ID No Task Unit Qty Duration

Site handover
1 Site clearing m² 250.74 125.00 2.0
2 Trench excavation m³ 54.15 15.00 3.6
3 Backfill under hard core m³ 26.06 30.00 0.9
250 mm thick basaltic stone m² 130.29
4 hardcore 5.0
5 Lean concrete Under masonry m² 27.06 3.0
6 C-25 concrete In grade beams m³ 5.69 1.0
C-25 concrete In 100 mm thick floor m² 161.68
7 slab 16.0
8 Form work To grade beams, errection m² 55.96 5.0
Form work To grade beams, m² 55.96
9 dismantling 5.0
10 Dia 8 mm deformed bar kg 312.96 2.0
11 Dia 12 mm deformed bar kg 155.40 1.0
400 mm thick basaltic stone m³ 54.15
12 masonry, below ground surface. 5.0
400 mm thick basaltic stone m³ 16.25
13 masonry, above ground surface. 2.0
14 C-25 In elevation columns m³ 1.98 1.0
15 C-25 In roof beams m³ 4.54 1.0
16 Form work For elevation columns m² 10.32 2.0
17 Form work For roof beams, errection m² 55.96 5.0
Form work For roof beams, dismantling m² 56.96
18 5.0
19 Dia 8 mm deformed bar kg 77.70 1.0
20 Dia 12 mm deformed bar kg 217.03 2.0
21 Class C, 200 mm thick HCB wall m² 229.25 10.0
22 Class C, 100 mm thick HCB wall m² 54.53 1.0
23 Roof cover, USG 30 m² 223.26 4.0
G-30 galvanized flat metal sheet m 48.80
24 gutter 2.0
Eucalyptus wood Horizontal truss m 358.15
25 members. Size dia.100 mm 7.0
Eucalyptus wood vertical & diagonal m 105.40
26 truss [Link] dia.80 mm 7.0
Sawn zigba wood roof purlins placed m 341.60
27 at c/c 900 mm. Size 50 x 70 mm 3.0
28 8 mm thick chip wood ceilings m² 135.30 4.0
0.8 mm thick ribbed sheet metal soffit m² 26.32
29 cover 1.0
30 Tid wood Facia board m 68.20 1.0
31 FD Type D1: Size 900 x 2100 mm No. 3.00 2.0
32 MD Type D1: Size 900 x 2100 mm No. 5.00 2.0
33 MD Type D2: Size 700 x 2100 mm No. 5.00 2.0
34 MW Type W1: 1000 x 1200 mm No. 5.00 2.0
35 MW Type W2: 1800 x 1200 mm No. 5.00 2.0
3 coats of Plaster To internal wall m² 324.03
36 surface 15.0
3 coats of Plaster To external wall m² 191.37
37 surface 15.0
38 Two coats of plastering m² 62.25 15.0
 48 mm thick trowel finished cement m² 18.00
39 sand screed (1:3) to receive PVC tile 3.0
40 PVC floor tile, 2 mm thick m² 18.00 1.0
41 PVC skirting, 60 mm wide m² 54.60 1.0
42 Terrazzo floor tile, 20 mm thick. m² 54.00 3.0
Terrazzo skirting stuck to wall, 100 mm m² 85.80
43 wide. 3.0
44 6 mm thick white ceramic wall tile m² 62.25 2.0
600 mm wide stone pavement m² 23.28
45 around the building. 2.0
46 4 mm thick clear glass 10.26 1.0
Plastic paint to internal wall surfaces m² 324.03
47 flushed finished 15.0
Plastick paint to external plastered wall m² 191.37
48 surfaces. 15.0
49 Plastic paint to chip wooden ceiling m² 135.30 7.0
50 HWB No. 2.00 1.0
51 WC No. 2.00 1.0
52 Toilet paper holder No. 2.00 1.0
53 Soap holder No. 4.00 1.0
54 Enameled cast iron shower unit No. 2.00 1.0
Single boul sink out of stainless No. 2.00
55 steel, 1.0
56 floor drains , Size: - Dia. 50 mm No. 2.00 1.0
57 Glass mirror No. 2.00 1.0
58 GS Pipe Dia. 15 mm m 12.00 3.0
59 Gate valve Dia. 15 mm No. 4.00 1.0
60 PVC Pipe Dia. 50 mm m 7.00 3.0
61 PVC Pipe Dia. 110 mm m 3.50 3.0
62 Down pipe, G-28: 100 x 80 mm m 24.00 3.0
Manhole, Size: 600 x 600 x 700 mm No. 3.00
63 inner diameter 7.0
Supply and install PVC conduit of 36 m 90.00
64 mm diameter 2.0
Flush mounting distribution board No. 1.00
65 MDB1 1.0
66 flush mounted light points No. 15.00 7.0
67 single switch No. 10.00 3.0
68 two-way switch No. 10.00 3.0
69 socket outlet points No. 10.00 7.0
70 socket outlet of 10A/1P, No. 10.00 3.0
71 Fluorescent fitting type No. 5.00 2.0
72 Incandescent fitting No. 10.00 2.0
Project completion

Inirect costs
Site office 1500 birr/mon
Project manager 6000 birr/mon
office and site engineers 6000 birr/mon
Car for service 7500 birr/mon
other expences 10000 birr/mon
Weekly report Every two weeks, Saturday
Salary to worker Every month, last Saturday

Ln Mn En
pn= A +b +c +d +etc . 8,366.18
Lo Mo Eo 76,452.94
4,050.60
144,753.15
A 61.96% $233,622.87
b 32.72%
c 3.58%
d 1.73%
100.00%
Bld. Tra Ite Sub Description Unit Qty
Part de m No
No
SPECIFICATION AND BILL OF QUANTITIES

Project Residencial building

A A. SUBSTRUCTURE
A 1 Excavation and Earth Works Birr ###
A 2 Concrete Works Birr ###
A 3 Masonry works Birr ###

A Total A Birr ###

B B. SUPER STRUCTURE
B 1 Concrete Work Birr ###
B 2 Block Work Birr ###
B 3 Roofing Birr ###
B 4 Carpentry & Joinery Birr ###
B 5 Metal Works Birr ###
B 6 Finishing Works Birr ###
B 7 Glazing Birr ###
B 8 Painting Birr ###
B 9 Sanitary Installation Birr ###
B 10 Electrical Installation Birr ###

T Total B Birr ###

T SUBTOTAL A + B Birr ###

A 1 SUB STRUCTURE
A 1 EXCAVATION & EARTH WORK
A 1 1 Site clearing and removing of the top soil 200 mm thick m² 250.74
A 1 2 Trench excavation in ordinary soil for masonry foundation to a m³ 54.15
depth of 1500 mm from reduced level.
A 1 3 Backfill under hard core with selected material from the site, m³ 26.06
well moistured and compacted in layers not exceeding 200 mm
thickness in every layer
A 1 4 250 mm thick basaltic stone hardcore (delivered and prepared m² 130.29
by the contractor) well consolidated and blinded with crushed
stone.
A 1 TOTAL CARRIED TO SUMMARY ###
A 2 CONCRETE WORK
A 2 1 50 mm lean concrete quality C-5, 150 kg of cement/m³:
A 2 1 1 Under masonry m² 27.06
A 2 2 Reinforced concrete quality C-25, minimum cement content ###
of 360 kg of cement/m³ filled in to form work and vibrated around
rod reinforcement (formwork and reinforcement measured
A 2 2 1 separately)
In grade beams m³ 5.69
A 2 3 Reinforced concrete quality C-20, minimum cement content
of 320 kg of cement/m³ filled in to form work and vibrated around
rod reinforcement (formwork and reinforcement measured
separately)
A 2 3 1 In 100 mm thick floor slab m² 161.68
A 2 4 FORMWORK ###
A 2 4 Provide, cut and fix in position sawn zigba wood or steel formwork ###
which ever appropriate, including all necessary supports
according Ethiopian Standards (BS)

