Cost Summary of Electrical Work

Project:-PSCO 2ND Phase
Client:-Oromia State University

Contractor:-Oromia Construction Works Enterprise
COST SUMMARY OF ELECTRICAL WORK
Item
DESCRIPTION AMOUNT
No.
1ELECTRICAL INSTALLATION FOR MULTIPURPOSE HALL 2,839,808.7
2ELECTRICAL INSTALLATION FOR LOUNGE 879,450.2
3ELECTRICAL INSTALLATION FOR LIBRARY 5,374,790.4
4AIR CONDITIONING SYSTEM -
TOTAL SUMMARRY 9,094,049.31
VAT 15% 1,364,107.40
GRAND SUMMARRY 10,458,156.71

1. ELECTRICAL INSTALLATION FOR LIBRARY
NB:- Electrical wiring should be Color coded and labeled
Item Description unit Qty Rate Amount Remark
1. Disturbution Boards
Supply and Install Floor stand Main disturbution Board(MDB)IP767 made
of heavy gauged approved Quality standard steel sheet with locable door
1
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 MCCB 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. no 1.00 124498.40 124,498.40 NR
Supply and Install Floor stand Main disturbution Board(MDB)IP67 made
approved Quality standard steel sheet with locable door connected to 3x95
2
mm2 and separate earthing,neutral,&phase bus bars of 400A and consisting
of:-
1PC HTC fused swithes of 63A. 3 PH completewith busbar1:20 rating of
no 1.00 8433.70 8,433.70 NR
200Aearthing lead and other accessories with 10% resereve
Supply and Install Flush Mounted Main disturbution Board (SDB_GD) IP
3 56 made of approved Quality standard metal sheet with locable door and
separate earthing,neutral,&phase bus bars of 100A and consisting of:-
18pcs MCB of 10A(1-ph)
7 pcs MCB of16A (1ph)
1pcs MCB of 50A(3-ph) with10& reserve and all accessories no 1.00 6776.20 6,776.20 NR
Supply and Install Flush Mounted Main disturbution Board (SDB_GD) IP
3 56 made of approved Quality standard metal sheet with locable door and -
18pcs MCB of 10A(1-ph) -
5 pcs MCB of16A (1ph) -
1pcs MCB of 25A(3-ph) with10& reserve and all accessories no 1.00 6429.20 6,429.20 NR
Total Carried To Summary 146,137.50
2.Light point
Light point feed through PVC insulator copper conductor of 3x2.5 mm2
inside PVC conduits of diameter 16mm for recessed installation , including
2.1 no 263.00 625.30 164,453.90 CP
junction boxes with covers & insulating types screws cap connection for
complete instalation.
Extra over light point flush mounted Legrand Galea Cover plates & frames
2.2
with mechanisms
a) Single pole switches no 14.00 111.04 1,554.56 CP
b) two gang Switches no 28.00 130.63 3,657.64 CP
c) Intermidate switches no 9.00 156.75 1,410.75 CP
Page 2 of 138
3. Socketoutlets and other point
Supply and Install Flush Mounted Socket outlet point of 16A/, single
phase & with earthing contact fed through PVC insulated conductorsof
3.1 3x2.5mm2 in thermoplastic conduit of diameter 16mm for recesesd no 85.00 783.70 66,614.50 CP
instalation including junction boxes with covers and insulatingscrew
cupconnectors.
Supply and Install Flush Mounted Socket outlet point of 20A/ single phase
& with earthing contact fed through PVC insulated conductorsof 3x4mm2
3.2 no 2.00 783.70 1,567.40 CP
in thermoplastic conduit of diameter 16mm for recesesd instalation
including junction boxes with covers and insulating screw cupconnectors.
Roof /ceilling mounted socket outlets of 10A/16A(1-ph) for stationary
3.3 no 1.00 783.70 783.70 CP
projector in hall on stage type legrand or approved equivalent.
4. Fan point
Supply and install Kitchen Fan points fed through PVCinSsulated
conductors of 2x2.5mm2 in thermoplastic conduit of diameter 16mm for
4.1 no 4.00 - NR
recesesd instalation including junction boxes with covers and
insulatingscrew cup connectors all complete.
Supply and install Kitchen Fan fitting for hall ceiling complete with all
4.2 no 4.00 - NR
necessary accessories.
Supply &install exhaust fittingfor toilet complete with all the necessary
4.3 no 6.00 - NR
accessories.
Total Carried To Summary -
5. Telephone and Data System
5.1 Supply and install data points fed through cat 6E Cable inside CP
PVCconduits of 19mm diameter.and boxes with covers recessed as per the no 16.00 715.00 11,440.00
standard
5.2 Supply and fix RJ45twin outlets,type legrand Galea cover with rocker and CP
mechanism, category 6e with 8 contacts complete with clip on support no 16.00 715.00 11,440.00
frame and labelling accessories.
Network ip camera
6.1 Day night fixed dome with support for optimized Irnwith built in adaptable
ir iluminator.and WDR-forensic capture. Discreet, dust and IK08 vandal
restitant indoor casing, varifocal3-10.5mm p-iris lens , remote focus and
zoom .multiple , individualy configurable H:264 and motion JPEG
sreams;max full HDTV 1080p/2mp Resolution at 60 fps. zipstream No 8.00 46500.00 372,000.00
technology for reduced bandwidth and trage needs. video motion detection
and active tampering alarm. memory card slot for optional video storage,
power over Ethernet(AXIS P3225-LV OR equivalent with equivalent
mounting accessories
-
6.2 streaming media server with a recording capacity of 32MB/s (256MB/s) for
up to 100 cameras,OS:window 8 pro 64-bit, cpu; Intel core i7 , Ram:8GB,
No 1.00 426981.60 426,981.60
hand drives: SATA 6 Gb/s 7200RPM enterprise class 0Tb HDD with full
Management Software, License and accessories.
6.3 Client work Station with dual monitor graphics card, OS pro 64bit, CPU:
windows 8 Intel core i7 , Ram:8GB hard Drives: SATA 6 Gb/s 7200
No 1.00 49600.00 49,600.00
RPM enterprise class 1TB HDD with full management software, license
and accessories
6.4 55" HD LED monitors No 1.00 77500.00 77,500.00
6.5 Securty room furn iture and cctv console rack inline with security room
No 1.00 38750.00 38,750.00
layout drawing
cctv cabling -
cctv points fed through 1xCat 6A utp, unshielded solid grey cable inside
No 12.00 1240.00 14,880.00
pvc condiut with size as per condiut schedule on the drawing
Page 3 of 138
7 Fire Alarm system
( tobe done with speciliazed contractor
FA material Delivery, installation Test and commissioning including ,
training, service manual and spare part delivery in accordance with ENSS4
13.2005
The installation shall include the laying of all cables required for
connection of detection ,alarm indicating and other devices along with
connection to the power supply sas appropriate to the design.All cabling
shall conform to requirements and reccomendations of the fire alarm
control pannel requirements
Modular Fire Alarm Pannel

