Standard Break Down

Tender Amount
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
4 SITE WORK birr
service sum birr 11,214,972.59

VAT birr 1,682,245.89
Project amount birr 12,897,218.48
10% contingency birr 1,289,721.85
Post Graduate class room

2 Excavation and earth work birr 870,488.45
3 Concrete work birr 3,133,385.15
4 Masonry work birr -
Total to Grand summary birr 4,003,873.60
Electric Work shope

2 Concrete work birr 937,548.28
3 Masonry work birr 110,424.60
9 Management
1 demolishing work birr
3 Concrete work birr 1,260,921.77
9 Post Graduate libarary
Total to Grand summary birr 951,995.61

3 Staff resource center G+1
4 Staff resource Gust House

5 Staff resource Class room

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 Student resource
6 Roofing birr -
11Finishing
12Painting birr -
13Glazing birr -
5 Rigestrar
1 demolishing work birr 88,584.00
6 Roofing birr -
11Finishing
12Painting birr -
13Glazing 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! #DIV/0! #DIV/0! #DIV/0!
#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
Labor Material Equipment

. Labor type workhrs wage per Total cost Material type Cons. Rate qty Uniy rate Total cost Equipment hrs Total cost Direct unit cost Direct amount
Code 1.18
1.25 Unit Quantity Tender Unut rate Tender Amount Hour
LOT I ARBA MINCH MAIN CAMPASS
-
Post graduate Class room

2 02 Excavation & Earthwork 870,488.45 - 586,192.78
Bulk excavation
B Ex 01 Bulk not exceeding 1.5m m3 3,552.00 25.45 90,398.40 0.32 1,120.85 1.59 5,647.68 61,952.80 19.35 68,721.33
Daily laborer 473.60 2.37 1,120.85 Fuel 0.200 710.40 7.95 5,647.68 Excavator 118.40 61,952.80
02 Bulk Over 1.5 but not exceeding 3.0m m3 0.00 0.00 -
B Ex #DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 Fuel 0.200 0.00 7.95 - Excavator 0.00 -
03 Bulk Over 3.0m but not exceeding 4.0m m3 0.00 0.00 -
B Ex #DIV/0! - #DIV/0! - -
Pit excavation
P Ex 04 Pit not exceeding 1.5m m3 1,467.95 28.00 41,102.51 0.00 0.35 514.69 1.59 2,334.04 28,448.27 21.32 31,296.99
Daily laborer 217.47 2.37 514.69 Fuel 0.200 293.59 7.95 2,334.04 Excavator 54.37 28,448.27
P Ex 05 Pit Over 1.5 but not exceeding 3.0m m3 1,467.95 30.00 44,038.41 0.00 0.38 555.86 1.59 2,334.04 30,724.13 22.90 33,614.03
Pit not exceeding 1.5m for shear wall m3 0.00 0.00 -
P Ex 0.00 #DIV/0! - #DIV/0! - -
P Ex Pit Over 1.5 but not exceeding 3.0m m3 0.00 0.00 0.00 #DIV/0! - #DIV/0! - - -
Trench Excavation
T Ex 06 Trench not exceeding 1.5m m3 218.87 28.00 6,128.36 0.00 0.35 76.74 1.59 348.00 4,241.62 21.32 4,666.36
Daily laborer 32.43 2.37 76.74 Fuel 0.200 43.77 7.95 348.00 Excavator 8.11 4,241.62
07 Trench Over 1.5 but not exceeding 3.0m m3 0.00 0.00 -
T Ex 0.00 #DIV/0! - #DIV/0! - -
08 Trench Over 3.0m but not exceeding 4.0m m3 0.00 0.00 -
T Ex 0.00 #DIV/0! - #DIV/0! - -
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 - -
Page 9 Cost breakdown

Code 1.18
3 02 Concrete Work 3,133,385.15 0.00 - 2,070,643.57

1 Insitu concrete 0.00
01 C-5 lean concrete, under footing m3 43.48 1,008.00 43,824.51 725.73 31,552.39
Con 5 34.86 1,515.74 670.87 29,167.11 869.53
Daily laborer 486.94 2.37 1,152.42 Cement (Qtl) 1.500 65.22 248.74 16,221.53 Mixer-500lit 17.39 869.53
mason 34.78 8.18 284.34 Sand (m3) 0.480 20.87 320.00 6,678.02 -
Gang leader 17.39 4.54 78.98 Crushed aggregate (m3) 0.720 31.30 200.00 6,260.64 -
- 0.00 Fuel 0.020 0.87 7.95 6.91 -
2 C-25 Reinforced concrete, sub structure

02 C-25 in Footing m3 383.88 2,059.00 790,400.17 1,345.01 516,316.23
Con 25 76.25 29,271.90 1,223.04 469,495.73 17,548.61
Daily laborer 7,019.44 2.37 16,612.68 Cement (Qtl) 3.600 1,381.95 248.74 343,745.71 Mixer-500lit 219.36 10,967.88
Mason 438.72 8.18 3,586.50 Sand (m3) 0.520 199.62 320.00 63,876.92 Vibrator 438.72 6,580.73
Carpenter 219.36 9.08 1,992.50 Fuel 0.400 153.55 7.95 1,220.72 -
Bar bender 219.36 7.27 1,594.00 Benzene 0.400 153.55 - - -
Forman 219.36 20.47 4,489.98 0.00 - - -
03 C-25 in foundation column m3 29.48 2,059.00 60,696.03 1,345.01 39,648.71
Con 25 76.25 2,247.83 1,223.04 36,053.29 1,347.58
Mason 33.69 8.18 275.41 Sand (m3) 0.520 15.33 320.00 4,905.21 Vibrator 33.69 505.34
Carpenter 16.84 9.08 153.01 Fuel 0.400 11.79 7.95 93.74 -
Bar bender 16.84 7.27 122.41 Benzene 0.400 11.79 - - -
Forman 16.84 20.47 344.79 0.00 - - -
04 C-25 in Grade beam m3 114.90 2,059.00 236,581.67 1,345.01 154,543.18
Con 25 76.25 8,761.63 1,223.04 140,528.92 5,252.63
Daily laborer 2,101.05 2.37 4,972.49 Cement (Qtl) 3.600 413.64 248.74 102,889.57 Mixer-500lit 65.66 3,282.89
Carpenter 65.66 9.08 596.39 Fuel 0.400 45.96 7.95 365.39 -
Forman 65.66 20.47 1,343.93 0.00 - - -
05 C-20 in ground floor slab & steps m3 168.86 1,890.00 319,145.40 1,247.63 210,674.08
Con 25 85.60 14,453.81 1,116.32 188,500.95 7,719.31
Carpenter 96.49 9.08 876.46 Fuel 0.044 7.43 7.95 59.07 -
Forman 96.49 20.47 1,975.06 0.00 - - -
4 Form work, sub structure 0.00

FW 14 To Footing m2 533.91 84.00 44,848.42 28.63 15,283.17 22.60 12,066.36 - 51.23 27,349.53
Carpenter 1,334.77 9.08 12,124.20 Steel formwork (m2) 0.525 280.30 20.00 5,606.05 -
Daily laborer 1,334.77 2.37 3,158.97 Eucalyptus dia12cm (m) 0.00 2.50 - -
- 0.00 Eucalyptus dia10cm (m) 3.000 1,601.73 2.00 3,203.46 -
- 0.00 Eucalyptus, diam 8cm (ml) 1.500 800.86 3.00 2,402.59 -
- 0.00 Nail (kg) 0.200 106.78 8.00 854.26 -

Code 1.18
FW 15 To Foundation column m2 294.78 84.00 24,761.86 28.62 8,438.19 22.60 6,662.12 - 51.22 15,100.31
Carpenter 736.96 9.08 6,694.05 Steel formwork (m2) 0.525 154.76 20.00 3,095.23 -
Daily laborer 736.96 2.37 1,744.14 Eucalyptus dia12cm (m) 0.00 2.50 - -
- 0.00 Eucalyptus dia10cm (m) 3.000 884.35 2.00 1,768.70 -
- 0.00 Nail (kg) 0.200 58.96 8.00 471.65 -
FW 16 To grade beam m2 754.35 84.00 63,365.40 28.62 21,593.27 22.60 17,048.31 - 51.23 38,641.58
Carpenter 1,885.88 9.08 17,130.03 Steel formwork (m2) 0.525 396.03 20.00 7,920.68 -
Daily laborer 1,885.88 2.37 4,463.24 Eucalyptus dia12cm (m) 0.00 2.50 - -
- 0.00 Eucalyptus, diam 8cm (ml) 1.500 1,131.53 3.00 3,394.58 -
- 0.00 Nail (kg) 0.200 150.87 8.00 1,206.96 -
5 Rebar, sub structure 0.00

Rei 25 Diam 8mm kg 11,704.09 23.44 274,343.98 0.58 6,734.50 15.10 176,731.83 - 15.68 183,466.33
Daily laborer 278.67 2.37 659.52 Reinforcement bar, Diam. 8mm (kg) 1.050 12,289.30 14.00 172,050.20 -
Bar bender 836.01 7.27 6,074.98 Black wire, diam. 1.5mm (kg) 0.020 234.08 20.00 4,681.64 -
Rei 26 Diam 10mm kg 995.10 23.20 23,086.26 0.58 572.58 14.92 14,846.86 - 15.50 15,419.43
Bar bender 71.08 7.27 516.50 Black wire, diam. 1.5mm (kg) 0.011 10.95 20.00 218.92 -
Rei 27 Diam 12mm kg 7,919.84 23.20 183,740.32 0.58 4,557.05 14.92 118,164.03 - 15.50 122,721.08
Rei 28 Diam 14mm kg 7,919.84 23.20 183,740.32 0.58 4,557.05 14.92 118,164.03 - 15.50 122,721.08
Rei 29 Diam 16mm kg 8,602.74 23.20 199,583.60 0.58 4,949.99 14.92 128,352.90 - 15.50 133,302.89
Rei 30 Diam 20mm kg 17,266.90 23.20 400,592.15 0.58 9,935.32 14.92 257,622.19 - 15.50 267,557.51
Bar bender 1,233.35 7.27 8,962.34 Black wire, diam. 1.5mm (kg) 0.011 189.94 20.00 3,798.72 -
Rei 31 Diam 24mm kg 11,553.24 23.20 268,035.06 0.58 6,647.69 14.92 172,374.27 - 15.50 179,021.96
Rebar, super structure 0.00

Rei Diam 6mm kg 0.00 0.00 #DIV/0! - #DIV/0! - - -
Daily laborer 0.00 2.37 0.00 Reinforcement bar, Diam. 6mm (kg) 1.050 0.00 14.00 - -
Bar bender 0.00 7.27 0.00 Black wire, diam. 1.5mm (kg) 0.020 0.00 20.00 - -
Rei 32 Diam 8mm kg 0.00 0.00 #DIV/0! - #DIV/0! - - -
Concrete ancillaries 0.00

39 Chipwood expansion joint 10mm thick and lm 800.00 20.80 16,640.00 15.76 12,607.25
Con 25 depth 10cm 3.82 3,053.33 11.94 9,553.92 -
Daily laborer 266.67 2.37 631.11 Chip wood, 8mm (pcs) 0.070 56.32 126.00 7,096.32 -
Carpenter 266.67 9.08 2,422.22 Asphalt, AC 180/200 (kg) 0.384 307.20 8.00 2,457.60 -
- 0.00 0.00 - - -
39 Chipwood expansion joint 20mm thick and lm 10.00 32.00 320.00 15.76 157.59
Con 25 depth 40cm 3.82 38.17 11.94 119.42 -
Daily laborer 3.33 2.37 7.89 Chip wood, 8mm (pcs) 0.070 0.70 126.00 88.70 -
Carpenter 3.33 9.08 30.28 Asphalt, AC 180/200 (kg) 0.384 3.84 8.00 30.72 -
- 0.00 0.00 - - -
4 04 Masonry Work 229,416.00 0.00 160,538.92
01 Concealed from view m3 158.00 930.00 146,940.00 651.63 102,957.46

Maso 88.21 13,936.92 534.25 84,412.21 4,608.33
Mason 790.00 8.18 6,458.25 Trachytic stone (m3) 1.330 210.14 77.75 16,339.19 Mixer-350lit 131.67 4,608.33
Daily laborer 3,160.00 2.37 7,478.67 Cement (qtl) 1.323 209.03 248.74 51,994.94 -
- 0.00 Sand (m3) 0.318 50.24 320.00 16,078.08 -
2.37 0.00
Daily laborer 0.00 Cement (qtl) 1.323 0.00 248.74 - -
- 0.00 Sand (m3) 0.318 0.00 320.00 - -

02 Exposed to view m3 79.00 1,044.00 82,476.00 728.88 57,581.46
Maso 88.21 6,968.46 611.50 48,308.83 2,304.17
- 0.00 Sand (m3) 0.371 29.31 320.00 9,378.88 -
01 -
Maso #DIV/0! - #DIV/0! - -
Mason 0.00 8.18 0.00 Trachytic stone (m3) 1.330 0.00 77.75 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Cement (qtl) 1.323 0.00 248.74 - -
- 0.00 Sand (m3) 0.318 0.00 320.00 - -
4 Block work, class B 0.00

HCB 02 HCB wall 20cm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Mason 0.00 8.18 0.00 HCB, 20cm class B (pcs) 13.000 0.00 10.00 - Mixer-350lit 0.00 -
- 0.00 Sand (m3) 0.020 0.00 320.00 - -
Mason 0.00 8.18 0.00 HCB, 15cm (pcs) 13.000 0.00 8.50 - Mixer-350lit 0.00 -
- 0.00 Sand (m3) 0.020 0.00 320.00 - -

HCB
Code 1.18
- 0.00 Sand (m3) 0.020 0.00 320.00 - -
4 05 Roof works and water proofing 0.00 0.00 0.00

Roof 01 APP modified, 4mm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 Bitumenous membrane water proofing ( 1.050 0.00 180.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Roof 02 cementiciouse water proofing m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
4 06 Roof works 0.00 0.00 0.00

Roof EGA-500, 0.4mm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 EGA-500, 0.4mm thick Galvanized (m2) 1.050 0.00 145.00 - -
Daily laborer 0.00 2.37 0.00 Crank bolt, dia 6mm (pcs) 13.000 0.00 3.00 - -
- 0.00 0.00 - - -
Roof 01 Pre painted EGA-400, 0.4mm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 EGA-500, 0.4mm thick colored (m2) Ale 1.100 0.00 160.00 - -
Daily laborer 0.00 2.37 0.00 Crank bolts with nuts, diam6mm (pcs) 8.000 0.00 2.00 - -
- 0.00 0.00 - - -
Roof 02 0.4mm thick 33cm girth ridge cap lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Mason 0.00 8.18 0.00 G-28 sheet metal (m2) 0.550 0.00 80.00 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Nails (kg) 0.010 0.00 23.20 - -
- 0.00 0.00 - - -
Roof 03 0.4mm thick 33cm girth flashing lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Roof 05 6mm thick acrylic sky light m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Mason 0.00 8.18 0.00 Acrylic sky light, 6mm thick(m2) 1.050 0.00 2,010.00 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 2.000 0.00 - - -
4 Carpentry and Joinery 0.00 0.00 0.00

car 01 Eucalyptus truss dia 10cm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Eucalyptus dia10cm (m) 1.100 0.00 2.00 - 0.00 -
0 Daily laborer 0.00 2.37 0.00 Iron band 0.200 0.00 30.00 - -
- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
Carpenter 0.00 9.08 0.00 Eucalyptus, diam 8cm (ml) 1.100 0.00 3.00 - 0.00 -
- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
car 03 Purlin, 5x7cm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Sawn Eucalyptus purlin 70 x 50 mm (ml) 1.050 0.00 12.00 - 0.00 -
- 0.00 Nails (kg) 0.050 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.050 0.00 110.00 - -
- 0.00 0.00 - - -
car 04 Armstrong ceiling primacasa m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Armstrong, parafon universal 1.8x60x60 1.050 0.00 240.00 - 0.00 -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
car 05 Parquet,3CM THICK TANGUED AND m2 0.00 0.00 -
GROOVE Tid stage(ML) RHS joist #DIV/0! - #DIV/0! - -
Carpenter 0.00 9.08 0.00 Parquet,3CM THICK TANGUED AND GRO 1.100 0.00 2,100.00 - 0.00 -
Height 90cm Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
car 06 3mm tid wood parquetside clad. m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Parquet,3mm tid wood cladding 1.100 0.00 400.00 - 0.00 -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
car 07 Parquet,3CM THICK TANGUED AND m2 0.00 0.00 -
GROOVE Tid stage(ML) wood joist #DIV/0! - #DIV/0! - -
Carpenter 0.00 9.08 0.00 Parquet,3CM THICK TANGUED AND GRO 1.100 0.00 1,800.00 - 0.00 -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
car 08 Handrail, 10cm high lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 CHS, CT60 and t=3mm (ml) 1.500 0.00 62.15 - Welding machine 0.00 -
Daily laborer 0.00 2.37 0.00 7x12cm Kerero hand rail (ml) 1.200 0.00 25.00 - Grinding machine 0.00 -
- 0.00 Synthetic paint (gal) 0.020 0.00 125.00 - -
- 0.00 Varnish (gal) 0.010 0.00 90.00 - -
- 0.00 0.00 - - -
car 09 Handrail, 90cm high lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Welder 0.00 10.90 0.00 CHS, CT60 and t=3mm (ml) 6.000 0.00 62.15 - Welding machine 0.00 -
Daily laborer 0.00 2.37 0.00 7x12cm Kerero hand rail (ml) 1.000 0.00 25.00 - Grinding machine 0.00 -
- 0.00 Synthetic paint (gal) 0.020 0.00 125.00 - -
- 0.00 Varnish (gal) 0.010 0.00 90.00 - -
- 0.00 0.00 - - -
5 5 Steel structure 0.00 0.00 0.00

st 01 RHS 80x80x4mm kg 0.00 0.00 #DIV/0! - #DIV/0! - - -
Welder 0.00 10.90 0.00 RHS 60x60x3mm (kg) 1.050 0.00 15.33 - Welding Machine 0.00 -
Daily laborer 0.00 2.37 0.00 Electrode (kg) 0.001 0.00 29.00 - Grinding Machine 0.00 -
Carpenter 0.00 9.08 0.00 Anti rust (gal) 0.005 0.00 110.00 - -
Painter 0.00 5.45 0.00 Synthetic paint (gal) 0.010 0.00 125.00 - -
- 0.00 0.00 - - -
st 02 RHS 40x40x3.5mm kg 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 0.00 - - -
st 03 RHS 30x30x3 kg 0.00 0.00 #DIV/0! - #DIV/0! - - -

st Labor Material Equipment
Code 1.18
- 0.00 0.00 - - -
st 04 Dia 12mm kg 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 0.00 - - -
st 05 8 mm thick plate kg 0.00 0.00 #DIV/0! - #DIV/0! - - -
0.00668789808917198 Welder 0.00 10.90 0.00 Sheet metal, 10mm thick (m2) 0.007 0.00 2,826.00 - -
Daily laborer 0.00 2.37 0.00 Electrode (kg) 0.000 0.00 29.00 - -
Carpenter 0.00 9.08 0.00 0.00 - - -
Painter 0.00 5.45 0.00 0.00 - - -
- 0.00 0.00 - - -
st 06 Angl tie kg 0.00 0.00 #DIV/0! - #DIV/0! - - -
Welder 0.00 10.90 0.00 Angle Iron (kg) 1.050 0.00 18.00 - Welding Machine 0.00 -
- 0.00 0.00 - - -
st 07 dia 20mm bolt Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
0.7575552 Welder 0.00 10.90 0.00 Reinforcement bar, Diam. 10mm (kg) 0.758 0.00 14.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
st 08 dia 16mm bolt Pcs 0.00 0.00 #DIV/0! - #DIV/0! - - -
0.7575552 Welder 0.00 10.90 0.00 Reinforcement bar, Diam. 10mm (kg) 0.758 0.00 14.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
5 5 Metal work 0.00 0.00 0.00

LTZ 38mm
car 01 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 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
car 07 Type W1, Size: 1500X2500 mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Welder 2 0.00 24.56 0.00 LTZ 38mm, Window ASSA, TESA or equi 3.750 0.00 500.00 - -
0 Daily laborer 0.00 2.37 0.00 3.750 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 3.450 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 4.625 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 3.836 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 3.808 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 6.528 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 7.980 0.00 - - -
- 0.00 0.00 - - -
Corner protection
car 15 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! - -
Chiseler 0.00 4.54 0.00
Plast 03 Two coats to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Plast . Labor type workhrs wage per Total cost Material type Cons. Rate qty Uniy rate Total cost Equipment hrs Total cost Direct unit cost Direct amount
Code 1.18
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! - - -
- 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! - -
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 - -
- 0.00 0.00 - - -
07 Fine coat cement plaster to external surface m2 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Plast 07 Fine coat cement plaster to soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
Plast Gypsum plaster to internal wall m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Plasterer 0.00 6.36 0.00 GyPsum (qtl) 0.017 0.00 400.00 - Mixer-350lit 0.00 -
Daily laborer 0.00 2.37 0.00 Lime (qtl) 0.058 0.00 45.00 - -
11.1 11.1 floor finish 0.00 - 0.00 - - - 0.00

Plast 01 48mm thick cement screed m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Chiseler 0.00 4.54 0.00
ff 02 PVC Floor tile m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 PVC tile (m2) 1.050 0.00 90.00 - -
Daily laborer 0.00 2.37 0.00 Adhesive, for tile (kg) 0.400 0.00 42.50 - -
Cement (qtl) 0.00
- 0.00 Sand (m3) 0.00 320.00 - -
- 0.00 0.00 - - -
ff 03 PVC Skirting lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 PVC Skirting, 10cm high (m) 1.050 0.00 10.75 - -
04 PVC roll, 3mm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 PVC Roll, 3mm tile (m2) 1.050 0.00 170.00 - -
Cement (qtl) 0.00
- 0.00 Sand (m3) 0.00 320.00 - -
ff 05 Marble flooring, 20mm, white m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Tiler 0.00 11.81 0.00 Cement (qtl) 0.154 0.00 248.74 - -
- 0.00 Marble, 2cm thick white (m2) 1.020 0.00 392.14 - -
ff 06 Marble chips m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.154 0.00 248.74 - -
- 0.00 Marble chips, white (m3) 1.020 0.00 250.00 - -
ff 07 Marble skirting lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.005 0.00 248.74 - -
ff 08 cramic wall tile, 6mm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
- 0.00 Ceramic wall tile, 6mm thick ( 1.020 0.00 175.00 - -
ff 09 cramic floor tile, 12mm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
- 0.00 Ceramic floor tile, 12mm thick 1.020 0.00 362.00 - -
ff 10 Marble THREAD, 30mm m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.176 0.00 248.74 - -
ff 11 Marble RISER M2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.044 0.00 248.74 - -
ff 12 Terrazzo copping, 3x20cm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
- 0.00 Terrazzo copping, 23x3cm thick 1.020 0.00 56.00 - -
ff 13 Terrazzo copping, 3x38cm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
- 0.00 Terrazzo copping, 38x3cm thick 1.020 0.00 68.00 - -
ff 14 Mosaic tile copping 20cm width lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
- 0.00 Mosaic floor tile copping (m) 1.020 0.00 89.00 - -
ff 15 Marble sill, shaped & throated 3x28cm lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.176 0.00 248.74 - -

ff
Code 1.18
- 0.00 Marble, 33x3cm thick (ml) 1.020 0.00 143.55 - -
ff 16 Dividing strip for wall & beam for grade beam lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Carpenter 0.00 9.08 0.00 Galvanized sheet metal 0.4mm 0.500 0.00 60.00 - -
Daily laborer 0.00 2.37 0.00 Chipwood pre moulded, 40x2cm 1.100 0.00 110.80 - -
- 0.00 1.020 0.00 - - -
ff 17 Dividing strip for wall & beam for intermediate lm 0.00 0.00 -
beam #DIV/0! - #DIV/0! - -
- 0.00 Polysulphide/polyurethane poly 1.020 0.00 45.00 - -
ff 18 Dividing strip for wall & beam for roof beam lm 0.00 0.00 -
beam #DIV/0! - #DIV/0! - -
- 0.00 1.020 0.00 - - -
ff Concrete pavement, c-20 m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 Crushed aggregate (m3) 0.064 0.00 200.00 - -
- 0.00 red ash (m3) 0.150 0.00 80.00 - -
- 0.00 Concrete pipe, 1/2 dia. 300mm 1.000 0.00 23.00 - -
- 0.00 0.00 - - -
88 Painting 0.00 - 0.00 - - - 0.00

Plast 01 Three coats of plastic paint to internal wall m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -
Daily laborer 0.00 2.37 0.00 Glue, Animal (kg) 0.200 0.00 3.00 -
- 0.00 Plastic paint (gal) 0.077 0.00 90.00 - -
Plast 02 Quartz paint m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Painter 0.00 5.45 0.00 Quartz wall finish (m2) 1.010 0.00 75.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - -
- 0.00 0.00 - - -
Plast 03 To plastered soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -
99 Glazing 0.00 - 0.00 - - - 0.00

Plast 01 4mm thick clear glass m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Glazier 0.00 10.90 0.00 Glass CLEAR, 4mm (m2) 1.100 0.00 115.00 - -
Daily laborer 0.00 2.37 0.00 Putty glass (kg) 1.000 0.00 8.00 -
- 0.00 0.00 - - -

Glazier 0.00 10.90 0.00 Glass clear, 6mm (m2) 1.100 0.00 208.70 - -
- 0.00 0.00 - - -
15 15 Sanitary Installation 0.00 - 0.00 - - - 0.00

Fix 3 Fixture - 0.00 - - -
fix 01 Turkish type WC BS 5503 No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 WC, turkish (pcs) 1.000 0.00 650.00 - -
Chiseler 0.00 4.54 0.00 Sand (m3) 0.020 0.00 320.00 - -
fix 02 HWB, 500x405mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 HWB, 500x405mm (pcs) 1.000 0.00 750.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
fix 03 Urinal, BS 3402 No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Urinal BS 3402 1.000 0.00 650.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
fix 04 6kg Dry Powder Fire Extinguisher No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Fire extingusher 6kg (pcs) 1.000 0.00 600.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
fix 05 Soap holder No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Soap holder, tabor complete (pc 1.000 0.00 40.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
fix 06 Toilet paper holder No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Toilet paper holder, tabor (pcs) 1.000 0.00 48.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
mir 07 Crystal glass mirror No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Crystal glass mirror (pcs) 1.000 0.00 150.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
GS 1 PPR PIPE - 0.00 - - -

GS 08 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 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -

GS Labor Material Equipment
Code 1.18
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
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 19 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. 1.050 0.00 156.00 - -
Daily laborer 0.00 2.37 0.00 GS pipe Accessories, Elbow di 3.000 0.00 5.00 - -
- 0.00 0.00 - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 25mm 1.050 0.00 200.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 80mm 1.050 0.00 1,050.00 - -
- 0.00 0.00 - - -
fix 24 water tank 10m3 fiber glass No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Water tank, fiberglass 10m3 an 1.000 0.00 25,000.00 - -
Daily laborer 0.00 2.37 0.00 Manhole 1.000 0.00 2,000.00 - -
- 0.00 0.00 - - -
PVC PVC pipe - 0.00 - - -

PVC 25 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 8 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 - -
Red ash (m3) 0.250 0.00 80.00 -
Plumber 0.00 9.08 0.00 uPVC pipe, PN 4 Ø 100mm (ml 1.050 0.00 25.00 - -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
PVC 30 uPVC vent cap diam 100mm No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
0.250 0.00 - -
PVC 31 uPVC down Pipe diam 80mm m 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 uPVC pipe, PN4 diam 80mm (m 1.050 0.00 20.53 - -
UV reflctive oil paint (gal) 0.200 0.00 160.00 -
Chiseler 0.00 4.54 0.00 Addhesive, pvc cement (kg) 0.150 0.00 40.00 - -
PVC 32 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 (m 1.050 0.00 56.55 - -
Daily laborer 0.00 2.37 0.00 PVC accessory, Diam110mm (p 1.000 0.00 35.00 - -
PVC 33 G-28 sheet metal gutter, dev length 66cm 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 - - -
16 16 Electrical installation 0.00

- 0.00 - - - 0.00
Bord 1 Distribution board, floor mounted nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Code 1.18
90600 Electrician 0.00 10.90 0.00 Distribution board (birr) 90,600.000 0.00 1.00 - -
- 0.00 Sand (m3) 0.058 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
3 Distribution board, semi flush mounted nr 0.00 0.00 -
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord 7 Distribution board, flush mounted nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord 18 Distribution board, flush mounted No 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

Code 1.18
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bord #DIV/0! - #DIV/0! - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Point 32 Light point fed through 2x2.5mm2 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 PVC Conduite, dia. 16mm (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, dia. 2.5mm2 (m) 15.000 0.00 4.50 - -
- 0.00 Junction box, dia. 65mm (pcs) 2.000 0.00 0.75 - -
Switches with detachable frames
Swi 33 Double pole nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Electrician 0.00 10.90 0.00 Double pole switch, flush mounted 10A L 1.000 0.00 50.00 - -
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 - -
Swi 34 Two way nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Two way switch, flush mounted 10A Legr 1.000 0.00 51.00 - -
Swi 35 Intermediate nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Intermediate switch, flush mounted 10A L 1.000 0.00 90.00 - -
Swi 36 Two way + single pole nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Two way switch, + single pole flush moun 1.000 0.00 79.00 - -
Single pole switch, flush mounted 10A Le 1.000 0.00 45.00
Swi 37 Triple nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Triple pole switch, flush mounted 10A Le 1.000 0.00 124.00 - -
Swi 38 Double two way nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Double two way (pcs) 2.500 0.00 85.00 - -
Swi 39 Two way, water proof nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Two way water proof switch ( pcs) 1.000 0.00 80.00 - -
Soc 40 Socket outlet 3x2.5mm2 wire nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Socket outlet, Flush mounted twin 16A, 1.000 0.00 70.00 - -
Daily laborer 0.00 2.37 0.00 PVC Conduite, dia. 16mm (ml) 7.500 0.00 3.00 - -

Code 1.18
41 Socket outlet 3x2.5mm2 wire for twin socket nr 0.00 0.00 -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Socket outlet, twin Floor socket 16A, 2p 1.000 0.00 80.00 - -
Extra over sockets with detachable frame
Soc 42 16A, 1ph nr 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 Socket with detachable frame, 16A, 1ph(p 1.000 0.00 60.00 - -
- 0.00 30.400 0.00 - - -
Soc 43 16A, 1ph twin red form UPS nr 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 Socket outlet, twin Floor socket 16A, 2p 1.000 0.00 80.00 - -
- 0.00 30.400 0.00 - - -
Soc 44 16A, 1ph twin red form UPS nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Power points
45 AC out letthrough PVC sheathed cable of nr 0.00 0.00 -
Soc 5x4mm2 in pp dia 29mm #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Cable, SIEMANS NYY-O 5x4 mm2 (m) 1.100 0.00 53.00 - -
- 0.00 PVC Conduite, dia. 29mm (ml) 1.100 0.00 9.00 - -
LIGHT FIXTURES
46 Lamp, fluorescent with reflector, 4x18 watts nr 0.00 0.00 -
Soc (PCS) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with reflector, 4x18 wa 1.100 0.00 805.00 - -
- 0.00 30.400 0.00 - - -
47 Lamp, fluorescent with symmetrical reflector, nr 0.00 0.00 -
Soc 1x36 watts ( pcs) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with symmetrical reflec 1.000 0.00 690.00 - -
- 0.00 30.400 0.00 - - -
48 Lamp, fluorescent with closed louver high nr 0.00 0.00 -
Soc glossy, 2x36 watts (pcs) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with closed louver high 1.000 0.00 745.00 - -
- 0.00 30.400 0.00 - - -
glossy, 2x18 watts, luminaire
polycarbonate(pcs) - #DIV/0! - -
Soc #DIV/0!
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with closed louver high 1.000 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
Soc glossy, 2x18 watts(pcs) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
51 Lamp, fluorescent with closed louver medium nr 0.00 0.00 -
Soc glossy, 4x18 watts(pcs) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with closed louver medi 1.000 0.00 805.00 - -
- 0.00 30.400 0.00 - - -
52 Lamp, fluorescent with direct light opal, 1x11 nr 0.00 0.00 -
Soc watts(pcs) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with direct light opal, 1.000 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
53 Lamp, fluorescent with fiber glass polyster, nr 0.00 0.00 -
Soc 1x36 watts(pcs) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with fiber glass polyste 1.000 0.00 690.00 - -
- 0.00 30.400 0.00 - - -
54 Lamp, LED with frosted glass, 1x2 watts lum nr 0.00 0.00 -
Soc fiber glass nylon(pcs) #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, LED with frosted glass, 1x2 watts l 1.000 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
55 Lamp,compact fluorescent with direct light nr 0.00 0.00 -
opal, 2x26 watts lum opal glass(pcs)
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp,compact fluorescent with direct ligh 1.000 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
glossy, 2x18 watts, recessed(pcs)
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
57 Lamp,compact fluorescent with direct light nr 0.00 0.00 -
opal, 1x18 watts lum polycarbonate steel sheet
base(pcs) - #DIV/0! - -
Soc #DIV/0!
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
58 Power cable 3x4 mm2, including PVC conduit lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 CABLE, 3x4sqmm (ml) 1.100 0.00 22.00 - -
Daily laborer 0.00 2.37 0.00 Cable, lag (pcs) 1.000 0.00 15.00 - -

Code 1.18
- 0.00 0.00 - - -
Power cable 5x4 mm2, including PVC conduit lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Cable, SIEMANS NYY-O 5x4 mm2 (m) 1.100 0.00 53.00 - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 Conduit diam Ø 36 mm (ml) 1.100 0.00 10.66 - -
- 0.00 0.00 - - -
60 Power cable 5x10 mm2, including PVC lm 0.00 0.00 -
conduit #DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
61 Power cable 5x16 mm2, including PVC lm 0.00 0.00 -
conduit #DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
62 3X25/16+1X16mm2, dia 80mm PVC lm 0.00 0.00 #DIV/0! 81.47 #DIV/0! - - -
Electrician 4.00 10.90 43.60 CABLE, 3x25/16+ 1x16sqmm (ml) 1.100 0.00 195.00 - -
- 0.00 0.00 - - -
63 3X35/16+1X16mm2, dia 80mm PVC lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 0.00 - - -
64 3X95/50+1X50mm2, dia 80mm PVC lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 CABLE, 3x95+ 1x50sqmm (ml) 1.100 0.00 560.00 - -
- 0.00 PVC Pipe, Diam 110mm (ml) 2.000 0.00 50.00 - -
65 3X150/70+1X70mm2, dia 80mm PVC lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
- 0.00 PVC Pipe, Diam110mm (ml) 2.000 0.00 50.00 - -
- 0.00 0.00 - - -
Soc 66 Floor box nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Floor box, consisting of 2pcs 8 contact R 1.100 0.00 350.00 - -
Daily laborer 0.00 2.37 0.00 15.000 0.00 - - -
- 0.00 15.000 0.00 - - -
- 0.00 1.000 0.00 - - -
Soc 67 Data point, horizontal cabling 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 - -
- 0.00 Cable, catagory 6E UPT (m) 15.000 0.00 5.00 - -
Soc 68 Data point, back bone cabling nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Soc 69 48 port patch pannel nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Patch pannel. 48 port (pcs) 1.000 0.00 18,750.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Soc 71 48 port optical patch pannel nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
72 PVC Manhole, 60x60x80cm 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 - - -
73 UPS no. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 UPS, APC 40KVA floor stand for 380/220V 1.000 0.00 252,500.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Telecom points
Soc 74 Tele point nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
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 - - -
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 - - -
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 - -

Code 1.18
Daily laborer 0.00 2.37 0.00 Conduit diam Ø 50 mm (ml) 1.100 0.00 20.00 - -
- 0.00 0.00 - - -
80 Tele distribution cable 25 pairs CAT 5 UTP lm 0.00 0.00 -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 Cable, telephone 25 pairs CAT 5 UTP 1.100 0.00 350.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
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 - -
- 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 - - -

Code 1.18

Code 1.18
Electric work Shope

-
3 0.00 -
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
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
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
Trench Excavation
Fill Work
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
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
Daily laborer 629.05 2.37 1,488.75 Crushed aggregate (m3) 0.00 200.00 - -
3 02 Concrete Work 937,548.28 0.00 - 623,472.81

Insitu concrete 0.00
Con 5 34.86 531.34 670.87 10,224.53 304.81
Daily laborer 170.70 2.37 403.98 Cement (Qtl) 1.500 22.86 248.74 5,686.46 Mixer-500lit 6.10 304.81
mason 12.19 8.18 99.67 Sand (m3) 0.480 7.32 320.00 2,340.98 -
- 0.00 Fuel 0.020 0.30 7.95 2.42 -
C-25 Reinforced concrete, sub structure

02 C-25 in Footing pad m3 108.23 2,059.00 222,835.28 1,345.01 145,563.57
Con 25 76.25 8,252.54 1,223.04 132,363.60 4,947.43
Carpenter 61.84 9.08 561.74 Fuel 0.400 43.29 7.95 344.16 -
Forman 61.84 20.47 1,265.85 0.00 - - -
Con 25 76.25 1,029.42 1,223.04 16,511.05 617.14
Carpenter 7.71 9.08 70.07 Fuel 0.400 5.40 7.95 42.93 -

Code 1.18
Forman 7.71 20.47 157.90 0.00 - - -
04 C-25 in Grade beam m3 28.64 2,059.00 58,960.49 1,345.01 38,515.00
Con 25 76.25 2,183.56 1,223.04 35,022.39 1,309.05
Carpenter 16.36 9.08 148.63 Fuel 0.400 11.45 7.95 91.06 -
Forman 16.36 20.47 334.93 0.00 - - -
05 C-20 in ground floor slab m3 72.03 1,890.00 136,134.34 1,247.63 89,864.92
Con 25 85.60 6,165.40 1,116.32 80,406.78 3,292.74
Carpenter 41.16 9.08 373.86 Fuel 0.044 3.17 7.95 25.20 -
Forman 41.16 20.47 842.48 0.00 - - -

FW 11 To Footing m2 187.56 72.00 13,504.32 28.63 5,368.91 22.60 4,238.86 - 51.23 9,607.76
- 0.00 Eucalyptus, diam 8cm (ml) 1.500 281.34 3.00 844.02 -
- 0.00 Nail (kg) 0.200 37.51 8.00 300.10 -
Daily laborer 375.00 2.37 887.50 Eucalyptus dia12cm (m) 0.00 2.50 - -
- 0.00 Eucalyptus dia10cm (m) 3.000 450.00 2.00 900.00 -
- 0.00 Nail (kg) 0.200 30.00 8.00 240.00 -
FW 13 To grade beam m2 341.20 72.00 24,566.54 28.63 9,766.91 22.60 7,711.17 - 51.23 17,478.07
- 0.00 Nail (kg) 0.200 68.24 8.00 545.92 -
Rebar, sub structure 0.00

Rei 18 Diam 8mm kg 5,045.03 23.44 118,255.62 0.58 2,902.90 15.10 76,180.03 - 15.68 79,082.92
Daily laborer 120.12 2.37 284.28 Reinforcement bar, Diam. 8mm 1.050 5,297.29 14.00 74,162.01 -
Rei 19 Diam 12mm kg 389.37 23.20 9,033.39 0.58 224.04 14.92 5,809.40 - 15.50 6,033.45
Daily laborer 9.27 2.37 21.94 Reinforcement bar, Diam. 12m 1.050 408.84 14.00 5,723.74 -
Rei 20 Diam 14mm kg 3,571.57 23.20 82,860.49 0.58 2,055.07 14.92 53,287.87 - 15.50 55,342.94
Daily laborer 85.04 2.37 201.26 Reinforcement bar, Diam. 14m 1.050 3,750.15 14.00 52,502.12 -
Bar bender 255.11 7.27 1,853.82 Black wire, diam. 1.5mm (kg) 0.011 39.29 20.00 785.75 -
Rei 21 Diam 16mm kg 5,704.33 23.20 132,340.41 0.58 3,282.25 14.92 85,108.57 - 15.50 88,390.83
Rei 22 Diam 20mm kg 3,133.68 23.20 72,701.42 0.58 1,803.11 14.92 46,754.54 - 15.50 48,557.65

Code 1.18

Con 25 10cm wide 3.82 2,274.73 9.83 5,858.92 -
Daily laborer 198.67 2.37 470.18 Chipwood, 10mm thick (Pcs) 0.070 41.96 96.00 4,028.01 -
- 0.00 0.00 - - -
4 04 Masonry Work 110,424.60 0.00 77,272.06

Maso 88.21 6,708.24 534.25 40,630.05 2,218.13
- 0.00 Sand (m3) 0.318 24.18 320.00 7,738.85 -
02 Exposed to view m3 38.03 1,044.00 39,698.10 728.88 27,715.63
Maso 88.21 3,354.12 611.50 23,252.45 1,109.06
Daily laborer 760.50 2.37 1,799.85 Cement (qtl) 1.543 58.69 248.74 14,598.89 -
- 0.00 Sand (m3) 0.371 14.11 320.00 4,514.33 -
09 Management
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
Pit excavation
Trench Excavation
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
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
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
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
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

Code 1.18
3 03 Concrete Work 1,260,921.77 0.00 - 839,025.28

Con 5 34.86 584.99 670.87 11,256.86 335.59
mason 13.42 8.18 109.74 Sand (m3) 0.480 8.05 320.00 2,577.34 -
- 0.00 Fuel 0.020 0.34 7.95 2.67 -

02 C-25 in Footing m3 99.16 2,059.00 204,162.20 1,345.01 133,365.69
Con 25 76.25 7,561.00 1,223.04 121,271.84 4,532.85
Mason 113.32 8.18 926.40 Sand (m3) 0.520 51.56 320.00 16,499.56 Vibrator 113.32 1,699.82
Carpenter 56.66 9.08 514.67 Fuel 0.400 39.66 7.95 315.32 -
Forman 56.66 20.47 1,159.77 0.00 - - -
Con 25 76.25 981.27 1,223.04 15,738.76 588.28
Carpenter 7.35 9.08 66.79 Fuel 0.400 5.15 7.95 40.92 -
Forman 7.35 20.47 150.52 0.00 - - -
04 C-25 in Grade beam m3 56.61 2,059.00 116,550.11 1,345.01 76,134.49
Con 25 76.25 4,316.35 1,223.04 69,230.47 2,587.67
Carpenter 32.35 9.08 293.81 Fuel 0.400 22.64 7.95 180.00 -
Forman 32.35 20.47 662.08 0.00 - - -
Con 25 85.60 9,746.52 1,116.32 127,110.33 5,205.30
Carpenter 65.07 9.08 591.02 Fuel 0.044 5.01 7.95 39.83 -
Forman 65.07 20.47 1,331.83 0.00 - - -

FW 10 To Footing m2 200.88 72.00 14,463.36 28.63 5,750.19 22.60 4,539.89 - 51.23 10,290.08
- 0.00 Nail (kg) 0.200 40.18 8.00 321.41 -
- 0.00 Nail (kg) 0.200 62.64 8.00 501.11 -

Code 1.18
FW 12 To grade beam m2 346.49 72.00 24,947.14 28.62 9,918.22 22.60 7,830.63 - 51.23 17,748.85
- 0.00 Nail (kg) 0.200 69.30 8.00 554.38 -

Rei 16 Diam 8mm kg 11,033.09 23.44 258,615.69 0.58 6,348.41 15.10 166,599.70 - 15.68 172,948.10
Rei 17 Diam 10mm kg 62.19 23.20 1,442.89 0.58 35.79 14.92 927.93 - 15.50 963.71
Daily laborer 1.48 2.37 3.50 Reinforcement bar, Diam. 10m 1.050 65.30 14.00 914.25 -
Rei 27 Diam 12mm kg 2,594.74 23.20 60,197.88 0.58 1,493.00 14.92 38,713.46 - 15.50 40,206.46
Rei 18 Diam 14mm kg 1,921.03 23.20 44,567.99 0.58 1,105.36 14.92 28,661.83 - 15.50 29,767.19
Rei 19 Diam 16mm kg 4,175.45 23.20 96,870.47 0.58 2,402.54 14.92 62,297.73 - 15.50 64,700.27
Rei 22 Diam 20mm kg 6,157.63 23.20 142,857.06 0.58 3,543.08 14.92 91,871.87 - 15.50 95,414.95

Con 25 depth 10cm 3.82 2,767.08 9.83 7,127.04 -
- 0.00 0.00 - - -
4 04 Masonry Work 128,319.87 0.00 89,739.97

Maso 88.21 5,733.98 534.25 34,729.21 1,895.98
- 0.00 Sand (m3) 0.318 20.67 320.00 6,614.91 -
02 Exposed to view m3 65.01 1,044.00 67,865.22 728.88 47,380.79
Maso 88.21 5,733.98 611.50 39,750.83 1,895.98
- 0.00 Sand (m3) 0.371 24.12 320.00 7,717.39 -

Code 1.18
Post graguate libarary
Bulk excavation
B Ex 01 Bulk not exceeding 1.5m m3 741.00 25.45 18,858.45 0.32 233.83 1.59 1,178.19 12,924.28 19.35 14,336.29
Pit excavation
Trench Excavation
Fill Work
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
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
core 5.16 2,931.28 24.10 13,683.91 25,141.44
3 03 Concrete Work 726,947.29 0.00 - 483,726.92

Con 5 34.86 346.54 670.87 6,668.42 198.80
mason 7.95 8.18 65.01 Sand (m3) 0.480 4.77 320.00 1,526.78 -
- 0.00 Fuel 0.020 0.20 7.95 1.58 -

02 C-25 in Footing m3 51.15 2,059.00 105,317.85 1,345.01 68,797.20
Con 25 76.25 3,900.37 1,223.04 62,558.54 2,338.29
Daily laborer 935.31 2.37 2,213.58 Cement (Qtl) 3.600 184.14 248.74 45,802.82 Mixer-500lit 29.23 1,461.43
Carpenter 29.23 9.08 265.49 Fuel 0.400 20.46 7.95 162.66 -
Forman 29.23 20.47 598.27 0.00 - - -
Con 25 76.25 969.95 1,223.04 15,557.08 581.49
Carpenter 7.27 9.08 66.02 Fuel 0.400 5.09 7.95 40.45 -
Forman 7.27 20.47 148.78 0.00 - - -

Code 1.18
04 C-25 in Grade beam m3 39.40 2,059.00 81,124.60 1,345.01 52,993.34
Con 25 76.25 3,004.39 1,223.04 48,187.81 1,801.14
Carpenter 22.51 9.08 204.50 Fuel 0.400 15.76 7.95 125.29 -
Forman 22.51 20.47 460.84 0.00 - - -
Con 25 85.60 5,764.06 1,116.32 75,172.65 3,078.40
Carpenter 38.48 9.08 349.53 Fuel 0.044 2.96 7.95 23.56 -
Forman 38.48 20.47 787.64 0.00 - - -

FW 10 To Footing m2 113.64 72.00 8,182.08 28.62 3,252.94 22.60 2,568.26 - 51.23 5,821.21
- 0.00 Nail (kg) 0.200 22.73 8.00 181.82 -
- 0.00 Nail (kg) 0.200 29.20 8.00 233.60 -
FW 12 To grade beam m2 322.20 72.00 23,198.40 28.62 9,222.97 22.60 7,281.72 - 51.23 16,504.70
- 0.00 Nail (kg) 0.200 64.44 8.00 515.52 -
Form work, super structure 0.00

Rei 16 Diam 8mm kg 3,915.72 23.44 91,784.43 0.58 2,253.09 15.10 59,127.34 - 15.68 61,380.43
Rei 17 Diam 10mm kg 9.38 23.20 217.58 0.58 5.40 14.92 139.93 - 15.50 145.32
Rei 27 Diam 12mm kg 955.31 23.20 22,163.20 0.58 549.68 14.92 14,253.23 - 15.50 14,802.91
Rei 18 Diam 14mm kg 950.94 23.20 22,061.75 0.58 547.17 14.92 14,187.99 - 15.50 14,735.16
Rei 19 Diam 16mm kg 3,082.74 23.20 71,519.60 0.58 1,773.80 14.92 45,994.50 - 15.50 47,768.30
Rei 22 Diam 20mm kg 5,060.31 23.20 117,399.20 0.58 2,911.69 14.92 75,499.83 - 15.50 78,411.52

Code 1.18

Daily laborer 0.00 2.37 0.00 Reinforcement bar, Diam. 8mm 1.050 0.00 14.00 - -
Daily laborer 0.00 2.37 0.00 Reinforcement bar, Diam. 10m 1.050 0.00 14.00 - -

Con 25 depth 10cm 3.82 1,832.00 9.83 4,718.59 -
- 0.00 0.00 - - -
4 04 Masonry Work 20,328.00 0.00 14,224.97

Maso 88.21 1,234.92 534.25 7,479.56 408.33
Mason 70.00 8.18 572.25 Trachytic stone (m3) 1.330 18.62 77.75 1,447.78 Mixer-350lit 11.67 408.33
Daily laborer 280.00 2.37 662.67 Cement (qtl) 1.323 18.52 248.74 4,607.15 -
- 0.00 Sand (m3) 0.318 4.45 320.00 1,424.64 -
02 Exposed to view m3 7.00 1,044.00 7,308.00 728.88 5,102.15
Maso 88.21 617.46 611.50 4,280.53 204.17
Mason 35.00 8.18 286.13 Trachytic stone (m3) 1.400 9.80 77.75 761.99 Mixer-350lit 5.83 204.17
Daily laborer 140.00 2.37 331.33 Cement (qtl) 1.543 10.80 248.74 2,687.50 -
- 0.00 Sand (m3) 0.371 2.60 320.00 831.04 -

Code 1.18
03 Staff resource center G+1

Bulk excavation
Pit excavation
P Ex 02 Pit not exceeding 1.5m m3 41.28 30.00 1,238.40 0.00 0.35 14.47 1.59 65.64 799.99 21.32 880.10
Daily laborer 6.12 2.37 14.47 Fuel 0.200 8.26 7.95 65.64 Excavator 1.53 799.99
Trench Excavation
Fill Work
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
core 5.16 2,870.11 24.10 13,398.37 24,616.83
3 03 Concrete Work 609,638.35 0.00 - 406,203.24

Con 5 34.86 182.77 670.87 3,517.01 104.85
mason 4.19 8.18 34.29 Sand (m3) 0.480 2.52 320.00 805.24 -
Gang leader 2.10 4.54 9.52 Crushed aggregate (m3) 0.720 3.77 200.00 754.92 -
- 0.00 Fuel 0.020 0.10 7.95 0.83 -

02 C-25 in Footing m3 15.88 2,059.00 32,703.71 1,345.01 21,363.18
Con 25 76.25 1,211.16 1,223.04 19,425.93 726.09
Carpenter 9.08 9.08 82.44 Fuel 0.400 6.35 7.95 50.51 -
Forman 9.08 20.47 185.78 0.00 - - -
Con 25 76.25 480.40 1,223.04 7,705.16 288.00
Carpenter 3.60 9.08 32.70 Fuel 0.400 2.52 7.95 20.03 -
Forman 3.60 20.47 73.69 0.00 - - -

Code 1.18
04 C-25 in Grade beam m3 21.68 2,059.00 44,641.18 1,345.01 29,161.13
Con 25 76.25 1,653.25 1,223.04 26,516.75 991.13
Carpenter 12.39 9.08 112.53 Fuel 0.400 8.67 7.95 68.95 -
Forman 12.39 20.47 253.59 0.00 - - -
Con 25 85.60 4,758.00 1,116.32 62,051.93 2,541.09
Mason 127.05 8.18 1,038.67 Sand (m3) 0.500 27.79 320.00 8,893.82 Vibrator 63.53 952.91
Carpenter 31.76 9.08 288.52 Fuel 0.044 2.45 7.95 19.44 -
Forman 31.76 20.47 650.16 0.00 - - -
3 C-25 Reinforced concrete, super structure

FW 10 To Footing m2 41.72 72.00 3,003.55 28.63 1,194.12 22.60 942.78 - 51.23 2,136.90
Carpenter 104.29 9.08 947.30 Steel formwork (m2) 0.525 21.90 20.00 438.02 -
- 0.00 Nail (kg) 0.200 8.34 8.00 66.75 -
Carpenter 216.00 9.08 1,962.00 Steel formwork (m2) 0.525 45.36 20.00 907.20 -
- 0.00 Nail (kg) 0.200 17.28 8.00 138.24 -
FW 12 To grade beam m2 167.69 72.00 12,073.54 28.63 4,800.07 22.60 3,789.75 - 51.22 8,589.82
- 0.00 Nail (kg) 0.200 33.54 8.00 268.30 -

Code 1.18

Rei 16 Diam 8mm kg 4,782.65 23.44 112,105.32 0.58 2,751.92 15.10 72,218.02 - 15.68 74,969.94
Rei 27 Diam 12mm kg 1,847.32 23.20 42,857.82 0.58 1,062.94 14.92 27,562.01 - 15.50 28,624.96
Rei 18 Diam 14mm kg 55.89 23.20 1,296.74 0.58 32.16 14.92 833.94 - 15.50 866.10
Rei 19 Diam 16mm kg 594.97 23.20 13,803.30 0.58 342.34 14.92 8,876.95 - 15.50 9,219.30
Rei 22 Diam 20mm kg 8,900.43 23.20 206,489.98 0.58 5,121.28 14.92 132,794.42 - 15.50 137,915.69

Con 25 depth 10cm 3.82 2,041.92 9.83 5,259.26 -
- 0.00 0.00 - - -
4 04 Masonry Work 76,549.44 0.00 53,567.16

Maso 88.21 4,650.34 534.25 28,165.90 1,537.67
- 0.00 Sand (m3) 0.318 16.76 320.00 5,364.79 -
02 Exposed to view m3 26.36 1,044.00 27,519.84 728.88 19,213.26
Maso 88.21 2,325.17 611.50 16,119.25 768.83
Mason 131.80 8.18 1,077.47 Trachytic stone (m3) 1.400 36.90 77.75 2,869.43 Mixer-350lit 21.97 768.83
- 0.00 Sand (m3) 0.371 9.78 320.00 3,129.46 -

Code 1.18
04 Staff resource Gust House

Bulk excavation
Pit excavation
Trench Excavation
Fill Work
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
core 5.16 2,493.08 24.10 11,638.29 21,383.02
Daily laborer 386.27 2.37 914.18 Crushed aggregate (m3) 0.00 200.00 - -
3 03 Concrete Work 306,198.96 0.00 - 203,881.94

Con 5 34.86 216.90 670.87 4,173.80 124.43
mason 4.98 8.18 40.69 Sand (m3) 0.480 2.99 320.00 955.62 -
- 0.00 Fuel 0.020 0.12 7.95 0.99 -

02 C-25 in Footing m3 5.50 2,059.00 11,324.50 1,345.01 7,397.55
Con 25 76.25 419.39 1,223.04 6,726.72 251.43
Mason 6.29 8.18 51.39 Sand (m3) 0.520 2.86 320.00 915.20 Vibrator 6.29 94.29
Carpenter 3.14 9.08 28.55 Fuel 0.400 2.20 7.95 17.49 -
Forman 3.14 20.47 64.33 0.00 - - -
Con 25 76.25 214.94 1,223.04 3,447.45 128.86
Carpenter 1.61 9.08 14.63 Fuel 0.400 1.13 7.95 8.96 -
Forman 1.61 20.47 32.97 0.00 - - -
04 C-25 in Grade beam m3 23.60 2,059.00 48,590.34 1,345.01 31,740.86
Con 25 76.25 1,799.51 1,223.04 28,862.54 1,078.81

Code 1.18
Carpenter 13.49 9.08 122.49 Fuel 0.400 9.44 7.95 75.04 -
Forman 13.49 20.47 276.02 0.00 - - -
Con 25 85.60 4,132.96 1,116.32 53,900.43 2,207.28
Carpenter 27.59 9.08 250.62 Fuel 0.044 2.12 7.95 16.89 -
Forman 27.59 20.47 564.75 0.00 - - -

FW 10 To Footing m2 22.00 72.00 1,584.00 28.63 629.75 22.60 497.20 - 51.23 1,126.95
- 0.00 Nail (kg) 0.200 4.40 8.00 35.20 -
- 0.00 Nail (kg) 0.200 9.02 8.00 72.16 -
FW 12 To grade beam m2 163.95 72.00 11,804.26 28.63 4,693.01 22.60 3,705.22 - 51.23 8,398.24
- 0.00 Nail (kg) 0.200 32.79 8.00 262.32 -

Rei 16 Diam 8mm kg 2,943.65 23.44 68,999.17 0.58 1,693.77 15.10 44,449.13 - 15.68 46,142.89
Rei 27 Diam 12mm kg 220.37 23.20 5,112.49 0.58 126.80 14.92 3,287.86 - 15.50 3,414.66
Daily laborer 5.25 2.37 12.42 Reinforcement bar, Diam. 12mm (kg) 1.050 231.38 14.00 3,239.38 -
Rei 18 Diam 14mm kg 408.21 23.20 9,470.41 0.58 234.88 14.92 6,090.45 - 15.50 6,325.34
Rei 19 Diam 16mm kg 1,607.10 23.20 37,284.68 0.58 924.72 14.92 23,977.91 - 15.50 24,902.63

Con 25 depth 10cm 3.82 999.97 9.83 2,575.56 -
Carpenter 87.33 9.08 793.28 Asphalt, AC 180/200 (kg) 0.384 100.61 8.00 804.86 -
- 0.00 0.00 - - -
4 04 Masonry Work 94,387.26 0.00 66,049.57

Code 1.18
Maso 88.21 5,733.98 534.25 34,729.21 1,895.98
- 0.00 Sand (m3) 0.318 20.67 320.00 6,614.91 -
02 Exposed to view m3 32.50 1,044.00 33,932.61 728.88 23,690.40
Maso 88.21 2,866.99 611.50 19,875.42 947.99
Mason 162.51 8.18 1,328.54 Trachytic stone (m3) 1.400 45.50 77.75 3,538.07 Mixer-350lit 27.09 947.99
- 0.00 Sand (m3) 0.371 12.06 320.00 3,858.70 -

HCB 03 HCB wall 20cm thick m2 0.00 0.00 #DIV/0! - #N/A #N/A - -
Mason 0.00 8.18 0.00 0.00 13.000 0.00 #N/A #N/A Mixer-350lit 0.00 -
- 0.00 Sand (m3) 0.020 0.00 320.00 - -
- 0.00 Sand (m3) 0.020 0.00 320.00 - -

- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
4 06 Roof works 0.00 0.00 0.00

Roof 01 Pre painted EGA-500, 0.4mm thick m2 0.00 0.00 #DIV/0! - #N/A #N/A - -
Carpenter 0.00 9.08 0.00 0.00 1.100 0.00 #N/A #N/A -
Daily laborer 0.00 2.37 0.00 0.00 8.000 0.00 #N/A #N/A -
- 0.00 0.00 - - -
Carpenter 0.00 9.08 0.00 G-28 sheet metal (m2) 0.550 0.00 80.00 - Mixer-350lit 0.00 -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
4 07 Carpentry and Joinery 0.00 0.00 0.00

- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.050 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.050 0.00 110.00 - -
- 0.00 0.00 - - -
04 8mm thick chipwood ceilling m2 0.00 0.00 -
Con 25 #DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 1.050 0.00 - - -
Carpenter 0.00 9.08 0.00 0.384 0.00 - - -
- 0.00 0.00 - - -
5 10 Metal work 0.00 0.00 0.00

LTZ 38mm
Window
car 01 Type W1, Size:1750X800mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Daily laborer 0.00 2.37 0.00 1.400 0.00 - - -
- 0.00 0.00 - - -
car 02 Type W2, Size: 3750 x800mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 0.00 - - -
car 03 Type W3, Size: 1750x1600mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -
0 Daily laborer 0.00 2.37 0.00 2.800 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 4.462 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 7.220 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 6.000 0.00 - - -
- 0.00 0.00 - - -
WINDOW DOOR
car 07 Type WD1 Size: (2850 No 0.00 0.00 -
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
car 08 Type WD2, Size: 3750 x2550mm No 0.00 0.00 #DIV/0! - #DIV/0! - - -

car
Code 1.18
- 0.00 0.00 - - -
DOORS
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Corner protection
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
- 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 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! - - -
- 0.00 0.00 - - -
11.1 11.1 floor finish 0.00 - 0.00 - - - 0.00

Tiler 0.00 11.81 0.00 Cement (qtl) 0.154 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.005 0.00 248.74 - -
ff 03 Non slipery ceramic floor tile m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.198 0.00 248.74 - -
- 0.00 Non slippery ceramic floor tile (m2) 1.020 0.00 172.17 - -
ff 04 ceramic wall tile, 6mm thick m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
- 0.00 Ceramic wall tile, 6mm thick (m2) 1.020 0.00 175.00 - -
Chiseler 0.00 4.54 0.00
Tiler 0.00 11.81 0.00 PVC tile (m2) 1.050 0.00 90.00 - -
Cement (qtl) 0.00
- 0.00 Sand (m3) 0.00 320.00 - -
- 0.00 0.00 - - -
08 Terrazzo copping, 3x20cm lm 0.00 0.00 #DIV/0! - #DIV/0! - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
- 0.00 Terrazzo copping, 23x3cm thick (ml) 1.020 0.00 56.00 - -
09 Marble sill, shaped & throated 3x28cm lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.176 0.00 248.74 - -
10 Concrete pavement, c-20 m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 red ash (m3) 0.150 0.00 80.00 - -
- 0.00 Concrete pipe, 1/2 dia. 300mm (m) 1.000 0.00 23.00 - -
- 0.00 0.00 - - -
12 12 Painting 0.00 - 0.00 - - - 0.00

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Code 1.18

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -
Plast 03 To Chipwood ceiling m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Daily laborer 0.00 2.37 0.00 0.00 - -
- 0.00 0.00 - - -
13 13 Glazing 0.00 - 0.00 - - - 0.00

- 0.00 0.00 - - -

Glazier 0.00 10.90 0.00 Glass, Figured 6mm thick (m2) 1.100 0.00 250.00 - -
- 0.00 0.00 - - -

Fix 3 Fixture
- 0.00 - - -
Chiseler 0.00 4.54 0.00 Sand (m3) 0.020 0.00 320.00 - -
fix 02 Shower try No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Shower try, enameled heavy gauge steel 7 1.000 0.00 365.22 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
fix 04 Double bowl stainless steel kichen sink No. 0.00 0.00 -
#DIV/0! - #DIV/0! - -
Plumber 0.00 9.08 0.00 Kitchen sink, 1200x600mm (pcs) 1.000 0.00 750.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Plumber 0.00 9.08 0.00 Soap holder, tabor complete (pcs) 1.000 0.00 40.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
fix 08 Towel hanger No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Plumber 0.00 9.08 0.00 Towel hanger, Chrome plated steel (pcs) 1.000 0.00 40.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
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 - - -
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 - - -
Plumber 0.00 9.08 0.00 Gate valve, Bronze diam 20mm (pcs) 1.050 0.00 130.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
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 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -

PVC
Code 1.18
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
0.250 0.00 - -
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 - -
PVC 25 G-28 sheet metal gutter, dev length55cm lm 0.00 0.00 -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -

- 0.00 - - - 0.00
- 0.00 Sand (m3) 0.058 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Swi 04 Single pole nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Electrician 0.00 10.90 0.00 Switch, single pole 10A (pcs) 1.000 0.00 32.00 - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc 09 Dittobut for bed area nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc 10 Ditto but for TV points nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
` Soc 11 Ditto but for Hand dryer nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc 13 16A, 1ph nr 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 Socket outlet, Flush mounted twin 16A, 1.100 0.00 70.00 - -
- 0.00 30.400 0.00 - - -
Soc 14 16A, 1ph twin nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Soc 15 16A, 1ph for hand dryer nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
fix 16 Automatic hand dryer No. 0.00 0.00 #DIV/0! - #DIV/0! - - -
Electrician 0.00 10.90 0.00 Automatic hand dryer (pcs) 1.000 0.00 3,500.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Power points

Code 1.18
LIGHT FIXTURES
17 Lamp Wall mounting compact flourecent nr 0.00 0.00 -
Soc 1x13watts #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp,compact fluorescent 1x13 watts lum 1.100 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
18 Lamp Ceiling mounting flourecent 1x36 watts nr 0.00 0.00 -
Soc Direct ligth #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent withpolycarbonate steel 1.100 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
19 Lamp Ceiling mounting compact florecent nr 0.00 0.00 -
1x18watts optical Direct ligth
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
20 Lamp wallmounting compact florecent nr 0.00 0.00 -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, compact fluorescent 1x11 watts, 1.100 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
21 Lamp wallmounting florecent 2x18watts nr 0.00 0.00 -
Soc closed louver high glossy #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
22 Lamp wallmounting florecent 4x18watts closed nr 0.00 0.00 -
Soc louver high glossy #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp, fluorescent with closed louver med 1.100 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
23 Lamp pole mounting compact florecent nr 0.00 0.00 -
Soc 1x18watts opal direct llight #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 Lamp,compact fluorescent pole mounted 1.100 0.00 1,000.00 - -
- 0.00 30.400 0.00 - - -
24 Lamp ceiling mounting flourecent 4x18watts nr 0.00 0.00 -
oclosed louver medium glossy
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
Soc 27 RJ-45 telephone outlet type CAT - 6 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
Daily laborer 0.00 2.37 0.00 Data cable, UTP cat 5e (ml) 8.000 0.00 1.90 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 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 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Telephone system
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 - - -

Code 1.18
- 0.00 0.00 - - -
Bell System
Point 38 Bell point fed through 2x1mm2 nr 0.00 0.00 #DIV/0! - #DIV/0! - - -
- 0.00 PVC conductor 2x1sq.mm (ml) 15.000 0.00 3.32 - -
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 - -
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 - - -
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! - - -
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 -
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 -
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 - - -
05 Staff resource Class room

Bulk excavation
Pit excavation
Trench Excavation
T Ex 03 Trench not exceeding 1.5m m3 36.57 28.00 1,023.96 0.00 0.35 12.82 1.59 58.15 708.71 21.32 779.68
Fill Work
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! - -

Code 1.18
05 Disposal m3 598.51 37.00 22,144.69 23.65 14,152.31
Dispo 0.17 100.61 6.68 3,996.82 10,054.88
core 5.16 2,870.11 24.10 13,398.37 24,616.83
3 03 Concrete Work 543,458.47 0.00 - 359,707.41

Con 5 34.86 182.77 670.87 3,517.01 104.85
mason 4.19 8.18 34.29 Sand (m3) 0.480 2.52 320.00 805.24 -
- 0.00 Fuel 0.020 0.10 7.95 0.83 -

02 C-25 in Footing m3 15.88 2,056.00 32,656.06 1,345.01 21,363.18
Con 25 76.25 1,211.16 1,223.04 19,425.93 726.09
Carpenter 9.08 9.08 82.44 Fuel 0.400 6.35 7.95 50.51 -
Forman 9.08 20.47 185.78 0.00 - - -
Con 25 76.25 480.40 1,223.04 7,705.16 288.00
Carpenter 3.60 9.08 32.70 Fuel 0.400 2.52 7.95 20.03 -
Forman 3.60 20.47 73.69 0.00 - - -
04 C-25 in Grade beam m3 21.68 2,059.00 44,641.18 1,345.01 29,161.13
Con 25 76.25 1,653.25 1,223.04 26,516.75 991.13
Carpenter 12.39 9.08 112.53 Fuel 0.400 8.67 7.95 68.95 -
Forman 12.39 20.47 253.59 0.00 - - -
Con 25 85.60 4,758.00 1,116.32 62,051.93 2,541.09
Mason 127.05 8.18 1,038.67 Sand (m3) 0.500 27.79 320.00 8,893.82 Vibrator 63.53 952.91
Carpenter 31.76 9.08 288.52 Fuel 0.044 2.45 7.95 19.44 -
Forman 31.76 20.47 650.16 0.00 - - -

06 C-25 in elevation column m3 0.00 0.00 -
Con 30 #DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 Cement (Qtl) 3.600 0.00 248.74 - Mixer-500lit 0.00 -
Mason 0.00 8.18 0.00 Sand (m3) 0.520 0.00 320.00 - Vibrator 0.00 -
Gang leader 0.00 4.54 0.00 Crushed aggregate (m3) 0.790 0.00 200.00 - -
Carpenter 0.00 9.08 0.00 Fuel 0.400 0.00 7.95 - -
Forman 0.00 20.47 0.00 0.00 - - -
07 C-25 in beams & lintels m3 0.00 0.00 -
Con 25 #DIV/0! - #DIV/0! - -
Gang leader 0.00 4.54 0.00 Crushed aggregate (m3) 0.790 0.00 200.00 - Electrical winch 0.00 -
Carpenter 0.00 9.08 0.00 Fuel 0.400 0.00 7.95 - -
Forman 0.00 20.47 0.00 0.00 - - -
08 C-25 in suspended slabs m3 0.00 0.00 -
Con 25 #DIV/0! - #DIV/0! - -
Carpenter 0.00 9.08 0.00 Fuel 0.400 0.00 7.95 - -
Forman 0.00 20.47 0.00 0.00 - - -
09 Water tight concrete including diam 4mm m2 0.00 0.00 -
Con 25 rebar #DIV/0! - #DIV/0! - -
0.15 Daily laborer 0.00 2.37 0.00 Cement (Qtl) 0.576 0.00 248.74 - Mixer-500lit 0.00 -
Carpenter 0.00 9.08 0.00 Reinforcement bar, Diam. 4mm 1.381 0.00 20.00 - -
Forman 0.00 20.47 0.00 0.00 - - -

FW 10 To Footing m2 41.72 84.00 3,504.14 28.63 1,194.12 22.60 942.78 - 51.23 2,136.90
- 0.00 Nail (kg) 0.200 8.34 8.00 66.75 -
- 0.00 Nail (kg) 0.200 17.28 8.00 138.24 -
FW 12 To grade beam m2 167.69 84.00 14,085.79 28.63 4,800.07 22.60 3,789.75 - 51.22 8,589.82

Code 1.18
- 0.00 Nail (kg) 0.200 33.54 8.00 268.30 -

13 13 To elevation column m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Carpenter 0.00 9.08 0.00 Steel formwork (m2) 0.525 0.00 20.00 - -
- 0.00 Eucalyptus dia10cm (m) 3.000 0.00 2.00 - -
- 0.00 Eucalyptus, diam 8cm (ml) 1.500 0.00 3.00 - -
- 0.00 Nail (kg) 0.200 0.00 8.00 - -
FW 14 to beams & lintels m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Daily laborer 0.00 2.37 0.00 Eucalyptus dia12cm (m) 2.500 0.00 2.50 - -
- 0.00 Nail (kg) 0.200 0.00 8.00 - -
FW 15 Suspended slabs m2 0.00 0.00 #DIV/0! - #DIV/0! - - -
Daily laborer 0.00 2.37 0.00 Eucalyptus dia12cm (m) 2.500 0.00 2.50 - -
- 0.00 Nail (kg) 0.200 0.00 8.00 - -

Rei 16 Diam 8mm kg 4,490.93 23.44 105,267.33 0.58 2,584.07 15.10 67,813.00 - 15.68 70,397.07
Rei 17 Diam 10mm kg 385.01 23.20 8,932.19 0.58 221.53 14.92 5,744.32 - 15.50 5,965.85
Rei 27 Diam 12mm kg 1,628.40 23.20 37,778.80 0.58 936.97 14.92 24,295.68 - 15.50 25,232.65
Rei 18 Diam 14mm kg 4,124.05 23.20 95,678.00 0.58 2,372.97 14.92 61,530.85 - 15.50 63,903.82
Rei 19 Diam 16mm kg 2,392.08 23.20 55,496.31 0.58 1,376.40 14.92 35,689.87 - 15.50 37,066.26
Rei 22 Diam 20mm kg 345.87 23.20 8,024.26 0.58 199.01 14.92 5,160.43 - 15.50 5,359.45

Daily laborer 0.00 2.37 0.00 Reinforcement bar, Diam. 8mm 1.050 0.00 14.00 - -

Con 25 depth 10cm 3.82 1,251.87 9.83 3,224.37 -
Carpenter 109.33 9.08 993.11 Asphalt, AC 180/200 (kg) 0.384 125.95 8.00 1,007.62 -
- 0.00 0.00 - - -
4 04 Masonry Work 104,069.28 0.00 72,780.42

Maso 88.21 4,650.34 534.25 28,165.90 1,537.67
- 0.00 Sand (m3) 0.318 16.76 320.00 5,364.79 -
02 Exposed to view m3 52.72 1,044.00 55,039.68 728.88 38,426.51
Maso 88.21 4,650.34 611.50 32,238.50 1,537.67
- 0.00 Sand (m3) 0.371 19.56 320.00 6,258.92 -

- 0.00 Sand (m3) 0.020 0.00 320.00 - -
- 0.00 Sand (m3) 0.020 0.00 320.00 - -

- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

Code 1.18
4 06 Roof works 0.00 0.00 0.00

Carpenter 0.00 9.08 0.00 0.00 1.100 0.00 #N/A #N/A -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.050 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.050 0.00 110.00 - -
- 0.00 0.00 - - -
Con 25 #DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 1.050 0.00 - - -
Carpenter 0.00 9.08 0.00 0.384 0.00 - - -
- 0.00 0.00 - - -
5 10 Metal work 0.00 0.00 0.00

LTZ 38mm
Window
0 Daily laborer 0.00 2.37 0.00 1.400 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 2.800 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 4.462 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 7.220 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 6.000 0.00 - - -
- 0.00 0.00 - - -
WINDOW DOOR
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
DOORS
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Corner protection
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
- 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00

Code 1.18
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
- 0.00 0.00 - - -
11.1 11.1 floor finish 0.00 - 0.00 - - - 0.00

Tiler 0.00 11.81 0.00 Cement (qtl) 0.154 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.005 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.198 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
Chiseler 0.00 4.54 0.00
Tiler 0.00 11.81 0.00 PVC tile (m2) 1.050 0.00 90.00 - -
Cement (qtl) 0.00
- 0.00 Sand (m3) 0.00 320.00 - -
- 0.00 0.00 - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
#DIV/0! - #DIV/0! - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.176 0.00 248.74 - -
- 0.00 red ash (m3) 0.150 0.00 80.00 - -
- 0.00 0.00 - - -
12 12 Painting 0.00 - 0.00 - - - 0.00

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Daily laborer 0.00 2.37 0.00 0.00 - -
- 0.00 0.00 - - -
13 13 Glazing 0.00 - 0.00 - - - 0.00

- 0.00 0.00 - - -

- 0.00 0.00 - - -

Fix 3 Fixture
- 0.00 - - -
Chiseler 0.00 4.54 0.00 Sand (m3) 0.020 0.00 320.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -

Code 1.18
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
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 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
0.250 0.00 - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -

- 0.00 - - - 0.00
- 0.00 Sand (m3) 0.058 0.00 320.00 - -
- 0.00 0.00 - - -

Code 1.18
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc 13 16A, 1ph nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Power points
LIGHT FIXTURES
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -

Code 1.18
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -
PVC Pipe
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Telephone system
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bell System
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
SIGNAGE SYSTEM
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -

Code 1.18
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
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 - - -
06 Student resource room

Bulk excavation
Pit excavation
Trench Excavation
T Ex 03 Trench not exceeding 1.5m m3 43.92 28.00 1,229.76 0.00 0.35 15.40 1.59 69.83 851.15 21.32 936.39
Fill Work
Fill 6 Sellected borrowed fill m3 0.00 0.00 #DIV/0! - #DIV/0! #DIV/0! - -
Fill 5 fertile Soil m3 0.00 0.00 #DIV/0! - #DIV/0! #DIV/0! - -
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
core 5.16 2,712.30 24.10 12,661.66 23,263.26
3 03 Concrete Work 603,605.08 0.00 - 398,311.28

Con 5 34.86 328.34 670.87 6,318.15 188.36
mason 7.53 8.18 61.59 Sand (m3) 0.480 4.52 320.00 1,446.59 -
- 0.00 Fuel 0.020 0.19 7.95 1.50 -

02 C-25 in Footing m3 46.48 2,059.00 95,696.40 1,345.01 62,512.14
Con 25 76.25 3,544.05 1,223.04 56,843.42 2,124.67
Carpenter 26.56 9.08 241.24 Fuel 0.400 18.59 7.95 147.80 -
Forman 26.56 20.47 543.62 0.00 - - -
Con 25 76.25 456.00 1,223.04 7,313.78 273.37

Code 1.18
Carpenter 3.42 9.08 31.04 Fuel 0.400 2.39 7.95 19.02 -
Forman 3.42 20.47 69.94 0.00 - - -
04 C-25 in Grade beam m3 38.44 2,059.00 79,141.78 1,345.01 51,698.10
Con 25 76.25 2,930.96 1,223.04 47,010.02 1,757.12
Carpenter 21.96 9.08 199.51 Fuel 0.400 15.37 7.95 122.23 -
Forman 21.96 20.47 449.58 0.00 - - -
Con 25 85.60 4,496.38 1,116.32 58,639.97 2,401.37
Carpenter 30.02 9.08 272.66 Fuel 0.044 2.31 7.95 18.37 -
Forman 30.02 20.47 614.41 0.00 - - -

06 C-25 in elevation column m3 0.00 0.00 -
Con 30 #DIV/0! - #DIV/0! - -
Gang leader 0.00 4.54 0.00 Crushed aggregate (m3) 0.790 0.00 200.00 - -
Carpenter 0.00 9.08 0.00 Fuel 0.400 0.00 7.95 - -
Forman 0.00 20.47 0.00 0.00 - - -
07 C-25 in beams & lintels m3 0.00 0.00 -
Con 25 #DIV/0! - #DIV/0! - -
Carpenter 0.00 9.08 0.00 Fuel 0.400 0.00 7.95 - -
Forman 0.00 20.47 0.00 0.00 - - -
08 C-25 in suspended slabs m3 0.00 0.00 -
Con 25 #DIV/0! - #DIV/0! - -
Carpenter 0.00 9.08 0.00 Fuel 0.400 0.00 7.95 - -
Forman 0.00 20.47 0.00 0.00 - - -
09 Water tight concrete including diam 4mm m2 0.00 0.00 -
Con 25 rebar #DIV/0! - #DIV/0! - -
0.15 Daily laborer 0.00 2.37 0.00 Cement (Qtl) 0.576 0.00 248.74 - Mixer-500lit 0.00 -
Carpenter 0.00 9.08 0.00 Reinforcement bar, Diam. 4mm 1.381 0.00 20.00 - -
Forman 0.00 20.47 0.00 0.00 - - -

FW 10 To Footing m2 68.79 84.00 5,778.36 28.62 1,969.11 22.60 1,554.65 - 51.22 3,523.77
- 0.00 Nail (kg) 0.200 13.76 8.00 110.06 -
- 0.00 Nail (kg) 0.200 17.06 8.00 136.51 -
FW 12 To grade beam m2 217.31 84.00 18,254.21 28.62 6,220.56 22.60 4,911.25 - 51.22 11,131.81
- 0.00 Nail (kg) 0.200 43.46 8.00 347.70 -

Rei 16 Diam 8mm kg 3,931.27 23.44 92,148.95 0.58 2,262.04 15.10 59,362.16 - 15.68 61,624.20
Rei 27 Diam 12mm kg 708.06 23.20 16,426.89 0.58 407.41 14.92 10,564.19 - 15.50 10,971.60
Rei 18 Diam 14mm kg 546.44 23.20 12,677.38 0.58 314.42 14.92 8,152.87 - 15.50 8,467.29
Rei 19 Diam 16mm kg 1,733.56 23.20 40,218.57 0.58 997.48 14.92 25,864.70 - 15.50 26,862.19
Rei 22 Diam 20mm kg 4,663.17 23.20 108,185.61 0.58 2,683.17 14.92 69,574.54 - 15.50 72,257.71

Con 25 depth 10cm 3.82 1,251.87 9.83 3,224.37 -
Carpenter 109.33 9.08 993.11 Asphalt, AC 180/200 (kg) 0.384 125.95 8.00 1,007.62 -
- 0.00 0.00 - - -

Code 1.18
4 04 Masonry Work 108,964.80 0.00 76,204.08

Maso 88.21 4,869.10 534.25 29,490.85 1,610.00
- 0.00 Sand (m3) 0.318 17.55 320.00 5,617.15 -
02 Exposed to view m3 55.20 1,044.00 57,628.80 728.88 40,234.13
Maso 88.21 4,869.10 611.50 33,755.03 1,610.00
- 0.00 Sand (m3) 0.371 20.48 320.00 6,553.34 -

- 0.00 Sand (m3) 0.020 0.00 320.00 - -
- 0.00 Sand (m3) 0.020 0.00 320.00 - -

- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
4 06 Roof works 0.00 0.00 0.00

Carpenter 0.00 9.08 0.00 0.00 1.100 0.00 #N/A #N/A -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

Roof
Code 1.18
- 0.00 0.00 - - -

- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.050 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.050 0.00 110.00 - -
- 0.00 0.00 - - -
Con 25 #DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 1.050 0.00 - - -
Carpenter 0.00 9.08 0.00 0.384 0.00 - - -
- 0.00 0.00 - - -
5 10 Metal work 0.00 0.00 0.00

LTZ 38mm
Window
0 Daily laborer 0.00 2.37 0.00 1.400 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 2.800 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 4.462 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 7.220 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 6.000 0.00 - - -
- 0.00 0.00 - - -
WINDOW DOOR
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
DOORS
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Corner protection
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
- 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -

Code 1.18
#DIV/0! - #DIV/0! - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
- 0.00 0.00 - - -
11.1 11.1 floor finish 0.00 - 0.00 - - - 0.00

Tiler 0.00 11.81 0.00 Cement (qtl) 0.154 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.005 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.198 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
Chiseler 0.00 4.54 0.00
Tiler 0.00 11.81 0.00 PVC tile (m2) 1.050 0.00 90.00 - -
Cement (qtl) 0.00
- 0.00 Sand (m3) 0.00 320.00 - -
- 0.00 0.00 - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
#DIV/0! - #DIV/0! - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.176 0.00 248.74 - -
- 0.00 red ash (m3) 0.150 0.00 80.00 - -
- 0.00 0.00 - - -
12 12 Painting 0.00 - 0.00 - - - 0.00

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Daily laborer 0.00 2.37 0.00 0.00 - -
- 0.00 0.00 - - -
13 13 Glazing 0.00 - 0.00 - - - 0.00

- 0.00 0.00 - - -

- 0.00 0.00 - - -

Fix 3 Fixture
- 0.00 - - -
Chiseler 0.00 4.54 0.00 Sand (m3) 0.020 0.00 320.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -

fix . Labor type workhrs wage per Total cost Material type Cons. Rate qty Uniy rate Total cost Equipment hrs Total cost Direct unit cost Direct amount
Code 1.18
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
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 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
0.250 0.00 - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -

- 0.00 - - - 0.00
- 0.00 Sand (m3) 0.058 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

Code 1.18

Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc 13 16A, 1ph nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Power points
LIGHT FIXTURES
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -

Code 1.18
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -
PVC Pipe
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Telephone system
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bell System
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
SIGNAGE SYSTEM
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -

Code 1.18
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
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 - - -

Code 1.18
06 Registrar
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
Pit excavation
Trench Excavation
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
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
core 5.16 1,660.36 24.10 7,750.96 14,240.85
3 03 Concrete Work 645,541.80 0.00 - 429,134.52

Con 5 34.86 374.06 670.87 7,197.99 214.59
mason 8.58 8.18 70.17 Sand (m3) 0.480 5.15 320.00 1,648.03 -
- 0.00 Fuel 0.020 0.21 7.95 1.71 -

02 C-25 in Footing m3 73.80 2,059.00 151,959.35 1,345.01 99,265.01
Con 25 76.25 5,627.70 1,223.04 90,263.47 3,373.83
Mason 84.35 8.18 689.53 Sand (m3) 0.520 38.38 320.00 12,280.74 Vibrator 84.35 1,265.19
Carpenter 42.17 9.08 383.07 Fuel 0.400 29.52 7.95 234.69 -
Forman 42.17 20.47 863.23 0.00 - - -
Con 25 76.25 751.33 1,223.04 12,050.62 450.42
Carpenter 5.63 9.08 51.14 Fuel 0.400 3.94 7.95 31.33 -
Forman 5.63 20.47 115.24 0.00 - - -

Code 1.18
04 C-25 in Grade beam m3 33.04 2,059.00 68,029.36 1,345.01 44,439.09
Con 25 76.25 2,519.42 1,223.04 40,409.27 1,510.40
Carpenter 18.88 9.08 171.49 Fuel 0.400 13.22 7.95 105.07 -
Forman 18.88 20.47 386.45 0.00 - - -
Con 25 85.60 2,752.50 1,116.32 35,897.06 1,470.02
Carpenter 18.38 9.08 166.91 Fuel 0.044 1.41 7.95 11.25 -
Forman 18.38 20.47 376.12 0.00 - - -

FW 10 To Footing m2 124.88 72.00 8,991.36 28.63 3,574.69 22.60 2,822.29 - 51.23 6,396.98
- 0.00 Nail (kg) 0.200 24.98 8.00 199.81 -
- 0.00 Nail (kg) 0.200 21.63 8.00 173.03 -
FW 12 To grade beam m2 264.00 72.00 19,008.00 28.63 7,557.00 22.60 5,966.40 - 51.23 13,523.40
- 0.00 Nail (kg) 0.200 52.80 8.00 422.40 -

Rei 16 Diam 8mm kg 2,623.95 23.44 61,505.31 0.58 1,509.81 15.10 39,621.59 - 15.68 41,131.40

Code 1.18
Rei 27 Diam 12mm kg 172.06 23.20 3,991.77 0.58 99.00 14.92 2,567.12 - 15.50 2,666.12
Rei 18 Diam 14mm kg 1,914.90 23.20 44,425.62 0.58 1,101.83 14.92 28,570.27 - 15.50 29,672.10
Rei 19 Diam 16mm kg 2,710.12 23.20 62,874.79 0.58 1,559.39 14.92 40,435.00 - 15.50 41,994.39
Rei 22 Diam 20mm kg 3,344.71 23.20 77,597.37 0.58 1,924.54 14.92 49,903.14 - 15.50 51,827.67
Rei 22 Diam 24mm kg 1,311.97 23.20 30,437.63 0.58 754.90 14.92 19,574.54 - 15.50 20,329.44

Con 25 depth 10cm 3.82 3,129.67 9.83 8,060.93 -
- 0.00 0.00 - - -
4 04 Masonry Work 78,093.42 0.00 54,657.35

Maso 88.21 5,111.67 534.25 30,960.05 1,690.21
- 0.00 Sand (m3) 0.318 18.43 320.00 5,896.99 -
02 Exposed to view m3 23.18 1,044.00 24,199.92 728.88 16,895.42
Maso 88.21 2,044.67 611.50 14,174.67 676.08
Mason 115.90 8.18 947.48 Trachytic stone (m3) 1.400 32.45 77.75 2,523.27 Mixer-350lit 19.32 676.08
- 0.00 Sand (m3) 0.371 8.60 320.00 2,751.93 -

- 0.00 Sand (m3) 0.020 0.00 320.00 - -
- 0.00 Sand (m3) 0.020 0.00 320.00 - -

- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
4 06 Roof works 0.00 0.00 0.00

Carpenter 0.00 9.08 0.00 0.00 1.100 0.00 #N/A #N/A -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.100 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.100 0.00 110.00 - -
- 0.00 0.00 - - -
- 0.00 Nails (kg) 0.050 0.00 23.20 - -
- 0.00 Anti termite (lit) 0.050 0.00 110.00 - -
- 0.00 0.00 - - -
Con 25 #DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 1.050 0.00 - - -
Carpenter 0.00 9.08 0.00 0.384 0.00 - - -
- 0.00 0.00 - - -
5 10 Metal work 0.00 0.00 0.00

LTZ 38mm
Window
0 Daily laborer 0.00 2.37 0.00 1.400 0.00 - - -
- 0.00 0.00 - - -

Code 1.18
0 Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 2.800 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 4.462 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 7.220 0.00 - - -
- 0.00 0.00 - - -
0 Daily laborer 0.00 2.37 0.00 6.000 0.00 - - -
- 0.00 0.00 - - -
WINDOW DOOR
X1550)+(900X2550)mm #DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
DOORS
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Corner protection
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
11 11 Finishing - 0.00 - - -
- 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 Scaffolding (m2) 0.500 0.00 3.00 - -
- 0.00 0.00 - - -
11.1 11.1 floor finish 0.00 - 0.00 - - - 0.00

Tiler 0.00 11.81 0.00 Cement (qtl) 0.154 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.005 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.198 0.00 248.74 - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -

Code 1.18
Chiseler 0.00 4.54 0.00
Tiler 0.00 11.81 0.00 PVC tile (m2) 1.050 0.00 90.00 - -
Cement (qtl) 0.00
- 0.00 Sand (m3) 0.00 320.00 - -
- 0.00 0.00 - - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.050 0.00 248.74 - -
#DIV/0! - #DIV/0! - -
Tiler 0.00 11.81 0.00 Cement (qtl) 0.176 0.00 248.74 - -
- 0.00 red ash (m3) 0.150 0.00 80.00 - -
- 0.00 0.00 - - -
12 12 Painting 0.00 - 0.00 - - - 0.00

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Painter 0.00 5.45 0.00 Stuco (kg) 0.200 0.00 4.00 - -

Daily laborer 0.00 2.37 0.00 0.00 - -
- 0.00 0.00 - - -
13 13 Glazing 0.00 - 0.00 - - - 0.00

- 0.00 0.00 - - -

- 0.00 0.00 - - -

Fix 3 Fixture
- 0.00 - - -
Chiseler 0.00 4.54 0.00 Sand (m3) 0.020 0.00 320.00 - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
GS 1 PPR PIPE
- 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
Chiseler 0.00 4.54 0.00 0.00 - - -

Code 1.18
GV 2 Gate valve
- 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
Red ash (m3) 0.250 0.00 80.00 -
0.250 0.00 - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -

- 0.00 - - - 0.00
- 0.00 Sand (m3) 0.058 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 Sand (m3) 0.032 0.00 320.00 - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -

Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -

Code 1.18
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
Soc 13 16A, 1ph nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Power points
LIGHT FIXTURES
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
Soc #DIV/0! - #DIV/0! - -
Electrician 0.00 10.90 0.00 0.00 - - -
- 0.00 30.400 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -

Code 1.18
PVC Pipe
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Electrician 0.00 10.90 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Telephone system
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Bell System
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
SIGNAGE SYSTEM
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Sub contractor 0.00 1.00 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
#DIV/0! - #DIV/0! - -
Daily laborer 0.00 2.37 0.00 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 3.000 0.00 - - -
- 0.00 1.100 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
Daily laborer 0.00 2.37 0.00 30.000 0.00 - - -
- 0.00 0.00 - - -
- 0.00 0.00 - - -
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 - - -

Labor sallary breakbown
BASIC
Expected labour DISP/ HARDSHIP
ITEM SALLARY PERDIUM INSURANCE
Labor by trade hour ALLOWANCE
NO. (WAGE)
hrs Birr/day Birr/day Birr/day 3%

0.27
1.00
1 Bar bender 14,118.81 40.00 10.80 1.20
2 Carpenter 16,227.13 50.00 13.50 1.50
3 Chiseler - 25.00 6.75 0.75
4 Daily laborer 121,115.95 16.00 0.48
5 Electrician 4.00 60.00 16.20 1.80
6 Gang leader 5,028.80 25.00 6.75 0.75
7 Garden worker - 40.00 10.80 1.20
8 Glazier - 60.00 16.20 1.80
9 Helper - 25.00 6.75 0.75
10 Mason 10,608.23 45.00 12.15 1.35
11 Painter - 30.00 8.10 0.90
12 Plasterer - 35.00 9.45 1.05
13 Plumber - 50.00 13.50 1.50
14 Polishing man - 50.00 13.50 1.50
15 Solder - 50.00 13.50 1.50
16 Sprayer - 50.00 13.50 1.50
17 Tiler - 65.00 17.55 1.95
18 Welder - 60.00 16.20 1.80
19 Sub contractor 123,936.87 8.00 - - -
20 Forman 1,110.85 75.00 75.00 2.25
20 Surveyor - 75.00 75.00 2.25
21 Welder 2 90.00 90.00 2.70
breakbown 792,913.82
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
2.00 0.80 3.33 58.13 1.45 14,118.81 102,596.68

2.50 1.00 4.17 72.67 1.45 16,227.13 147,396.46
1.25 0.50 2.08 36.33 1.45 - -
0.80 0.32 1.33 18.93 1.18 121,115.95 286,641.09
3.00 1.20 5.00 87.20 1.45 4.00 43.60
1.25 0.50 2.08 36.33 1.45 5,028.80 22,839.13
2.00 0.80 3.33 58.13 1.45 - -
3.00 1.20 5.00 87.20 1.45 - -
1.25 0.50 2.08 36.33 1.45 - -
2.25 0.90 3.75 65.40 1.45 10,608.23 86,722.25
1.50 0.60 2.50 43.60 1.45 - -
1.75 0.70 2.92 50.87 1.45 - -
2.50 1.00 4.17 72.67 1.45 - -
2.50 1.00 4.17 72.67 1.45 - -
2.50 1.00 4.17 72.67 1.45 - -
2.50 1.00 4.17 72.67 1.45 - -
3.25 1.30 5.42 94.47 1.45 - -
3.00 1.20 5.00 87.20 1.45 - -
- - - 8.00 1.00 123,936.87 123,936.87
3.75 1.50 6.25 163.75 2.18 1,110.85 22,737.74
3.75 1.50 6.25 163.75 2.18 - -
4.50 1.80 7.50 196.50 2.18 - -
ETB Total Labore price
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.
Materials to be purchased from Addis Ababa (AA) AA

Materials to be purchased from Muger (MG) MG
Materials to be purchased from Mekele (MS) MS
Distance from
ITEM source to INITIAL COST
DESCRIPTION Source
NO. project (AT AA)
(km)
(6) (7) (9) (10)
car 1 7x12cm Kerero hand rail (ml) - 25.00

Acrylic sky light, 6mm thick(m2) 2,000.00
fin 2 Addhesive, pvc cement (kg) - 40.00
fin 3 Adhesive, for tile (kg) - 42.50
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
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
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 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
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
388 Reinforcement bar, diam. 6mm (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 21 CABLE, 3x185/95sqmm (ml) 1,590.00
ele 24 CABLE, 3x25/16+ 1x16sqmm (ml) 195.00
ele 31 CABLE, 3x95+ 1x50sqmm (ml) 560.00
ele 38 Cable, 4x4sq.mm (ml) 40.00
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 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 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 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
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)
0.065 550.00 35.75 Normal freight

0.100 120.00 12.00 Special freight
0.065 783.00 66.50
-
-
-
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
OWNING COST TOTAL

DELIVERY PRICE RESIDUAL VALUE TO BE INTEREST( INSURANC
LESS TYRES VALUE (10%) RECOVERD COST/HR 3%) E (2%)
BIRR BIRR BIRR BIRR/HR BIRR/HR BIRR/HR BIRR/HR
3% 2%
(9) (11) (12) (15)
(7-8) (10) (9-10) (11/5) (13) (14) (12+13+14)
1200000.00 120000.00 1080000.00 675.00 20.25 0.405 695.66

OPERATING COST TOTAL TOTAL COST
FUEL LUBRICAN REPAIR OWNING&OPERA OPERATOR
CONSUMPTION T COST TYRES COST TING COST WAGE RUNNING
BIRR/HR BIRR/HR BIRR/HR BIRR/HR BIRR/HR BIRR/HR BIRR/HR BIRR/HR
9.62 10%
(20) (21) (23)
(16) (17) (18) (19) (16+17+18+19) (15+20) (22) (21+22)
0.00 0.00 #VALUE! #VALUE!