Page Take
4 off sheet for Engineer's accommodation type C
Bld. Tra Ite Sub Description Unit Qty
Part de m No
No
A 2 4 1 To grade beams m² 55.96
A 2 5 Mild steel reinforcement according to structural drawings.
Reinforcement shall be free from dirt, oil, grease, paint, retarders,
etc and any other substances which may effect the reinforcement
and concrete bond.
A 2 5 1 Dia 8 mm deformed bar kg 312.96
A 2 5 2 Dia 12 mm deformed bar kg 155.40
A 20 TOTAL CARRIED TO SUMMARY ###
A 3 MASONRY WORK
A 3 1 400 mm thick basaltic stone masonry or equivalent, bedded in m³ 54.15
cement mortar mix (1:3) below ground surface.
A 3 2 400 mm thick basaltic stone masonry or equivalent type of m³ 16.25
stone masonry roughly dressed, bedded in cement mortar mix
(1:3) above ground surface.
A 3 TOTAL CARRIED TO SUMMARY ###
B SUPER STRUCTURE
B 1 CONCRETE WORK
B 1 1 Reinforced concrete quality C-25, minimum cement content of
360 kg of cement/m³ filled in to form work and vibrated around
rod reinforcement (formwork and reinforcement measured
separately)
B 1 1 1 In elevation columns m³ 1.98
B 1 1 2 In roof beams m³ 4.54
B 1 2 FORMWORK
B 1 2 Provide, cut and fix in position sawn zigba wood or steel formwork
which ever appropriate, including all necessary supports
according Ethiopian Standards (BS)
B 1 2 1 For elevation columns m² 10.32
B 1 2 2 For roof beams m² 55.96
B 1 3 STEEL REINFORCEMENT
B 1 3 Mild steel reinforcement according to structural drawings.
Reinforcement shall be free from dirt, oil, grease, paint, retarders,
etc and any other substances which may effect the reinforcement
and concrete bond.
B 1 3 1 Dia 8 mm deformed bar kg 77.70
B 1 3 2 Dia 12 mm deformed bar kg 217.03
B 1 TOTAL CARRIED TO SUMMARY ###
B 2 BLOCK WORK
B 2 1 1 Class C 200 mm thick HCB wall which can satisfy the designed m² 229.25
strength, bedded in cement mortar (1:3).
B 2 1 2 Ditto, but 100 mm thick. m² 54.53
B 2 TOTAL CARRIED TO SUMMARY ###
B 3 ROOFING
B 3 1 1 Roof cover in precoated or galvanized sheet metal USG 30 fixed m² 223.26
to timber purlins.
Price shall include G-30 flat sheet development length = 310 mm
ridge cap and UV resistant washers. (Purlins measured separately
and roof measured in horizontal projections)

B 3 2 1 Supply and fix G-30 galvanized flat metal sheet gutter as per m 48.80
the detail drawing.
Price shall include all necessary accessories including metal
bracket holders, one coat of anti rust and two coats of oil paint.
Development length = 850 mm
B 3 TOTAL CARRIED TO SUMMARY ###
B 4 CARPENTRY AND JOINERY
B 4 1 WOOD STRUCTURE

Page Take
5 off sheet for Engineer's accommodation type C
Bld. Tra Ite Sub Description Unit Qty
Part de m No
No
B 4 1 Supply, fabricate and mount wood truss according to the
structural drawing. Price shall include two coat of anti-termite
treatment. and all other necessary accessories. The connection
joints shall be approved by the responsible engineer.

B 4 1 1 Eucalyptus wood Horizontal truss members. m 358.15

Size dia.100 mm
B 4 1 2 Eucalyptus wood vertical & diagonal truss members. m 105.40
Size dia.80 mm
B 4 1 3 Sawn zigba wood roof purlins placed at c/c 900 mm. m 341.60
Size 50 x 70 mm
B 4 2 CEILINGS WORKS ###
B 4 2 1 Supply and fix 8 mm thick chip wood ceilings as per the m² 135.30
engineers approval and according to the detail drawing.
Price shall include 40 x 50 mm zigba wood battens with c/c
spacing of 600 mm both ways, middle and corner strip and all
other necessary accessory

B 4 2 2 0.8 mm thick ribbed sheet metal soffit cover m² 26.32

B 4 2 FACIA BOARD ###
B 4 2 3 Supply and fix Tid wood Facia board according to the detail m 68.20
drawing.
Price shall include 3 coats of varnish paint.
Size 20 x 250 mm.
B 4 3 Flush wooden door
B 4 3 Supply, delivery and fix doors manufactured 4mm play wood and
stiffened properly, all as per the engineers approval, door
schedule and detail drawing. The frames shall be designed and
fixed to the plastering to allow the load on it.
B 4 3 1 Type D1: Size 900 x 2100 mm No. 3.00
B 5 TOTAL CARRIED TO SUMMARY ###
B 5 METAL WORKS
B 5 Supply, delivery and fix doors and windows manufactured from
28 x 1 mm LTZ profile, all as per the engineers approval and
window door schedule and detail drawing. The frames shall be
designed and fixed to the plastering to allow the load on the
B 5 1 door.
DOORS
B 5 1 1 Type D1: Size 900 x 2100 mm No. 5.00
B 5 1 2 Type D2: Size 700 x 2100 mm No. 5.00
B 5 2 WINDOWS
B 5 2 1 Type W1: 1000 x 1200 mm No. 5.00
B 5 2 2 Type W2: 1800 x 1200 mm No. 5.00
B 5 TOTAL CARRIED TO SUMMARY ###
B 6 FINISHING WORKS
B 6 1 Apply three coats of plastering in cement mortar (1:3).
B 6 1 1 To internal wall surface m² 324.03
B 6 1 2 To external wall surface m² 191.37
B 6 1 3 Apply two coats of plastering in cement mortar (1:3) to m² 62.25
receive ceramic wall tile. Price shall include supply, pre-cleaning
and preparation of the surface.
B 6 2 Flooring
B 6 2 1 48 mm thick trowel finished cement sand screed (1:3) t receive m² 18.00
PVC tile
B 6 2 2 PVC floor tile, 2 mm thick m² 18.00
B 6 2 3 PVC skirting, 60 mm wide m² 54.60
B 6 2 4 Terrazzo floor tile, 20 mm thick. Price shall include supply, 30 mm m² 54.00
cement screeding and other preparations

Page Take
6 off sheet for Engineer's accommodation type C
Bld. Tra Ite Sub Description Unit Qty
Part de m No
No
B 6 2 5 Terrazzo skirting stuck to wall, 100 mm wide. Price shall include m² 85.80
supply, pre-cleaning and other preparation of the surface
B 6 3 Wall tile ###
B 6 3 1 6 mm thick white ceramic wall tile m² 62.25
B 6 4 PAVING ###
B 6 4 1 600 mm wide stone pavement around the building. m² 23.28
Price shall include red ash or equivalent bedding material and
half dia 400 mm concrete rain water pipe pointing as per the
detail drawing and the engineers direction.
B 6 TOTAL CARRIED TO SUMMARY ###
B 7 GLAZING
B 7 1 1 Supply and fix 4 mm thick clear sheet glass to metal beads and 10.26
puttied with approved quality of putty.
B 7 TOTAL CARRIED TO SUMMARY m² ###
B 8 PAINTING
B 8 1 Provide and apply three coats emulsion paint
All required materials as per approval of the engineer.
B 8 1 1 to internal wall surfaces flushed finished m² 324.03
B 8 1 2 to external plastered wall surfaces. m² 191.37
B 8 1 3 to chip wooden ceiling m² 135.30
B 8 TOTAL CARRIED TO SUMMARY ###
B 9 SANITARY INSTALLATION
B 9 SANITARY EQUIPMENT (FIXTURES)
B 9 1 1 Supply and fix Awassa ceramics hand wash basins made of No. 2.00
white vitreous china, with chrome plated cold and hot water
mixer, complete with plug, chrome plated chain holder, P-smell
trap with connection pipe and with all other necessary
accessories.
Size 405x500 mm
B 9 1 2 Supply and fix Awassa ceramics wash down water closets No. 2.00
made of white vitreous china with plastic seat and cover including
low flush cistern. Complete with all necessary accessories
B 9 1 3 Supply and fix Awassa ceramics toilet paper holder with No. 2.00
chrome plated brass wall flanged roll with chrome plated
fastening screws and other accessories.
B 9 1 4 Supply and fix soap holder out of Awassa ceramic or equivalent, No. 4.00
fixed with chrome plated brass wall flanged roll chrome plated
fastening screws and other accessories.
Size: 305 x 150 mm
B 9 1 5 Supply and fix Enameled cast iron shower unit, with chrome No. 2.00
plated valves and shower head and other accessories.
Size: 700x700 mm
B 9 1 6 Supply and fix Kitchen Single boul sink out of stainless steel, No. 2.00
with chrome plated Mixing tape, complete with plug, chrome
plated chain holder and other accessories.
Size: 1200x500 mm
B 9 1 7 Supply and fix floor drains made of polished steel of approved No. 2.00
quality, complete with P-smell trap and all other necessary
fittings and accessories.
Size: - Dia. 50 mm
B 9 1 8 Supply and fix glass mirror No. 2.00
complete with chrome plated brass frames and screws and all
necessary accessories. Price shall include all civil works.
Size: 500 x 400 mm
B 9 2 WATER SUPPLY PIPES AND VALVES

Page Take
7 off sheet for Engineer's accommodation type C
Bld. Tra Ite Sub Description Unit Qty
Part de m No
No
B 9 2 Water pipes shall be galvanized steel and be fixed to, walls,
beams or etc. Unit price shall include all assistance civil works
and necessary fittings such as T- bends and Y- reducers. Gate
valves and other necessary valves shall be fixed properly as per

B 9 2 Supply and install galvanized steel pipes to internal water

distribution system as shown on the drawing complete with all
the necessary accessories.
B 9 2 1 Dia. 15 mm m 12.00
B 9 3 VALVES
B 9 3 Supply and fix approved quality brass gate valves at internal
branch water pipes and pipe inlet to building of the following sizes
and as where shown on the drawing.
B 9 3 1 Dia. 15 mm No. 4.00
B 9 4 WASTE, VENT AND RAIN WATER PIPES AND ACCESSORIES
B 9 4 All domestic waste, vent and storm water pipe lines shall be PVC
pipes and provided with a minimum slope of 2% towards the
outlet. All PVC pipes and necessary fittings shall be standard
quality and be free from damage during storage, construction and
etc.
B 9 4 Supply and lay internal PVC waste and vent pipes according to
where shown on the drawings. Complete with all the necessary
fittings.
B 9 4 1 Dia. 50 mm m 7.00
B 9 4 2 Dia. 110 mm m 3.50
B 9 5 Supply and lay approved quality storm water galvanized sheet ###
metal down pipes according to where shown on the drawing.
Price shall include all the necessary connecting pieces.
B 9 5 1 Dia. 100 x 80 mm m 24.00
B 9 6 1 Manhole out of internally plastered stone masonry/ HCB wall No. 3.00
with 80 mm thick mass concrete base slab and 80 mm RC over.
Price shall include all required works.
Size: 600 x 600 x 700 mm inner diameter
B 9 TOTAL CARRIED TO SUMMARY ###
B 10 ELLECTRICAL INSTALLATION WORKS
B 10 1 SUPPLY AND INSTALL
B 10 3 CONDUITS AND PIPES
B 10 3 1 Supply and install PVC pipe of 36 mm diameter m 90.00
B 10 4 DISTRIBUTION BOARDS
B 10 4 1 Flush mounting distribution board MDB1, in sheet steel No. 1.00
enclosure with lockable door and with phase, neutral, earth bus-
bars of 63A/3P and consisting of:-
1 pc main ACB of 63A/3P
1 pc ACB of 32A/3P
13 pcs ACB of 16A/1P
1 pc ACB of 10A/1P
25% reserve p

B 10 5 LIGHT POINTS
B 10 5 1 Supply and install flush mounted light points fed through PVC No. 15.00
insulated conductors of
3 x 2.5 mm² inside PVC conduits of 16 mm diameter, including
junction boxes with covers insulating screw cap connectors.
B 10 6 Switches
B 10 6 1 Flush mounting single switch, 7740 01 + 774041 No. 10.00
B 10 6 3 Flush mounting two-way switch, 7740 06 + 774041 No. 10.00
B 10 7 SOCKET OUTLET POINTS ###

Page Take
8 off sheet for Engineer's accommodation type C
Bld. Tra Ite Sub Description Unit Qty
Part de m No
No
B 10 7 1 Supply and install 10-16A/1P socket outlet points fed through PVC No. 10.00
insulated conductors of 3 x 2.5 mm² inside PVC conduits of 16
mm diameter including junction boxes with covers, and insulating
screw cap connectors all for flush mounting.
B 10 7 SOCKET OUTLETS
B 10 7 Supply and install socket Outlets
(Type Legrand Suno or Equivalent)
B 10 7 1 Flush mounting socket outlet of 10A/1P, 774020+774041 No. 10.00
B 10 8 LIGHT FITTINGS AND LAMPS
B 10 8 Supply and install Light Fittings and Lamps (Specified Type or
Equivalent)
B 10 8 1 Fluorescent fitting type No. 5.00
PhilipsTMS 022/136 I +2 x TLD 36W/840 lamps
B 10 8 2 Incandescent fitting type RZB 22147.912 + TC 9W lamp No. 10.00
B 10 TOTAL CARRIED TO SUMMARY ###

Page Take
9 off sheet for Engineer's accommodation type C
Description Labour hrs Material qty Equipme hrs
nt

SUB STRUCTURE
EXCAVATION & EARTH WORK
Site clearing and removing of the top soil 200 mm thick Daily laborer 335.00 1,195.06
Gang leader 17.00 -
Trench excavation in ordinary soil for masonry foundation to a
depth of 1500 mm from reduced level. Daily laborer 271.00 967.98
Gang leader 14.00 -
Backfill under hard core with selected material from the site,
well moistured and compacted in layers not exceeding 200 mm
thickness in every layer Daily laborer 27.00 Fuel (lit) 14.59 Plate compa 20.85 338.78
Gang leader 2.00 -
SE Operator 2.00 -
250 mm thick basaltic stone hardcore (delivered and prepared
by the contractor) well consolidated and blinded with crushed
stone. Daily laborer 87.00 Basaltic s 45.60 4,173.58
Gang leader 9.00 -
Mason 18.00 -
TOTAL CARRIED TO SUMMARY -
CONCRETE WORK -
50 mm lean concrete quality C-5, 150 kg of cement/m³: -
Under masonry Daily laborer 46.00 Cement (qt 3.00 Stationary m 3.00 1,464.46
Gang leader 3.00 Crushed a 2.00 -
Mason 5.00 Sand (m3) 1.00 -
SE Operator 3.00 Fuel (lit) 1.00 -

Page 10 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Reinforced concrete quality C-25, minimum cement content

of 360 kg of cement/m³ filled in to form work and vibrated around
rod reinforcement (formwork and reinforcement measured
separately) -
In grade beams Daily laborer 80.00 Cement (qt 22.76 Stationary m 3.00 5,943.93
Gang leader 3.00 Crushed a 4.44 Vibrator 5.00 -
Mason 5.00 Sand (m3) 2.96 -
SE Operator 3.00 Fuel (lit) 0.30 -
Reinforced concrete quality C-20, minimum cement content
of 320 kg of cement/m³ filled in to form work and vibrated around
rod reinforcement (formwork and reinforcement measured
separately) -
In 100 mm thick floor slab Daily laborer 943.00 Cement (qt 56.59 Stationary m 65.00 20,931.29
Gang leader 28.00 Crushed a 12.93 Vibrator 130.00 -
Mason 55.00 Sand (m3) 8.08 -
SE Operator 28.00 Fuel (lit) 6.50 -
FORMWORK -
Provide, cut and fix in position sawn zigba wood or steel formwork
which ever appropriate, including all necessary supports
according Ethiopian Standards (BS) -
To grade beams, errection Daily laborer 56.00 Panel (m2h 447.68 4,146.81
Carpenter 28.00 Eucalyptus 11.75 -
Assistant car 28.00 Eucalyptus 167.88 -
Nails (kg) 16.79 -
Mould Oil (l 3.36 -
Timber 2.5 0.56 -
To grade beams, dismantling Daily laborer 12.00 109.40
Carpenter 6.00 -
Assistant car 6.00 -
-
-

Page 11 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

-
Mild steel reinforcement according to structural drawings.
Reinforcement shall be free from dirt, oil, grease, paint, retarders,
etc and any other substances which may effect the reinforcement
and concrete bond. -
Dia 6 mm deformed bar Daily laborer 0.00 Rebar dia 0.00 -
Bar-bender 0.00 black stee 0.00 -
Assistant bar 0.00 -
Dia 8 mm deformed bar Daily laborer 29.00 Rebar dia 319.22 3,648.97
Bar-bender 7.00 black stee 6.26 -
Assistant bar 7.00 -
Dia 12 mm deformed bar Daily laborer 14.00 Rebar dia 158.51 1,816.66
Bar-bender 4.00 black stee 3.11 -
Assistant bar 4.00 -
TOTAL CARRIED TO SUMMARY -
MASONRY WORK -
400 mm thick basaltic stone masonry or equivalent, bedded in
cement mortar mix (1:3) below ground surface. Daily laborer 362.00 Tracheatic 64.98 Stationary m 2.00 19,643.25
Mason 181.00 Cement (qt 54.15 -
Assistant ma 181.00 Sand (m3) 16.24 -
Fuel (lit) 0.16 -
400 mm thick basaltic stone masonry or equivalent type of
stone masonry roughly dressed, bedded in cement mortar mix
(1:3) above ground surface. Daily laborer 130.00 Tracheatic 19.50 Stationary m 1.00 6,101.98
Mason 65.00 Cement (qt 16.25 -
Assistant ma 65.00 Sand (m3) 4.88 -
Fuel (lit) 0.08 -
TOTAL CARRIED TO SUMMARY -
SUPER STRUCTURE -
CONCRETE WORK -

Page 12 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Reinforced concrete quality C-25, minimum cement content of

360 kg of cement/m³ filled in to form work and vibrated around
rod reinforcement (formwork and reinforcement measured
separately) -
In elevation columns Daily laborer 28.00 Cement (qt 7.92 Stationary m 1.00 2,070.67
Gang leader 1.00 Crushed a 1.54 Vibrator 2.00 -
Mason 2.00 Sand (m3) 1.03 -
SE Operator 1.00 Fuel (lit) 0.10 -
In roof beams Daily laborer 64.00 Cement (qt 18.16 Stationary m 2.00 4,727.13
Gang leader 2.00 Crushed a 3.54 Vibrator 4.00 -
Mason 4.00 Sand (m3) 2.36 -
SE Operator 2.00 Fuel (lit) 0.20 -
FORMWORK -
Provide, cut and fix in position sawn zigba wood or steel formwork
which ever appropriate, including all necessary supports
according Ethiopian Standards (BS) -
For elevation columns Daily laborer 11.00 Panel (m2h 82.56 417.59
Carpenter 6.00 Eucalyptus 2.17 -
Assistant car 6.00 Eucalyptus 47.47 -
Nails (kg) 3.10 -
Mould Oil (l 0.62 -
For roof beams, errection Daily laborer 56.00 Panel (m2h 447.68 5,137.13
Carpenter 28.00 Eucalyptus 117.52 -
Assistant car 28.00 Eucalyptus 257.42 -
Nails (kg) 16.79 -
Mould Oil (l 3.36 -
Timber 2.5 0.56 -
For roof beams, dismantling Daily laborer 56.00 Panel (m2h 447.68 4,728.72
Carpenter 28.00 Eucalyptus 117.52 -
Assistant car 28.00 Eucalyptus 257.42 -

Page 13 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Nails (kg) 16.79 -

Mould Oil (l 3.36 -
Timber 2.5 0.56 -
STEEL REINFORCEMENT -
Mild steel reinforcement according to structural drawings.
Reinforcement shall be free from dirt, oil, grease, paint, retarders,
etc and any other substances which may effect the reinforcement
and concrete bond. -
Dia 6 mm plain bar Daily laborer 0.00 Rebar dia 0.00 -
Bar-bender 0.00 black stee 0.00 -
Assistant bar 0.00 -
Dia 8 mm deformed bar Daily laborer 7.00 Rebar dia 79.25 908.29
Bar-bender 2.00 black stee 1.55 -
Assistant bar 2.00 -
Dia 10 mm deformed bar Daily laborer 0.00 Rebar dia 0.00 -
Bar-bender 0.00 black stee 0.00 -
Assistant bar 0.00 -
Dia 12 mm deformed bar Daily laborer 20.00 Rebar dia 221.37 2,531.77
Bar-bender 5.00 black stee 4.34 -
Assistant bar 5.00 -
TOTAL CARRIED TO SUMMARY -
BLOCK WORK -
Class C 200 mm thick HCB wall which can satisfy the desinged
strength, bedded in cement mortar (1:3). Daily laborer 230.00 HCB 20 cm 2,865.62 Stationary m 21.00 30,663.95
Mason 115.00 Cement (qt 45.85 -
Assistant ma 115.00 Sand (m3) 18.34 -
Fuel (lit) 1.68 -
Ditto, but 100 mm thick. Daily laborer 55.00 HCB 10 cm 681.63 Stationary m 5.00 5,911.90
Mason 28.00 Cement (qt 10.91 -
Assistant ma 28.00 Sand (m3) 4.36 -

Page 14 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Fuel (lit) 0.40 -

TOTAL CARRIED TO SUMMARY -
ROOFING -
Roof cover in precoated or galvanized sheet metal USG 30 fixed
to timber purlins.
Price shall include G-30 flat sheet development length = 310 mm
ridge cap and UV resistant washers. (Purlins measured separately
and roof measured in horizontal projections) Carpenter 38.00 G-30 CIS ( 154.05 15,375.93
Assistant car 38.00 Dome shape 40.19 -
Daily laborer 75.00 Plastic was 2,902.38 -
G-30 sheet 16.27 -

Supply and fix G-30 galvanized flat metal sheet gutter as per
the detail drawing.
Price shall include all necessary accessories including metal
bracket holders, one coat of anti rust and two coats of oil paint.
Development length = 850 mm Daily laborer 17.00 G-30 sheet 48.80 1,973.19
Solder 17.00 Screw (pcs 146.40 -
Fisher (pcs 146.40 -
Soldering 0.49 -
Fixing bra 98.00 -
Antirust (g 0.49 -
Synthetic p 0.49 -
Fuel (lit) 1.95 -
TOTAL CARRIED TO SUMMARY -
CARPENTRY AND JOINERY -
WOOD STRUCTURE -

Page 15 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Supply, fabricate and mount wood truss according to the

structural drawing. Price shall include two coat of anti-termite
treatment. and all other necessary accessories. The connection
joints shall be approved by the responsible engineer. -
Eucalyptus wood Horizontal truss members.
Size dia.100 mm Daily laborer 90.00 Eucalyptus 128.00 2,316.29
Carpenter 90.00 Nails (kg) 17.55 -
Assistant car 90.00 Mould Oil (l 71.63 -
Eucalyptus wood vertical & diagonal truss members.
Size dia.80 mm Daily laborer 27.00 Eucalyptus 38.00 671.72
Carpenter 27.00 Nails (kg) 5.16 -
Assistant car 27.00 Mould Oil (l 21.08 -
Sawn zigba wood roof purlins placed at c/c 900 mm.
Size 50 x 70 mm Daily laborer 86.00 Sawn timbe 358.68 4,119.82
Carpenter 86.00 Nails (kg) 16.74 -
Assistant car 86.00 Mould Oil (l 68.32 -
CEILINGS WORKS -
Supply and fix 8 mm thick chip wood ceilings as per the
engineers approval and according to the detail drawing.
Price shall include 40 x 50 mm zigba wood battens with c/c
spacing of 600 mm both ways, middle and corner strip and all
other necessary accesso Daily laborer 271.00 Chip wood 148.83 11,080.74
Carpenter 136.00 Ceiling ba 487.08 -
Assistant car 136.00 Corner list 541.20 -
Nails (kg) 13.53 -
Eucalyptus 135.30 -
0.8 mm thick ribbed sheet metal soffit cover Daily laborer 53.00 0.4 mm thi 28.95 4,066.37
Carpenter 27.00 Ceiling ba 94.75 -
Assistant car 27.00 Corner list 105.28 -
Nails (kg) 2.63 -

