painter 75.00 13.13
17 Plasterer Ass. 45.00 7.87
18 Plasterer 115.00 20.13
19 Plumber helper 87.50 15.31
20 Plumber 105.00 18.38
21 Tiller Ass. 45.00 7.87
22 Tiller 145.00 25.38
23 Time Keeper 50.00 8.75
24 Truck Driver 75.00 13.13
25 vibrator operator 40.00 7.00
26 Welder 80.00 14.00
27 Welder Ass. 40.00 7.00
Equipment Cost
RENTAL
COST/
C. Mashinery cost CAPACITY day & hr FUEL CONSUMSION
1 Truck 14 150.00 30.00 1.00
2 Truck 7 130.00 22.00 1.00
3 compactor 150.00 5.00 8.00
4 Loader 500.00 22.00 1.00
5 Dozer 1,100.00 35.00 1.00
6 Excavater 600.00 24.00 1.00
7 Dump truck 150.00 30.00 1.00
8 Mixer 350.00 8.96 8.00
9 Vibrator 130.00 4.80 8.00
10 Drill 5.00
11 Grinder 5.00
12 scafolding 4.00
13 sledge hammer 3.50
14 Tools 0.50
15 Weld. Mach. 10.00
1.Labur Cost
2.Equipment Cost
RENTAL
COST/
C. Mashinery cost CAPACITY day & hr FUEL CONSUMSION Current market with fuel
A.HAULING EQUIPMENT 24/06/2014

1 Truck (Nissan) 14 280.00 312.48 1.00 592.48
2 Truck (Nissan) 9 200.00 277.76 1.00 477.76
3 Water truk 13m3 Nissan 250.00 260.40 1.00 510.40
4 Truck with trailer 20t volvo 120.00 694.40 1.00 814.40
5 Lowbed 40 ton 2,200.00 694.40 1.00 2,894.40
6 Mobile Crane estimate 850.00 590.24 1.00 1,440.24
7 Pick up 4 WD Toyota 500.00 104.16 1.00 604.16 /day
8 Statione wagon 4WD Toyota 750.00 121.52 1.00 871.52 /day
B.EARTH WORK EQUIPMENT -
1 Wheel Loader 200HP 600.00 381.92 1.00 981.92
2 TRACK TYPE Loader 210HP 700.00 381.92 1.00 1,081.92
3 Wheel Loader 200HP 550.00 347.20 1.00 897.20
4 Dozer D9N(405) CAT-D9N 1,739.13 781.20 1.00 2,520.33
5 Dozer D8R(305) CAT-D8R 1,450.00 694.40 1.00 2,144.40
6 Dozer D7R(230) CAT-D7R 1,150.00 520.80 1.00 1,670.80
7 TRACK TYPE Excavater(200H 200HP 750.00 381.92 1.00 1,131.92

TRACK TYPE Excavater
8 WITH ROCK BREAKER 200HP 1,000.00 381.92 1.00 1,381.92
9 BACKhoe Excavater 120HP 350.00 312.48 1.00 662.48

