Professional Documents
Culture Documents
Standard Break Down
Standard Break Down
DEMOLISHING birr -
1 Post Graduate class room birr 4,003,873.60 2,371.12
2 Electric Work shope birr 1,332,020.53
3 Management birr 1,901,110.93
Post graduate Liberary birr 951,995.61
staff resource center G+1 birr 831,939.36
Staff resource Gust birr 524,288.89
Staff resource class room birr 783,124.28
Student Resource birr 886,619.39
9 Management
1 demolishing work birr
2 Excavation and earth work birr 511,869.29
3 Concrete work birr 1,260,921.77
4 Masonry work birr 128,319.87
Total to Grand summary birr 1,901,110.93
9 Post Graduate libarary
1 demolishing work birr
2 Excavation and earth work birr 204,720.32
3 Concrete work birr 726,947.29
4 Masonry work birr 20,328.00
5 Student resource
1 demolishing work birr
2 Excavation and earth work birr 174,049.51
3 Concrete work birr 603,605.08
4 Masonry work birr 108,964.80
5 Roof water proofing and damp proofing birr -
6 Roofing birr -
7 Carpentry and Joinery birr -
9 Structural steel works birr
10Aluminum work birr -
11Finishing
11.1 Plastering and Pointing birr -
11.2 Floor and wall finishing birr -
12Painting birr -
13Glazing birr -
14Sanitary installation birr -
Mechanical works birr
15 Electrical installation birr -
5 Rigestrar
1 demolishing work birr 88,584.00
2 Excavation and earth work birr 228,292.21
3 Concrete work birr 645,541.80
4 Masonry work birr 78,093.42
5 Roof water proofing and damp proofing birr -
6 Roofing birr -
7 Carpentry and Joinery birr -
9 Structural steel works birr
10Aluminum work birr -
11Finishing
11.1 Plastering and Pointing birr -
11.2 Floor and wall finishing birr -
12Painting birr -
13Glazing birr -
14Sanitary installation birr -
Mechanical works birr
15 Electrical installation birr -
SITE WORK
1 Walk way , compound leveling retaining birr -
2 Electrical work birr -
Total to Grand summary birr -
Direct Amount
- #DIV/0! #DIV/0! Material #DIV/0! #DIV/0!
2,656,836.35 150.70% 7.07% Labor 792,913.82 10.62%
890,143.23 149.64% 11.86% Equipment 1,329,549.21 17.80%
1,256,342.69 151.32%
634,175.93 150.12%
560,004.94 148.56%
353,056.01 148.50%
525,544.42 149.01%
591,733.61 149.83%
#DIV/0!
7,467,837.19 150.18%
%
586,192.78 148.50%
78.26 2,070,643.57 151.32%
#VALUE!
2,656,836.35 150.70%
189,398.37 149.97%
623,472.81 150.38%
77,272.06 142.90%
890,143.23 149.64%
327,577.44 156.26%
839,025.28 150.28%
89,739.97 142.99%
1,256,342.69 151.32%
136,224.04 150.28%
483,726.92 150.28%
14,224.97 142.90%
634,175.93 150.12%
100,234.53 145.41%
406,203.24 150.08%
53,567.16 142.90%
560,004.94
83,124.50 148.82%
203,881.94 150.18%
66,049.57 142.90%
353,056.01
93,056.59 145.71%
359,707.41 151.08%
72,780.42 142.99%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
- #DIV/0!
#VALUE!
#VALUE!
- #DIV/0!
#VALUE!
#VALUE!
525,544.42
117,218.26 148.48%
398,311.28 151.54%
76,204.08 142.99%
- #DIV/0!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
- #DIV/0!
#VALUE!
#VALUE!
#VALUE!
591,733.61
148,340.56 153.90%
429,134.52 150.43%
54,657.35 142.88%
- #DIV/0!
- #DIV/0!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
632,132.43
634,175.93 150.12%
0.00 #DIV/0!
#VALUE!
- #DIV/0!
Cost breakdown RAMA CONSTRUCTION PLC ARBAmINCH MAIN COMPASS
Fill Work
Fill 09 Sellected borrowed fill m3 2,741.41 101.00 276,882.37 16.62 45,553.09 8.59 23,537.74 96,017.87 60.23 165,108.70
Daily laborer 10,965.64 2.37 25,952.01 Benzene 0.200 548.28 - - Tamper 1,096.56 16,448.46
Gang leader 1,096.56 4.54 4,980.23 Fuel 1.080 2,960.72 7.95 23,537.74 D. Truck (10m3) 222.05 55,513.54
Sub contractor 14,620.85 1.00 14,620.85 - - Wheel loader CAT 93 37.01 24,055.87
10 Disposal m3 6,706.76 37.00 248,150.26 23.65 158,588.81
Dispo 0.17 1,127.41 6.68 44,787.77 112,673.63
Daily laborer 321.92 2.37 761.89 0.00 - - Wheel loader CAT 93 80.48 52,312.76
Gang leader 80.48 4.54 365.52 Fuel 0.840 5,633.68 7.95 44,787.77 D. Truck (10m3) 241.44 60,360.87
Hard 11 25cm thick hardcore m2 1,688.54 97.00 163,788.14 73.55 124,196.56
core 5.16 8,718.48 24.10 40,699.99 74,778.09
Mason 675.42 8.18 5,521.52 Basaltic stone (m3) 0.310 523.45 77.75 40,699.99 D. Truck (10m3) 299.11 74,778.09
Daily laborer 1,350.83 2.37 3,196.96 Crushed aggregate (m3) 0.00 200.00 - -
11 11 Finishing - 0.00 - - -
11.1 11.1 Plastering & pointing 0.00 - 0.00 - - - 0.00
Plast 01 Two coats to HCB wall, Internal m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
02 Two coats to Concrete vertical surface m2 0.00 0.00 -
Plast #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00
Plast 03 Two coats to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Plast 07 Fine coat cement plaster to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Telecom points
Soc 74 Tele point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Data outlet, RJ45 outlet type LEGGRAND 74213 category 5E (p 0.00 70.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 16mm (ml) 30.000 0.00 3.00 - -
- 0.00 Cable, catagory 5E UPT (m) 35.000 0.00 2.50 - -
- 0.00 Junction box, dia. 65mm (pcs) 1.000 0.00 0.75 - -
Soc 75 Tele outlet nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Data outlet, RJ45 outlet type LEGGRAND 4.000 0.00 70.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 76 Tele terminal block, 25 pair nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Terminal block, 25 pairs (pcs) 1.000 0.00 500.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 77 Tele terminal block, 100 pair nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Terminal block, 100 pairs(pcs) 1.000 0.00 2,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 78 Tele terminal block, 400 pair nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Terminal block, MTTB of 400 pairs(pcs) 1.000 0.00 8,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
79 Tele distribution cable 100 pairs CAT 5 UTP lm 0.00 0.00 -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Cable, telephone 100 pairs CAT 5 UTP 1.100 0.00 950.00 - -
Soc 81 Sign light EXIT Pcs 0.00 0.00 #DIV/0! 25,000.00 #DIV/0! - - -
Sub contractor 25,000.00 1.00 25,000.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 82 Sign light LADIES TOILET Pcs 0.00 0.00 #DIV/0! 25,000.00 #DIV/0! - - -
Sub contractor 25,000.00 1.00 25,000.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 83 Sign light GENTLEMEN TOILET Pcs 0.00 0.00 #DIV/0! 25,000.00 #DIV/0! - - -
Sub contractor 25,000.00 1.00 25,000.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
84 Emergency lighting system LED illuminated Pcs 0.00 0.00 -
Soc with 1hr backup battery #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Emergency lighting, LED 1.000 0.00 1,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 85 Speaker point, 2x2.5 audio cable Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Cable, TV or audio, 2x2.5(ml) 30.000 0.00 2.50 - -
Daily laborer 0.00 2.37 0.00 Conduit diam Ø 13 mm (ml) 30.000 0.00 1.50 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 86 Speaker column Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Surface mounted 24w Column speaker (pc 1.000 0.00 2,375.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
Soc 87 Audio amplifier Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Amplifier, Philips 60w table top mixing am 1.000 0.00 18,000.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
88 Wire less microphone, cliptype, with Pcs 0.00 0.00 -
Soc transmitter and reciever #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Microphone, Philips LBB 9094/15 table s 1.000 0.00 2,500.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 89 Table mounted microphone Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Microphone, Philips LBB 9094/15 table s 1.000 0.00 2,500.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
90 Wire less hand held microphone with Pcs 0.00 0.00 -
Soc transmitter #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Microphone, Philips LBB 2900/15 hand he 1.000 0.00 2,500.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 91 Cabling Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Cable, TV or audio, 2x2.5(ml) 120.000 0.00 2.50 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
3 0.00 -
2 02 Excavation & Earthwork 284,047.65 - 189,398.37
Bulk excavation
B Ex 01 Bulk not exceeding 0.4m m3 553.28 25.45 14,080.98 0.32 174.59 1.59 879.72 9,650.13 19.35 10,704.43
Daily laborer 73.77 2.37 174.59 Fuel 0.200 110.66 7.95 879.72 Excavator 18.44 9,650.13
B Ex pit not exceeding 1.5m m3 494.06 28.00 13,833.54 0.32 155.90 1.59 785.55 8,617.14 19.35 9,558.59
Daily laborer 65.87 2.37 155.90 Fuel 0.200 98.81 7.95 785.55 Excavator 16.47 8,617.14
Pit excavation
P Ex 02 Pit not exceeding 3.0m m3 336.66 30.00 10,099.80 0.00 0.35 118.04 1.59 535.29 6,524.35 21.32 7,177.67
Daily laborer 49.88 2.37 118.04 Fuel 0.200 67.33 7.95 535.29 Excavator 12.47 6,524.35
Trench Excavation
T Ex 03 Trench not exceeding 1.5m m3 113.00 28.00 3,164.00 0.00 0.35 39.62 1.59 179.67 2,189.90 21.32 2,409.19
Daily laborer 16.74 2.37 39.62 Fuel 0.200 22.60 7.95 179.67 Excavator 4.19 2,189.90
Fill Work
Fill 04 Sellected borrowed fill m3 1,101.07 101.00 111,208.20 16.62 18,296.13 8.59 9,453.80 38,565.02 60.23 66,314.95
Daily laborer 4,404.29 2.37 10,423.47 Benzene 0.200 220.21 - - Tamper 440.43 6,606.43
Gang leader 440.43 4.54 2,000.28 Fuel 1.080 1,189.16 7.95 9,453.80 D. Truck (10m3) 89.19 22,296.69
Sub contractor 5,872.38 1.00 5,872.38 - - Wheel loader CA 14.86 9,661.90
05 Disposal m3 1,497.00 37.00 55,388.82 23.65 35,398.09
Dispo 0.17 251.64 6.68 9,996.93 25,149.52
Daily laborer 71.86 2.37 170.06 0.00 - - Wheel loader CA 17.96 11,676.56
Gang leader 17.96 4.54 81.59 Fuel 0.840 1,257.48 7.95 9,996.93 D. Truck (10m3) 53.89 13,472.95
Hard 06 25cm thick hardcore m2 786.31 97.00 76,272.31 73.55 57,835.44
core 5.16 4,059.99 24.10 18,953.03 34,822.41
Mason 314.53 8.18 2,571.24 Basaltic stone (m3) 0.310 243.76 77.75 18,953.03 D. Truck (10m3) 139.29 34,822.41
Daily laborer 629.05 2.37 1,488.75 Crushed aggregate (m3) 0.00 200.00 - -
09 Management
2 02 Excavation & Earthwork 511,869.29 - 327,577.44
Bulk excavation
B Ex 01 Bulk not exceeding 1.5m m3 1,643.23 25.45 41,820.20 0.32 518.53 1.59 2,612.74 28,660.67 19.35 31,791.94
Daily laborer 219.10 2.37 518.53 Fuel 0.200 328.65 7.95 2,612.74 Excavator 54.77 28,660.67
Pit excavation
P Ex 02 Pit not exceeding 1.5m m3 598.26 28.00 16,751.28 0.00 0.35 209.76 1.59 951.23 11,594.06 21.32 12,755.05
Daily laborer 88.63 2.37 209.76 Fuel 0.200 119.65 7.95 951.23 Excavator 22.16 11,594.06
P Ex 02 Pit not exceeding 1.5m m3 598.26 30.00 17,947.80 0.00 0.35 209.76 1.59 951.23 11,594.06 21.32 12,755.05
Daily laborer 88.63 2.37 209.76 Fuel 0.200 119.65 7.95 951.23 Excavator 22.16 11,594.06
Trench Excavation
T Ex 03 Trench not exceeding 1.5m m3 70.20 28.00 1,965.60 0.00 0.35 24.61 1.59 111.62 1,360.45 21.32 1,496.68
Daily laborer 10.40 2.37 24.61 Fuel 0.200 14.04 7.95 111.62 Excavator 2.60 1,360.45
Fill Work
Fill 5 Sellected excavated fill m3 311.04 108.00 33,592.32 16.62 5,168.45 8.59 2,670.59 10,894.18 60.23 18,733.21
Daily laborer 1,244.16 2.37 2,944.51 Benzene 0.200 62.21 - - Tamper 124.42 1,866.24
Gang leader 124.42 4.54 565.06 Fuel 1.080 335.92 7.95 2,670.59 D. Truck (10m3) 25.19 6,298.56
Sub contractor 1,658.88 1.00 1,658.88 - - Wheel loader CA 4.20 2,729.38
Fill 6 Sellected borrowed fill m3 1,637.05 108.00 176,800.96 16.62 27,202.25 8.59 14,055.68 57,337.53 60.23 98,595.45
Daily laborer 6,548.18 2.37 15,497.37 Benzene 0.200 327.41 - - Tamper 654.82 9,822.28
Gang leader 654.82 4.54 2,973.97 Fuel 1.080 1,768.01 7.95 14,055.68 D. Truck (10m3) 132.60 33,150.18
Sub contractor 8,730.91 1.00 8,730.91 - - Wheel loader CA 22.10 14,365.08
Fill 5 fertile Soil m3 103.68 158.00 16,381.44 16.62 1,722.82 8.59 890.20 3,631.39 60.23 6,244.40
Daily laborer 414.72 2.37 981.50 Benzene 0.200 20.74 - - Tamper 41.47 622.08
Gang leader 41.47 4.54 188.35 Fuel 1.080 111.97 7.95 890.20 D. Truck (10m3) 8.40 2,099.52
Sub contractor 552.96 1.00 552.96 - - Wheel loader CA 1.40 909.79
05 Disposal m3 2,598.91 37.00 96,159.67 23.65 61,454.09
Dispo 0.17 436.88 6.68 17,355.52 43,661.69
Daily laborer 124.75 2.37 295.24 0.00 - - Wheel loader CA 31.19 20,271.50
Gang leader 31.19 4.54 141.64 Fuel 0.840 2,183.08 7.95 17,355.52 D. Truck (10m3) 93.56 23,390.19
Hard 06 25cm thick hardcore m2 1,138.66 97.00 110,450.02 73.55 83,751.56
core 5.16 5,879.28 24.10 27,445.91 50,426.37
Mason 455.46 8.18 3,723.42 Basaltic stone (m3) 0.310 352.98 77.75 27,445.91 D. Truck (10m3) 201.71 50,426.37
Daily laborer 910.93 2.37 2,155.86 Crushed aggregate (m3) 0.00 200.00 - -
Fill Work
Fill 5 Sellected excavated fill m3 627.00 108.00 67,716.00 16.62 10,418.65 8.59 5,383.42 21,960.68 60.23 37,762.75
Daily laborer 2,508.00 2.37 5,935.60 Benzene 0.200 125.40 - - Tamper 250.80 3,762.00
Gang leader 250.80 4.54 1,139.05 Fuel 1.080 677.16 7.95 5,383.42 D. Truck (10m3) 50.79 12,696.75
Sub contractor 3,344.00 1.00 3,344.00 - - Wheel loader CA 8.46 5,501.92
05 Disposal m3 1,148.00 37.00 42,476.00 23.65 27,145.72
Dispo 0.17 192.98 6.68 7,666.34 19,286.40
Daily laborer 55.10 2.37 130.41 0.00 - - Wheel loader CA 13.78 8,954.40
Gang leader 13.78 4.54 62.57 Fuel 0.840 964.32 7.95 7,666.34 D. Truck (10m3) 41.33 10,332.00
Hard 06 25cm thick hardcore m2 567.71 97.00 55,067.87 73.55 41,756.63
core 5.16 2,931.28 24.10 13,683.91 25,141.44
Mason 227.08 8.18 1,856.41 Basaltic stone (m3) 0.310 175.99 77.75 13,683.91 D. Truck (10m3) 100.57 25,141.44
Daily laborer 454.17 2.37 1,074.86 Crushed aggregate (m3) 0.00 200.00 - -
Fill Work
Fill 5 Sellected excavated fill m3 415.63 101.00 41,978.25 16.62 6,906.32 8.59 3,568.57 14,557.31 60.23 25,032.20
Daily laborer 1,662.50 2.37 3,934.59 Benzene 0.200 83.13 - - Tamper 166.25 2,493.76
Gang leader 166.25 4.54 755.05 Fuel 1.080 448.88 7.95 3,568.57 D. Truck (10m3) 33.67 8,416.43
Sub contractor 2,216.67 1.00 2,216.67 - - Wheel loader CA 5.61 3,647.12
05 Disposal m3 787.26 37.00 29,128.62 23.65 18,615.63
Dispo 0.17 132.34 6.68 5,257.32 13,225.97
Daily laborer 37.79 2.37 89.43 0.00 - - Wheel loader CA 9.45 6,140.63
Gang leader 9.45 4.54 42.91 Fuel 0.840 661.30 7.95 5,257.32 D. Truck (10m3) 28.34 7,085.34
Hard 06 25cm thick hardcore m2 555.86 97.00 53,918.81 73.55 40,885.32
core 5.16 2,870.11 24.10 13,398.37 24,616.83
Mason 222.35 8.18 1,817.68 Basaltic stone (m3) 0.310 172.32 77.75 13,398.37 D. Truck (10m3) 98.47 24,616.83
Daily laborer 444.69 2.37 1,052.44 Crushed aggregate (m3) 0.00 200.00 - -
Fill Work
Fill 5 Sellected excavated fill m3 374.78 108.00 40,476.38 16.62 6,227.62 8.59 3,217.87 13,126.71 60.23 22,572.20
Daily laborer 1,499.13 2.37 3,547.93 Benzene 0.200 74.96 - - Tamper 149.91 2,248.69
Gang leader 149.91 4.54 680.85 Fuel 1.080 404.76 7.95 3,217.87 D. Truck (10m3) 30.36 7,589.32
Sub contractor 1,998.83 1.00 1,998.83 - - Wheel loader CA 5.06 3,288.71
05 Disposal m3 574.02 37.00 21,238.65 23.65 13,573.28
Dispo 0.17 96.49 6.68 3,833.29 9,643.49
Daily laborer 27.55 2.37 65.21 0.00 - - Wheel loader CA 6.89 4,477.34
Gang leader 6.89 4.54 31.28 Fuel 0.840 482.17 7.95 3,833.29 D. Truck (10m3) 20.66 5,166.16
Hard 06 25cm thick hardcore m2 482.84 97.00 46,835.72 73.55 35,514.39
core 5.16 2,493.08 24.10 11,638.29 21,383.02
Mason 193.14 8.18 1,578.89 Basaltic stone (m3) 0.310 149.68 77.75 11,638.29 D. Truck (10m3) 85.53 21,383.02
Daily laborer 386.27 2.37 914.18 Crushed aggregate (m3) 0.00 200.00 - -
WINDOW DOOR
car 07 Type WD1 Size: (2850 No 0.00 0.00 -
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 6.713 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
car 08 Type WD2, Size: 3750 x2550mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 9.563 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
Corner protection
car 24 Angle iron size 30x30x3mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Angle Iron (kg) 1.413 0.00 18.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
11.1 11.1 Plastering & pointing 0.00 - 0.00 - - - 0.00
Plast 01 Two coats to HCB wall, Internal m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
02 Two coats to Concrete vertical surface m2 0.00 0.00 -
Plast #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00
Plast 03 Two coats to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 04 Two coats to HCB wall, External m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
05 Two coats to Concrete vertical surface, m2 0.00 0.00 -
Plast external #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
Plast 06 Fine coat cement plaster to vertical surface m2 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 0.00 - - -
07 Fine coat cement plaster to external surface m2 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
Plast 08 Fine coat cement plaster to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 09 Pointing Roughly dressed stone wall m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
GS 10 PPR Pipe diam 20mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 20mm (ml) 1.050 0.00 35.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 11 PPR Pipe diam 25mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 25mm (ml) 1.050 0.00 57.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 12 PPR Pipe diam 32mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 32mm (ml) 1.050 0.00 75.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 13 PPR Pipe diam 40mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 40mm (ml) 1.050 0.00 100.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GV 2 Gate valve
- 0.00 - - -
GV 14 Bronze gate valve, diam 15mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, bronze PN16 diam. 25mm (pc 1.050 0.00 156.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
GV 15 Bronze gate valve, diam 20mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 20mm (pcs) 1.050 0.00 130.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
GV 16 Bronze gate valve, diam 32mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 32mm (pcs) 1.050 0.00 340.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
PVC 17 uPVC sewerage Pipe diam 50mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 50mm (ml) 1.050 0.00 7.52 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 18 uPVC sewerage Pipe diam 80mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 80mm (ml) 1.050 0.00 11.52 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 19 uPVC sewerage Pipe diam 100mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml) 1.050 0.00 25.00 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 20 uPVC sewerage Pipe diam 150mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 150mm (ml) 1.050 0.00 45.43 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
PVC Pipe
31 PVC Pipe power outlet, diam 50mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 PVC Pipe, Diam 50mm (ml) 1.100 0.00 20.00 - -
- 0.00 0.00 - - -
32 PVC Pipe power outlet, diam 29mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 PVC Conduite, dia. 29mm (ml) 1.100 0.00 9.00 - -
- 0.00 0.00 - - -
Telephone system
Soc 33 Tele point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Data outlet, RJ45 outlet type LEGGRAND 74213 category 5E (p 0.00 70.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 19mm (ml) 30.000 0.00 4.50 - -
- 0.00 Cable, catagory 5E UPT (m) 35.000 0.00 2.50 - -
- 0.00 Junction box, dia. 65mm (pcs) 1.000 0.00 0.75 - -
Soc 34 Tele outlet Twin moudule RJ11 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 RJ 11 TWIN OUTLET (PCS) 4.000 0.00 15.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 36 MATV head with amplifier nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 MATV head and amplifier (pcs) 1.000 0.00 12,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 37 TV Point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 TV cable (ml) 50.000 0.00 4.50 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Bell System
Point 38 Bell point fed through 2x1mm2 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 PVC Conduite, dia. 13mm (ml) 6.500 0.00 3.00 - -
Daily laborer 0.00 2.37 0.00 Connector, diam 7mm (pcs) 6.000 0.00 0.66 - -
- 0.00 PVC conductor 2x1sq.mm (ml) 15.000 0.00 3.32 - -
- 0.00 Junction box, dia. 65mm (pcs) 2.000 0.00 0.75 - -
Swi 39 Push button nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Push butten,with bell symbols (pcs) 1.000 0.00 4,520.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 16mm (ml) 0.00 3.00 - -
- 0.00 PVC conductor, dia. 2.5mm2 (m) 0.00 4.50 - -
Soc 40 Digital Complete Bell nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Bell with transformer of 220/12v, 25VA ( 1.000 0.00 230.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
SIGNAGE SYSTEM
Soc 41 Sign light EXIT Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 42 Sirn light ENTERANCE Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 43 Sign light LADIES TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 44 Sign light GENTLEMEN TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
45 Emergency lighting system LED illuminated Pcs 0.00 0.00 -
Soc with 1hr backup battery #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Emergency lighting, LED 1.000 0.00 1,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
46 1 x16 sq.mm bare copper m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Bare copper wire, 1x16mm2 (ml) 1.050 0.00 16.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
47 Diam 16mm and 2400mm long copper rod m 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Low voltage earthing system copper ro 1.050 0.00 1,800.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
PVC Manhole, 50x50x80cm Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 PVC manhole (pcs) 1.100 0.00 2,500.00 - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -
Wire less microphone, cliptype, with Pcs 0.00 0.00 -
Soc transmitter and reciever #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Amplifier, Philips 60w table top mixing am 1.000 0.00 18,000.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc Table mounted microphone Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 TABLE STAND DYNAMIC MICRAPHON 1.000 0.00 2,168.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Wire less hand held microphone with Pcs 0.00 0.00 -
Soc transmitter #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Microphone, Philips LBB 2900/15 hand he 1.000 0.00 2,500.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc Cabling Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 120.000 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
Fill Work
Fill 5 Sellected excavated fill m3 433.91 101.00 43,825.03 16.62 7,210.16 8.59 3,725.56 15,197.74 60.23 26,133.46
Daily laborer 1,735.64 2.37 4,107.69 Benzene 0.200 86.78 - - Tamper 173.56 2,603.47
Gang leader 173.56 4.54 788.27 Fuel 1.080 468.62 7.95 3,725.56 D. Truck (10m3) 35.15 8,786.70
Sub contractor 2,314.19 1.00 2,314.19 - - Wheel loader CA 5.86 3,807.57
Fill 6 Sellected borrowed fill m3 0.00 0.00 #DIV/0! - #DIV/0! #DIV/0! - -
Daily laborer 0.00 2.37 0.00 Benzene 0.200 0.00 - - Tamper 0.00 -
Gang leader 0.00 4.54 0.00 Fuel #DIV/0! #DIV/0! 7.95 #DIV/0! D. Truck (10m3) 0.00 -
Sub contractor 0.00 1.00 0.00 - - Wheel loader CA 0.00 -
Fill 5 fertile Soil m3 0.00 0.00 #DIV/0! - #DIV/0! #DIV/0! - -
Daily laborer 0.00 2.37 0.00 Benzene 0.200 0.00 - - Tamper 0.00 -
Gang leader 0.00 4.54 0.00 Fuel #DIV/0! #DIV/0! 7.95 #DIV/0! D. Truck (10m3) 0.00 -
WINDOW DOOR
car 07 Type WD1 Size: (2850 No 0.00 0.00 -
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 6.713 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
car 08 Type WD2, Size: 3750 x2550mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 9.563 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
DOORS
car 09 Type D1, Size: 700X2100 mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 1.470 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
car 10 Type D2, Size: 900X2100 mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 1.890 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
Corner protection
car 24 Angle iron size 30x30x3mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Angle Iron (kg) 1.413 0.00 18.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
11.1 11.1 Plastering & pointing 0.00 - 0.00 - - - 0.00
Plast 01 Two coats to HCB wall, Internal m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
02 Two coats to Concrete vertical surface m2 0.00 0.00 -
Plast #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00
Plast 03 Two coats to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 04 Two coats to HCB wall, External m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Plast 08 Fine coat cement plaster to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 09 Pointing Roughly dressed stone wall m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
GS 10 PPR Pipe diam 20mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 20mm (ml) 1.050 0.00 35.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 11 PPR Pipe diam 25mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 25mm (ml) 1.050 0.00 57.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 12 PPR Pipe diam 32mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 32mm (ml) 1.050 0.00 75.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 13 PPR Pipe diam 40mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 40mm (ml) 1.050 0.00 100.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GV 2 Gate valve
- 0.00 - - -
GV 14 Bronze gate valve, diam 15mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, bronze PN16 diam. 25mm (pc 1.050 0.00 156.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
GV 15 Bronze gate valve, diam 20mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 20mm (pcs) 1.050 0.00 130.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
GV 16 Bronze gate valve, diam 32mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 32mm (pcs) 1.050 0.00 340.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
PVC 17 uPVC sewerage Pipe diam 50mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 50mm (ml) 1.050 0.00 7.52 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 18 uPVC sewerage Pipe diam 80mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 80mm (ml) 1.050 0.00 11.52 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 19 uPVC sewerage Pipe diam 100mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml) 1.050 0.00 25.00 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 20 uPVC sewerage Pipe diam 150mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 150mm (ml) 1.050 0.00 45.43 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 21 uPVC sewerage Pipe diam 300mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 300mm (ml) 1.050 0.00 45.43 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 22 uPVC sewerage Pipe diam 100mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml) 1.050 0.00 25.00 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 23 uPVC vent cap diam 100mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml) 6.000 0.00 25.00 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
0.250 0.00 - -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 24 uPVC down Pipe diam 100mm, PN 16 m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC Pipe, PN 16 Ø 100mm (ml) 1.050 0.00 56.55 - -
Daily laborer 0.00 2.37 0.00 PVC accessory, Diam110mm (pcs) 1.000 0.00 35.00 - -
UV reflctive oil paint (gal) 0.02 0.00 160.00 -
Chiseler 0.00 4.54 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 25 G-28 sheet metal gutter, dev length55cm lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Sub contractor 0.00 1.00 0.00 G-28 sheet metal (m2) 0.750 0.00 80.00 - -
Daily laborer 0.00 2.37 0.00 Gutter holder strip, 15x3mm (pcs) 1.000 0.00 10.00 - -
- 0.00 0.00 - - -
PVC Pipe
31 PVC Pipe power outlet, diam 50mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 PVC Pipe, Diam 50mm (ml) 1.100 0.00 20.00 - -
- 0.00 0.00 - - -
32 PVC Pipe power outlet, diam 29mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 PVC Conduite, dia. 29mm (ml) 1.100 0.00 9.00 - -
- 0.00 0.00 - - -
Telephone system
Soc 33 Tele point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Data outlet, RJ45 outlet type LEGGRAND 74213 category 5E (p 0.00 70.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 19mm (ml) 30.000 0.00 4.50 - -
- 0.00 Cable, catagory 5E UPT (m) 35.000 0.00 2.50 - -
- 0.00 Junction box, dia. 65mm (pcs) 1.000 0.00 0.75 - -
Soc 34 Tele outlet Twin moudule RJ11 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 RJ 11 TWIN OUTLET (PCS) 4.000 0.00 15.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 36 MATV head with amplifier nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 MATV head and amplifier (pcs) 1.000 0.00 12,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 37 TV Point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 TV cable (ml) 50.000 0.00 4.50 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bell System
Point 38 Bell point fed through 2x1mm2 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 PVC Conduite, dia. 13mm (ml) 6.500 0.00 3.00 - -
Daily laborer 0.00 2.37 0.00 Connector, diam 7mm (pcs) 6.000 0.00 0.66 - -
- 0.00 PVC conductor 2x1sq.mm (ml) 15.000 0.00 3.32 - -
- 0.00 Junction box, dia. 65mm (pcs) 2.000 0.00 0.75 - -
Swi 39 Push button nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Push butten,with bell symbols (pcs) 1.000 0.00 4,520.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 16mm (ml) 0.00 3.00 - -
- 0.00 PVC conductor, dia. 2.5mm2 (m) 0.00 4.50 - -
Soc 40 Digital Complete Bell nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Bell with transformer of 220/12v, 25VA ( 1.000 0.00 230.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
SIGNAGE SYSTEM
Soc 41 Sign light EXIT Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 42 Sirn light ENTERANCE Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 43 Sign light LADIES TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 44 Sign light GENTLEMEN TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
Fill Work
Fill 5 Sellected excavated fill m3 662.52 101.00 66,914.14 16.62 11,008.81 8.59 5,688.36 23,204.63 60.23 39,901.81
Daily laborer 2,650.07 2.37 6,271.82 Benzene 0.200 132.50 - - Tamper 265.01 3,975.10
Gang leader 265.01 4.54 1,203.57 Fuel 1.080 715.52 7.95 5,688.36 D. Truck (10m3) 53.66 13,415.95
Sub contractor 3,533.42 1.00 3,533.42 - - Wheel loader CA 8.94 5,813.58
Fill 6 Sellected borrowed fill m3 0.00 0.00 #DIV/0! - #DIV/0! #DIV/0! - -
Daily laborer 0.00 2.37 0.00 Benzene 0.200 0.00 - - Tamper 0.00 -
Gang leader 0.00 4.54 0.00 Fuel #DIV/0! #DIV/0! 7.95 #DIV/0! D. Truck (10m3) 0.00 -
Sub contractor 0.00 1.00 0.00 - - Wheel loader CA 0.00 -
Fill 5 fertile Soil m3 0.00 0.00 #DIV/0! - #DIV/0! #DIV/0! - -
Daily laborer 0.00 2.37 0.00 Benzene 0.200 0.00 - - Tamper 0.00 -
Gang leader 0.00 4.54 0.00 Fuel #DIV/0! #DIV/0! 7.95 #DIV/0! D. Truck (10m3) 0.00 -
Sub contractor 0.00 1.00 0.00 - - Wheel loader CA 0.00 -
05 Disposal m3 859.53 37.00 31,802.48 23.65 20,324.45
Dispo 0.17 144.49 6.68 5,739.92 14,440.05
Daily laborer 41.26 2.37 97.64 0.00 - - Wheel loader CA 10.31 6,704.31
Gang leader 10.31 4.54 46.84 Fuel 0.840 722.00 7.95 5,739.92 D. Truck (10m3) 30.94 7,735.74
Hard 06 25cm thick hardcore m2 525.30 97.00 50,954.05 73.55 38,637.22
core 5.16 2,712.30 24.10 12,661.66 23,263.26
Mason 210.12 8.18 1,717.73 Basaltic stone (m3) 0.310 162.84 77.75 12,661.66 D. Truck (10m3) 93.05 23,263.26
Daily laborer 420.24 2.37 994.57 Crushed aggregate (m3) 0.00 200.00 - -
WINDOW DOOR
car 07 Type WD1 Size: (2850 No 0.00 0.00 -
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 6.713 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
car 08 Type WD2, Size: 3750 x2550mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 9.563 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
DOORS
car 09 Type D1, Size: 700X2100 mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 1.470 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
car 10 Type D2, Size: 900X2100 mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 1.890 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
Corner protection
car 24 Angle iron size 30x30x3mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Angle Iron (kg) 1.413 0.00 18.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
11.1 11.1 Plastering & pointing 0.00 - 0.00 - - - 0.00
Plast 01 Two coats to HCB wall, Internal m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
02 Two coats to Concrete vertical surface m2 0.00 0.00 -
Plast #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00
Plast 03 Two coats to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 04 Two coats to HCB wall, External m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
05 Two coats to Concrete vertical surface, m2 0.00 0.00 -
Plast external #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
Plast 06 Fine coat cement plaster to vertical surface m2 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 0.00 - - -
Plast 08 Fine coat cement plaster to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 09 Pointing Roughly dressed stone wall m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
GS 10 PPR Pipe diam 20mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 20mm (ml) 1.050 0.00 35.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 11 PPR Pipe diam 25mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 25mm (ml) 1.050 0.00 57.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 12 PPR Pipe diam 32mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 32mm (ml) 1.050 0.00 75.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 13 PPR Pipe diam 40mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 40mm (ml) 1.050 0.00 100.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GV 2 Gate valve
- 0.00 - - -
GV 14 Bronze gate valve, diam 15mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, bronze PN16 diam. 25mm (pc 1.050 0.00 156.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
GV 15 Bronze gate valve, diam 20mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 20mm (pcs) 1.050 0.00 130.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
GV 16 Bronze gate valve, diam 32mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 32mm (pcs) 1.050 0.00 340.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow diam 15mm ( 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
PVC 17 uPVC sewerage Pipe diam 50mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 50mm (ml) 1.050 0.00 7.52 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 18 uPVC sewerage Pipe diam 80mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 80mm (ml) 1.050 0.00 11.52 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 19 uPVC sewerage Pipe diam 100mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml) 1.050 0.00 25.00 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 20 uPVC sewerage Pipe diam 150mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 150mm (ml) 1.050 0.00 45.43 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 21 uPVC sewerage Pipe diam 300mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 300mm (ml) 1.050 0.00 45.43 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 22 uPVC sewerage Pipe diam 100mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml) 1.050 0.00 25.00 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
Red ash (m3) 0.250 0.00 80.00 -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 23 uPVC vent cap diam 100mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml) 6.000 0.00 25.00 - -
Daily laborer 0.00 2.37 0.00 uPVC Accessories, PN4 diam 80mm (pcs 1.000 0.00 40.00 - -
0.250 0.00 - -
0.00 - 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 24 uPVC down Pipe diam 100mm, PN 16 m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC Pipe, PN 16 Ø 100mm (ml) 1.050 0.00 56.55 - -
Daily laborer 0.00 2.37 0.00 PVC accessory, Diam110mm (pcs) 1.000 0.00 35.00 - -
UV reflctive oil paint (gal) 0.02 0.00 160.00 -
Chiseler 0.00 4.54 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 25 G-28 sheet metal gutter, dev length55cm lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Sub contractor 0.00 1.00 0.00 G-28 sheet metal (m2) 0.750 0.00 80.00 - -
Daily laborer 0.00 2.37 0.00 Gutter holder strip, 15x3mm (pcs) 1.000 0.00 10.00 - -
- 0.00 0.00 - - -
PVC Pipe
31 PVC Pipe power outlet, diam 50mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 PVC Pipe, Diam 50mm (ml) 1.100 0.00 20.00 - -
- 0.00 0.00 - - -
32 PVC Pipe power outlet, diam 29mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 PVC Conduite, dia. 29mm (ml) 1.100 0.00 9.00 - -
- 0.00 0.00 - - -
Telephone system
Soc 33 Tele point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Data outlet, RJ45 outlet type LEGGRAND 74213 category 5E (p 0.00 70.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 19mm (ml) 30.000 0.00 4.50 - -
- 0.00 Cable, catagory 5E UPT (m) 35.000 0.00 2.50 - -
- 0.00 Junction box, dia. 65mm (pcs) 1.000 0.00 0.75 - -
Soc 34 Tele outlet Twin moudule RJ11 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 RJ 11 TWIN OUTLET (PCS) 4.000 0.00 15.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 36 MATV head with amplifier nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 MATV head and amplifier (pcs) 1.000 0.00 12,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 37 TV Point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 TV cable (ml) 50.000 0.00 4.50 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bell System
Point 38 Bell point fed through 2x1mm2 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 PVC Conduite, dia. 13mm (ml) 6.500 0.00 3.00 - -
Daily laborer 0.00 2.37 0.00 Connector, diam 7mm (pcs) 6.000 0.00 0.66 - -
- 0.00 PVC conductor 2x1sq.mm (ml) 15.000 0.00 3.32 - -
- 0.00 Junction box, dia. 65mm (pcs) 2.000 0.00 0.75 - -
Swi 39 Push button nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Push butten,with bell symbols (pcs) 1.000 0.00 4,520.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 16mm (ml) 0.00 3.00 - -
- 0.00 PVC conductor, dia. 2.5mm2 (m) 0.00 4.50 - -
Soc 40 Digital Complete Bell nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Bell with transformer of 220/12v, 25VA ( 1.000 0.00 230.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
SIGNAGE SYSTEM
Soc 41 Sign light EXIT Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 42 Sirn light ENTERANCE Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 43 Sign light LADIES TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 44 Sign light GENTLEMEN TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
45 Emergency lighting system LED illuminated Pcs 0.00 0.00 -
Soc with 1hr backup battery #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Emergency lighting, LED 1.000 0.00 1,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
06 Registrar
2 02 Excavation & Earthwork 228,292.21 - 148,340.56
Bulk excavation
B Ex 01 Bulk not exceeding 1.5m m3 1,117.20 25.45 28,432.74 0.32 352.54 1.59 1,776.35 19,485.83 19.35 21,614.72
Daily laborer 148.96 2.37 352.54 Fuel 0.200 223.44 7.95 1,776.35 Excavator 37.24 19,485.83
Pit excavation
P Ex 02 Pit not exceeding 1.5m m3 335.85 28.00 9,403.87 0.00 0.35 117.76 1.59 534.01 6,508.70 21.32 7,160.46
Daily laborer 49.76 2.37 117.76 Fuel 0.200 67.17 7.95 534.01 Excavator 12.44 6,508.70
P Ex 02 Pit not exceeding 1.5m m3 224.90 30.00 6,747.05 0.00 0.35 78.85 1.59 357.59 4,358.51 21.32 4,794.96
Daily laborer 33.32 2.37 78.85 Fuel 0.200 44.98 7.95 357.59 Excavator 8.33 4,358.51
Trench Excavation
T Ex 03 Trench not exceeding 1.5m m3 115.90 28.00 3,245.20 0.00 0.35 40.64 1.59 184.28 2,246.10 21.32 2,471.02
Daily laborer 17.17 2.37 40.64 Fuel 0.200 23.18 7.95 184.28 Excavator 4.29 2,246.10
Fill Work
Fill 5 Sellected borrowed fill m3 767.58 108.00 82,898.70 16.62 12,754.63 8.59 6,590.45 26,884.51 60.23 46,229.59
Daily laborer 3,070.32 2.37 7,266.43 Benzene 0.200 153.52 - - Tamper 307.03 4,605.48
Gang leader 307.03 4.54 1,394.44 Fuel 1.080 828.99 7.95 6,590.45 D. Truck (10m3) 62.17 15,543.51
Sub contractor 4,093.76 1.00 4,093.76 - - Wheel loader CA 10.36 6,735.52
05 Disposal m3 1,793.85 37.00 66,372.60 23.65 42,417.66
Dispo 0.17 301.55 6.68 11,979.36 30,136.75
Daily laborer 86.10 2.37 203.78 0.00 - - Wheel loader CA 21.53 13,992.06
Gang leader 21.53 4.54 97.77 Fuel 0.840 1,506.84 7.95 11,979.36 D. Truck (10m3) 64.58 16,144.69
Hard 06 25cm thick hardcore m2 321.57 97.00 31,192.05 73.55 23,652.17
core 5.16 1,660.36 24.10 7,750.96 14,240.85
Mason 128.63 8.18 1,051.53 Basaltic stone (m3) 0.310 99.69 77.75 7,750.96 D. Truck (10m3) 56.96 14,240.85
Daily laborer 257.25 2.37 608.83 Crushed aggregate (m3) 0.00 200.00 - -
WINDOW DOOR
car 07 Type WD1 Size: (2850 No 0.00 0.00 -
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 6.713 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
car 08 Type WD2, Size: 3750 x2550mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 9.563 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
DOORS
car 09 Type D1, Size: 700X2100 mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 1.470 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
car 10 Type D2, Size: 900X2100 mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Door ASSA, TESA or equiva 1.890 0.00 979.10 - -
0 Daily laborer 0.00 2.37 0.00 Lock, ASSA (pcs) 1.000 0.00 1,250.00 - -
- 0.00 0.00 - - -
Corner protection
car 24 Angle iron size 30x30x3mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Angle Iron (kg) 1.413 0.00 18.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
11.1 11.1 Plastering & pointing 0.00 - 0.00 - - - 0.00
Plast 01 Two coats to HCB wall, Internal m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
02 Two coats to Concrete vertical surface m2 0.00 0.00 -
Plast #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00
Plast 03 Two coats to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 04 Two coats to HCB wall, External m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
05 Two coats to Concrete vertical surface, m2 0.00 0.00 -
Plast external #DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
Chiseler 0.00 4.54 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
Plast 06 Fine coat cement plaster to vertical surface m2 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 0.00 - - -
07 Fine coat cement plaster to external surface m2 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
Plast 08 Fine coat cement plaster to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.022 0.00 248.74 - -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.005 0.00 320.00 - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast 09 Pointing Roughly dressed stone wall m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plasterer 0.00 6.36 0.00 Cement (qtl) 0.110 0.00 248.74 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Sand (m3) 0.027 0.00 320.00 - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
GS 10 PPR Pipe diam 20mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 20mm (ml) 1.050 0.00 35.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 11 PPR Pipe diam 25mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 25mm (ml) 1.050 0.00 57.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 12 PPR Pipe diam 32mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 32mm (ml) 1.050 0.00 75.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
GS 13 PPR Pipe diam 40mm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 PP Pipe, PN 10 Ø 40mm (ml) 1.050 0.00 100.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Telephone system
Soc 33 Tele point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Data outlet, RJ45 outlet type LEGGRAND 74213 category 5E (p 0.00 70.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 19mm (ml) 30.000 0.00 4.50 - -
- 0.00 Cable, catagory 5E UPT (m) 35.000 0.00 2.50 - -
- 0.00 Junction box, dia. 65mm (pcs) 1.000 0.00 0.75 - -
Soc 34 Tele outlet Twin moudule RJ11 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 RJ 11 TWIN OUTLET (PCS) 4.000 0.00 15.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 36 MATV head with amplifier nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 MATV head and amplifier (pcs) 1.000 0.00 12,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 37 TV Point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 TV cable (ml) 50.000 0.00 4.50 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bell System
Point 38 Bell point fed through 2x1mm2 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 PVC Conduite, dia. 13mm (ml) 6.500 0.00 3.00 - -
Daily laborer 0.00 2.37 0.00 Connector, diam 7mm (pcs) 6.000 0.00 0.66 - -
- 0.00 PVC conductor 2x1sq.mm (ml) 15.000 0.00 3.32 - -
- 0.00 Junction box, dia. 65mm (pcs) 2.000 0.00 0.75 - -
Swi 39 Push button nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Push butten,with bell symbols (pcs) 1.000 0.00 4,520.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 16mm (ml) 0.00 3.00 - -
- 0.00 PVC conductor, dia. 2.5mm2 (m) 0.00 4.50 - -
Soc 40 Digital Complete Bell nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Bell with transformer of 220/12v, 25VA ( 1.000 0.00 230.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
SIGNAGE SYSTEM
Soc 41 Sign light EXIT Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 42 Sirn light ENTERANCE Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 43 Sign light LADIES TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 44 Sign light GENTLEMEN TOILET Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
45 Emergency lighting system LED illuminated Pcs 0.00 0.00 -
Soc with 1hr backup battery #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Emergency lighting, LED 1.000 0.00 1,000.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
46 1 x16 sq.mm bare copper m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Bare copper wire, 1x16mm2 (ml) 1.050 0.00 16.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
47 Diam 16mm and 2400mm long copper rod m 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Low voltage earthing system copper ro 1.050 0.00 1,800.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
PVC Manhole, 50x50x80cm Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 PVC manhole (pcs) 1.100 0.00 2,500.00 - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -
Wire less microphone, cliptype, with Pcs 0.00 0.00 -
Soc transmitter and reciever #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Amplifier, Philips 60w table top mixing am 1.000 0.00 18,000.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc Table mounted microphone Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 TABLE STAND DYNAMIC MICRAPHON 1.000 0.00 2,168.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Wire less hand held microphone with Pcs 0.00 0.00 -
Soc transmitter #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Microphone, Philips LBB 2900/15 hand he 1.000 0.00 2,500.00 - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc Cabling Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 120.000 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
BASIC
Expected labour DISP/ HARDSHIP
ITEM SALLARY PERDIUM INSURANCE
Labor by trade hour ALLOWANCE
NO. (WAGE)
SEVERANCE INDEXED
ANNUAL MEDICAL AND OTHER SALLARY
LEAVE TREATMENT RELATED (WAGE) INDEX
REMARK
Qty of resource Amount
EXPENCES /DAY FACTOR
5% 2% 8% Birr/day
Escalation
102,596.68
147,396.46
286,641.09
43.60
22,839.13
-
-
-
86,722.25
-
-
-
-
-
-
-
-
123,936.87
22,737.74
-
-
MATERIAL PRICE BREAK DOWN
#DIV/0! ETB Total material price
#DIV/0! ETB Total material price
Material group
(1) Abrv.
Distance from
ITEM source to INITIAL COST
DESCRIPTION Source
NO. project (AT AA)
(km)
Amplifier, Philips 60w table top mixing amplifier with 4 inputs and priority switch,
ele 11 100V, wire less input, CD player, FM tuner (pcs) - 18,000.00
13 Anti rust (gal) - 110.00
14 Anti termite (lit) - 110.00
17 Armstrong, parafon universal 1.8x60x60cm (m2) - 240.00
18 Armstrong, prema cirrus 2x60x60cm (m2) - 290.00
18 Armstrong,ORCAL 2x60x60cm (m2) - 290.00
19 Asphalt, AC 180/200 (kg) - 8.00
21 Automatic hand dryer (pcs) - 3,500.00
31 Basaltic stone (m3) - 77.75
36 Bell with transformer of 220/12v, 25VA (pcs) - 230.00
Benzene -
37 Bitumenous membrane water proofing (4mm) (m2) - 180.00
39 Black wire, diam. 1.5mm (kg) - 20.00
52 Cable, catagory 5E UPT (m) - 2.50
52 Cable, catagory 6E UPT (m) - 5.00
64 Cable, SIEMANS NYY-O 3x6 mm2 (m) - 34.00
75 Cable, SIEMANS NYY-O 5x4 mm2 (m) - 53.00
76 Cable, SIEMANS NYY-O 5x6 mm2 (m) - 65.00
76 Cable, lag (pcs) - 15.00
79 Cement (qtl) - 196.74
80 Cement tille skirting, 10x2cm thick (m) - 7.26
81 Ceramic wall tile, 6mm thick (m2) - 160.00
Ceramic floor tile, 12mm thick (m2) 350.00
83 Chip wood, 8mm (pcs) - 126.00
84 Chipwood, 10mm thick (Pcs) - 96.00
Chipwood pre moulded, 40x2cm (lm) 110.80
Chipwood pre moulded, 33x2cm (lm) 91.41
85 CHS, CT40 and t=2.5mm (ml) - 34.53
87 CHS, CT60 and t=3mm (ml) - 62.15
88 CHS, CT80 and t=2.5mm (ml) - 54.81
95 Concrete pipe, 1/2 dia. 300mm (m) - 23.00
98 Connector, diam 7mm (pcs) - 0.66
107 Crank bolts with nuts, diam6mm (pcs) - 2.00
108 Crushed aggregate (m3) - 200.00
109 Crystal glass mirror, 15 years warranty damp proofing back, thickness 5mm (pcs) - 250.00
109 Crystal glass mirror (pcs) - 150.00
111 Data outlet, RJ45 outlet type LEGGRAND 74213 category 5E with 8 contacts complete wi - 850.00
111 Data outlet, RJ45 outlet type LEGGRAND 74213 category 5E (pcs) - 70.00
114 Distribution board (birr) - 1.00
115 Double pole switch, flush mounted 10A Legrand décor (pcs) - 50.00
Double two way (pcs) 85.00
116 Dressed stone (pcs) - 25.00
Duct, Galvanized steel metal size 500x125mm 0.8mm wall thickness (m) 948.00
Duct, Galvanized steel metal size 500x225mm 0.8mm wall thickness (m) 1,104.00
Duct, Galvanized steel metal size 500x275mm 0.8mm wall thickness (m) 1,176.00
Duct, Galvanized steel metal size 500x350mm 0.8mm wall thickness (m) 1,296.00
Duct, Galvanized steel metal size 500x400mm 0.8mm wall thickness (m) 1,728.00
Duct, Galvanized steel metal size 900x400mm 0.8mm wall thickness (m) 1,980.00
Duct, Galvanized steel metal size 900x525mm 0.8mm wall thickness (m) 2,172.00
Duct, Galvanized steel metal size 900x650mm 0.8mm wall thickness (m) 2,358.00
Duct, Galvanized steel metal size 1075x650mm 0.8mm wall thickness (m) 2,628.00
Duct, Galvanized steel metal size 1250x650mm 0.8mm wall thickness (m) 2,892.00
Duct, Galvanized steel metal size 1250x725mm 0.8mm wall thickness (m) 3,120.00
Duct, Galvanized steel metal size 1250x800mm 0.8mm wall thickness (m) 3,210.00
Duct, Galvanized steel metal size 1250x875mm 0.8mm wall thickness (m) 3,234.00
Duct, Galvanized steel metal size 1250x925mm 0.8mm wall thickness (m) 3,312.00
Duct, Galvanized steel metal size 1350x925mm 0.8mm wall thickness (m) 3,462.00
Duct, Galvanized steel metal size 1400x925mm 0.8mm wall thickness (m) 3,540.00
Duct, Galvanized steel metal size 925x400mm 0.8mm wall thickness (m) 2,016.00
Duct, Galvanized steel metal size 925x1150mm 0.8mm wall thickness (m) 3,540.00
Kitchen hood island type, 7600x1300x750mm (No) 80,925.00
Plenium box, 1mm thick , 3000x2000x1000mm 15,281.50
Plenium box, 1mm thick , 2000x1200x1000mm 9,789.00
137 EGA-500, 0.4mm thick colored (m2) Alem genet - 160.00
144 Eucalyptus dia10cm (m) - 2.00
145 Eucalyptus dia12cm (m) - 2.50
146 Eucalyptus, diam 8cm (ml) - 3.00
Fire extingusher 6kg (pcs) 600.00
169 Floor drain, white enameled cast Iron diam 100mm (pcs) - 95.65
Fuel - 7.95
180 Galvanized sheet metal 0.4mm thick (m2) - 60.00
188 Gate valve, bronze PN16 diam. 25mm (pcs) - 156.00
197 Glass clear, 4mm (m2) - 115.00
198 Glass clear, 6mm (m2) - 208.70
200 Glue, Animal (kg) - 3.00
202 GS pipe Accessories, Elbow diam 15mm (pcs) - 5.00
210 HCB, 10cm (pcs) - 8.00
211 HCB, 15cm (pcs) - 8.50
212 HCB, 20cm class B (pcs) - 10.00
216 HWB, 500x405mm with pedistal (pcs) - 1,100.00
216 HWB, 500x405mm (pcs) - 750.00
218 Intermediate switch, flush mounted 10A Legrand décor (pcs) - 90.00
218 Iron band 30.00
221 Junction box, dia. 65mm (pcs) - 0.75
226 Kitchen sink, 1200x600mm (pcs) - 750.00
239 Lamp, Philips TCS 398/136 IC + 1x36w lamp (pcs) - 900.00
a Lamp, fluorescent with reflector, 4x18 watts (PCS) 805.00
b Lamp, fluorescent with symmetrical reflector, 1x36 watts ( pcs) 690.00
c Lamp, fluorescent with closed louver high glossy, 2x36 watts (pcs) 745.00
Lamp, fluorescent with closed louver high glossy, 2x18 watts, luminaire
d polycarbonate(pcs) 1,000.00
e Lamp, fluorescent with closed louver high glossy, 2x18 watts(pcs) 710.00
e Lamp, fluorescent with closed louver medium glossy, with steel sheet 4x18 watts(pcs) 805.00
e Lamp, fluorescent with closed louver high glossy, with emergency kit for 3hrs 4x18 watts(pcs) 1,000.00
e Lamp, fluorescent with closed louver high glossy,kit for 3hrs 4x18 watts(pcs) 690.00
e Lamp, fluorescent with closed louver high glossy, 4x18 watts(pcs) 1,000.00
f Lamp, fluorescent with closed louver medium glossy, 4x18 watts(pcs) 1,000.00
g Lamp, fluorescent with direct light opal, 1x11 watts(pcs) 1,000.00
g Lamp, compact fluorescent 1x11 watts, luminar polycarbonate(pcs) 1,000.00
h Lamp, fluorescent with fiber glass polyster, 1x36 watts(pcs) 690.00
h Lamp, fluorescent with fiber glass polyster, 2x36 watts(pcs) 1,000.00
h Lamp, fluorescent withpolycarbonate steel sheet, 1x36 watts(pcs) 1,000.00
i Lamp, LED with frosted glass, 1x2 watts lum fiber glass nylon(pcs) 1,000.00
Lamp,compact fluorescent with direct light opal, 2x26 watts lum opal glass(pcs)
j 1,000.00
Lamp, fluorescent with closed louver high glossy, 2x18 watts, recessed(pcs)
k 710.00
Lamp,compact fluorescent with direct light opal, 1x18 watts lum polycarbonate steel
l sheet base(pcs) 1,000.00
Lamp,compact fluorescent with Fiber glass,2x18 watts lum Fiber glass(pcs)
l 1,000.00
l Lamp,compact fluorescent 1x13 watts lum glass sheet base(pcs) 1,000.00
Lamp,compact fluorescent pole mounted 1x18 watts lum polycarbonate steel sheet base
l (pcs) 1,000.00
267 Lock, ASSA (pcs) - 1,250.00
271 Low voltage earthing system copper rod2400x16mm - 1,800.00
273 LTZ 38mm, Door ASSA, TESA or equivalent (m2) 979.10
273 LTZ 38mm, Window ASSA, TESA or equivalent (m2) 500.00
289 Marble chips, white (m3) - 250.00
296 Marble, 20x2cm thick (ml) - 80.00
299 Marble, 2cm thick white (m2) - 392.14
300 Marble, 3cm thick white (m2) - 435.00
301 Marble, 33x3cm thick (ml) - 143.55
316 Microphone, Philips LBB 2900/15 hand held microphone with LBC 1226/01 adjustable bo - 2,500.00
317 Microphone, Philips LBB 9094/15 table standdynamic microphone with switch and 12m au - 2,500.00
318 Mosaic floor tile copping (m) - 84.00
319 Nail (kg) - 8.00
333 Non slippery ceramic floor tile (m2) - 172.17
334 Non slippery ceramic skirting, 10cm high (m) - 25.83
337 Patch pannel. 24 port (pcs) - 12,500.00
337 Patch pannel. 12 port (pcs) - 12,500.00
337 Patch pannel. 48 port (pcs) - 18,750.00
337 Plastic paint (gal) - 90.00
340 Polysulphide/polyurethane polymers sealant, depth 450mm (ml) - 45.00
349 Push butten,with bell symbols (pcs) - 4,520.00
350 Putty glass (kg) - 8.00
353 PVC conductor, dia. 2.5mm2 (m) - 4.50
354 PVC conductor, dia. 4mm2 (m) - 8.00
356 PVC Conduite, dia. 13mm (ml) - 3.00
356 PVC Conduite, dia. 16mm (ml) - 3.00
357 PVC Conduite, dia. 19mm (ml) - 4.50
358 PVC Conduite, dia. 21mm (ml) - 5.25
359 PVC Conduite, dia. 29mm (ml) - 9.00
360 PVC Conduite, dia. 32mm (ml) - 11.00
361 PVC Conduite, dia. 50mm (ml) - 20.00
362 PVC Pipe, Diam 110mm (ml) - 50.00
362 PVC Pipe, Diam200mm (ml) - 50.00
367 PVC accessory, Diam110mm (pcs) - 35.00
363 PVC manhole (pcs) - 2,500.00
364 PVC Pipe, Diam 50mm (ml) - 20.00
367 PVC Pipe, Diam110mm (ml) - 50.00
368 PVC Skirting, 10cm high (m) - 10.75
369 PVC tile (m2) - 90.00
369 PVC Roll, 3mm tile (m2) - 170.00
370 Quartz wall finish (m2) - 75.00
370 Red ash (m3) - 80.00
376 Reinforcement bar, Diam. 10mm (kg) - 14.00
379 Reinforcement bar, Diam. 12mm (kg) - 14.00
380 Reinforcement bar, Diam. 14mm (kg) - 14.00
381 Reinforcement bar, Diam. 16mm (kg) - 14.00
382 Reinforcement bar, Diam. 20mm (kg) - 14.00
383 Reinforcement bar, Diam. 24mm (kg) - 14.00
387 Reinforcement bar, Diam. 4mm (kg) - 20.00
388 Reinforcement bar, diam. 6mm (kg) - 14.00
389 Reinforcement bar, Diam. 8mm (kg) - 14.00
390 RHS 100x100x4.5mm (kg) - 18.00
397 RHS 30x30x3mm (kg) - 15.33
399 RHS 40x40x3mm (kg) - 15.33
403 RHS 60x60x3mm (kg) - 15.33
405 Sand (m3) - 320.00
406 Scaffolding (m2) - 3.00
414 Sheet metal, 10mm thick (m2) - 2,826.00
419 Shower try, enameled heavy gauge steel 700x700mm with all accessories (pcs) - 365.22
420 Single pole switch, flush mounted 10A Legrand décor (pcs) - 45.00
421 Soap holder, tabor complete (pcs) - 40.00
427 Socket outlet, Flush mounted 20A, 1p+E, 240V and with switch Legrand décor (pcs) - 80.00
429 Socket outlet, Flush mounted twin 16A, 2p+E, 240V Legrand décor (pcs) - 70.00
434 Socket outlet, twin Floor socket 16A, 2p+E, 240V Legrand décor (pcs) - 80.00
Socket with detachable frame, 16A, 1ph(pcs) 60.00
438 Steel formwork (m2) - 20.00
440 Stuco (kg) - 4.00
444 Synthetic paint (gal) - 125.00
451 Terrazzo copping, 23x3cm thick (ml) - 56.00
453 Terrazzo copping, 38x3cm thick (ml) - 68.00
454 Terrazzo skirting, 10x2cm thick (m2) - 20.00
455 Terrazzo tile, 20x20x2cm thick (m2) - 180.00
Toilet paper holder, tabor (pcs) 48.00
465 Towel hanger, Chrome plated steel (pcs) - 40.00
465 Towel hanger, Chrome plated steel, high quality (pcs) - 120.00
467 Trachytic stone (m3) - 77.75
468 Triple pole switch, flush mounted 10A Legrand décor (pcs) - 124.00
479 TV cable (ml) - 4.50
479 MATV head and amplifier (pcs) - 12,000.00
479 Two way switch, flush mounted 10A Legrand décor (pcs) - 51.00
Two way switch, + single pole flush mounted 10A Legrand , water proof (pcs) 79.00
Two way water proof switch ( pcs) 80.00
480 UPS, APC 40KVA floor stand for 380/220V, 50hz. Manual bypass switch for 10min. (pcs - 250,000.00
503 uPVC Accessories, PN4 diam 80mm (pcs) - 40.00
528 uPVC pipe, PN4 diam 80mm (ml) - 20.53
Urinal BS 3402 650.00
532 Varnish (gal) - 90.00
541 Water heater, 80lit (pcs) - 1,450.00
541 Water heater, 100lit (pcs) - 2,500.00
544 WC, low flush luxury type (pcs) - 2,100.00
WC, turkish (pcs) 650.00
Box type exhaust fan for circulation room 381,620.00
Box type exhaust fan for kitchen hood 301,425.00
553 Xypex water proofing material (m2) - 195.00
car 23 Nails (kg) 23.20
car 26 Parquet,3CM THICK TANGUED AND GROOVE Tid stage(ML) RHS joist 2,100.00
car 26 Parquet,3mm tid wood cladding 400.00
car 26 Parquet,3CM THICK TANGUED AND GROOVE Tid stage(ML) wood joist 1,800.00
car 29 Sawn Eucalyptus purlin 70 x 50 mm (ml) 12.00
ele 9 Bare copper wire, 1x16mm2 (ml) 16.00
ele 14 CABLE,2x10sqmm (ml) 60.00
ele 14 CABLE,2x4sqmm (ml) 60.00
ele 14 CABLE,2x2.5sqmm (ml) 60.00
ele 14 CABLE, 3x10sqmm (ml) 60.00
ele 17 CABLE, 3x240/120sqmm (ml) 850.00
ele 19 CABLE, 2x4sqmm (ml) 12.00
ele 21 CABLE, 3x185/95sqmm (ml) 1,590.00
ele 24 CABLE, 3x25/16+ 1x16sqmm (ml) 195.00
ele 24 CABLE, 3x35/16+ 1x16sqmm (ml) 240.00
ele 26 CABLE, 3x4sqmm (ml) 22.00
ele 28 CABLE, 3x70/35+ 1x35sqmm (ml) 980.00
ele 31 CABLE, 3x95+ 1x50sqmm (ml) 560.00
ele 31 CABLE, 3x150/70+ 1x70sqmm (ml) 848.00
ele 33 CABLE, 4x10sqmm (ml) 80.00
ele 38 Cable, 4x4sq.mm (ml) 40.00
ele 41 CABLE, 5x10sqmm (ml) 140.00
ele 42 CABLE, 5x16sqmm (ml) 190.00
ele 45 CABLE, 5x6sqmm (ml) 50.00
ele 47 Cable, TV or audio, 2x2.5(ml) 2.50
Cable, telephone 100 pairs CAT 5 UTP 950.00
Cable, telephone 25 pairs CAT 5 UTP 350.00
ele 51 Conduit diam Ø 13 mm (ml) 1.50
ele 54 Conduit diam Ø 29 mm (ml) 4.08
ele 56 Conduit diam Ø 36 mm (ml) 10.66
ele 56 Conduit diam Ø 50 mm (ml) 20.00
ele 57 Conduit diam Ø 80 mm (ml) 30.00
ele 68 Data cable, UTP cat 5e (ml) 1.90
Emergency lighting, LED 950.00
Floor box, consisting of 2pcs 8 contact RJ45(pcs) 350.00
ele 135 PVC conductor 2x1sq.mm (ml) 3.32
ele 138 RJ 11 TWIN OUTLET (PCS) 15.00
ele 155 Surface mounted 10w ceiling speaker (pcs) 2,500.00
ele 156 Surface mounted 24w Column speaker (pcs) 2,375.00
ele 166 Switch, single pole 10A (pcs) 32.00
ele 170 TABLE STAND DYNAMIC MICRAPHONE WITH SWITCH AND 12M AUDIO CONNECTION CABLE (pcs) 2,168.00
ele 174 Tele terminal box, 10x10x20cm (pcs) 600.00
Terminal block, 25 pairs (pcs) 500.00
Terminal block, 100 pairs(pcs) 2,000.00
Terminal block, MTTB of 400 pairs(pcs) 8,000.00
gla 7 Glass, Figured 6mm thick (m2) 250.00
pro 16 Plain Concrete pipe, dia 200mm (ml) 45.78
roof 20 G-28 sheet metal (m2) 80.00
san 61 Gate valve, Bronze diam 15mm (pcs) 66.97
san 62 Gate valve, Bronze diam 20mm (pcs) 130.00
san 63 Gate valve, Bronze diam 25mm (pcs) 200.00
san 64 Gate valve, Bronze diam 32mm (pcs) 340.00
san 65 Gate valve, Bronze diam 40mm (pcs) 400.00
san 66 Gate valve, Bronze diam 50mm (pcs) 450.00
san 67 Gate valve, Bronze diam 65mm (pcs) 600.00
san 68 Gate valve, Bronze diam 80mm (pcs) 1,050.00
san 116 Gutter holder strip, 15x3mm (pcs) 10.00
san 128 Kitchen sink: double bowl stainless steel, 1500mm x 500 mmx150 (pcs) 1,200.00
san 168 PP Pipe, PN 10 Ø 20mm (ml) 35.00
san 169 PP Pipe, PN 10 Ø 25mm (ml) 57.00
san 170 PP Pipe, PN 10 Ø 32mm (ml) 75.00
san 171 PP Pipe, PN 10 Ø 40mm (ml) 100.00
san 172 PP Pipe, PN 10 Ø 50mm (ml) 130.00
san 173 PP Pipe, PN 10 Ø 63mm (ml) 170.00
san 174 PP Pipe, PN 10 Ø 75mm (ml) 220.00
san 264 uPVC Pipe, PN 16 Ø 100mm (ml) 56.55
san 266 uPVC Pipe, PN 16 Ø 150mm (ml) 118.57
san 278 uPVC pipe, PN 4 Ø 300mm (ml) 45.43
san 278 uPVC pipe, PN 4 Ø 150mm (ml) 45.43
san 280 uPVC pipe, PN 4 Ø 50mm (ml) 7.52
san 283 uPVC pipe, PN 4 Ø 80mm (ml) 11.52
san 283 uPVC pipe, PN 4 Ø 100mm (ml) 25.00
UV reflctive oil paint (gal) 160.00
san 301 Water tank, fiberglass 10m3 and 7mm thick wall thickness (pcs) 25,000.00
steel 1 Angle Iron (kg) 18.00
steel 3 Electrode (kg) 29.00
EAK DOWN
TRANSPORTATION
COST
Rate Distance
Birr/km/qtl (km) (Birr/qtl)
(2) (3) (4) (5)
UNIT COST AT
TRANSPORTATI UNLOADING Others REMARK
PROJECT
ON COST COST
Required qty Amount
(11=4) (12) (13) (14=910+11+12+13) (10)
- 25.00 - -
10.00 2,010.00 - -
- 40.00 - -
- 42.50 - -
- 18,000.00 - -
- 110.00 - -
- 110.00 - -
- 240.00 - -
- 290.00 - -
- 290.00 - -
- 8.00 1,875.46 15,003.65
- 3,500.00 - -
- 77.75 2,053.02 159,630.50
- 230.00 - -
- - 2,375.55 -
- 180.00 - -
- 20.00 2,457.46 49,149.18
- 2.50 - -
- 5.00 - -
- 34.00 - -
- 53.00 - -
- 65.00 - -
- 15.00 - -
- 2.00 50.00 248.74 8,289.65 2,061,959.83
- 7.26 - -
12.00 3.00 175.00 - -
10.00 2.00 362.00 - -
- 126.00 57.02 7,185.02
- 96.00 286.81 27,533.72
110.80 - -
91.41 - -
- 34.53 - -
- 62.15 - -
- 54.81 - -
- 23.00 - -
- 0.66 - -
- 2.00 - -
- 200.00 1,630.46 326,092.78
- 250.00 - -
- 150.00 - -
- 850.00 - -
- 70.00 - -
- 1.00 - -
- 50.00 - -
85.00 - -
- 25.00 - -
948.00 - -
1,104.00 - -
1,176.00 - -
1,296.00 - -
1,728.00 - -
1,980.00 - -
2,172.00 - -
2,358.00 - -
2,628.00 - -
2,892.00 - -
3,120.00 - -
3,210.00 - -
3,234.00 - -
3,312.00 - -
3,462.00 - -
3,540.00 - -
2,016.00 - -
3,540.00 - -
80,925.00 - -
15,281.50 - -
9,789.00 - -
- 160.00 - -
- 2.00 16,185.94 32,371.88
- 2.50 - -
- 3.00 8,092.97 24,278.91
600.00 - -
- 95.65 - -
- 7.95 #DIV/0! #DIV/0!
- 60.00 - -
- 156.00 - -
- 115.00 - -
- 208.70 - -
- 3.00 - -
- 5.00 - -
- 8.00 - -
- 8.50 - -
- 10.00 - -
- 1,100.00 - -
- 750.00 - -
- 90.00 - -
30.00 - -
- 0.75 - -
- 750.00 - -
- 900.00 - -
805.00 - -
690.00 - -
745.00 - -
1,000.00 - -
710.00 - -
805.00 - -
1,000.00 - -
690.00 - -
1,000.00 - -
1,000.00 - -
1,000.00 - -
1,000.00 - -
690.00 - -
1,000.00 - -
1,000.00 - -
1,000.00 - -
1,000.00 - -
710.00 - -
1,000.00 - -
1,000.00 - -
1,000.00 - -
1,000.00 - -
- 1,250.00 - -
- 1,800.00 - -
979.10 - -
500.00 - -
- 250.00 - -
- 80.00 - -
- 392.14 - -
20.00 455.00 - -
- 143.55 - -
- 2,500.00 - -
- 2,500.00 - -
- 5.00 89.00 - -
- 8.00 1,079.06 8,632.50
- 172.17 - -
- 25.83 - -
- 12,500.00 - -
- 12,500.00 - -
- 18,750.00 - -
- 90.00 - -
- 45.00 - -
- 4,520.00 - -
- 8.00 - -
- 4.50 - -
- 8.00 - -
- 3.00 - -
- 3.00 - -
- 4.50 - -
- 5.25 - -
- 9.00 - -
- 11.00 - -
- 20.00 - -
- 50.00 - -
- 50.00 - -
- 35.00 - -
- 2,500.00 - -
- 20.00 - -
- 50.00 - -
- 10.75 - -
- 90.00 - -
- 170.00 - -
- 75.00 - -
- 80.00 - -
- 14.00 1,524.26 21,339.66
- 14.00 17,257.23 241,601.19
- 14.00 22,483.52 314,769.26
- 14.00 32,133.25 449,865.46
- 14.00 52,693.92 737,714.86
- 14.00 12,130.90 169,832.56
- 20.00 - -
- 14.00 - -
- 14.00 52,993.90 741,914.64
- 18.00 - -
- 15.33 - -
- 15.33 - -
- 15.33 - -
- 320.00 1,386.59 443,708.98
- 3.00 - -
- 2,826.00 - -
- 365.22 - -
- 45.00 - -
- 40.00 - -
- 80.00 - -
- 70.00 - -
- 80.00 - -
60.00 - -
- 20.00 2,832.54 56,650.78
- 4.00 - -
- 125.00 - -
- 56.00 - -
- 68.00 - -
- 20.00 - -
- 180.00 - -
48.00 - -
- 40.00 - -
- 120.00 - -
- 77.75 1,324.13 102,956.51
- 124.00 - -
- 4.50 - -
- 12,000.00 - -
- 51.00 - -
79.00 - -
80.00 - -
2,500.00 252,500.00 - -
- 40.00 - -
- 20.53 - -
650.00 - -
- 90.00 - -
- 1,450.00 - -
- 2,500.00 - -
- 2,100.00 - -
650.00 - -
381,620.00 - -
301,425.00 - -
- 1.10 196.10 - -
23.20 - -
2,100.00 - -
400.00 - -
1,800.00 - -
12.00 - -
16.00 - -
60.00 - -
60.00 - -
60.00 - -
60.00 - -
850.00 - -
12.00 - -
1,590.00 - -
195.00 - -
240.00 - -
22.00 - -
980.00 - -
560.00 - -
848.00 - -
80.00 - -
40.00 - -
140.00 - -
190.00 - -
50.00 - -
2.50 - -
950.00 - -
350.00 - -
1.50 - -
4.08 - -
10.66 - -
20.00 - -
30.00 - -
1.90 - -
50.00 1,000.00 - -
350.00 - -
3.32 - -
15.00 - -
2,500.00 - -
2,375.00 - -
32.00 - -
2,168.00 - -
600.00 - -
500.00 - -
2,000.00 - -
8,000.00 - -
250.00 - -
45.78 - -
80.00 - -
66.97 - -
130.00 - -
200.00 - -
340.00 - -
400.00 - -
450.00 - -
600.00 - -
1,050.00 - -
10.00 - -
1,200.00 - -
35.00 - -
57.00 - -
75.00 - -
100.00 - -
130.00 - -
170.00 - -
220.00 - -
56.55 - -
118.57 - -
45.43 - -
45.43 - -
7.52 - -
11.52 - -
25.00 - -
160.00 - -
25,000.00 - -
18.00 - -
29.00 - -
-
Total Amoun #DIV/0!
Scalation
-
-
-
1,329,549.21 ETB Total material price
1,329,549.21 ETB Total material price
MACHINE
USAGE PER
POWER OWNER SHIP YEAR PRICE CIF TYRES
S/NO. MACHINARY DESIGNATION KW YEAR HRS HR/YEAR BIRR BIRR
(6)
(1) (2) (3) (4) (5) (5/4) (7) (8)
1 Asphalt heater
2 D. Truck (10m3)
3 Asphalt dstributer
4 Electrical drilling machine
5 Excavator 12 1 1600 1600.00 1,200,000.00
6 Grinding machine
7 Lifting hoist
8 Mixer-350lit
9 Mixer-500lit
10 Polishing machine
11 Power broom
12 Rendering machine
13 Roller
14 Tamper
15 Vibrator
16 Welding machine
17 Wheel loader CAT 938
18 Bull dozer (D8R)
19 Electrical winch
20 Motor grader
21 Water truck
Polishing machine
MACHINERY RENTAL RATE
STANDING
BIRR/HR
(24)
(15+22)
50.00 - -
250.00 2,512.68 628,170.77
280.00 - -
5.00 - -
523.25 605.52 316,839.97
5.00 - -
25.00 - -
35.00 813.04 28,456.24
50.00 1,159.77 57,988.39
15.00 - -
300.00 - -
1.00 - -
300.00 - -
15.00 3,670.26 55,053.97
15.00 2,221.70 33,325.55
50.00 - -
650.00 322.64 209,714.33
1,000.00 - -
15.00 - -
750.00 - -
180.00 - -
- -
Total site indirect cost
SUMMARY OF OVER HEAD COSTS
Other costs
GRAND SUMMARY - BIRR
ANNUAL COMPANY DIRECT TURNOVER - BIRR
21 Radio room M2
22 Fuel clerk M2
23 Guard house M2 9.00
24 watch tower M 2
2.25
25 Dry latrine M2 6.00
26 Site work: Clearing and grubbing M 2
27 Fencing ml 6,000.00
28 Compound light ls
2 Light equipment
2.01 Dumper
2.02 Hand driven roller
2.03 Plate compactor
2.04 Concrete mixer, 500lt
2.05 Vibrator, poker type
2.06 Vibrator hose
2.07 Water pump, diesel
2.08 Theodolite with tripod
2.09 Leveling instrument with tripod
2.10 Total station, complete set
2.11 Compressor
2.12 Jack hammer
2.13 Blasting machine
2.14 Wagon drill
2.15 Air compressor
2.16 Welding machine
2.17 Electrical generator, 25-60KVA
2.18 Electrical generator, 85-240KVA
2.19 Submersible water pump
2.20 Power broom
2.21 Pipe mould with ring
2.21.1 Internal diameter 1220mm
2.21.2 Internal diameter 1060mm
2.21.3 Internal diameter 800mm
2.21.4 Internal diameter 600mm
2.21.5 Internal diameter 400mm
2.22 Rebar cutter
2.22.1 Manual cutter
2.22.2 Electrical cutter
2.23 Steel panel, m2
2.24 Circular wood saw machine
2.23 Small tools purchase
2.23.1 Shovel 100 50.00
2.23.2 Pick axe 100 50.00
2.23.3 Straight axe 50 20.00
2.23.4 Hoe 20 30.00
2.23.5 Wheel barrow 20 950.00
2.23.6 Hammer, 2kg 20 30.00
2.23.7 Hammer, 5kg 5 150.00
2.23.8 Claw hammer 20 30.00
2.23.9 Lever 15 80.00
2.23.10 Hack saw 20 25.00
2.23.11 Bow saw 10 30.00
2.23.12 Hack saw blade 250 10.00
2.23.13 Bow saw blade 100 30.00
2.23.14 Steel Grinding disc 100 30.00
2.23.15 Steel Cutting disc 100 30.00
2.23.16 Stone Cutting disc 20 180.00
2.23.17
2.23.18
2.23.19
2.23.20
2.23.21
2.23.22
2.23.23
2.23.24
2.23.25
09 – PROJECT MAINTENANCE CO
B Engineers' facility
Engineers' staff and facility
SERIAL NO. MANPOWER DESCRIPTION NO BASIC SALARY
1 Resident Engineer
1.1 Secretary 1.00 750.00
TOTAL PROJECT STAFF COST - BIRR
Engineers' facility
SERIAL ITEM DESCRIPTION FURNITURE MONTHLY RENTAL RATE
NO. REQUIRED
1 Office furniture 1
2 Computers and printers 3 1,250.00
3 Consumable stationary 1 500.00
5 Telephone installation and bills 1 1,000.00
6 Vehicle 1 27,000.00
ER – ADDIS ABABA
AMOUNT
373,391.86
373,391.86
5.00%
P CONSTRUCTION ON SITE
NO. OF BLOCKS UNIT RATE AMOUNT REMARK
1.00 70 420,000.00
10000 10,000.00
1,813,380.00
ENT)
TOTAL MOBILIZATION REMARK
COST
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
5,000.00
5,000.00
1,000.00
600.00
19,000.00
600.00
750.00
600.00
1,200.00
500.00
300.00
2,500.00
3,000.00
3,000.00
3,000.00
3,600.00
-
-
-
-
-
-
-
-
-
49,650.00
PROFESSIONA
PROJECT
PROVIDENT FUND /10% OF RESPONSIBILITY L
SEVERANCE PAY ANNUAL LEAVE ALLOWANC
B.S/ ALLOWANCE ALLOWANCE
E
S
281,718.75
151,350.50
T FINANCIAL CHARGES
BOND DURATION NO. OF RATE PER PERIOD TOTAL FINANCIAL REMARK
PERIODS COST
27.00 9.00 0.00 -
12.00 4.00 0.00 -
-
-
0.00
MAINTENANCE COSTS
149,356.74
PROFESSIONA
PROJECT
PROVIDENT FUND /10% OF RESPONSIBILITY L
SEVERANCE PAY ANNUAL LEAVE ALLOWANC
B.S/ ALLOWANCE ALLOWANCE
E
S
20.83 48.08
rs' facility
MONTHLY TOTAL COST NUMBER OF TOTAL COST REMARK
MONTHS
10,000.00
3,750.00 15.00 56,250.00
500.00 15.00 7,500.00
1,000.00 15.00 15,000.00
27,000.00 15.00 405,000.00
493,750.00
HOUSING FOOD TOTAL
MEDICAL Number of
ALLOWANC ALLOWANC BONUS TOTAL MONTHLY Total site staff cost remark
INSURANCE months
E E COST
1,972,575.32
HOUSING FOOD TOTAL
MEDICAL Number of
ALLOWANC ALLOWANC BONUS TOTAL MONTHLY Total site staff cost remark
INSURANCE months
E E COST
Location jimma
Region Wereda
As Per clause 47 of the General Condition of Contract provided in the tender document the constants and weightings to be utilized in the
formula given below are as listed in the table.
Ln Mn En
pn A b c d
Lo Mo Eo
INDEX FORMULA SUMMARY
Remark
Total Project Amount = Birr 63,672,411.62 Project amount excluding
VAT and contingency
Fixed amount Birr #DIV/0!
Weighting #DIV/0! of total project amount
WEIGHTIN
G TO
BASIC UNIT ESTIMATED QUANTITY AS
No ITEMS UNIT AMOUNT (ETB) PROJECT
PRICE (ETB) PER PBOQ
AMOUNT
(%)
1 Cement, OPC Mugger Qtl 169.57 6,631.72 1,124,508.77 1.77% c1
2 Cement, PPC Mugger Qtl 143.48 5,802.75 832,568.99 1.31% c2
3 Cement, OPC Mesobo Qtl 169.57 6,631.72 1,124,508.77 1.77% c3
4 Cement, PPC Mesobo Qtl 143.48 5,802.75 832,568.99 1.31% c4
5 Asphalt Ton 12,173.91 1.88 22,831.64 0.04% c5
6 Fuel (Nafta) Lit 7.30 #DIV/0! #DIV/0! #DIV/0! c6
7 Fuel (Benzene) Lit 7.80 2,375.55 18,529.27 0.03% c7
8 Reinforcement bar diam 8 - 32mm (Kality metal products) kg 11.50 191,216.97 2,198,995.20 3.45% c8
7 RHS (Kality metal products) kg 14.00 - - 0.00% c9
8 SHS (Kality metal products) kg 14.00 - - 0.00% c10
9 LTZ (Kality metal products) kg 15.00 - - 0.00% c11
#DIV/0! #DIV/0!
ADVANCE PAYMENT DISBURCEMENT SCHEDULE
UNIT MONTHS
NO DESCRIPTION UNIT QTY PRICE VALUE IN BIRR 1 2 3 4 5 REMARK
1 MOBILIZATION - - - - - -
MACHINARIES BIRR -
MANPOWER BIRR -
OFFICE EQUIPMENTS BIRR -
2 MATERIAL - - - - - -
CEMENT QTL - - - - -
REINFORCEMENT KG - - - - -
AGGREGATE M3 - - - - -
SAND M3 - - - - -
IMPORTED ITEMS
3 EQUIPMENT - - - - - -
FUEL AND LUBRICANT BIRR -
PURCHASE BIRR -
4WD ATATION WAGON BIRR -
TOTAL - - - - - -