Page 16 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

FACIA BOARD -
Supply and fix Tid wood Facia board according to the detail
drawing.
Price shall include 3 coats of varnish paint.
Size 20 x 250 mm. Daily laborer 46.00 Timber 2.5 0.68 3,515.13
Carpenter 23.00 Nails (kg) 2.05 -
Assistant car 23.00 Varnish (ga 1.36 -
Flush wooden door -
Supply, delivery and fix doors manufactured 4mm play wood and
stifened properly, all as per the engineers approval, door
schedule and detail [Link] frames shall be designed and
fixed to the plastering to allow the load on it. -
Type D1: Size 900 x 2100 mm Daily laborer 0.00 Flush wood 0.00 -
Carpenter 0.00 Screw (pcs 0.00 -
Assistant car 0.00 Fisher (pcs 0.00 -
Painter 0.00 Varnish (ga 0.00 -
TOTAL CARRIED TO SUMMARY -
METAL WORKS -
Supply, delivery and fix doors and windows manufactured from
28 x 1 mm LTZ profile, all as per the engineers approval and
window door schedule and detail [Link] frames shall be
designed and fixed to the plastering to allow the load on the
door. -
DOORS -
Type D1: Size 900 x 2100 mm Daily laborer 40.00 Metal door 9.45 4,182.39
Carpenter 20.00 Screw (pcs 30.00 -
Assistant car 20.00 Fisher (pcs 30.00 -
Painter 20.00 Antirust (g 0.09 -
Synthetic p 0.09 -
Type D2: Size 700 x 2100 mm Daily laborer 40.00 Metal door 1.47 1,047.67
Carpenter 20.00 Screw (pcs 30.00 -

Page 17 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Assistant car 20.00 Fisher (pcs 30.00 -

Painter 20.00 Antirust (g 0.01 -
Synthetic p 0.01 -
WINDOWS -
Type W1: 1000 x 1200 mm Daily laborer 40.00 Metal win 1.80 1,122.22
Carpenter 20.00 Screw (pcs 30.00 -
Assistant car 20.00 Fisher (pcs 30.00 -
Painter 20.00 Antirust (g 0.02 -
Synthetic p 0.02 -
Type W2: 1800 x 1200 mm Daily laborer 40.00 Metal win 1.74 1,100.49
Carpenter 20.00 Screw (pcs 30.00 -
Assistant car 20.00 Fisher (pcs 30.00 -
Painter 20.00 Antirust (g 0.02 -
Synthetic p 0.02 -
TOTAL CARRIED TO SUMMARY -
FINISHING WORKS -
Apply three coats of plastering in cement mortar (1:3).
-
To internal wall surface Daily laborer 519.00 Cement (qt 19.44 Stationary m 25.92 8,028.12
Plasterer 260.00 Sand (m3) 6.48 -
Fuel (lit) 2.07 -
To external wall surface Daily laborer 307.00 Cement (qt 11.48 Stationary m 15.31 5,765.50
Plasterer 154.00 Sand (m3) 3.83 -
Fuel (lit) 1.22 -
Eucalyptus 191.37 -
Nails (kg) 7.65 -
Apply two coats of plastering in cement mortar (1:3) to
recieve ceramic wall tile. Price shall include supply, pre-cleaning
and preparation of the surface. Daily laborer 100.00 Cement (qt 3.74 Stationary m 4.98 1,543.57

Page 18 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Plasterer 50.00 Sand (m3) 1.25 -

Fuel (lit) 0.40 -
Flooring -
48 mm thick cement sand screed (1:3) to receive PVC floor tille Daily laborer 29.00 Cement (qt 3.78 Stationary m 1.44 1,004.52
Plasterer 15.00 Sand (m3) 1.26 -
Fuel (lit) 0.12 -
PVC floor tille, 2 mm thick Daily laborer 9.00 PVC tile ( 18.36 1,141.25
Tiller 9.00 Adhesive ( 2.70 -
-
PVC skirting, 60 mm wide Daily laborer 14.00 PVC skirtin 55.69 755.62
Tiller 14.00 CM-43 Glue 0.82 -
-
Terrazo floor tille, 20 mm thick. Price shall include supply, 30 mm
cement screeding and other preparations Daily laborer 37.00 Cement (qt 5.40 Stationary m 3.24 7,393.51
Tiller 18.00 Sand (m3) 12.96 -
Terrazzo ti 55.08 -
Fuel (lit) 0.26 -
Terrazo skirting stuck to wall, 100 mm wide. Price shall include
supply, pre-cleaning and other preparation of the surface Daily laborer 29.00 Cement (qt 0.86 Stationary m 2.57 2,392.23
Tiller 15.00 Sand (m3) 0.86 -
Terrazzo sk 87.52 -
Fuel (lit) 0.21 -
Wall tille -
6 mm thick white ceramic wall tile Daily laborer 125.00 Cement (qt 0.62 7,180.16
Tiller 63.00 Sand (m3) 0.62 -
Ceramic ti 63.50 -
White ceme 87.15 -
-
PAVING -

Page 19 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

600 mm wide stone pavement around the building.

Price shall include red ash or equivalent bedding material and
half dia 400 mm concrete rain water pipe pointing as per the
detail drawing and the engineers direction. Daily laborer 16.00 Cement (qt 4.19 Stationary m 0.47 2,692.65
Mason 8.00 Sand (m3) 0.70 -
Assistant ma 8.00 Fuel (lit) 0.04 -
Half concr 25.00 -
Tracheatic 7.68 -
Red ash ( 2.56 -
TOTAL CARRIED TO SUMMARY -
GLAZING -
Supply and fix 4 mm thick clear sheet glass to metal beads and
puttied with approved quality of putty. Daily laborer 6.00 4 mm thick 11.29 671.87
Glazer 3.00 Putty glass 4.10 -
TOTAL CARRIED TO SUMMARY -
PAINTING -
Provide and apply three coats emulsion paint
All required materials as per approval of the engineer. -
to internal wall surfaces flushed finished Daily laborer 107.00 Plastic pai 22.68 2,638.96
Painter 107.00 Stucco (kg 129.61 -
Glue for st 3.24 -
to external plastered wall surfaces. Daily laborer 64.00 Plastic pai 13.40 1,565.24
Painter 64.00 Stucco (kg 76.55 -
Glue for st 1.91 -
to chip wooden ceiling Daily laborer 45.00 Plastic pai 9.47 1,104.57
Painter 45.00 Stucco (kg 54.12 -
Glue for st 1.35 -
TOTAL CARRIED TO SUMMARY -
SANITARY INSTALLATION -
SANITARY EQUIPMENT (FIXTURES) -

Page 20 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Supply and fix Awassa ceramics hand wash basins made of

white vitreous china, with chrome plated cold and hot water
mixer, complete with plug, chrome plated chain holder, P-smell
trap with connection pipe and with all other necessary
accessories. Plumber 1.00 Tabor HWB, 2.00 1,425.10
Daily laborer 1.00 Flexible p 4.00 -
HWB fixing 4.00 -
Rubber plu 2.00 -

Supply and fix Awassa ceramics wash down water closets

made of white vitreous china with plastic seat and cover including
low flush cistern. Complete with all necessary accessories Plumber 1.00 Tabor WC c 2.00 1,919.74
Daily laborer 1.00 Flexible p 4.00 -
Supply and fix Awassa ceramics toilet paper holder with
chrome plated brass wall flanged roll with chrome plated
fastening screws and other accessories. Tabor toil 2.00 71.40
Supply and fix soap holder out of Awassa ceramic or equivalent,
fixed with chrome plated brass wall flanged roll chrome plated
fastening screws and other accessories.
Size: 305 x 150 mm Tabor soap 4.00 142.80
Supply and fix Enameled cast iron shower unit, with chrome
plated valves and shower head and other accessories.
Size: 700x700 mm Plumber 1.00 Shower try 2.00 1,376.75
Daily laborer 1.00 Chrome pla 2.00 -
Supply and fix Kitchen double boul sink out of stainless steel, with
chrome plated Mixing tape, complete with plug, chrome plated
chain holder and other accessories.
Size: 1200x500 mm Plumber 1.00 Kitchen si 2.00 2,727.18
Daily laborer 1.00 Flexible p 4.00 -
Rubber plu 2.00 -

Page 21 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Supply and fix floor drains made of polished steel of approved

quality, complete with P-smell trap and all other necessary
fittings and accessories.
Size: - Dia. 50 mm Steel floo 2.00 61.20
Supply and fix glass mirror
complete with chrome plated brass frames and screws and all
necessary accessories. Price shall include all civil works.
Size: 500 x 400 mm Plumber 1.00 Glass mirr 2.00 Electrical d 1.00 257.78
Daily laborer 1.00 -
WATER SUPPLY PIPES AND VALVES -

Water pipes shall be galvanized steel and be fixed to, walls,

beams or etc. Unit price shall include all assistance civil works
and necessary fittings such as T- bends and Y- reducers. Gate
valves and other necessary valves shall be fixed properly as per -
Supply and install galvanized steel pipes to internal water
distribution system as shown on the drawing complete with all
the necessary accessories. -
Dia. 15 mm Plumber 3.00 GS Pipe d 2.00 283.12
Daily laborer 3.00 GS Elbow 34.00 -
GS Tee di 9.00 -
Hemp (kg) 0.43 -
VALVES -
Supply and fix approved quality brass gate valves at internal
branch water pipes and pipe inlet to building of the following sizes
and as where shown on the drawing. -
Dia. 15 mm Brass gate 4.00 285.48
GS Union d 4.00 -
WASTE, VENT AND RAIN WATER PIPES AND ACCESSORIES -

Page 22 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

All domestic waste, vent and storm water pipe lines shall be PVC
pipes and provided with a minimum slope of 2% towards the
outlet. All PVC pipes and necessary fittings shall be standard
quality and be free from damage during storage, construction and
etc. -
Supply and lay internal PVC waste and vent pipes according to
where shown on the drawings. Complete with all the necessary
fittings. -
Dia. 50 mm Plumber 4.00 PVC pipe d 7.35 218.41
Daily laborer 7.00 PVC elbow 8.00 -
PVC reduce 2.00 -
CM-43 glue 0.88 -
Dia. 110 mm Plumber 2.00 PVC pipe 3.68 273.83
Daily laborer 4.00 PVC tee di 4.00 -
CM-43 glue 0.44 -
Supply and lay approved quality storm water galvanized sheet
metal down pipes according to where shown on the drawing.
Price shall include all the necessary connecting pieces. -
Dia. 100 x 80 mm Daily laborer 8.00 G-30 sheet 12.00 616.77
Solder 8.00 Screw (pcs 25.20 -
Fisher (pcs 25.20 -
Soldering 0.24 -
Fixing bra 48.00 -
Antirust (g 0.48 -
Synthetic p 0.48 -
Fuel (lit) 0.02 -
Manhole out of internally plastered stone masonry/ HCB wall
with 80 mm thick mass concrete base slab and 80 mm RC over.
Price shall include all required works.
Size: 600 x 600 x 700 mm inner diameter Daily laborer 96.00 Basaltic s 6.47 stationary m 0.99 2,329.74
Mason 48.00 Sand (m3) 1.09 -

Page 23 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Cement (qt 5.17 -

Crushed a 0.17 -
Fuel (lit) 0.08 -
Rebar dia 7.50 -
TOTAL CARRIED TO SUMMARY -
ELLECTRICAL INSTALLATION WORKS -
SUPPLY AND INSTALL -
CONDUITS AND PIPES -
Supply and install PVC pipe of 36 mm diameter Electrician 15.00 Condute d 33.00 2,058.99
Daily laborer 15.00 PVC Clamp 270.00
2.5 mm2 wi 360.00
DISTRIBUTION BOARDS -

Flush mounting distribution board MDB1, in sheet steel

enclosure with lockable door and with phase, neutral, earth bus-
bars of 63A/3P and consisting of:-
1 pc main ACB of 63A/3P
1 pc ACB of 32A/3P Surface mounting distribution board MDB1, in sheet steel enclosur
13 pcs ACB of 16A/1P 1 pc ACB of 32A/3P
1 pc ACB of 10A/1P 4 pcs ACB of 16A/1P
25% reserve p 1 pc ACB of 10A/1P
1.00 512.52

LIGHT POINTS -
Supply and install flush mounted light points fed through PVC
insulated conductors of
3 x 2.5 mm² inside PVC conduits of 16 mm diameter, including
junction boxes with covers insulating screw cap connectors. -
Switches -
Flush mounting single switch, 7740 01 + 774041 Electrician 5.00 Junction 30.00 483.22
Daily laborer 5.00 Connector 90.00
Single swit 10.00
Flush mounting two-way switch, 7740 06 + 774041 Electrician 5.00 Junction 30.00 636.23

Page 24 resource breack down

Description Labour hrs Material qty Equipme hrs
nt

Daily laborer 5.00 Connector 90.00

Two-way sw 10.00
SOCKET OUTLET POINTS -
Supply and install 10-16A/1P socket outlet points fed through PVC
insulated conductors of 3 x 2.5 mm² inside PVC conduits of 16
mm diameter including junction boxes with covers, and insulating
screw cap connectors all for flush mounting. -
SOCKET OUTLETS -
Supply and install socket Outlets
(Type Legrand Suno or Equivalent) -
Flush mounting socket outlet of 10A/1P, 774020+774041 Electrician 5.00 Junction 30.00 483.22
Daily laborer 5.00 Socket (pc 10.00
Connector 90.00
LIGHT FITTINGS AND LAMPS -
Supply and install Light Fittings and Lamps (Specified Type or
Equivalent) -
Fluorescent fitting type
PhilipsTMS 022/136 I +2 x TLD 36W/840 lamps Electrician 3.00 Junction 5.00 2,329.17
Daily laborer 3.00 Fluorescen 5.00
Incandescent fitting type RZB 22147.912 + TC 9W lamp Electrician 5.00 Junction 10.00 4,138.40
Daily laborer 5.00 E-27 type 10.00
TOTAL CARRIED TO SUMMARY

244,660.06

Page 25 resource breack down

RESOURCE REQUIREMENT SHEET
Project: Residence 1

LABOUR
Over
Labor time
LABOUR wage per Standard rate rate
S/No. TRADE HOURS day Total Amount per hr per hr
1 Assistant bar-bender 18.00 39.00 87.75 4.88 6.09
2 Assistant carpenter 569.00 39.00 2,773.88 4.88 6.09
3 Assistant mason 397.00 39.00 1,935.38 4.88 6.09
4 Bar-bender 18.00 52.00 117.00 6.50 8.13
5 Carpenter 569.00 52.00 3,698.50 6.50 8.13
6 Daily laborer 5,244.00 26.00 17,043.00 3.25 4.06
7 Glazer 3.00 52.00 19.50 6.50 8.13
8 Gang leader 79.00 39.00 385.13 4.88 6.09
9 Mason 534.00 52.00 3,471.00 6.50 8.13
10 Painter 296.00 39.00 1,443.00 4.88 6.09
11 Plasterer 479.00 45.50 2,724.31 5.69 7.11
12 Plumber 14.00 52.00 91.00 6.50 8.13
13 SE Operator 39.00 39.00 190.13 4.88 6.09
14 Solder 25.00 52.00 162.50 6.50 8.13
15 Tiller 119.00 65.00 966.88 8.13 10.16
16 Electrician 38.00 52.00 247.00 6.50 8.13

MATERIAL
UNIT QUANTIT
S/No. TYPE MEASURE Y Unit rate Total amount
HOP 1 0.4 mm thick ribbed sheet M2 28.95 95.62 2,768.45
HOP 2 2.5 mm2 wire (ml) ml 360.00 2.43 876.24
HOP 3 4 mm thick clear glass (m2M2 11.29 52.98 597.95
HOP 4 Adhesive (kg) kg 2.70 50.08 135.22
HOP 5 Antirust (gal) Gal 1.11 59.45 66.15
HOP 6 black steel wire diam 1.5 Kg 15.26 12.08 184.36
HOP 7 Brass gate valve diam. 15 Pcs 4.00 66.97 267.88
HOP 8 Ceiling batten 4x5 cm (ml) ml 581.83 4.13 2,402.06
HOP 9 Cement (qtl) Qtl 290.26 174.77 50,729.41
HOP 10 Ceramic tile (m2) m2 63.50 85.56 5,432.75
HOP 11 Chip wood, thickness 8mm m2 148.83 26.85 3,996.19
HOP 12 CM-43 glue (kg) Kg 2.14 30.08 64.43
HOP 13 Corner list (ml) ml 646.48 3.00 1,939.44
HOP 14 Condute diam 16 mm (pcs)Pcs 33.00 5.64 186.12
HOP 15 Connectors diam 5mm (pcsPcs 270.00 0.55 148.50
HOP 16 Chrome plated gate valve Pcs 2.00 70.00 140.00
HOP 17 Dome shaped nails (kg) Kg 40.19 15.08 606.03
HOP 18 E-27 type Incandescent Lam Pcs 10.00 400.00 4,000.00
HOP 19 hEMP (kg) Kg 0.43 50.08 21.53
HOP 20 Fisher (pcs) Pcs 291.60 0.10 29.16
HOP 21 Fixing bracket for gutter a Pcs 146.00 1.50 219.00
HOP 22 Flexible pipe diam 15 mm (Pcs 12.00 15.00 180.00
HOP 23 Fluorescent lamp with hol Pcs 5.00 450.00 2,250.00
HOP 24 Flush wooden door (m2) m2 0.00 812.97 -
HOP 25 G-30 CIS (pcs) Pcs 154.05 85.40 13,156.03
HOP 26 G-30 sheet metal Ridge co m2 77.07 30.20 2,327.47
HOP 27 Glass mirror complete with Pcs 2.00 120.99 241.98

Page 26 Resource sheet and cost summary

HOP 28 Glue for stucco (animal glu Kg 6.51 6.08 39.56
HOP 29 GS Elbow diam 15 mm (pcsPcs 34.00 2.00 68.00
HOP 30 GS Pipe diam 15 mm (pcs) Pcs 2.00 70.39 140.78
HOP 31 GS Tee diam 15 mm (pcs) Pcs 9.00 2.00 18.00
HOP 32 GS Union diam. 15 mm (pc Pcs 4.00 3.00 12.00
HOP 33 HWB fixing support (pcs) Pcs 4.00 30.00 120.00
HOP 34 Junction box diam 65 mm Pcs 105.00 0.85 89.25
HOP 35 Kitchen sink (stainless st Pcs 2.00 1,301.98 2,603.95
HOP 36 Metal door (m2) m2 10.92 383.71 4,190.06
HOP 37 Metal windows (m2) m2 3.54 353.71 1,252.12
HOP 38 Nails (kg) Kg 101.99 12.08 1,232.03
HOP 39 Panel (m2hrs) m2hrs 977.92 0.10 97.79
HOP 40 Plastic paint (gal) gal 45.55 51.55 2,348.10
HOP 41 Plastic washer (pcs) Pcs 2,902.38 0.05 145.12
HOP 42 Putty glass (kg) Kg 4.10 5.30 21.75
HOP 43 PVC Clamps diam 16 mm (pPcs 270.00 3.00 810.00
HOP 44 PVC elbow diam. 50 mm (pPcs 8.00 7.00 56.00
HOP 45 PVC pipe diam. 110 mm (mml 3.68 18.83 69.20
HOP 46 PVC pipe diam. 50 mm (ml)ml 7.35 5.83 42.85
HOP 47 PVC reducer diam. 110/50 Pcs 2.00 20.00 40.00
HOP 48 PVC skirting (ml) ml 55.69 10.00 556.92
HOP 49 PVC tee diam. 110 mm (pcsPcs 4.00 40.00 160.00
HOP 50 PVC tile (m2) m2 18.36 48.00 881.28
HOP 51 Rebar diam 10 mm (kg) Kg 0.00 10.43 -
HOP 52 Rebar diam 12 mm (kg) Kg 379.88 10.43 3,960.31
HOP 53 Rebar diam 6 mm (kg) Kg 0.00 10.43 -
HOP 54 Rebar diam 8 mm (kg) Kg 405.97 10.43 4,232.33
HOP 55 Rubber plug diam. 50 mm (Pcs 4.00 - -
HOP 56 Sawn timber purlin 50 x 7 ml 358.68 7.00 2,510.76
HOP 57 Screw (pcs) Pcs 291.60 0.10 29.16
HOP 58 Shower try (Enameled cast Pcs 2.00 600.00 1,200.00
HOP 59 Single switch (pcs) Pcs 10.00 35.00 350.00
HOP 60 Socket (pcs) Pcs 10.00 35.00 350.00
HOP 61 Soldering lead (kg) kg 0.73 80.08 58.30
HOP 62 Steel floor drain diam. 50 Pcs 2.00 30.00 60.00
HOP 63 Stucco (kg) Kg 260.28 4.08 1,062.01
HOP 64 Surface mounting distribut Pcs 1.00 502.47 502.47
HOP 65 Synthetic paint (gal) gal 1.11 82.01 91.25
HOP 66 Tabor HWB, size 50 x 40 cmPcs 2.00 603.71 1,207.41
HOP 67 Tabor soap holder 150 x 1 Pcs 4.00 35.00 140.00
HOP 68 Tabor toilet paper holder Pcs 2.00 35.00 70.00
HOP 69 Tabor WC complete with plas Pcs 2.00 906.18 1,812.35
HOP 70 Terrazzo skirting (ml) ml 87.52 20.94 1,832.27
HOP 71 Terrazzo tile (m2) m2 55.08 89.01 4,902.88
HOP 72 Timber 2.5 cm thick (m3) m3 1.80 4,250.00 7,655.10
HOP 73 Two-way switches (pcs) Pcs 10.00 50.00 500.00
HOP 74 Varnish (Gal) gal 1.36 82.01 111.86
HOP 75 White cement (Kg) Kg 87.15 6.08 529.90
LP 1 Crushed aggregate, 20 mmm3 24.63 262.39 6,461.67
LP 2 Basaltic stone (m3) m3 52.07 80.00 4,165.56
LP 3 Eucalyptus diam 8 cm (ml) Pcs 496.10 4.74 2,352.58
LP 4 Eucalyptus Diam. 10 cm (mPcs 600.77 5.24 3,149.29
LP 5 Fuel (lit) lit 31.38 5.41 169.76
LP 6 Half concrete pipe diam 4 Pcs 25.00 35.00 875.00
LP 7 HCB 10 cm (pcs) Pcs 681.63 4.24 2,891.52

Page 27 Resource sheet and cost summary

LP 8 HCB 20 cm (pcs) Pcs 2,865.62 6.24 17,887.53
LP 9 Mould Oil (lit) lit 168.36 1.00 168.36
LP 10 Red ash (m3) m3 2.56 80.00 204.86
LP 11 Sand (m3) m3 88.29 80.00 7,063.43
LP 12 Tracheatic stone (m3) m3 92.16 80.00 7,372.99

Legend
HOP Head office purchase
LP Local purchase

EQUIPMENT
MACHINE Hourly
S/No. TYPE HOUR rate Total amount
1 Electrical drilling machine 1.00 1 1.00
2 Plate compactor 20.85 7 145.94
3 Stationary mixer 350 lit 157.92 30 4,737.65
4 Vibrator 141.00 7 987.00
Small tools and equipment 4,702.39

Page 28 Resource sheet and cost summary

Targets
1 Project start time 15-Sep-08
2 Project Duration 90 calandar date
3 Project finish date 14-Dec-08
4 Working days per week 6 days
5