1.0 Modular Fire Alarm Pannel with ETHRENET interrface No 1.00 80000.00 80,000.00
Pannel interface modules -
2.0 Panel interfcae with 4 monitored inputs and 4 open collector outputs
No 1.00 2000.00 2,000.00
loop module with 300mA accessories No 1.00 500.00 500.00
connection to a digital voice evacuation system No 7.00 1200.00 8,400.00
licensse key for voice alarm system No 1.00 1000.00 1,000.00
Automatic fire detectors -
optical smoke detectors point type No 51.00 5000.00 255,000.00
heat detector point type No 5.00 5000.00 25,000.00
detector base and accessories No -
Standard detector base No 0.00 3400.00 -
manual call point No -
Manual call point for indoor use, direct triggering (type A) resettable, Red
No 4.00 500.00 2,000.00
Optical signaling devices -
Beacon , Surface- mount , outdoor(ip 65) red(conventional) No 2.00 300.00 600.00
interface module with 1 supervised output line conventional sognalig
No 1.00 1000.00 1,000.00
devices
External power supply -
External power supply 24v DC/ 6A with space for two 12v/45Ah
No 2.00 30000.00 60,000.00
Module for transmitting fault signal fron external power supply 24v dc/6A
No 1.00 40000.00 40,000.00
to the fire alarm pannel according to EN54-1 no 1000
6. TV SYSTEM
6.1 Supply and fix TV points fed through RG-6 coaxial 75 ohm cable conduit NR
of minimum diameter of 21 mm including junction boxes with cover and no 2.00 -
all the necessary accessories.
6.2 Flush mounted TV outlets type legrand Suno (TV-R-SAT) no 2.00 - NR
6.3 Supply,install connect & test Tv system with all necessary accessories NR
LS 2.00 -
complete with amplifier ,Splitter, tap,Dish,Antenna etc.
6.4 TV Splitter Connection box of 150x100x70mm with cover. no 2.00 - NR
6.5 TV_ 55inch LG or equivalent no 2.00 - NR
6.6 TV Floor Boxes no 2.00 - NR
AC system
Wall mounted split type/ air conditioner36000BTU/HR 1 phase
220v/50hz3.6-7.1kw power R32 refrigrant pioneer air conditioner and no 15.00 90000.00 1,350,000.00
remotee operator or equivalent with all accessories
Total Carried To Summary 1,350,000.00
Page 4 of 138
7. BELLSYSTEM
7.1 Bell point fed through PVC insulated copper conductor of 2x1.5mm2 in CP
conduit of diameter 13.5 mm for recessed installation including junction
no 3.00 -
boxes with cover and insulating screw cap connectors as well Legrand
galea type push button complete with all accessories.
7.2 melody sond bell buzzer no 1.00 - CP
Total Carried To Summary -
8. LIGHT FITTING AND LAMPS
Specified or equivalent
9.1 1-Disano 777 comfort with F1 4x18w/840 lamp or approved equivalent NR
PCs 55.00 3004.00 165,220.00
9.2 2-Disano 875 comfort with F1 2X36W/765 lamp or approved equivalent NR
pcs 81.00 3004.00 243,324.00
9.3 3-Massive 1302/02/31 with E 27 60W lamp (ceiling) PCs 61.00 3004.00 183,244.00 NR
9.4 4-Philiphs TMS012 136 with 1x36W Flourescent lamp or approved NR
PCs 2.00 2145.00 4,290.00
equivalent.
9.5 5.RZB 45131.002 with TC-L 18W lamp ( wall mounted) PCs 22.00 2145.00 47,190.00 NR
9.6 6.RZB 45131.002 with TC-L 15W lamp (Toilet) 7.00 2145.00 15,015.00 NR
9.7 7.Lobby LED 11Wlamp ( Ceilling Mounted) 11.00 2145.00 23,595.00 NR
9.8 6.Disano 828 GSM T8 with CNR-F2X40W/765 F1 Lampor approved NR
PCs 22.00 2145.00 47,190.00
equivalent.
9.9 Philiphs TCS198/2X36 2XTLD-36W/840fl.lamp with 1hr emergency kit NR
PCs 2.00 2145.00 4,290.00
Olympia Electronics GR-815
10. Conduit and Pipes
10.1 Supply and recess rigid conduit (price shall include related workers) of
diameter:-
a) 40mm m 68.00 89.00 6,052.00 CP
b) 50mm m 92.00 89.00 8,188.00 NR
c) 110mm m 270.00 111.04 29,980.80 NR
11. Feeder Cable & Power
PVC sheathed pvc insulated power cable type NY0.6/1KVto bedrawn
inside conduit
11.1 4*6sqmm for sdb's m 60.00 312.00 18,720.00 NR
11.2 4*16sqmm for sdb's m 20.00 780.00 15,600.00 NR
11.3 3*25/16+1*16 sqmm for library MDB's m 60.00 1870.00 112,200.00 NR
(3*150/70+1*70)sqmm for hall MDB's m 500.00 2400.00 1,200,000.00 NR
Total Carried To Summary 1,346,520.00
12. EARTHING SYSTEM
a)Earthing rod of diameter 21mm(complete with driving stud coupler spike
and locablelamp) driven to depth of 3m (minimum)so as to attain efficient no 10.00 3210.00 32,100.00 CP
earthing system ( price shall include cost of inspection pit where required)
b) Earthing cable of 1x35 mm2 m 24.00 180.00 4,320.00 CP
Total carried to summary……………. 36,420.00
Total summary for LOUNGE……………. 5,374,790.35
Page 5 of 138
1. ELECTRICAL INSTALLATION FOR LOUNGE
1. DISTRIBUTION BOARD
Supply and Install Floor stand Main disturbution Board(MDB)IP67 made of
1 approved Quality standard steel with locable door connected to 3x95 mm2
and separate earthing,neutral,&phase bus bars of 250A and consisting of:-