10 Grader(14H) CAT -14G 1,300.00 381.92 1.00 1,681.92
11 Grader(140H) CAT -140G 1,200.00 347.20 1.00 1,547.20
12 VIBRATORY COMPACTOR 8-10TON 450.00 182.28 1.00 632.28
13 VIBRATORY COMPACTOR 10-12TON 550.00 243.04 1.00 793.04
14 Pneumatic tyred roller estimated 450.00 347.20 1.00 797.20
15 Sheep's foot roller 14Ton estimated 500.00 347.20 1.00 847.20
16 Air Compressor 60.00 347.20 1.00 407.20
17 Jack Hammer 300.00 - 1.00 300.00
18 Crushing plant 75ton 2,500.00 1,215.20 1.00 3,715.20
19 Crushing plant 120ton 3,500.00 1,736.00 1.00 5,236.00
20 Generator 90kw 800.00 347.20 1.00 1,147.20 /day
21 Generator 45kw 700.00 173.60 1.00 873.60 /day
22 Driller 2,000.00 381.92 1.00 2,381.92
23 Hand tamper 120.00 - 1.00 120.00
24 Sand washing machine 120.00 1.00 120.00
25 Dumper 1M3 100.00 86.80 1.00 186.80
C.CONCRETE Machine -
1 Concrete Mixer 750/500lts Estimate 45.00 48.60 1.00 93.60
2 Concrete Mixer 300lts Estimate 30.00 38.88 1.00 68.88
3 Concrete Vibrator Estimate 25.00 17.36 1.00 42.36
4 Concrete Vibrator(small) Estimate 20.00 19.44 1.00 39.44
5 Bar bend & cutting Estimate 15.00 1.00 15.00
6 Hand tools 2.01 1.00 2.01
D.Other Equipments -
1 Hand drill Estimate 25.00 1.00 25.00
2 Centrifugal W/Pump Estimate 25.00 52.08 1.00 77.08
3 Water Tanker 1.00 1.00 1.00
E.Pavement Equipments -
1 Asphalt Plant 3,500.00 1.00 3,500.00
2 Power Broom 50.00 86.80 1.00 136.80
3 Aspgalt Paver 4,000.00 86.80 1.00 4,086.80
6 Asphalt kittle 250.00 434.00 1.00 684.00
7 Aggregate Spreader 2,500.00 416.64 1.00 2,916.64
8 Generator 1,200.00 1,388.80 1.00 2,588.80
9 Concrete Plant 1,200.00 1.00 1,200.00
Pipe moulde 1.00 -
Painting marker 1.00 -
27 Drill 1.00 -
28 Grinder 1.00 -
29 scafolding 1.00 -
30 sledge hammer 1.00 -
31 Tools 1.00 -
32 Weld. Mach. 1.00 -
3.Over head and profit cost(%) -
type Qty loading qty./m2
loading &
Loading capasity of Transportati unloading
truck(14m3 Truck) on Cost(Birr) (Birr)/m2
No.of
tiles per Selling Total cost of
Size of tiles m2 m2 pcs 11,500.00 unit price/m2 tiles /m2
Yellow tiles 30 90 2700 127.78 m2 18 478.26 624.04
I-shape 31 70 2170 164.29 m2 18.6 521.74 704.62
Brick 10*30*mm*0.05 50 70 3500 164.29 m2 30 500.00 694.29
Zigzag 22 95 2090 121.05 m2 13.2 478.26 612.51
Loading 0.2 Birr/pc for all types of tile except Zigzag

For Zizag 0.3 Birr/pcs
NB 5797.60 Birr/7m3 dump truck per 8 hours i.e 8x724.7

2016 1st Quarter
ITEM.NO. DESCRIPTION UNIT Direct Cost Only
Foot path & General Paving works

Foot path (side walk) brick (15*30*0.5) stablished and
compressed during preparation and rough surface ) coloured
1 concrete block on cement stablized sand base 50mm fine
aggregate including any jointing work.
m2 1109.31
Foot path (side walk) brick (15*30*0.5) stablished and

2 compressed during preparation and rough surface ) coloured
concrete block on mortar bedding including any jointing work.
m2 1538.64
Foot path (side walk) brick (I-section) stablished and

3 compressed during preparation and rough surface ) coloured
concrete block on mortar bedding including any jointing work.
m2 1548.62
Foot path (side walk) brick (I-section) Width =15 and 9cm
length = 30cm and thickness = 5cm stablished and compressed
4 during preparation and rough surface ) coloured concrete
block on sand bedding including any jointing work.
m2 1287.80
Foot path (side walk) yellow tiles coloured concrete block on
5 cement stablized sand base 50mm fine aggregate including any
jointing work.
m2 1131.70
Foot path (side walk) yellow tiles coloured concrete block on

6 mortar bedding including any jointing work.
m2 1456.03
Foot path (side walk) Zig zag compressed precoloured concrete