ID No Task Unit Qty Duration Predissesor

Site handover
1 Site clearing m² 250.74 2
2 Trench excavation m³ 54.15 3 1
3 Backfill under hard core m³ 26.06 3 13
250 mm thick basaltic stone m² 130.29
4 hardcore 4 3
5 Lean concrete Under masonry m² 27.06 1 2
6 C-25 concrete In grade beams m³ 5.69 1 8
C-25 concrete In 100 mm thick floor m² 161.68
7 slab 2 4,9
8 Form work To grade beams, errection m² 55.96 3 13
Form work To grade beams, m² 55.96
9 dismantling 1 6
10 Dia 8 mm deformed bar kg 312.96 7
11 Dia 12 mm deformed bar kg 155.40 7
400 mm thick basaltic stone m³ 54.15
12 masonry, below ground surface. 10 5
400 mm thick basaltic stone m³ 16.25
13 masonry, above ground surface. 4 12
14 C-25 In elevation columns m³ 1.98 1 16
15 C-25 In roof beams m³ 4.54 1 17
16 Form work For elevation columns m² 10.32 1 7
17 Form work For roof beams, errection m² 55.96 7 14
Form work For roof beams, dismantling m² 56.96
18 1 15
19 Dia 8 mm deformed bar kg 77.70 15
20 Dia 12 mm deformed bar kg 217.03 15
21 Class C, 200 mm thick HCB wall m² 229.25 21 18
22 Class C, 100 mm thick HCB wall m² 54.53 21 21
23 Roof cover, USG 30 m² 223.26 4 27
G-30 galvanized flat metal sheet m 48.80
24 gutter 2 23,30
Eucalyptus wood Horizontal truss m 358.15
25 members. Size dia.100 mm 7 15
Eucalyptus wood vertical & diagonal m 105.40
26 truss [Link] dia.80 mm 7 15
Sawn zigba wood roof purlins placed m 341.60
27 at c/c 900 mm. Size 50 x 70 mm 3 25,26
28 8 mm thick chip wood ceilings m² 135.30 4 36
 0.8 mm thick ribbed sheet metal soffit m² 26.32
29 cover 1 37
30 Tid wood Facia board m 68.20 1 37
31 FD Type D1: Size 900 x 2100 mm No. 3.00 2 36,39
32 MD Type D1: Size 900 x 2100 mm No. 5.00 2 37
33 MD Type D2: Size 700 x 2100 mm No. 5.00 2 32
34 MW Type W1: 1000 x 1200 mm No. 5.00 2 32
35 MW Type W2: 1800 x 1200 mm No. 5.00 2 32
3 coats of Plaster To internal wall m² 324.03
36 surface 15 21,22
3 coats of Plaster To external wall m² 191.37
37 surface 15 21,22
38 Two coats of plastering m² 62.25 15 21,22
48 mm thick trowel finished cement m² 18.00
39 sand screed (1:3) to receive PVC tile 3 36
40 PVC floor tile, 2 mm thick m² 18.00 1 39,47,48,49
41 PVC skirting, 60 mm wide m² 54.60 1 40
42 Terrazzo floor tile, 20 mm thick. m² 54.00 3 39
Terrazzo skirting stuck to wall, 100 mm m² 85.80
43 wide. 3 42
44 6 mm thick white ceramic wall tile m² 62.25 2 38
600 mm wide stone pavement m² 23.28
45 around the building. 2 37
46 4 mm thick clear glass 10.26 1 47,48,49
Plastic paint to internal wall surfaces m² 324.03
47 flushed finished 15 36
Plastick paint to external plastered wall m² 191.37
48 surfaces. 15 37
49 Plastic paint to chip wooden ceiling m² 135.30 7 38
50 HWB No. 2.00 1 44
51 WC No. 2.00 1 44
52 Toilet paper holder No. 2.00 1 44
53 Soap holder No. 4.00 1 44
54 Enameled cast iron shower unit No. 2.00 1 42
Single boul sink out of stainless No. 2.00
55 steel, 1 44
56 floor drains , Size: - Dia. 50 mm No. 2.00 1 42
57 Glass mirror No. 2.00 1 47
58 GS Pipe Dia. 15 mm m 12.00 3 36
59 Gate valve Dia. 15 mm No. 4.00 1 58
60 PVC Pipe Dia. 50 mm m 7.00 3 36
61 PVC Pipe Dia. 110 mm m 3.50 3 36
62 Down pipe, G-28: 100 x 80 mm m 24.00 3 37
Manhole, Size: 600 x 600 x 700 mm No. 3.00
63 inner diameter 7 45
Supply and install PVC conduit of 36 m 90.00
64 mm diameter 2 36
Flush mounting distribution board No. 1.00
65 MDB1 1 36
66 flush mounted light points No. 15.00 7 36
67 single switch No. 10.00 3 47
68 two-way switch No. 10.00 3 47
69 socket outlet points No. 10.00 7 36
70 socket outlet of 10A/1P, No. 10.00 3 47
71 Fluorescent fitting type No. 5.00 2 46,49
72 Incandescent fitting No. 10.00 2 46,49
Project completion

Inirect costs
Site office 1500 birr/mon
Project manager 6000 birr/mon
office and site engineers 6000 birr/mon
Car for service 7500 birr/mon
other expences 10000 birr/mon

Weekly report Every two weeks, Saturday

Salary to worker Every month, last Saturday

Ln Mn En
pn= A +b +c +d +etc . Mo
Lo Mo Eo Lo
Eo

A 61.96%
b 32.72%
c 3.58%
d 1.73%
100.00%
Remark

EEPCO should remove the pole before site clearing work is atarted

Due to cement delivery time, start not earlier than october 1,2007
Group: MI 8,366.18
Group: LI 76,452.94
Group: EI 4,050.60
Group: No Value 144,753.15
Total $233,622.87
 1 Status date 27-Sep-07

Estimated
ID No Task Unit Qty Progress
Site handover
1 Site clearing m² 250.74 100% dl
2 Trench excavation m³ 54.15 30%
3 Backfill under hard core m³ 26.06
250 mm thick basaltic stone m² 130.29
4 hardcore
5 Lean concrete Under masonry m² 27.06
6 C-25 concrete In grade beams m³ 5.69
C-25 concrete In 100 mm thick floor m² 161.68
7 slab
8 Form work To grade beams, errection m² 55.96
Form work To grade beams, m² 55.96
9 dismantling
10 Dia 8 mm deformed bar kg 312.96
11 Dia 12 mm deformed bar kg 155.40
400 mm thick basaltic stone m³ 54.15
12 masonry, below ground surface.
400 mm thick basaltic stone m³ 16.25
13 masonry, above ground surface.
14 C-25 In elevation columns m³ 1.98
15 C-25 In roof beams m³ 4.54
16 Form work For elevation columns m² 10.32
17 Form work For roof beams, errection m² 55.96
Form work For roof beams, dismantling m² 56.96
18
19 Dia 8 mm deformed bar kg 77.70
20 Dia 12 mm deformed bar kg 217.03
21 Class C, 200 mm thick HCB wall m² 229.25
22 Class C, 100 mm thick HCB wall m² 54.53
23 Roof cover, USG 30 m² 223.26
G-30 galvanized flat metal sheet m 48.80
24 gutter
Eucalyptus wood Horizontal truss m 358.15
25 members. Size dia.100 mm
Eucalyptus wood vertical & diagonal m 105.40
26 truss [Link] dia.80 mm
Sawn zigba wood roof purlins placed m 341.60
27 at c/c 900 mm. Size 50 x 70 mm
28 8 mm thick chip wood ceilings m² 135.30
0.8 mm thick ribbed sheet metal soffit m² 26.32
29 cover
30 Tid wood Facia board m 68.20
31 FD Type D1: Size 900 x 2100 mm No. 3.00
32 MD Type D1: Size 900 x 2100 mm No. 5.00
33 MD Type D2: Size 700 x 2100 mm No. 5.00
34 MW Type W1: 1000 x 1200 mm No. 5.00
35 MW Type W2: 1800 x 1200 mm No. 5.00
3 coats of Plaster To internal wall m² 324.03
36 surface
3 coats of Plaster To external wall m² 191.37
37 surface
38 Two coats of plastering m² 62.25
48 mm thick trowel finished cement m² 18.00
39 sand screed (1:3) to receive PVC tile
40 PVC floor tile, 2 mm thick m² 18.00
41 PVC skirting, 60 mm wide m² 54.60
42 Terrazzo floor tile, 20 mm thick. m² 54.00
Terrazzo skirting stuck to wall, 100 mm m² 85.80
43 wide.
44 6 mm thick white ceramic wall tile m² 62.25
600 mm wide stone pavement m² 23.28
45 around the building.
46 4 mm thick clear glass 10.26
Plastic paint to internal wall surfaces m² 324.03
47 flushed finished
Plastick paint to external plastered wall m² 191.37
48 surfaces.
49 Plastic paint to chip wooden ceiling m² 135.30
50 HWB No. 2.00
51 WC No. 2.00
52 Toilet paper holder No. 2.00
53 Soap holder No. 4.00
54 Enameled cast iron shower unit No. 2.00
Single boul sink out of stainless No. 2.00
55 steel,
56 floor drains , Size: - Dia. 50 mm No. 2.00
57 Glass mirror No. 2.00
58 GS Pipe Dia. 15 mm m 12.00
59 Gate valve Dia. 15 mm No. 4.00
60 PVC Pipe Dia. 50 mm m 7.00
61 PVC Pipe Dia. 110 mm m 3.50
62 Down pipe, G-28: 100 x 80 mm m 24.00
Manhole, Size: 600 x 600 x 700 mm No. 3.00
63 inner diameter
Supply and install PVC conduit of 36 m 90.00
64 mm diameter
Flush mounting distribution board No. 1.00
65 MDB1
66 flush mounted light points No. 15.00
67 single switch No. 10.00
68 two-way switch No. 10.00
69 socket outlet points No. 10.00
70 socket outlet of 10A/1P, No. 10.00
71 Fluorescent fitting type No. 5.00
72 Incandescent fitting No. 10.00
Project completion