1 pc MCB of 25A(3-ph)
1pc MCB of 5OA( 3-ph)
1PC HTC fused swithes of 63A 3 PH completewith busbar1:20 rating of
NR
200A earthing lead and other accessories with 10% resereve no 1.00 4,811.79 4,811.79
Supply and Install Flush Mounted Main disturbution Board (SDB)GD IP 56
2 made of approved Quality standard metal sheet with locable door and

18 pcs MCB of 10A(1-ph)
7pcs MCBof16A (1-ph)
1pcs MCB of50A(3-ph) with10& reserve and all accessories no 1.00 8,780.79 8,780.79 NR
Supply and Install Flush Mounted Main disturbution Board (SDB_IF) IP 56
3 made of approved Quality standard metal sheet with locable door and

17pcs MCB of 10A(1-ph)
5 pcs MCB of 16A(1-ph)
1pcs MCB of 25A(3-ph) with10& reserve and all accessories no 1.00 8,780.79 8,780.79 NR
Total carried to summary…………….
22,373.37
2. Light point
Light point feed through PVC insulator copper conductor of 3x2.5 mm2
inside PVC conduits of diameter 16mm for recessed installation , including
2.1 CP
junction boxes with covers & insulating types screws cap connection for
complete instalation. no 134.00 625.30 83,790.20
Extra over light point flush mounted Legrand Galea Cover plates & frames
2.2
with mechanisms
a) Single pole switches CP
no 3.00 156.35 469.05
b) two gang Switches CP
no 32.00 195.65 6,260.80
c) Intermidate switches CP
no 2.00 156.20 312.40
Page 6 of 138
3. Socketoutlets and other point

Supply and Install Flush Mounted Socket outlet point of 16A/, single phase
& with earthing contact fed through PVC insulated conductorsof 3x2.5mm2
3.1 CP
in thermoplastic conduit of diameter 16mm for recesesd instalation including
junction boxes with covers and insulatingscrew cupconnectors. no 52.00 785.00 40,820.00
Supply and Install Flush Mounted Socket outlet point of 20A/25A, Three
phase & with earthing contact fed through PVC insulated conductorsof
3.2 CP
3x4mm2 in thermoplastic conduit of diameter 16mm for recesesd instalation
including junction boxes with covers and insulatingscrew cupconnectors. no 2.00 785.00 1,570.00
Roof /ceilling mounted socket outlets of 10A/16A(1-ph) for stationary
3.3 CP
projector in hall on stage type legrand or approved equivalent. no 2.00 785.00 1,570.00
4. Fan point
Supply and install Kitchen Fan points fed through PVCinSsulated
conductors of 2x2.5mm2 in thermoplastic conduit of diameter 16mm for
4.1 CP
recesesd instalation including junction boxes with covers and
insulatingscrew cupconnectors all complete. no 4.00 4,526.00 18,104.00
Supply and install Kitchen Fan fitting for hall ceiling complete with all
4.2 CP
necessary accessories. no 4.00 4,986.00 19,944.00
Supply &install exhaust fittingfor toilet complete with all the necessary
4.3 CP
accessories. n0 6.00 10,018.19 60,109.14
98,157.14
5. Telephone and Data System
Supply and install data points fed through cat 6E Cable inside PVCconduits
5.1 CP
of 19mm diameter.and boxes with covers recessed as per the standard no 8.00 715.00 5,720.00
Supply and fix RJ45twin outlets,type legrand Galea cover with rocker and
5.2 mechanism, category 6E with 8 contacts complete with clip on support frame CP
and labelling accessories. no 8.00 320.00 2,560.00
6. TV SYSTEM
Supply and fix TV points fed through RG-6 coaxial 75 ohm cable conduit of
6.1 minimum diameter of 21 mm including junction boxes with cover and all the CP
necessary accessories. no 2.00 845.00 1,690.00
6.2 Flush mounted TV outlets type legrand Suno (TV-R-SAT) CP
no 2.00 320.00 640.00
Supply,install connect & test Tv system with all necessary accessories
6.3 NR
complete with amplifier ,Splitter, tap,Dish,Antenna etc. no 2.00 4,200.00 8,400.00
6.4 TV Splitter Connection box of 150x100x70mm with cover. NR
no 2.00 1,000.00 2,000.00
6.5 TV_ 55inch LG or equivalent no 2.00 54,221.14 108,442.28 NR
6.6 TV Floor Boxes NR
no 2.00 150.00 300.00
Page 7 of 138
7. BELLSYSTEM
Bell point fed through PVC insulated copper conductor of 2x1.5mm2 in
conduit of diameter 13.5 mm for recessed installation including junction
7.1 CP
boxes with cover and insulating screw cap connectors as well Legrand galea
type push button complete with all accessories. no 3.00 615.00 1,845.00
7.2 Melody sond bell buzzer no 1.00 615.00 615.00 CP
2,460.00

1-Disano 777 comfort with F1 4x18w/840 lamp or approved equivalent
9.1 CP
PCs 61.00 3,004.00 183,244.00
9.2 3-Massive 1302/02/31 with E 27 60W lamp (ceiling) CP
PCs 10.00 3,004.00 30,040.00
9.3 5.RZB 15131.002 with TC-L 18W lamp ( wall mounted) CP
PCs 6.00 2,145.00 12,870.00
6-Disano GSM T8 with CNR- F2 x1x40/765 F1 Lamp or approved
9.4 CP
equivalent. PCs 55.00 2,145.00 117,975.00
Philiphs TCS198/2X36 2XTLD-36W/840fl.lamp with 1hr emergency kit
9.5 CP
Olympia Electronics GR-815 PCs 2.00 2,145.00 4,290.00
Supply and recess rigid conduit (price shall include related workers) of
10.1
diameter:-
a) 19mm meter 68.00 89.00 6,052.00 NR
b) 50mm meter 52.00 89.00 4,628.00 NR
c) 70mm meter 76.00 96.00 7,296.00 NR
PVC sheathed pvc insulated power cable type NY0.6/1KVto bedrawn inside
conduit
11.1 4*4sqmm for sdb's NR
meter 60.00 232.00 13,920.00
11.2 4*10sqmm for sdb's NR
meter 45.00 540.00 24,300.00
11.2 4*16 sqmm for sdb's NR
meter 68.00 780.00 53,040.00
12. EARTHING SYSTEM
a)Earthing rod of diameter 21mm(complete with driving stud coupler spike
and locablelamp) driven to depthof 3m (minimum)so as to attain efficient CP
earthing system ( price shall include cost of inspection pit where required) no 10.00 3,210.00 32,100.00
b) Earthing cable of 1x35 mm2 meter 12.00 180.00 2,160.00 CP
Total summary for LOUNGE……………. 879,450.24
Page 8 of 138
1. ELECTRICAL INSTALLATION FOR MULTIPURPOSE HALL
1. Disturbution Boards
Supply, install & connec stand Main distribution board (MDB)IP67 made of approved
1.1 quality standard steel with locable door connected to 3x95mm2,& separate
earthing, .Neutral & phase bus bars of 1200A and consisting of :-
3pc's MCB of 25A 3 phase

1 pc's MCB of 32A 3 phase
1PC HTC fused swithes of 1000A 3PH completewith busbar1:20 rating of 1200A earthino 1.00 86,540.00 86,540.00 NR
Supply &install Flush mounted Main Disturbution board(SDB-GF Machine)IP56 Made

1.2 of approvedquality standard metalsheet with locable door& separete earthing, neutral
andphase busbars of 500A and consisting of:-
9pc's MCB of 20A 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 of200A 3ph with 30% reserve and all accessories. no 1.00 85,400.00 85,400.00 NR
Supply and Install Flush MountedMain disturbution Board(SDB-FF machine).IP56

1.3 made of approved Quality standard metalsheet with locable door and separate
earthing,neutral,&phase bus bars of 500A and consisting of:-
1pc's MCB of 16A (1-ph)

1 pc's MCB of 25A (3-ph)
2 pc's MCB of 32A (3- ph)
3 pc's MCB of 40A (3- ph)
1pc's MCB of 250A (3-ph) with 30% reserve and all accessories. no 1.00 32,750.00 32,750.00 NR
Supply and Install Flush MountedMain disturbution Board(SDB-GD).IP56 made of

1.4 approved Quality standard metalsheet with locable doorand separate
13 pc's MCB of 10A (1ph)

7 pcs MCB of16A (1ph)
1pcs MCB of 25A (3ph) with 10% reserve and all accessories No 1.00 8,870.00 8,870.00 NR
Page 9 of 138
Supply and Install Flush MountedMain disturbution Board(SDB-GD).IP56 made of

12 pcs MCB of 10A(1ph)

10pcs MCB of 16A(1ph)
1pcs MCB of 20A (1ph)
1pcs MCB of 32A (3ph) with 10% reserve and allaccessories no 1.00 8,980.00 8,980.00 NR
Supply and Install Flush MountedMain disturbution Board(SDB-IF).IP56 made of


Supply and Install Flush MountedMain disturbution Board(SDB-IF).IP56 made of


2. Light point
2.1 Light point feed through PVC insulator copper conductor of 3x2.5 mm2 inside PVC conduit
no 211.00 625.30 131,938.30 CP
Extra over light point flush mounted Legrand Galea Cover plates &frames with
2.2
mechanisms
a) Single pole switches no 8.00 156.35 1,250.80 CP
b) Twogang Switches no 48.00 195.65 9,391.20 CP
c) Intermidate Switches no 9.00 156.20 1,405.80 CP
Page 10 of 138
3. SOCKET OUTLETS
Socket outlets(Siemens shucko type) Socket outlet & other point( price shallinclude
cost of socket outlet, cable/conductors,conduits &accessories from theSub disturbution
board to the machine position specified on the drawing and socket outlet as described )
Supply and Install Flush Mounted Socket outlet point of 10A,single phase & with
earthing contact fed through PVC insulated conductorsof 3x1.5mm2 in thermoplastic
3.1 Pcs 4.00 785.00 3,140.00 NR
conduit of diameter 16mm for recesesd instalation including junction boxes with covers
and insulatingscrew cupconnectors.
Supply and Install Flush Mounted Socket outlet point of 16A,single phase & with
earthing contact fed through PVC insulated conductorsof 3x2.5mm2 in thermoplastic
3.2 Pcs 3.00 785.00 2,355.00 NR
Supply and Install Flush Mounted Socket outlet point of 20A/25A,single phase & with
earthing contact fed through PVC insulated conductorsof 4x4mm2 in thermoplastic
3.3 Pcs 12.00 785.00 9,420.00 NR
3.4 Pcs 1.00 1,112.00 1,112.00 NR
3.5 Pcs 8.00 1,320.00 10,560.00 NR
3.6 Pcs 5.00 1,470.00 7,350.00 NR
3.7 Pcs 3.00 1,570.00 4,710.00 NR
3.8 Pcs 1.00 1,780.00 1,780.00 NR
Roof /ceilling mounted socket outlets of 10A/16A(1-ph) for stationary projector in hall
3.9 on stage typelegrand or approved equivalent. 1outlet type LEGRAND Suno or approved Pcs 2.00 785.00 1,570.00 CP
equivalent .
Page 11 of 138
4. Fan Point
Supply and install Kitchen Fan points fed through PVCinSsulated conductors of
4.1 2x2.5mm2 in thermoplastic conduit of diameter 16mm for recesesd instalation Pcs 4.00 4,526.00 18,104.00 NR
including junction boxes with covers and insulating screw cupconnectors.
Supply and install Kitchen Fan fitting for hall ceiling complete with all necessary
4.2 Pcs 4.00 4,986.00 19,944.00 NR
accessories.
4.3 Supply &install exhaust fittingfor toilet complete with all the necessary accessories. Pcs 6.00 10,018.19 60,109.14 NR

5.Telephone and Data System
Supply and install data points fed through cat 6E Cable inside PVCconduits of 19mm
5.1 diameter.and boxes with covers recessed as per the standard
Pcs 14.00 755.00 10,570.00 NR
Supply and fix RJ45twin outlets,type legrand Galea cover with rocker and mechanism,
5.2 category 6e with 8 contacts complete with clip on support frame and labelling Pcs 14.00 320.00 4,480.00 NR
accessories.
6.TV SYSTEM
Supply and fix TV points fed through RG-6 coaxial 75 ohm cable conduit of minimum
6.1 diameter of 21 mm including junction boxes with cover and all the necessary Pcs 2.00 845.00 1,690.00 NR
accessories.
6.2 Flush mounted TV outlets type legrand Suno (TV-R-SAT) Pcs 2.00 320.00 640.00 NR
Supply,install connect & test Tv system with all necessary accessories complete with
6.3 LS 2.00 4,200.00 8,400.00 NR
amplifier ,Splitter, tap,Dish,Antenna etc.
6.4 TV Splitter Connection box of 150x100x70mm with cover. Pcs 2.00 1,000.00 2,000.00 NR
6.5 TV_ 55inch LG or equivalent Pcs 2.00 54,221.14 108,442.28 NR
6.6 TV Floor Boxes Pcs 2.00 150.00 300.00 NR
7. BELLSYSTEM
Bell point fed through PVC insulated copper conductor of 2x1.5mm2 in conduit of
diameter 13.5 mm for recessed installation including junction boxes with cover and
7.1 Pcs 3.00 615.00 1,845.00 CP
insulating screw cap connectors as well Legrand galea type push button complete with
all accessories.
7.2 Melody sond bell buzzer Pcs 1.00 615.00 615.00 CP
9.1 1-Disano 777 comfort with F1 4x18w/840 lamp or approved equivalent PCs 110.00 3,004.00 330,440.00 NR
9.2 2-Disano 875 comfort with F1 2X36W/765 lamp or approved equivalent pcs 4.00 3,004.00 12,016.00 NR
9.3 3-Massive 1302/02/31 with E 27 60W lamp (ceiling) PCs 26.00 3,004.00 78,104.00 NR
9.4 4-Philiphs TMS012 136 with 1x36W Flourescent lamp or approved equivalent. PCs 14.00 2,145.00 30,030.00 CP
9.5 5.RZB 15131.002 with TC-L 18W lamp ( wall mounted) PCs 22.00 2,145.00 47,190.00 CP
9.6 6.Disano 828 GSM T8 with CNR-F2X40W/765 F1 Lampor approved equivalent. PCs 35.00 2,145.00 75,075.00 CP
9.7 Philiphs TCS198/2X36 2XTLD-36W/840fl.lamp with 1hr emergency kit Olympia Electr PCs 2.00 2,145.00 4,290.00 CP
Page 12 of 138
10.1 Supply and recess rigid conduit (price shall include related workers) of diameter:-
a) 19mm meter 120.00 62.00 7,440.00 NR

b) 32mm meter 120.00 68.00 8,160.00 NR
C) 50mm meter 90.00 89.00 8,010.00 NR
d) 70mm meter 112.00 96.00 10,752.00 NR
e) 110mm meter 280.00 111.04 31,091.20 NR
PVC sheathed pvc insulated power cable type NY0.6/1KVto bedrawn inside conduit
11.1 4*4sqmm for sdb's meter 60.00 232.00 13,920.00 NR

11.2 4*6 sqmm for sdb's meter 20.00 312.00 6,240.00 NR
11.3 3* 150/70+1X70 sqmm for GF machine SDB's meter 30.00 2,400.00 72,000.00 NR
11.3 3(3*150/70+1X70) sqmm for FF M achine SDB's meter 100.00 2,400.00 240,000.00 NR
11.3 4(3*150/70+1X70 sqmm for hall MDB's meter 400.00 2,400.00 960,000.00 NR
Total carried to summary……………. 1,292,160.00
12 Cables for Machine Installation(Estimated length)

3* 1.5sqmm from machine SDB meter 24.00 192.00 4,608.00 NR
3* 2.5sqmm from machine SDB meter 44.00 208.00 9,152.00 NR
4*4 sqmm from machine SDB meter 88.00 232.00 20,416.00 NR
5*4 sqmm from machine SDB meter 60.00 198.20 11,892.00 CP
5*6 sqmm from machine SDB meter 100.00 442.00 44,200.00 NR
5*10sqmm from machine SDB meter 160.00 540.00 86,400.00 NR
10*16sqmm from machineSDB (nno such cable may be 2(5x16) meter 40.00 780.00 31,200.00 NR
EARTHING SYSTEM -
a)Earthing rod of diameter 21mm(complete with driving stud coupler spike and
locablelamp) driven to depthof 3m (minimum)so as to attain efficient earthing system no 10.00 3,210.00 32,100.00 CP
( price shall include cost of inspection pit where required)
b) Earthing cable of 1x35 mm2 meter 12.00 180.00 2,160.00 CP

Total summary Multipurpose Hall……………. 2,839,808.72
Page 13 of 138
AIR CONDITIONING SYSTEM
Air Conditioning System
Supply,fix ,test & commission Galvanized steel air disturbution ducts as where shown on the drawing.All duct constructio,duct thickness and instalation
shall follow standards and recommendations given on SMACNA(Sheet metal and air conditioning contractorsnational association,INC and EBCS11
1 Ventilation Ducts
Duct material isgalvanized sheet metal price shall incluide all the necessary
duct fittings,insulation reinforcement,hot dipped galvanized sheet support
roads,brackers,fixing clamps,angle iron walls,vanes,etc and all the ncesary
fittings and civil assistant work.
Supply Air Duct
1.1 300*200mm*mm NR
ML 240.00 166.73 40,015.2
1.2 400*250mm*mm ML 375.00 173.48 65,055.0 NR
1.3 600*57533*mm NR
ML 1,639.00 254.48 417,092.7
1.4 600*425mm*mm NR
ML 1,338.00 274.73 367,588.7
Return Air Duct
1.1 300*200mm*mm NR
ML 240.00 173.48 41,635.2
1.2 400*250mm*mm ML 375.00 266.73 100,023.8 NR
1.3 600*57533*mm NR
ML 1,639.00 254.48 417,092.7
1.4 600*425mm*mm NR
ML 1,338.00 234.23 313,399.7
2 Air Handling Unit With All Accessories
Supply,fix.test and commision multi section air handling units./AHU/as per
the manufacturers specification & instruction,incluiding valves,short length
piping & fittings,instrumentation devices & supports all as specified in the
standard manufacturs specification and or shown on the drawing and
equipment schedule.
Unit price shall incluide the following accessories AHUs chilled water pipe
connection
Roof mounted air handling unit and it shall be:- factory
assemble unit andaccssories
Cooling /chiller/water cooler :-horizontal drain pan with drift ilimunitor
Draw through air supply fan

Draw air return inlet
-
Pannel type fillters (washable)
The unit shall also incluide the necessary termostat,presure gage,and hinged
access panel doors .
The contractor shall verify total external static presure of the supply
fan,depending on the type of air diffuser,filters,sound dampers, and duct lay
out modification which might be done on site.
Air handling unit (AHU)
Supply air =5200 LPS (together)
Max.Cooling capacity=78 kw
Exost static presure=50mm H2O no 2.00 270,158.42 540,316.8 NR
Page 14 of 138
AIR CONDITIONING SYSTEM
3 AIR COOLER CHILLERS