7 block on cement stablized sand base 50mm fine aggregate
including any jointing work.
m2 1084.68
Prepared by:- Henok Abebe Checked by:--------------------- Approved by--------------------

SELLING
ITEM DESCRIPTION UNIT
COST
1 Yellow tiles m2
2 I-shape m2
3 Brick (15*30*0.5) m2
4 Zigzag m2
SELLING
ITEM DESCRIPTION UNIT
COST
1 Fine aggregate ( Fino 00) m3

Tiles Mengedoch 2016 1st Quarter 28.01.16

Uploaded by

Document Information

Original Description:

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

Tiles Mengedoch 2016 1st Quarter 28.01.16

Uploaded by

Copyright:

Available Formats

1.

8 BACKHOE Excavater(120HP) 750.00 12.00 1.00 650.00

3.Over head and profit cost(%)

Construction Machinery in Ethiopia

Current Market w/out fuel

I. Earth Work Equipment

A-Material cost B-Labour cost C- Equipment cost Direct Cost

1-Class A HCB Production

12.64 1.98 2.55 17.18 17.93

18.03 2.15 2.77 22.95 23.70

1-Class B HCB Production

1-Class B Solid Production 480

7.86 1.98 2.55 12.40 13.15

11.67 2.22 2.86 16.76 17.51

2-Class C HCB Production

6.78 1.98 2.55 11.32 11.82

8.18 2.45 3.16 13.80 14.30

6.28 1.57 2.03 9.88 9.93

7.11 1.61 2.08 10.79 11.29

5.14 1.17 1.51 7.82 7.82

6.08 1.29 0.97 8.34 8.84

10.58 2.15 2.77 15.50 16.00

12.09 2.15 1.62 15.86 16.36

9.96 2.15 1.62 13.73 14.23

12.99 2.15 2.78 17.93 18.43

NB: In these rental Rates :-

SITE OVERHEAD COST CALCULATION

1 Project Engineer 1.00 1.00 17,500.00 1.40 24,500.00 12.00 294,000.00

2 Office Engineer 1.00 1.00 7,000.00 1.40 9,800.00 12.00 117,600.00

3 General Forman 1.00 1.00 4,500.00 1.40 6,300.00 12.00 75,600.00

4 Surveyor 1.00 0.20 4,000.00 1.40 1,120.00 12.00 13,440.00

COMMONLY USED PLANT AND TOOLS

Completion time in Total cost in

OFFICE FURNITURE, EQUIPMENT AND MATERIAL

Cost per Completion time in Total cost in project

HEAD OFFICE OVERHEAD COST CALCULATION

TRANSPORT FACILITIES (HEAD OFFICE)

Completion time in Total cost in

OFFICE FURNITURE, EQUIPMENT AND MATERIAL (HEAD OFFICE)

Completion time in Total cost in project

SUMMARY OF HEAD OFFICE CONTRIBUTION

No Project expence for Amount

Project direct cost 12,000,000.00

PROJECT PROFIT CALCULATION

Degree of Risk (Judgmental):

Assistance by Government (Judgmental) :

Typical profit calculation for extreme case

Item Description Days/year Yearly Expense Assumptions

1 Annual leave 22 924.00 70% of the workers(when it execludes daily laborer)

4 Transport allowance 15.60 936.00 15% of their salary

5 Insurance 31.20 1872.00 10% of their salary

9 Maternity 27.00 2% of 25% of the workers

10 Overtime (shall be allowed by the engineer )

Index Factor= 39%

8 BACKHOE Excavater(120HP) 750.00 12.00 1.00 959.88

26 Genrator 90kw 100.00 3.00 1.00 152.47

EGA 500 ribbed sheet roof cover 71cm 1.41

124x190 cm Jacuzzi ( bath tub ) with all accessories pc 24,684.00

9.4 WALL TILE CLADING

1.EXCAVATION AND EARTH WORK. 2

01/10/2024 43 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

01/10/2024 44 MH ENGINEERING PLC CONSULTING ENGINEERS AND ARCHITECTS

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS