DISTRIBUTION BOARD SCHEDULE

PANEL NO. SDB-Kitchen BUS TYPE : TPN+PE MOUNTING : Surface

SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 800A,40KA IP RATING : 67
3 Phase, 4 wire + E 50HZ

CIRCUIT BREAKER CONNECTED LOAD PER PHASE (KWA)

CIRCUIT DESCRIPTION WIRE SIZE NO- OF POWER
NO- (mm²) POLES
RATING(A) TYPE KWA R S T
1 conveyor Dishwasher 5X16.00 1 3X80 C 52.25 • • •
Ambient unit to house pot for
2 5X4.00 1 3X25 C 3.75 • • •
souce dispensing
3 Boiling pan mixer 5X4.00 1 3X20 C 2.25 • • •
4 TILTING Boiling pan 5X16.00 1 3X80 C 45 • • •
5 BRATT pan 5X10.00 1 3X63 C 18.5 • • •
6 Boiling pan 5X10.00 1 3X80 C 45 • • •
7 4 HOT Plate COOKER 5X10.00 1 3X63 C 27.5 • • •
8 EXHUST Hood 5X6.00 1 3X25 C 13.125 • • •
9 Vegitable slicer 5X4.00 1 3X20 C 1.375 • • •
10 ONION PEELER 5X4.00 1 3X20 C 1.625 • • •
11 ONION chopping/mincer 5X4.00 1 3X25 C 6.5 • • •
12 vegetable speedy cutter 5X4.00 1 3X25 C 6.625 • • •
13 Cold room 5X6.00 1 3X25 C 1.875 • • •
14 Potato PEELER 5X4.00 1 3X20 C 1.375 • • •
15 Meat mincer 5X4.00 1 3X32 C 6.5625 • • •
16 Freezer room 5X6.00 1 3X25 C 1.875 • • •
17 SPIRAL MIXER 5X6.00 1 3X25 C 13.125 • • •
18 Dough divider 5X4.00 1 3X25 C 0.9375 • • •
19 Rotary oven 5X16.00 1 3X125 C 53.75 • • •
20 Dough proofer 5X6.00 1 3X32 C 5.625 • • •
21 EXHUST Hood with FAN 5X4.00 1 3X20 C 3.75 • • •
22 RESERVE
23 RESERVE
24 RESERVE
SUB TOTAL 312.375 • • •
MAIN SWITCH 600Amp, 3phase, MBC KWA CONNECTED 312.375
LOCATION TOP/BOTTOM KW CONNECTED 249.9
FEEDER 2*(4X150)mm² DIVERSITY 1
POWER SOURCE MDB-Hall KW DEMAND 249.9
LINE AMPERE 600
 DISTRIBUTION BOARD SCHEDULE
PANEL NO. MDB HALL BUS TYPE : TPN+PE MOUNTING : Surface
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 1000A,45KA IP RATING : 67
3 Phase, 4 wire + E 50HZ

CIRCUIT BREAKER CONNECTED LOAD PER PHASE (KWA)

CIRCUIT DESCRIPTION WIRE SIZE NO- OF POWER
NO- (mm²) POLES
RATING(A) TYPE KWA R S T
1 SDB-Kitchen 2*(4X150) 1 3X600 C 312.375 • • •
2 SDB GD 5X4.00 1 3X25 C 9.34 • • •
3 SDB GDˈ 5X6.00 1 3X32 C 17.385 • • •
4 SDB 1F 5X4.00 1 3X25 C 8.19 • • •
5 SDB 1Fˈ 5X4.00 1 3X25 C 6.255 • • •
6 RESERVE
7 RESERVE
8 RESERVE
SUB TOTAL 353.545 • • •
MAIN SWITCH 800Amp, 3phase, MBC KWA CONNECTED 353.545
LOCATION TOP/BOTTOM KW CONNECTED 282.836
FEEDER 3*(4X150)mm² DIVERSITY 1
POWER SOURCE MDB-Hall KW DEMAND 282.836
LINE AMPERE 800

DISTRIBUTION BOARD SCHEDULE

PANEL NO. SDB-LIBRARY AC/G BUS TYPE : TPN+PE MOUNTING : Flush
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 80A,25KA IP RATING : 67
3 Phase, 4 wire + E 50HZ

CIRCUIT BREAKER CONNECTED LOAD PER PHASE (KWA)

CIRCUIT DESCRIPTION WIRE SIZE NO- OF POWER
NO- (mm²) POLES
RATING(A) TYPE KWA R S T
1 split type air conditioner 3X6.00 1 25 C 5 •
2 split type air conditioner 3X6.00 1 25 C 5 •
3 split type air conditioner 3X6.00 1 25 C 5 •
4 split type air conditioner 3X6.00 1 25 C 5 •
5 split type air conditioner 3X6.00 1 25 C 5 •
6 split type air conditioner 3X6.00 1 25 C 5 •
7 split type air conditioner 3X6.00 1 25 C 5 •
8 RESERVE
9 RESERVE
10 RESERVE
SUB TOTAL 35 • • •
MAIN SWITCH 63Amp, 3phase, MBC KWA CONNECTED 35.000
LOCATION TOP/BOTTOM KW CONNECTED 28
FEEDER 4X10mm² DIVERSITY 1
POWER SOURCE MDB-Hall KW DEMAND 28
LINE AMPERE 63
 DISTRIBUTION BOARD SCHEDULE
PANEL NO. SDB-LIBRARY AC/1F BUS TYPE : TPN+PE MOUNTING : Flush
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 80A,25KA IP RATING : 65
3 Phase, 4 wire + E 50HZ

CIRCUIT BREAKER CONNECTED LOAD PER PHASE (KWA)

CIRCUIT DESCRIPTION WIRE SIZE NO- OF POWER
NO- (mm²) POLES
RATING(A) TYPE KWA R S T
1 split type air conditioner 3X6.00 1 25 C 5 •
2 split type air conditioner 3X6.00 1 25 C 5 •
3 split type air conditioner 3X6.00 1 25 C 5 •
4 split type air conditioner 3X6.00 1 25 C 5 •
5 split type air conditioner 3X6.00 1 25 C 5 •
6 split type air conditioner 3X6.00 1 25 C 5 •
7 split type air conditioner 3X6.00 1 25 C 5 •
8 split type air conditioner 3X6.00 1 25 C 5 •
9 RESERVE
10 RESERVE
SUB TOTAL 40 • • •
MAIN SWITCH 63Amp, 3phase, MBC KWA CONNECTED 40.000
LOCATION TOP/BOTTOM KW CONNECTED 32
FEEDER 4X10mm² DIVERSITY 1
POWER SOURCE MDB-Hall KW DEMAND 32
LINE AMPERE 63

DISTRIBUTION BOARD SCHEDULE

PANEL NO. MDB LIBRARY BUS TYPE : TPN+PE MOUNTING : Surface
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 320A,45KA IP RATING : 67
3 Phase, 4 wire + E 50HZ

CONNECTED
CIRCUIT WIRE SIZE NO- OF CIRCUIT BREAKER LOAD PER PHASE (KWA)
DESCRIPTION POWER
NO- (mm²) POLES
RATING(A) TYPE KWA R S T
1 SDB-LIBRARY AC/G 5X10.00 1 3X50 C 35 • • •
2 SDB-LIBRARY AC/1F 5X10.00 1 3X63 C 40 • • •
3 SDB-GF L 5X6.00 1 3X50 C 17.8 • • •
4 SDB-GF S 5X6.00 1 3X50 C 10.8 • • •
5 SDB -FF 5X6.00 1 3X50 C 22 • • •
6 RESERVE
7 RESERVE
8 RESERVE
SUB TOTAL 125.6 • • •
MAIN SWITCH 250Amp, 3phase, MBC KWA CONNECTED 125.600
LOCATION TOP/BOTTOM KW CONNECTED 100.48
FEEDER 3*(4X25)mm² DIVERSITY 1
POWER SOURCE MDB-Hall KW DEMAND 100.48
LINE AMPERE 250
 DISTRIBUTION BOARD SCHEDULE
PANEL NO. MDB OF 3BLKS BUS TYPE : TPN+PE MOUNTING : Surface
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 1250A,85KA IP RATING : 67
3 Phase, 4 wire + E 50HZ

CIRCUIT BREAKER CONNECTED LOAD PER PHASE (KWA)

CIRCUIT DESCRIPTION WIRE SIZE NO- OF POWER
NO- (mm²) POLES
RATING(A) TYPE KWA R S T
1 MDB-HALL 4X300.00 1 3X800 C 353.545 • • •
2 MDB-LOUNGE 4X16 1 3X63 C 23.76 • • •
3 MDB-LIBRARY 4X50.00 1 3X250 C 125.6 • • •
4 RESERVE
5 RESERVE
6 RESERVE
SUB TOTAL 502.905 • • •
MAIN SWITCH 1000Amp, 3phase, MBC KWA CONNECTED 502.905
LOCATION TOP/BOTTOM KW CONNECTED 402.324
FEEDER 4*(4X150)mm² DIVERSITY 1
POWER SOURCE MDB-Hall KW DEMAND 402.324
LINE AMPERE 1000
Item Description unit Qty Rate Amount
1. DISTRIBUTION BOARD (Commen DB for Hall,
Lounge and Library Blocks)

Supply, install & connect Surface mounted standard Compound

Main distribution board (MDB OF 3BLKS) IP67 made of approved
1.1
quality standard steel with locable door & separate earthing,
Neutral & phase bus bars of 1250A and consisting of :-

1pcs of MCB 1000A/3ph 1pcs

of MCB 800A/3ph
1pcs of MCB 250A/3ph
1pcs of MCB 63A/3ph
3 pcs Ammeter (0-400)A
3 pc current transformer 1000/5A N0- 1 855,374.00 855,374.00
1 pc volt meter (0-500 V) with 7 step
selector switch 3 pcs fuse protection for the
voltmeters of 8-10A 3 pcs pilot lamps.
1Pc of surge arrestor of
40KA 25% reserve pitch.

-
2. DISTRIBUTION BOARD (For -
Multipurpose Hall)
Supply, install & connec Surface mounted standard Main
distribution board (MDB HALL) IP67 made of approved quality
2.1 -
standard steel with locable door & separate earthing, Neutral &
phase bus bars of 1000A and consisting of :-
1pcs of MCB 600A/3ph
1pcs of
MCB 32A/3ph
N0- 1 692,874.00 692,874.00
3pcs of MCB
25A/3ph

25% reserve -
Supply, install & connect Surface mounted standard Sub
distribution board (SDB-Kitchen GF) IP67 made of approved quality
2.1 -
standard steel with locable door & separate earthing, Neutral &
phase bus bars of 800A and consisting of :-
2pcs
of MCB 80A/3ph

2pcs of MCB 63A/3ph

N0- 1 634,374.00 634,374.00

2pcs of MCB 32A/3ph

8pcs of MCB 25A/3ph

-
 3. DISTRIBUTION BOARD (For -
Multipurpose Hall)
Supply, install & connect Surface mounted standard Main
3.1 distribution board ( MDB LIBRARY) IP67 made of approved quality -
standard steel with locable door & separate earthing, Neutral &
phase bus bars of 320A and consisting of :-

1pcs of MCB 63A/3ph

N0- 1 246,974.00 246,974.00
4pcs of MCB 50A/3ph
-

Supply, install & connect Flush mounted standard Sub distribution

board (SDB-LIBRARY AC/G) IP67 made of approved quality
3.2 -
standard steel with locable door & separate earthing, Neutral &
phase bus bars of 63A and consisting of :-

7pcs of MCB 25A/3ph N0- 1 29,874.00 29,874.00

Supply, install & connect Flush mounted standard Sub distribution

board (SDB-LIBRARY AC/1F) IP67 made of approved quality
3.3 -
standard steel with locable door & separate earthing, Neutral &
phase bus bars of 63A and consisting of :-

8pcs
N0- 1 30,524.00 30,524.00
of MCB 25A/3ph

-
4 LIGHT FITTING AND LAMPS -
Highbay Light fitting for Multipurpose Hall to use on high roof -
ceiling part of the hall ceiling (Specified or Equivalent)
4.1 Ledvance LDPFM HB PRO 200W/6500K,Product N0- 38 24382.8 926,546.40
Number( 4058075261983), 200w, Lm( 27,000), K- 6,500, Ra >80
Subtotal 3,416,540.40
VAT(%) 512,481.06
Total 3,929,021.46
 PSCO 2nd Phase

Item Description unit Qty Unit Price Total Amount

1. DISTRIBUTION BOARD (Commen DB for Hall,

Lounge and Library Blocks)

Supply Surface mounted standard Compound Main distribution

1.1 board (MDB OF 3BLKS) IP67 made of approved quality standard
steel with locable door & separate earthing, Neutral & phase bus
bars of 1250A and consisting of :-

1pcs of MCB 1000A/3ph 1pcs

of MCB 800A/3ph
1pcs of MCB 250A/3ph
1pcs of MCB 63A/3ph
3 pcs Ammeter (0-400)A
3 pc current transformer 1000/5A N0- 1
1 pc volt meter (0-500 V) with 7 step
selector switch 3 pcs fuse protection for the
voltmeters of 8-10A 3 pcs pilot lamps.
1Pc of surge arrestor of
40KA 25% reserve pitch.

-
2. DISTRIBUTION BOARD (For -
Multipurpose Hall)
Supply, install & connec Surface mounted standard Main
2.1 distribution board (MDB HALL) IP67 made of approved quality -
standard steel with locable door & separate earthing, Neutral &
phase bus bars of 1000A and consisting of :-
1pcs of MCB 600A/3ph
1pcs of
MCB 32A/3ph
N0- 1
3pcs of MCB
25A/3ph
25% reserve

Supply Surface mounted standard Sub distribution board (SDB-

2.1 Kitchen GF) IP67 made of approved quality standard steel with
locable door & separate earthing, Neutral & phase bus bars of 800A
and consisting of :-
2pcs
of MCB 80A/3ph

2pcs of MCB 63A/3ph

N0- 1

2pcs of MCB 32A/3ph

8pcs of MCB 25A/3ph

3. DISTRIBUTION BOARD (For

Multipurpose Hall)
Supply Surface mounted standard Main distribution board ( MDB
3.1 LIBRARY) IP67 made of approved quality standard steel with
locable door & separate earthing, Neutral & phase bus bars of 320A
and consisting of :-

7
 PSCO 2nd Phase

Item Description unit Qty Unit Price Total Amount

1pcs of MCB 63A/3ph

N0- 1
4pcs of MCB 50A/3ph

Supply Flush mounted standard Sub distribution board (SDB-

3.2 LIBRARY AC/G) IP67 made of approved quality standard steel with
locable door & separate earthing, Neutral & phase bus bars of 63A
and consisting of :-

7pcs of MCB 25A/3ph N0- 1

Supply Flush mounted standard Sub distribution board (SDB-

3.3 LIBRARY AC/1F) IP67 made of approved quality standard steel with
locable door & separate earthing, Neutral & phase bus bars of 63A
and consisting of :-

8pcs N0- 1
of MCB 25A/3ph

4 LIGHT FITTING AND LAMPS

Supply Highbay Light fitting for Multipurpose Hall to use on high

roof ceiling part of the hall ceiling (Specified or Equivalent)
4.1 Ledvance LDPFM HB PRO 200W/6500K,Product N0- 38
Number( 4058075261983), 200w, Lm( 27,000), K- 6,500, Ra >80
Subtotal
VAT(%)
Total

8
 DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) MAIN DISTRIBUTION BOARD(MDB OF 3BLKS)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 855,374.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply, install & connect Surface
mounted standard Compound Main
distribution board (MDB OF 3BLKS)
IP67 made of approved quality standard
steel with locable door & separate
earthing, Neutral & phase bus bars of
1250A and consisting of :-

Foreman 1 0.45 50.00 22.50 tools 1 850

1pcs of MCB 1000A/3ph
1pcs of MCB 800A/3ph
1pcs of
MCB 250A/3ph
1pcs of MCB 63A/3ph

3 pcs Ammeter
(0-400)A
3 pc current transformer
1000/5A
1 pc volt meter (0-500 V) with 7 step
selector switch 3 pcs fuse
protection for the voltmeters of 8-10A
3 pcs pilot lamps. No. 1 650,000.00 650000 EL 1 1 60.00 60.00
1Pc of Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 650000.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 650000 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 657,980.00 Birr/No.
Over head cost : 10% 65,798.00 "
Profit Cost: 20% 131,596.00 "
Total Unit Cost : 855,374.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) MAIN DISTRIBUTION BOARD(MDB HALL)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 692,874.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply, install & connec Surface
mounted standard Main distribution
board (MDB HALL) IP67 made of
approved quality standard steel with
locable door & separate earthing,
Neutral & phase bus bars of 1000A and
consisting of :-
Foreman 1 0.45 50.00 22.50 tools 1 850
1pcs of MCB 800A/3ph
1pcs of MCB 600A/3ph
1pcs of
MCB 32A/3ph
3pcs of MCB 25A/3ph
25% No. 1 525,000.00 525000 EL 1 1 60.00 60.00
Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 525000.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 525000 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 532,980.00 Birr/No.
Over head cost : 10% 53,298.00 "
Profit Cost: 20% 106,596.00 "
 Total Unit Cost : 692,874.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) MAIN DISTRIBUTION BOARD(SDB-Kitchen GF)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 634,374.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply, install & connect Surface
mounted standard Sub distribution
board (SDB-Kitchen GF) IP67 made of
approved quality standard steel with
locable door & separate earthing,
Neutral & phase bus bars of 800A and
consisting of :-
Foreman 1 0.45 50.00 22.50 tools 1 850
1pcs of MCB 600A/3ph
1pcs of MCB
125A/3ph
2pcs of MCB 80A/3ph
2pcs of MCB
63A/3ph
2pcs of MCB 32A/3ph
8pcs of MCB
25A/3ph No. 1 480,000.00 480000 EL 1 1 60.00 60.00
5pcs of MCB 20A/3ph
Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 480000.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 480000 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 487,980.00 Birr/No.
Over head cost : 10% 48,798.00 "
Profit Cost: 20% 97,596.00 "
Total Unit Cost : 634,374.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) MAIN DISTRIBUTION BOARD( MDB LIBRARY)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 246,974.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply, install & connect Surface
mounted standard Main distribution
board ( MDB LIBRARY) IP67 made of
approved quality standard steel with
locable door & separate earthing,
Neutral & phase bus bars of 320A and
consisting of :-
Foreman 1 0.45 50.00 22.50 tools 1 850
1pcs of MCB 250A/3ph
1pcs of MCB
63A/3ph
4pcs of MCB 50A/3ph
25% reserve pitch. No. 1 182,000.00 182000 EL 1 1 60.00 60.00
Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 182000.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 182000 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 189,980.00 Birr/No.
Over head cost : 10% 18,998.00 "
Profit Cost: 20% 37,996.00 "
 Total Unit Cost : 246,974.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) MAIN DISTRIBUTION BOARD (SDB-LIBRARY AC/G)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 29,874.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply, install & connect Flush
mounted standard Sub distribution
board (SDB-LIBRARY AC/G) IP67
made of approved quality standard steel
with locable door & separate earthing,
Neutral & phase bus bars of 63A and
consisting of :-
Foreman 1 0.45 50.00 22.50 tools 1 850
1pcs of MCB 63A/3ph
7pcs of MCB
25A/3ph No. 1 15,000.00 15000 EL 1 1 60.00 60.00
25% reserve pitch.
Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 15000.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 15000 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 22,980.00 Birr/No.
Over head cost : 10% 2,298.00 "
Profit Cost: 20% 4,596.00 "
Total Unit Cost : 29,874.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) MAIN DISTRIBUTION BOARD(SDB-LIBRARY AC/1F)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 30,524.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply, install & connect Flush
mounted standard Sub distribution
board (SDB-LIBRARY AC/1F) IP67
made of approved quality standard steel
with locable door & separate earthing,
Neutral & phase bus bars of 63A and
consisting of :-
Foreman 1 0.45 50.00 22.50 tools 1 850
1pcs of MCB 63A/3ph
8pcs of MCB
25A/3ph No. 1 15,500.00 15500 EL 1 1 60.00 60.00
25% reserve pitch.
Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 15500.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 15500 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 23,480.00 Birr/No.
Over head cost : 10% 2,348.00 "
Profit Cost: 20% 4,696.00 "
Total Unit Cost : 30,524.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) Highbay Light fitting
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 24,382.80 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Highbay Light fitting for Multipurpose
Hall to use on high roof ceiling part of
the hall ceiling (Specified or
Equivalent)
Foreman 1 0.45 30.00 13.50 tools 1 1
Ledvance LDPFM HB PRO
200W/6500K,Product
Number( 4058075261983), 200w,
Lm( 27,000), K- 6,500, Ra >80
No. 1 18,000.00 18000 EL 1 1 35.00 35.00
Ass./EL 1 1 25.00 25
D/L 1 1 20 20

25% reserve pitch.

Total (1:-01) 18000.00 Total ( 1:02 ) 93.50 Total (1:03)

A= Materials Unit Cost 18000 Birr/No. B= Manpower Unit Cost 748.00 Birr/Pcs C=Equipment Unit Cost 8
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 18,756.00 Birr/No.
Over head cost : 10% 1,875.60 "
Profit Cost: 20% 3,751.20 "
Total Unit Cost : 24,382.80 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.
 -

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.
 -

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.
 -

Hourly Cost

0
0
0
0
0
0
1.00

Birr/No.
 DISTRIBUTION BOARD SCHEDULE
PANEL NO. SDB-Kitchen BUS TYPE : TPN+PE
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 250A,40KA
3 Phase, 4 wire + E 50HZ

CIRCUIT WIRE SIZE NO- OF CIRCUIT BREAKER

NO- DESCRIPTION (mm²) POLES
RATING(A) TYPE
1 Hood Type Dishwasher 5X4.00 1 3x25 C
Two door Upright
2 Refrigerator/Freezer 3X1.50 1 10 C

3 Meat mincer 3X2.50 1 10 C

4 Bon Saw 3X2.50 1 10 C
5 Two door Upright Refrigerator 3X1.50 1 10 C
6 Vegitable slicer 3X1.50 1 10 C
7 vegetable cutter 3X1.50 1 10 C
8 4Electric Range 5X10.00 1 3x32 C
9 4Electric Range 5X10.00 1 3X25 C
10 Electric heated Bratt Pan 5X6.00 1 3X25 C
11 ELECTRIC TOP FRY TOP 5X6.00 1 3X25 C
12 Deep fat Fryer 5X6.00 3X32
13 Electric heated Boiling Pan 5X16.00 3X63
14 Coffee Grinder 3X2.50 10
15 Coffee Machine 5X6.00 3X25
16 RESERVE
17 RESERVE
18 RESERVE
SUB TOTAL
MAIN SWITCH 250Amp, 3phase, MBC
LOCATION TOP/BOTTOM
FEEDER 4X95mm²
POWER SOURCE MDB-Hall
 DISTRIBUTION BOARD SCHEDULE
PANEL NO. MDB HALL BUS TYPE : TPN+PE
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 320A,45KA
3 Phase, 4 wire + E 50HZ

CIRCUIT WIRE SIZE NO- OF CIRCUIT BREAKER

NO- DESCRIPTION (mm²) POLES
RATING(A) TYPE
1 SDB-Kitchen 4X95.00 1 3X250 C
2 SDB GD 5X4.00 1 3X25 C
3 SDB GDˈ 5X6.00 1 3X32 C
4 SDB 1F 5X4.00 1 3X25 C
5 SDB 1Fˈ 5X4.00 1 3X25 C
6 RESERVE
7 RESERVE
8 RESERVE
SUB TOTAL
MAIN SWITCH 320Amp, 3phase, MBC
LOCATION TOP/BOTTOM
FEEDER 4X120mm²
POWER SOURCE MDB-Hall

DISTRIBUTION BOARD SCHEDULE

PANEL NO. SDB-LIBRARY AC/G BUS TYPE : TPN+PE
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 50A,25KA
3 Phase, 4 wire + E 50HZ

CIRCUIT WIRE SIZE NO- OF CIRCUIT BREAKER

DESCRIPTION
NO- (mm²) POLES
RATING(A) TYPE
1 split type air conditioner 3X6.00 1 25 C
2 split type air conditioner 3X6.00 1 25 C
 3 split type air conditioner 3X6.00 1 25 C
4 split type air conditioner 3X6.00 1 25 C
5 split type air conditioner 3X6.00 1 25 C
6 split type air conditioner 3X6.00 1 25 C
7 split type air conditioner 3X6.00 1 25 C
8 RESERVE
9 RESERVE
10 RESERVE
SUB TOTAL
MAIN SWITCH 50Amp, 3phase, MBC
LOCATION TOP/BOTTOM
FEEDER 4X10mm²
POWER SOURCE MDB-Hall

DISTRIBUTION BOARD SCHEDULE

PANEL NO. SDB-LIBRARY AC/1F BUS TYPE : TPN+PE
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 80A,25KA
3 Phase, 4 wire + E 50HZ

CIRCUIT WIRE SIZE NO- OF CIRCUIT BREAKER

DESCRIPTION
NO- (mm²) POLES
RATING(A) TYPE
1 split type air conditioner 3X6.00 1 25 C
2 split type air conditioner 3X6.00 1 25 C
3 split type air conditioner 3X6.00 1 25 C
4 split type air conditioner 3X6.00 1 25 C
5 split type air conditioner 3X6.00 1 25 C
6 split type air conditioner 3X6.00 1 25 C
7 split type air conditioner 3X6.00 1 25 C
8 split type air conditioner 3X6.00 1 25 C
9 RESERVE
10 RESERVE
SUB TOTAL
 MAIN SWITCH 63Amp, 3phase, MBC
LOCATION TOP/BOTTOM
FEEDER 4X10mm²
POWER SOURCE MDB-Hall

DISTRIBUTION BOARD SCHEDULE

PANEL NO. MDB LIBRARY BUS TYPE : TPN+PE
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 200A,45KA
3 Phase, 4 wire + E 50HZ

CIRCUIT WIRE SIZE NO- OF CIRCUIT BREAKER

NO- DESCRIPTION (mm²) POLES
RATING(A) TYPE
1 SDB-LIBRARY AC/G 5X10.00 1 3X50 C
2 SDB-LIBRARY AC/1F 5X10.00 1 3X63 C
3 SDB-GF L 5X6.00 1 3X50 C
4 SDB-GF S 5X6.00 1 3X50 C
5 SDB -FF 5X6.00 1 3X50 C
6 RESERVE
7 RESERVE
8 RESERVE
SUB TOTAL
MAIN SWITCH 200Amp, 3phase, MBC
LOCATION TOP/BOTTOM
FEEDER 4X50mm²
POWER SOURCE MDB-Hall

DISTRIBUTION BOARD SCHEDULE

PANEL NO. MDB OF 3BLKS BUS TYPE : TPN+PE
SERVICE VOLTAGE : 220/380/VOLT BUS BAR RATING : 1000A,85KA
3 Phase, 4 wire + E 50HZ
CIRCUIT WIRE SIZE NO- OF CIRCUIT BREAKER
NO- DESCRIPTION (mm²) POLES
RATING(A) TYPE
1 MDB-HALL 4X120.00 1 3X320 C
2 MDB-LOUNGE 4X16 1 3X63 C
3 MDB-LIBRARY 4X50.00 1 3X200 C
4 RESERVE
5 RESERVE
6 RESERVE
SUB TOTAL
MAIN SWITCH 600Amp, 3phase, MBC
LOCATION TOP/BOTTOM
FEEDER 4X300mm²
POWER SOURCE MDB-Hall
ULE
MOUNTING : Surface
IP RATING : 67

CONNECTED
POWER LOAD PER PHASE (KWA)

KWA R S T 13.125
13.125 • • •

1.25 •
1.25
1.5 • 1.5
1.375 • 1.375
1.25 •
0.75 • 0.75
0.9375 • 0.9375
27.5 • • • 27.5
10 • • • 10
18.75 • • • 18.75
13.125 • • • 13.125
22.5 • • • 22.5
40 • • • 40
0.375 • 0.375
9.125 • • • 9.125

161.5625 • • •
KWA CONNECTED 161.563
KW CONNECTED 129.25
DIVERSITY 1
KW DEMAND 129.25 245.4760240671
LINE AMPERE 250 306.8450300839
ULE
MOUNTING : Surface
IP RATING : 67

CONNECTED
POWER LOAD PER PHASE (KWA)

KWA R S T
129.25 • • •
9.34 • • •
17.385 • • •
8.19 • • •
6.255 • • •

170.42 • • •
KWA CONNECTED 170.420
KW CONNECTED 136.336
DIVERSITY 1
KW DEMAND 136.336 258.9339978121
LINE AMPERE 320 323.6674972651

ULE
MOUNTING : Flush
IP RATING : 67

CONNECTED
LOAD PER PHASE (KWA)
POWER

KWA R S T
5 •
5 •
 5 •
5 •
5 •
5 •
5 •

35 • • •
KWA CONNECTED 35.000
KW CONNECTED 28
DIVERSITY 1
KW DEMAND 28
LINE AMPERE 50

ULE
MOUNTING : Flush
IP RATING : 67

CONNECTED LOAD PER PHASE (KWA)

POWER

KWA R S T
5 •
5 •
5 •
5 •
5 •
5 •
5 •
5 •

40 • • •
 KWA CONNECTED 40.000
KW CONNECTED 32
DIVERSITY 1
KW DEMAND 32
LINE AMPERE 63

ULE
MOUNTING : Surface
IP RATING : 67

CONNECTED
POWER LOAD PER PHASE (KWA)

KWA R S T
35 • • •
40 • • •
17.8 • • •
10.8 • • •
22 • • •

125.6 • • •
KWA CONNECTED 125.600
KW CONNECTED 100.48
DIVERSITY 1
KW DEMAND 100.48
LINE AMPERE 200

ULE
MOUNTING : Surface
IP RATING : 65
CONNECTED LOAD PER PHASE (KWA)
POWER

KWA R S T
136.336 • • •
23.76 • • •
125.6 • • •

285.696 • • •
KWA CONNECTED 285.696
KW CONNECTED 228.5568
DIVERSITY 1
KW DEMAND 228.5568
LINE AMPERE 600
Item Description unit Qty Rate

Supply, install & connect Surface mounted standard

Compound Main distribution board (MDB OF 3BLKS)IP67
1 made of approved quality standard steel with locable
door connected to 3X400mm²,& separate earthing,
Neutral & phase bus bars of 1000A and consisting of :-

1pcs of MCB 1000A/3ph 1pcs of

MCB 800A/3ph 1pcs of MCB
250A/3ph 1pcs of MCB
63A/3ph

Supply, install & connect Surface mounted standard Sub

distribution board (SDB-Kitchen)IP67 made of approved
2 quality standard steel with locable door connected to
3X95mm²,& separate earthing, Neutral & phase bus bars
of 250A and consisting of :-

1pcs of MCB 250A/3ph

1pcs of MCB 63A/3ph
2pcs of MCB 32A/3ph
5pcs of MCB 25A/3ph
6pcs of MCB 10A/3ph

Supply, install & connect Surface mounted standard

3 Main distribution board (MDB HALL)IP67 made of
approved quality standard steel with locable door
connected to 3X120mm²,& separate earthing, Neutral &
phase bus bars of 400A and consisting of :-
1pcs of MCB 320A/3ph 1pcs of
MCB 250A/3ph 1pcs of MCB
32A/3ph 3pcs of MCB
25A/3ph

Supply, install & connect Flush mounted standard Sub

distribution board (SDB-LIBRARY AC/G)IP67 made of
4 approved quality standard steel with locable door
connected to 3X10mm²,& separate earthing, Neutral &
phase bus bars of 63A and consisting of :-

1pcs of MCB 63A/3ph

7pcs of MCB 25A/3ph
 Supply, install & connect Flush mounted standard Sub
distribution board (SDB-LIBRARY AC/1F)IP67 made of
5 approved quality standard steel with locable door
connected to 3X10mm²,& separate earthing, Neutral &
phase bus bars of 63A and consisting of :-

1pcs of MCB 63A/3ph

8pcs of MCB 25A/3ph

Supply, install & connect Surface mounted standard

Main distribution board ( MDB LIBRARY)IP67 made of
6 approved quality standard steel with locable door
connected to 3X50mm²,& separate earthing, Neutral &
phase bus bars of 250A and consisting of :-

1pcs of MCB 250A/3ph

1pcs of MCB 63A/3ph
4pcs of MCB 50A/3ph

8 highbay light
9 spot light
10 cable
4*4sqmm for sdb's
4*6 sqmm for sdb's
3* 150/70+1X70 sqmm for GF machine SDB's
3(3*150/70+1X70) sqmm for FF M achine SDB's
4(3*150/70+1X70 sqmm for hall MDB's

11 fire alarma cable

Amount
1. Disturbution Boards (HALL)

Supply, install & connec stand Main distribution board

(MDB)IP67 made of approved quality standard steel with
locable door connected to 3x95mm2,& separate
earthing, .Neutral & phase bus bars of 400A and consisting
of :-
3pc's MCB of 25A 3 phase
1 pc's MCB of 32A 3 phase
1 pc's MCB of 800A 3 phase
1 pc's MCB of 400A 3 phase

1PC HTC fused swithes of 1000A3 PH completewith

busbar1:20 rating of1200Aearthing lead and other
accessories with 10% resereve

(HALL)Supply &install Flush mounted Main

Disturbution board(SDB-FF Machine)IP56 Made of
approvedquality standard metalsheet with locable
door& separete earthing, neutral andphase busbars
of100A and consisting of:-
9pc's MCB of 20A 3ph
8pc's MCB of 25A 3ph
2pc's MCB of 32A 3ph
5 pc's MCB of 63A 3ph
6 pc's MCB of 80A 3 ph
1 pc's MCB of 125A 3 ph
1pc's MCB of400A 3ph with 10% reserve and all
accessories.

1. Disturbution Boards(Library)

Supply and Install Floor stand Main disturbution

Board(MDB)IP767 made of heavy gauged approved
Quality standard steel sheet with locable door connected
to 3x95 mm2 and separate earthing,neutral,&phase bus
bars of 500A/10KA and consisting of:-
2pc MCB of 80A(3-ph), Icu= 10KA
1pc MCCB of 125OA( 3-ph), Icu= 10KA
1 pc MCB of 1600( 3-ph), Icu =10KA
3 pcs Ameter with CT
3 pcs pilot lamp indicator
1 pcs selector Switch
1 pcs Volt meter
Complete with all acessories and amlpe reserve space.
 Total
Item Description Unit Quantit
y
IPD-(G+2 Block)
4.00 Socket outlet points
4.02 Earthed Socket outlet 32001028 16 1ph but for water heater points PCs 90.0

5.02 Double schuko Socket outlet 32001057 16 1ph PCs 177.0

10.02 2 - MASSIVE Fergie 81531/01/31 PCs 50.0

10.03 3 - RZB 59251.002 with RZB 05-56150Q50W lamp PCs 25.0

6 - PHILIPS TCS 098/236 I with 2xTLD 36W/33 lamps. C3.with

10.05 PCs 58.0
min 3 hr emergency kit
6 - PHILIPS TCS 098/236 I with 1xTLD 36W/33 lamps. C3.with
10.06 PCs 100.0
min 3 hr emergency kit
11.02 TV points fed through RG6 Coaxial 75ohm TV cable ML 500.0

Dry Latrine Work

3.00 Switches -
LEGRAND, SUNO, or approved -

equivalent with appropriate cover plate & scattola -

3.20 Duoble(774005+774042) PCs 2.0

4.00 Type of Light Fitting With lamp -

4.10 PHILIPS TMS 012/118 IMKwith 1xTLD 18W approved equivalent PCs 2.0

RZB RZB 56125.002.Q+05-56150.Q+A60 60w

4.20 PCs 4.0
lamp or approved equivalent
 Electrical Site Work
1.0 DISTRIBUTION BOARDS
Supply and install floor mounted main distribution board (MDB),
1pc MCCB of 500A (3-ph)
3pcs Ammeter with current
transformer of (800A/5A) 1pc
Voltemeter (0-500v)
3Pcs of power indicator lamp
MDB-NE with bus bars of 1000A rating
and consisting of:
1pc MCCB of 500A (3-ph)
3pc MCCB of 250A (3-Ph) NO 1.0
1pc MCCB of 80A (3-
Ph)
3pc MCB of 50A (3-Ph)
1pc MCB of 20A (3-Ph)
1pc MCB of 16A (3-Ph)
1pc MCB of
10A (3-Ph)
Complete

Flush mounted main distribution board MDB-GUARD (for

1.2 compound lighting) with lockable door including phase,neutral and -
earth bar of 80 A rating complet with all accessories conssisting of

4 pc ACB of 16A/1P
NO 1.0

1 pc ACB
5.00 Lighting Fixtures -
5.10 Disano 1202 polar MBF 125 (422135-00) No 20.0
5.20 SPP 202 SON--T 100W 220V BG ALU No 20.0
5.30 Tumbler Switch of 16A, 1ph No 20.0
12.00 Power Cables(XLPE 0.6/1KV or approved equ.)
12.01 3x6mm2 to each socket group junction boxes ML 600.0
12.02 3x4mm2 to each water heater ML 500.0
 KITCHEN BLOCKS Final Fix
7 Flush Mounted Socket Outlet
1 32A/3P socket outlet for Range Stove No 3.0
RJ 45 twin outlets type LEGRAND 2(74213) category 6 with 8
2 contacts complete with clip on support frame. No 1.0

Switches
3 Duoble(774005+774042) No 4.0
Lihgting Fixture
4 PHILIPS TCW 079/136+1 x'TL'D36W No 1.0
5 PHILIPS TMS022 2 x'TL'D36WC No 2.0
6 PHILIPS TMS022 1 x'TL'D36W No 6.0
7 PHILIPS TMS022 1 x'TL'D18W No 4.0
8 PHILIPS TCW 079/118+1 x'TL'D18W No 1.0
9 PHILIPS TCW 079/118+1 x'TL'D18W No 1.0

DIAGNOSTIC BLOCKS final Fix

Switches
1 Duoble(774005+774042) PCs 4.0

2 PHILPS TCS098/1.36/1XTL-D.36W PCs 15.0

3 RZB 59252.002Q /E27/60W PCs 14.0
4 RZB 59222.002Q /E27/60W PCs 1.0
5 MASSIVE 70107/02/11 2XE27/60W PCs 1.0
Socket outlet points
Flush mounted Telephone outlets RJ11 type Legrand
6 PCs 4.0
Suno774038+774041
7 Flush mounted TV outlets type Legrand Suno (TV-R-SAT) PCs 1.0
8 Ditto for water heater points PCs 6.0

Block: Laundry final fix

Switches
1 Duoble(774005+774042) PCs 5.0
Socket outlet points
3 Ditto as 4.01 but for water heater points PCs 1.0
4 weather proof socket Legrand Suno 774022+774041 PCs 13.0
Telephone/Data points
5 RJ 45 twin outlets type LEGRAND 2(74213) category 6 with 8 contact NO 1.0
Type of Light Fitting With lamp
6 PHILIPS TMS 012/136 1x ' TL '36W NO 8.0
7 PHILIPS TMS 012/118 1 x 'TL'D18W NO 8.0
8 RZB 56125.002.Q+05-56150.Q+A60 60W NO 3.0
9 RZB 56325.002.+05-56150.Q+A60 60W NO 1.0
10 FUMAGALLI OFIR/NOEMI -E35 .132+PLC 23W/E27 NO 3.0

11 PHILIPS TMW 065 1 x' TL'D36W C NO 9.0

12 ISOLATOR 100A 3P+NE NO 1.0
13 Industrial socket 40A 3P+NE NO 3.0
 Total
Unit Price Remark
Amount

can be supplied from

Adama Store

it must be transported
From Ambo Hospital To
Shashamanne

can be supplied from

Adama Store
can be supplied from
Adama Store

can be supplied from

Adama Store
 only to buy and fixing
3pcs of 250A/3ph circuit
breaker on previously
supplied DB
can be supplied from
Adama Store
Item Description Unit Total
QTY
IPD-(G+2 Block)
1 BELL SYSTEM
Flush Mounted Bell Push Button LEGRAND, SUNO, MAKEL, & or
approved equivalent with appropriate cover plate & appropriate
rectangular/ square/Circullar junction box (must be of No. 270
antimicrobial)

2 Power Distribution Boxф6 for each socket Group Junction Boxes

Installation of power Distribution Boxф 6 with average 5-pcs MCB

No 96
of 16A 1ph for Sockets, Water Heater and Fans
3 Installation of Isolator or Lift controller panel for Lift No 2

Electrical Site Work

5 DISTRIBUTION BOARDS
Supply and install floor mounted main distribution board (CMDB)

1pc MCCB of 800A (3-ph)

1pc MCCB of 500A (3-ph)
3pcs Ammeter with current transformer of
(800A/5A) 1pc Voltemeter (0-500v)
3Pcs of power
indicator lamp
MDB-NE with bus bars of 1000A rating and consisting of:
1pc MCCB of 500A (3-ph)
2pc MCCB of
250A (3-Ph)for cityscan 1pc No 1
MCCB of 250A (3-Ph)for laundary BLK
1pc MCCB of 80A (3-Ph)
3pc MCB of 50A (3-Ph)
1pc MCB of 20A (3-Ph)
1pc MCB of 16A
(3-Ph) 1pc
MCB of 10A (3-Ph)
Complete with
separate earthing and neutral bus bars
LAUNDRY BLOCK
Flush mounted Sub distribution board SDB-WARD(Laundary) with
lockable door,Steel enclosure, Earthing lead, connectors and all
6 necessary accessories consisting of :(all Breakers are to be type
Legrand or ABB)
100A/3P

4 pc
ACB of 40A/3P

NO 1.0
4 pc ACB of 16A/1P

1 pc ACB of 10A/1P
Subtotal
VAT(%)
Total
Unit Price Total
Amount
Subtotal
VAT(%)
Total
 DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) MAIN DISTRIBUTION BOARD(MDB OF 3BLKS)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 855,374.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply, install & connect Surface
mounted standard Compound Main
distribution board (MDB OF 3BLKS)
IP67 made of approved quality standard
steel with locable door & separate
earthing, Neutral & phase bus bars of
1250A and consisting of :-

Foreman 1 0.45 50.00 22.50 tools 1 850

1pcs of MCB 1000A/3ph
1pcs of MCB 800A/3ph
1pcs of
MCB 250A/3ph
1pcs of MCB 63A/3ph

3 pcs Ammeter
(0-400)A
3 pc current transformer
1000/5A
1 pc volt meter (0-500 V) with 7 step
selector switch 3 pcs fuse
protection for the voltmeters of 8-10A
3 pcs pilot lamps. No. 1 650,000.00 650000 EL 1 1 60.00 60.00
1Pc of Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 650000.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 650000 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 657,980.00 Birr/No.
Over head cost : 10% 65,798.00 "
Profit Cost: 20% 131,596.00 "
Total Unit Cost : 855,374.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) BELL PUSH BUTTON
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 669.24 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
BELL SYSTEM Foreman 1 0.45 8.00 3.60 tools 1 0.5
Flush Mounted Bell Push Button, cover
plate & appropriate rectangular/
square/Circullar junction box
No. 1 250.00 250 EL 1 1 10.00 10.00
Ass./EL 1 1 11.00 11
D/L 1 1 8 8

25% reserve pitch.

Total (1:-01) 250.00 Total ( 1:02 ) 32.60 Total (1:03)

A= Materials Unit Cost 250 Birr/No. B= Manpower Unit Cost 260.80 Birr/Pcs C=Equipment Unit Cost 4
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 514.80 Birr/No.
Over head cost : 10% 51.48 "
Profit Cost: 20% 102.96 "
Total Unit Cost : 669.24 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) Power Distribution for socket Group Junction
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 3,497.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Power Distribution Boxф6 for each
socket Group Junction Boxes
Foreman 1 0.45 25.00 11.25 tools 1 2
Installation of power Distribution
Boxф 6 with average 5-pcs MCB of
16A 1ph for Sockets, Water Heater and
Fans
No. 1 2,000.00 2000 EL 1 1 30.00 30.00
Ass./EL 1 1 25.00 25
D/L 1 1 18 18

25% reserve pitch.

Total (1:-01) 2000.00 Total ( 1:02 ) 84.25 Total (1:03)

A= Materials Unit Cost 2000 Birr/No. B= Manpower Unit Cost 674.00 Birr/Pcs C=Equipment Unit Cost 16
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 2,690.00 Birr/No.
Over head cost : 10% 269.00 "
Profit Cost: 20% 538.00 "
Total Unit Cost : 3,497.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) Isolato
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 13,624.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Isolato Foreman 1 0.45 50.00 22.50 tools 1 850
Installation of Isolator or Lift controller
panel for Lift No. 1 2,500.00 2500 EL 1 1 60.00 60.00
Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 2500.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 2500 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 10,480.00 Birr/No.
Over head cost : 10% 1,048.00 "
Profit Cost: 20% 2,096.00 "
Total Unit Cost : 13,624.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) floor mounted main distribution board (CMDB)
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 855,374.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Supply and install floor mounted main
distribution board (CMDB) Foreman 1 0.45 50.00 22.50 tools 1 850
1pc MCCB of 800A (3-ph)

1pc MCCB of 500A (3-ph)

3pcs Ammeter with current

transformer of (800A/5A)
1pc Voltemeter
(0-500v)
3Pcs of
power indicator lamp

MDB-NE with bus bars of 1000A rating

and consisting of:
1pc
MCCB of 500A (3-ph)

2pc MCCB of 250A (3-Ph)for

cityscan
1pc MCCB of 250A (3-Ph)for
laundary BLK
1pc MCCB
of 80A (3-Ph)
No. 1 650,000.00 650000 EL 1 1 60.00 60.00
3pc MCB of 50A (3-Ph)
Ass./EL 1 1 40.00 40
D/L 1 1 25 25

25% reserve pitch.

Total (1:-01) 650000.00 Total ( 1:02 ) 147.50 Total (1:03)

A= Materials Unit Cost 650000 Birr/No. B= Manpower Unit Cost 1180.00 Birr/Pcs C=Equipment Unit Cost 6800
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 657,980.00 Birr/No.
Over head cost : 10% 65,798.00 "
Profit Cost: 20% 131,596.00 "
Total Unit Cost : 855,374.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 DISTRIBUTION BOARD
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
1.01 ELECTRICAL INSTALLATION Super Structure
PROJECT: PSCO 2nd Phase LABOUR HOURLY OUTPUT in No. 0.125
PROJECT: EQUIPEMENT HOURLY OUTPUT in No. 0.125
WORK ITEM: (14.1 ) Sub distribution board SDB-WARD FOR LAUNDARY
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 66,365.00 Birr/No.

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Type of Equipment No. Hourly Rental
Flush mounted Sub distribution board
SDB-WARD with lockable door,Steel
enclosure, Earthing lead, connectors
and all necessary accessories consisting
of :(all Breakers are to be type Legrand
or ABB)
Foreman 1 0.45 25.00 11.25 tools 1 50
1 pc main MCB of 250A/3P

1 pc ACB of
125A/3P

No. 1 50,000.00 50000 EL 1 1 30.00 30.00

Ass./EL 1 1 25.00 25
D/L 1 1 15 15

25% reserve pitch.

Total (1:-01) 50000.00 Total ( 1:02 ) 81.25 Total (1:03)

A= Materials Unit Cost 50000 Birr/No. B= Manpower Unit Cost 650.00 Birr/Pcs C=Equipment Unit Cost 400
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 51,050.00 Birr/No.
Over head cost : 10% 5,105.00 "
Profit Cost: 20% 10,210.00 "
Total Unit Cost : 66,365.00 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.

Hourly Cost
0.5

0
0
0
0
0
0
0.50

Birr/No.
 -

Hourly Cost

0
0
0
0
0
0
2.00

Birr/No.

Hourly Cost
850

0
0
0
0
0
0
850.00

Birr/No.
 -

Hourly Cost

850

0
0
0
0
0
0
850.00

Birr/No.
 -

Hourly Cost

50

0
0
0
0
0
0
50.00

Birr/No.
 DUE TO ADDITION of INDUSTRIAL TUMBLE DRYER and INDUSTRIAL
Washer Extractor On LAUNDARY BLOCKS
INDUSTRIAL TUMBLE DRYER
Power supply 61kw CB
125A/3ph Cable
4X35mm²
INDUSTRIAL Washer Extractor
Power supply 40kw CB
100A/3ph Cable
5X25mm²