Document No. Document No.

DKT Electro-Mechanical Works PRD-OF-020-16

Document Name: Issue No.: Page No.:

20 meter cube Truck mounted Fuel tank 1 1 of 1

Drawing Quantity/ Material Thickness Total wgt

Description Length (mm) Width (mm) Total Cost (ETB) Remark
Number product Type (mm) ( Kg )

General Assembly
20 meter cube Truck mounted
ST600 fuel tank 1 Set

Sub Assembly
ST601100 Vessel/Shell Assembly 1 Set
ST601101 Shell Plate 10 St. 3000 1500 4 1417.0 162950.4
ST601102 Top Aligner 2 3000 1500 4 283.4 32590.1
ST601103 End Shell/Dome 4 St. 3000 1500 4 566.8 65180.2
ST601303 Tools guard 4 St. 2500 263 2 41.4 4761.8
ST601304 Tools guard 2 2 St. 1104 263 2 9.1 1051.4
ST601305 Top lapping plate 1 St. 7500 1000 2 118.1 13579.2

ST601200 Saddle Assembly 4 Set

ST601201 Saddle Weld plate 4 St. 2425 400 4 122.2 14049.9
ST601202 Saddle side arm 8 St. 762 672 5 161.2 18542.5
ST601203 Bottom arm 4 St. 850 642 5 85.9 9880.2
ST601204 Saddle weld plate 8 St. 296 158 5 14.7 1693.5
ST601205 Saddle weld plate V. 16 St. 224 130 6 22.0 2530.7
ST601206 Saddle weld plate B. 16 St. 120 120 6 10.9 1251.5

ST601300 Chassis Assembly

ST601301 Internal Cross member 12 St. 57 850 300 6 144.5 16620.9
ST601302 Side Member 4 St. 57 3000 300 6 170.0 19554.0
ST601303 Double Pad 8 St. 57 750 180 6 51.0 5866.2
ST601304 Connection Plate 12 St. 57 200 80 6 9.1 1042.9
ST601305 M14 Bolt with Nut 14 Alloy St. 1190.0

ST601400 Manhole Assembly 2 Set.

ST601401 Manhole Neck 2 St. 1900 160 6 28.7 3302.5
ST601402 Manhole Flange 4 St. 720 720 10 163.2 18771.9
ST601403 2'' Socket for vent 2 St. 240.0
ST601404 1 and half inch Socket for Dip 2 St. 130.0
ST601405 2'' Socket for Fill 2 St. 240.0
ST601406 M16 Bolt 60 St. 6900.0

ST601500 Ladder 1 Set.

ST601501 1'' Side pipe 2 Gal. St. 3200 27 2.5 10.6 1219.0 1'' Pipe
ST601502 Rise plate 6 St. 300 55 2 1.6 179.2
ST601503 1'' Rise pipe 6 Gal. St. 300 27 2.5 3.1 351.9 1'' Pipe
ST601504 Connectror Angle 40x40x3 4 St. 185 185 3 1.3 151.8 H. rolled Angle 40x40x3

ST601600 Liftting Lug 1 Set.

ST601601 Eye plate 2 St. 200 200 12 7.6 869.1
ST601602 Compensation Plate 2 St. 200 150 6 2.8 325.9

Dip Stick 1 Set

5/8'' Aluminium Dip Stick 1 Al. 3500.0

ST601700 Piping Components 1

ST601701 4'' Elbow 2 700.0
ST601702 4'' to 3'' Reducer 2 450.0
ST601703 4'' Niple 2 400.0
ST601704 Pipe 3'' 1 Gal. St. 3500 90 3 29.7 4455.0
ST601705 Gate Valve 3'' 2 Gal. St. 6500.0
ST601706 Union 3'' 1 Gal. St. 600.0
ST601707 Nipple 3'' 2 Gal. St. 250.0

ST601800 Baffle Assembly 2 Set.

ST601801 Baffle Ring U-Channel/UPN 70x40x5 2 St. 8000 70 40 50.8 5842.0 U-Channel/UPN 70x40x5

ST601802 Baffle Horizontal & Ve. 1 St. 6900 70 40 45.4 5221.0 U-Channel/UPN 70x40x5
ST601803 Baffle Plate 4 St. 1200 700 2 52.9 24333.9

ST601804 Drain pass 2 St. 320 70 40 4.2 483.0 U-Channel/UPN 70x40x5

Water Tank 1 Set Gal. St. 6800.0

ST601900 Fire Extinguisher seat 1 Set

ST601901 U-channel 70x40x5 1 St. 450 70 40 3.2 368.0

ST602000 Tools and cover box 1 Set

ST602001 Cover sheet 2 St. 3000 1000 2 94.5 14169.6
ST602002 Side support plate 2 St. 650 50 4 2.0 307.0

Total Weight(Kg) 3446.2

Grand Total Cost(ETB) 479,396.23

2- Consumable Materials Cost

No. Description Unit Qty Price Total Price
1 Anti rust paint Gallon 4 539.13 2156.52
2 Cutting disk Pcs 14 60.00 840.00
3 Grinding disk pcs 4 100.00 400.00
4 Painting brush Pcs 5 130.43 652.15
5 Electrode dia 3.2mm Pkt 22 217.39 4782.58
6 Oxygen gas Bottle 8.00 500.00 4000.00
7 Acetylene gas Bottle 3 2173.91 6521.73
8 Polishing Brush abrasive pcs 2 500.00 1000.00
Total Price(ETB) 20352.98

3- Manpower Cost
Planned Total
No Name Of workrs Salary/M Salary/D Normal overtime Sunday
Work Days Price(Birr)

1 Alemahu Tayu 25000 926 14 1041.667 5555.5556 19560.19

2 Wendimagegn Nigussie 18000 667 14 750.000 4000 14083.33
3 Dechasa Deyesa 18757 695 14 781.542 4168.2222 14675.62
4 Asebe Hayile 18590 689 14 774.583 4131.1111 14544.95
5 Mengistu Hayilu 17576 651 14 732.333 3905.7778 13751.59
6 Temsgen Sima 12782 473 14 532.583 2840.4444 10000.73
7 Efram Temasgen 13667 506 14 569.458 3037.1111 10693.16
8 Getachew Megersa 12996 481 14 541.500 2888 10168.17
9 Tamene Terefe 14081 522 14 586.708 3129.1111 11017.08
Total price (ETB) 118,494.82

4- Machinery Cost
Total
Price/
No. Description Qty Working Total Price
Hour
Hour
1 Welding Machine 1.74 4 120.00 833.33
2 Plasma Cutting Machine 86.81 1 27.00 2343.75
3 CTL Machine 1041.67 1 25.00 26041.67
4 Compressor 1.92 1 15.00 28.84
5 Grinding Machine 3.47 2 52.00 361.11
6 Rolling Machine 173.61 1 14.00 2430.56
7 Crane/Forklift 347.22 1 11.00 3819.44
8 Radial drilling Machine 26.04 1 34.00 885.42
Total Price(ETB) 36744.12

5- Power Consumption
Average Power
Average Power Consumption Per Planed
Consump./ Cost/ KWh Consumption
Month(KWH) working Day
Day Cost
24533.85 817.795 1.019 14 11666.66
Total Price(ETB) 11666.66
Total Manufacturing Cost(ETB) 666,654.81
Cost x25% Profit 833,318.52
Cost Including VAT 10% 916,650.37

Prepared by :-Birhanu D. Checked by :-Wendimagegn N. Approved by :-Alemahu T.

Sign ___________ Sign __________ Sign _________
Date ___________ Date __________ Date __________