0.00 0.00 #VALUE! #VALUE!
0 0.00 #VALUE! #VALUE!
192.4 19.24 211.64 907.30 16.826923077 924.12
0 0.00 #VALUE!
0 0.00 #VALUE!
0 0.00 #VALUE!
0
TOTAL COST
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
ITEM DESCRIPTION AMOUNT REMARK

PROJECT DIRECT COST 7,467,837.19
SERIAL NO. ITEM DESCRIPTION AMOUNT REMARK

1 HEAD OFFICE OVERHEAD COST - AA 373,391.86
2 PROJECT CAMPS 1,813,380.00
3 MOBILIZATION COSTS 49,650.00
4 PROJECT STAFF COSTS 1,972,575.32
5 SMALL VEHICLE EXPENSES 262,800.00 600 birr per day
6 OFFICE EQUIPMENT EXPENSES 281,718.75
7 POWER AND WATER SUPPLY EXPENSES 151,350.50
8 FINANCIAL CHARGES -
9 MAINTENANCE COSTS 149,356.74
10 ENGINEER'S FACILITY 506,596.15
TOTAL PROJECT OVERHEAD - BIRR 5,560,819.33
TOTAL PROJECT OVERHEAD - % 74.46%
PROFFIT 10.00% 1,302,865.65
TOTAL PROJECT COST - BIRR 191.91% 14,331,522.17
01 - ANNUAL EXPENDITURE SUMMARY FOR HEAD QUARTER – ADDIS ABABA

FROM _______________ TO _________________
Location Category A/C CODE EXPENDITURE

DESCRIPTION
Staff Salary
Allowance & benefits
Wedges and salaries for temporary works
Head office depreciation (office bldg, furnitures,
computers, etc)
Head office utilities (stationaries, telephone,
internet, rereshment etc)
Head office equipments (vehicles,generators, etc)
Head office equipments fuel
Head office eqts repair & maintenace
Other costs
GRAND SUMMARY - BIRR
ANNUAL COMPANY DIRECT TURNOVER - BIRR
HEAD OFFICE OVERHEAD COST - %
02 - CONTRACTOR’S CAMP CONSTRUCTION

SERIAL TYPE OF COMP UNIT QUANTITY
NO.
1 PM's Residence M2
2 Guest house M2
3 Single bed room M2
4 Double bed room M2
5 Triple bed room M2
6 Service yard M2
7 Labor house M2
8 Dinning hall M2
9 Clinic M2
10 Lounge M2
11 Septic tank M2
12 Generator house M2
13 Project Office M2 120.00
14 Laboratory M 2
120.00
15 Ware house M2 200.00
16 Satellite store M 2
25.00
17 Garage M2
18 Pipe production M2
19 Bar bending yard M2 64.00
20 Shuttering yard M 2
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
TOTAL FOR COMP - BIRR

03 - MOBILIZATION COST (EQUIPMENT)
SERIAL EQUIPMENT DESCRIPTION NO. OF EQUIPMENT MOBILIZATION COST PER
NO. REQUIRED UNIT
1 Heavy Equipment
1.01 Bull dozer
1.01.1 D8R 79,200.00
1.02 Motor grader
1.02.1
1.03 Wheel loader
1.03.1 Cat 950F 59,400.00
1.03.2 Back hoe loader 19,440.00
1.04 Chain loader
1.04.1
1.05 Excavator, truck mounted
1.05.1 Cat 255 59,400.00
1.06 Excavator, wheel mounted
1.06.1
1.07 Roller
1.07.1 10 tone 19,440.00
1.08 Pneumatic roller
1.08.1
1.09 Crane
1.09.1 Mobile crane, 40 tone 19,440.00
1.09.2 Tower crane 59,400.00
1.1 Crusher
1.10.1 120 tone per hour 79,200.00
1.11 Asphalt distributor
1.11.1
1.12 Pavers
1.12.1
1.13 Dump truck
1.12.1 10m3
1.14 Water truck
1.14.1 10,000lt
1.15 Fuel truck
1.15.1 15m3
1.16 Currier truck
1.16.1 15ton
1.17 Water tanker
1.17.1 10,000lt 19,440.00
1.18 Fuel tanker
1.18.1 15,000lt
1.18.2 20,000lt
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
2.22 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
TOTAL FOR MOBILIZATION - BIRR
04 - PROJECT STAFF COST

SERIAL NO. MANPOWER DESCRIPTION NO BASIC SALARY
1 Project managers office

1.1 Project manager 1.00 15,000.00
1.2 Secretary 1.00 1,000.00
2 Office Engineering
2.01 Office engineering head 1.00 7,500.00
2.02 Material engineer 7,500.00
2.03 Office Engineers 2.00 5,000.00
2.04 Quantity surveyor 1.00 2,500.00
2.05 Chief surveyor 1.00 4,500.00
2.06 Surveyor III 1.00 2,000.00
2.07 Surveyor II
2.08 Surveyor I
2.09 Chain man 2.00 600.00
2.10 Laboratory technician 1.00 3,500.00
2.11 Data collector 4.00 600.00
3 Construction section
3.01 Construction head 1.00 7,500.00
3.02 Site engineers 2.00 3,500.00
3.03 Superintendent 1.00 3,000.00
3.04 Earth work foreman
3.05 Structure foreman 1.00 2,000.00
3.06 Asphalt foreman
3.07 Quarry foreman
3.08 Asphalt batching plant foreman
3.09 Concrete batching plant foreman
3.10 Blasting foreman
4 Human resource section
4.01 Project administrator 1.00 2,500.00
4.02 Camp administrator
4.03 Chief cook
4.04 Cook
4.05 Assistant cook
4.06 Assistant cook helper
4.07 Nurse 1.00 1,500.00
4.08 Health assistant
4.09 Radio operator 300.00
4.10 Administration clerk 500.00
4.11 Secretary 1.00 500.00
4.12 Small vehicle driver 1,200.00
4.13 Plumber 1.00 1,500.00
4.14 Electrician 1.00 1,500.00
4.15 Time keeper 2.00 660.00
4.16 Chief guard 1.00 660.00
4.17 Guards 12.00 360.00
5 Supply section
5.01 Supply head 1.00 2,500.00
5.02 Store keeper 1.00 750.00
5.03 Supply clerk 500.00
5.04 Purchaser 1.00 750.00
5.05 Satellite store keeper 3.00 300.00
6 Finance section
6.01 Finance head 1.00 2,500.00
6.02 Accountant 1.00 1,000.00
6.03 Accounts clerk 1.00 500.00
6.04 Casher 1.00 750.00
TOTAL PROJECT STAFF COST - BIRR
06 – OFFICE FURNITURE AND EQUIPME

SERIAL ITEM DESCRIPTION FURNITURE MONTHLY RENTAL RATE
NO. REQUIRED
1 Office furniture 1
2 Computers and printers 5 156.25
3 Consumable stationary 1 1,500.00
4 Cafeteria facilities
5 Telephone installation and bills 1 2,000.00
6 Stationed and mobile radios
7 Total station surveying equipment
8 Level surveying equipment 1 2,500.00
9 Tower crane 360,000.00
10 Scaffolding 1 10,000.00
11 Dumper
TOTAL FOR OFFICE FURNITURE AND EQUIPMENTS - BIRR
07 – SITE COST OF POWER AND WATE

SERIAL ITEM DESCRIPTION UNIT TOTAL NO. RQR’D
NO.
1 Electric generator, 50KVA Nr

2 Electric generator, 20KVA Nr 1.00
3 Stationary water tank 15,000 lit Nr 1.00
4 Water truck, 10,000lt
5 Centrifugal water pump Nr 1.00
6 Water well investigation, drilling and testing
7 Submersible water pump
8 Electric line from EPPCO Nr 1.00
9 Water line from water supply Nr 1.00
TOTAL FOR SITE POWER AND WATER SUPPLY - BIRR
08 – PROJECT FINANCIAL CHAR

SERIAL ITEM DESCRIPTION BOND AMOUNT PROJECT DURATION
NO.
1 Performance bond 15.00
2 Advance repayment bond 15.00
3 Insurance of works
4 Third party insurance
TOTAL FOR PROJECT FINANCIAL CHARGES - BIRR
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
TOTAL FOR OFFICE FURNITURE AND EQUIPMENTS - BIRR

5.00%
24.28%
0.66%
26.41%
3.52%
3.77%
2.03%
0.00%
2.00%
6.78%
ER – ADDIS ABABA
AMOUNT
373,391.86
373,391.86
5.00%
P CONSTRUCTION ON SITE
NO. OF BLOCKS UNIT RATE AMOUNT REMARK
1.00 550 66,000.00

1.00 10000 1,200,000.00
1.00 400 80,000.00
1.00 350 8,750.00
1.00 250 16,000.00
2.00 350 6,300.00

4.00 250 2,250.00
1.00 680 4,080.00
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
1,500.00 416.67 961.54 5,000.00 5,000.00

27.78 64.10
750.00 208.33 480.77 1,500.00

750.00 208.33 480.77 1,500.00
500.00 138.89 320.51 1,000.00
250.00 69.44 160.26
450.00 125.00 288.46
200.00 55.56 128.21
- - -
- - -
16.67 38.46
350.00 97.22 224.36
16.67 38.46
750.00 208.33 480.77 1,500.00

350.00 97.22 224.36 1,000.00
300.00 83.33 192.31
- - -
200.00 55.56 128.21
- - -
- - -
- - -
- - -
- - -
250.00 69.44 160.26 1,500.00
- - -
- - -
- - -
- - -
- - -
150.00 41.67 96.15
- - -
30.00 8.33 19.23
13.89 32.05
13.89 32.05
120.00 33.33 76.92
41.67 96.15
41.67 96.15
18.33 42.31
18.33 42.31
10.00 23.08
250.00 69.44 160.26 1,500.00

20.83 48.08
13.89 32.05
20.83 48.08
8.33 19.23
250.00 69.44 160.26 1,500.00

27.78 64.10
13.89 32.05
75.00 20.83 48.08
URE AND EQUIPMENTS

MONTHLY TOTAL COST NUMBER OF TOTAL COST REMARK
MONTHS
30,000.00
781.25 15.00 11,718.75
1,500.00 15.00 22,500.00
-
2,000.00 15.00 30,000.00
-
-
2,500.00 15.00 37,500.00
- -
10,000.00 15.00 150,000.00
- -
281,718.75
POWER AND WATER SUPPLY

MONTHLY RENTAL MONTHLY NO. OF MONTHS TOTAL COST REMARK
RATE TOTAL COST
8,125.00 8,125.00 15.00 121,875.00

250.00 250.00 15.00 3,750.00
1,715.03 1,715.03 15.00 25,725.50
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
750.00 28,628.21 28,628.21 15.00 429,423.08

50.00 1,141.88 1,141.88 15.00 17,128.21
375.00 10,814.10 10,814.10 15.00 162,211.54

375.00 10,814.10 - 15.00 -
250.00 7,209.40 14,418.80 15.00 216,282.05
2,979.70 2,979.70 15.00 44,695.51
5,363.46 5,363.46 15.00 80,451.92
2,383.76 2,383.76 15.00 35,756.41
- - -
- - -
655.13 1,310.26 15.00 19,653.85
4,171.58 4,171.58 15.00 62,573.72
655.13 2,620.51 15.00 39,307.69
375.00 10,814.10 10,814.10 15.00 162,211.54

175.00 5,346.58 10,693.16 15.00 160,397.44
3,575.64 3,575.64 15.00 53,634.62
- - -
2,383.76 2,383.76 15.00 35,756.41
- - -
- - -
- - -
- - -
- - -
4,479.70 4,479.70 15.00 67,195.51
- - -
- - -
- - -
- - -
- - -
1,787.82 1,787.82 15.00 26,817.31
- - -
357.56 - 15.00 -
545.94 - 15.00 -
545.94 545.94 15.00 8,189.10
1,430.26 - 15.00 -
1,637.82 1,637.82 11.00 18,016.03
1,637.82 1,637.82 11.00 18,016.03
720.64 1,441.28 15.00 21,619.23
720.64 720.64 15.00 10,809.62
393.08 4,716.92 15.00 70,753.85
4,479.70 4,479.70 15.00 67,195.51

818.91 818.91 15.00 12,283.65
545.94 - 15.00 -
818.91 818.91 15.00 12,283.65
327.56 982.69 15.00 14,740.38
4,479.70 4,479.70 15.00 67,195.51

1,091.88 1,091.88 15.00 16,378.21
545.94 545.94 15.00 8,189.10
893.91 893.91 15.00 13,408.65
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
37.50 856.41 856.41 15.00 12,846.15

12,846.15
Project kito furdessa
Client jimma university
Location jimma
Region Wereda
Distance from Addis Ababa 325.00 KM
Weather condition Temperate
Date of tender opening
Contract period 438.00 Calendar Cays
Performance factor 1.00 of moderate temperature
Data revised on 28-Jul-09

PRICE ADJUSTMENT FORMULA FOR SPORT ACADEMY COMPLEX PROJECT AT ADDIS ABABA
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
Material amount for price escalation Birr #DIV/0!

Material Weighting #DIV/0! of total project amount
I- Basic Material Price and weightings of each material
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 -
4 SALARIES AND WAGES - - - - - -

OTHERS - - - -
TOTAL - - - - - -

Standard Break Down

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

Standard Break Down

Uploaded by

Copyright:

Available Formats

Tender Amount

4 SITE WORK birr

service sum birr 11,214,972.59

Post Graduate class room

Total to Grand summary birr 4,003,873.60

Electric Work shope

Total to Grand summary birr 1,332,020.53

Total to Grand summary birr 951,995.61

Total to Grand summary birr 831,939.36

4 Staff resource Gust House

Total to Grand summary birr 524,288.89

5 Staff resource Class room

Total to Grand summary birr 783,124.28

Total to Grand summary birr 886,619.39

Total to Grand summary birr 1,040,511.43

Total to Grand summary birr 951,995.61

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

Labor Material Equipment

Post graduate Class room

Page 9 Cost breakdown

3 02 Concrete Work 3,133,385.15 0.00 - 2,070,643.57

2 C-25 Reinforced concrete, sub structure

4 Form work, sub structure 0.00

Page 10 Cost breakdown

5 Rebar, sub structure 0.00

Rebar, super structure 0.00

Concrete ancillaries 0.00

4 04 Masonry Work 229,416.00 0.00 160,538.92

01 Concealed from view m3 158.00 930.00 146,940.00 651.63 102,957.46

- 0.00 Sand (m3) 0.318 0.00 320.00 - -

4 Block work, class B 0.00

Page 11 Cost breakdown

4 05 Roof works and water proofing 0.00 0.00 0.00

4 06 Roof works 0.00 0.00 0.00

4 Carpentry and Joinery 0.00 0.00 0.00

5 5 Steel structure 0.00 0.00 0.00

Page 12 Cost breakdown

5 5 Metal work 0.00 0.00 0.00

Page 13 Cost breakdown

Plast Gypsum plaster to internal wall m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

11.1 11.1 floor finish 0.00 - 0.00 - - - 0.00

ff 05 Marble flooring, 20mm, white m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Page 14 Cost breakdown

88 Painting 0.00 - 0.00 - - - 0.00

Plast 02 Quartz paint m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

Plast 03 To plastered soffit m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

99 Glazing 0.00 - 0.00 - - - 0.00

Plast 02 6mm thick clear glass m2 0.00 0.00 #DIV/0! - #DIV/0! - - -

15 15 Sanitary Installation 0.00 - 0.00 - - - 0.00

GS 1 PPR PIPE - 0.00 - - -

Page 15 Cost breakdown

GV 2 Gate valve - 0.00 - - -

PVC PVC pipe - 0.00 - - -

16 16 Electrical installation 0.00

Page 16 Cost breakdown

Page 17 Cost breakdown

Switches with detachable frames

Swi 33 Double pole nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Page 18 Cost breakdown

Soc 42 16A, 1ph nr 0.00 0.00 #DIV/0! - #DIV/0! - - -

Page 19 Cost breakdown

Page 20 Cost breakdown

Page 21 Cost breakdown