Supply and fix,commision air colled centrifical chillers of variable frequancy
drive (VFD) as per the manufacturers specification and instruction,incluiding
valves,short length pipe and fitting.instrumentation divieces and supports all
as specified in the standard manufacturers specification and/or shown on the
drawing/.
Price shall incluide pamp/the pump aid and flow rate determined by the
contractor based on the reqirement and final chiller location and final pipes
layout.
Unit price shall also incluide the following items on each chillers has detail
on the drawing and manufacturers manual.
Strainers
Presure gage
Flexable pipe connectors
Plug-T for cleaning
Termometer
Flow switch
Isolating
Gate valves
Double regulating /balancing/ valve
Air releave valve
a)Net nominal cooling capacity=80kw
Type, carrer or equivalent
Nominal power supply=400-3.50
Estimated total power consumption =30.1kw NO 2.00 202,658.42 405,316.8 NR
4 Volume Control Dumpers
Supply,fix ,test & commission volume dumpers of approved quality as
where shown on the drawing.Price shall incluide all the necessary accsories
and connecting pieces.
1.on free Air supply/return duct/
for duct size,400*300mm/VCD/ No 6.00 67,658.42 405,950.5 NR
5 Return And Supply Air Grills (confrence hall)
Supply fix, test, and commisioning exost air grills.the frame and blages shall
be -------- from high quality extroded aluminium profile and standard
(20mm) blade specing. Price shall incluide foam gasket seal around the back
of the frame nad appropriate size of insulated flexable duct connectors as
required.
A-Supply
i-Capaicty =350 litter/sec
size:-400*400mm*mm
type:-air master or equivalent
Colour:-white No 12.00 33,908.42 406,901.0 NR
B-return
i-Capaicty =350 litter/sec
type:-air master or equivalent
Colour:-white No 12.00 33,908.42 406,901.0 NR
Total Summary for AIR CONDITIONING SYSTEM 3,927,289.35
Page 15 of 138
1. Distribution Boards
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: Electrical Installation LABOUR HOURLY OUTPUT: 1 Pc/hr. EL2
WORK ITEM: Distribution Board MSB-1 LAB EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pc RESULT: 136553.13 Birr/Pc
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)
Labour by ** Indexed Hourly Hourly Hourly

Type of Material Unit Qty * Rate Cost per Unit Grade No. UF Hourly Cost Cost Type of Equipment No. Rental Cost
3pc's MCB of 25A 3 phase Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
1 pc's MCB of 32A 3 phase Electrician 2 1 35.00 70.00
1 pc's MCB of 800A 3 phase Ass. Elec 2 1 15.75 31.50
1 pc's MCB of 400A 3 phase No 1 90,000.00 90000.00 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Distribution box 1 1,130.35 1130.35 Plasterer 1 0.25 29.75 7.44
Bus bar 1 655.50 655.50
Accessories 1 9178.59 9178.59
Total (1:-01) 100964.44 Total (1:02) 185.53 Total (1:03) 0.50
A= Materials Unit Cost 100964.44 Birr/Pc B= Manpower Unit Cost 185.5300 Birr/Pc C=Equipment Unit Cost 0.50 Birr/Pc
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: _________________
Direct Cost of Work Item = A+B+C = 101150.47 Birr/Pc
Over Head : 25% 25287.62 Birr/Pc
Profit c Profit Cost: 10% 10115.05 Birr/Pc
Total Total Unit Cost : 136,553.13 Birr/Pc
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Electrical cost
WORK ITEM: Distribution Board LPP-C LAB EQUIPEMENT:

9pc's MCB of 20A 3ph Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
8pc's MCB of 25A 3ph Electrician 2 1 35.00 70.00
2pc's MCB of 32A 3ph Ass. Elec 2 1 15.75 31.50
5 pc's MCB of 63A 3ph DL 1 1 12.25 12.25
6 pc's MCB of 80A 3 ph Chiseller 1 0.5 21.00 10.50
1 pc's MCB of 125A 3 ph Plasterer 1 0.25 29.75 7.44
1pc's MCB of400A 3ph with 10% reserve and all
accessories. No 1 90,000.00 90,000.00
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation LABOUR HOURLY OUTPUT: 1 Pc/hr.
WORK ITEM: Distribution Board MLPP-R LAB EQUIPEMENT: EL3

1pc's MCB of 16A (1-ph) 1 680.00 680.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
5pc's MCB of 20A (1-ph) 5 445.20 2226.00 Electrician 2 1 35.00 70.00
2pc's MCB of 20A (3-ph) 29 104.00 3016.00 Ass. Elec 2 1 15.75 31.50
1 pc's MCB of 25A (3-ph) 3 104.00 312.00 DL 1 1 12.25 12.25
2 pc's MCB of 32A (3- ph) 1 2918.5 2918.50 Chiseller 1 0.5 21.00 10.50
3 pc's MCB of 40A (3- ph) 1 570.00 570.00 Plasterer 1 0.25 29.75 7.44
1pc's MCB of 63A (3-ph) 1 972.25 972.25
1pc's MCB of400A (3-ph) with 10% reserve and all
accessories. No 1 60,000.00 60000.00
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
WORK ITEM: Distribution Board LPP-F EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pc CLASS ROOM RESULT: 16451.14 Birr/Pc

13 pc's MCB of 10A (1ph) Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
7 pcs MCB of16A (1ph) Electrician 2 1 35.00 70.00
1pcs MCB of 25A (3ph) with 10% reserve and
allaccessories No 1 12,000.00 12000.00 Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Distribution Board LPP-G CLASS ROOM EQUIPEMENT:

12 pcs MCB of 10A(1ph) Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
10pcs MCB of 16A(1ph) Electrician 2 1 35.00 70.00
1pcs MCB of 20A (1ph) Ass. Elec 2 1 15.75 31.50
allaccessories Pcs 1 12,500.00 12500.00 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation SEMINAR LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
WORK ITEM: Distribution Board LPP-H EQUIPEMENT:

5 pcs MCB of 16A(1ph) Electrician 2 1 35.00 70.00
allaccessories Pcs 1 12,500.00 12500.00 Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Distribution Board LPP-BO EQUIPEMENT:

3 pcs MCB of 16A(1ph) Electrician 2 1 35.00 70.00
allaccessories Pcs 1 12,500.00 12500.00 Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Total Total Unit Cost : 17126.14 Birr/Pc
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Light Point EQUIPEMENT:

Conductor (3x2.5mm 2) ML 30 20.00 600.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
PVC condute 16mm ML 12 18.00 216.00 Electrician 2 1 35.00 70.00
Junction Box Pcs 1 15.00 15.00 Ass. Elec 2 1 15.75 31.50
Connector Pcs 3 2.50 7.50 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation SEMINAR M2 LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
WORK ITEM: EQUIPEMENT:

a) Single pole switches,774001+774041 Pcs 1 300.00 300.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Electrician 2 1 35.00 70.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

b) Twogang Switches,774005+774041 Pcs 1 315.00 315.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

c) Intermidate Switches Pcs 1 380 380.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Socket Outlet EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 4Pcs RESULT: 2053.86 Birr/Pc

Socket Outlet 16A Pcs 1 400 400.00 Tools 1 0.50 0.50
Conductor (3x2.5mm2) ML 35 20 700.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Connector Pcs 3 2.50 7.50 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
TOTAL QANTITY OF WORK ITEM: 3 Pcs RESULT: 2053.86 Birr/Pc

Socket Outlet 20A/25A Pcs 1 400.00 400.00 Tools 1 0.50 0.50
Conductor (3x2.5mm2) ML 35 20.00 700.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Connector Pcs 3 2.5 7.50 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Direct Cost of Work Item = A+B+C = 1,521.38 Birr/Pc
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation DORM CYT LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
TOTAL QANTITY OF WORK ITEM: RESULT: 13191.36 Birr/Pc
12 Pcs

Socket outlet 20A/25 Pcs 1 600.00 600.00 Tools 1 0.50 0.50
Conductor (3x4mm2) ML 35 250.00 8750.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Connector Pcs 3 2.50 7.50 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation DORM CYT LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
TOTAL QANTITY OF WORK ITEM: RESULT: 22,708.86 Birr/Pc
1pcs

Socket Outlet pcs 1 650.00 650.00 Forman Tools 1 0.50 0.50
Conductor (5*4mm2) ML 35 450.00 15,750.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Connector Pcs 3 2.50 7.50 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Direct Cost of Work Item = A+B+C = 16,821.38 Birr/Pc
Over Head : 25% 4,205.35 Birr/Pc
Profit c Profit Cost: 10% 1,682.14 Birr/Pc
Remark _____________________________________________________________________________
Electrical cost
8 pcs

50A/3p Power outlet point for Lift machine
fed through PVC sheathed cable of 5x6 sqmm
in PVC conduits of 50mm diameter including
junction boxes with covers and insulating screw
cap connectors.(Average length 10m) Pcs 1 650.00 650.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Conductor (5*6mm2) ML 30 480.00 14400.00 Electrician 2 1 35.00 70.00
PVC condute 25mm ML 12 18.11 217.35 Ass. Elec 2 1 15.75 31.50
Junction Box Pcs 1 10 10.00 DL 1 1 12.25 12.25
Connector Pcs 3 2.50 7.50 Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation DORM1 LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
5pcs

Supply and Install Flush Mounted Socket outlet
point of 20A/25A,single phase & with earthing
contact fed through PVC insulated conductorsof
5x10mm2 in thermoplastic conduit of diameter
16mm for recesesd instalation including junction
boxes with covers and insulatingscrew
cupconnectors. Pcs 1 750.00 750.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Junction Box Pcs 1 15.00 15.00 DL 1 1 12.25 12.25
Connector Pcs 3 2.50 Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation DORM1 LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
TOTAL QANTITY OF WORK ITEM: 3pcs RESULT: 24514.02 Birr/Pc

cupconnectors. Pcs 1 800 800.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

cupconnectors. Pcs 1 1,100.00 1100.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Conductor (10*16mm2) ML 25 1,100.00 27500.00 Electrician 2 1 35.00 70.00
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

Roof /ceilling mounted socket outlets of
10A/16A(1-ph) for stationary projector in hall on
stage typelegrand or approved equivalent.
1outlet type LEGRAND Suno or approved
equivalent . Pcs 1 400.00 400.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Conductor (3x2.5mm2) ML 35 20.00 700.00 Electrician 2 1 35.00 70.00
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Fan Point EQUIPEMENT:

Supply and install Kitchen Fan points fed
through PVCinSsulated conductors of 2x2.5mm2
in thermoplastic conduit of diameter 16mm for
recesesd instalation including junction boxes
with covers and insulatingscrew cupconnectors. Pcs 1 4,500.00 4500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

Supply and install Kitchen Fan fitting for hall
ceiling complete with all necessary accessories. Pcs 1 4,500.00 4500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

Supply &install exhaust fittingfor toilet complete
with all the necessary accessories. Pcs 1 6,500.00 6500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Telephone and Data System EQUIPEMENT:

Supply and install data points fed through cat
6E Cable inside PVCconduits of 19mm
diameter.and boxes with covers recessed as per
the standard Pcs 1 600.00 600.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
diam.20mm conduit ML 15.00 29.40 441.00 Electrician 2 1 35.00 70.00
Telephone cable wire ML 50.00 15.00 750.00 Ass. Elec 2 1 15.75 31.50
junction box Pcs 2.00 20.00 40.00 DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

Supply and fix RJ45twin outlets,type legrand
Galea cover with rocker and mechanism,
category 6e with 8 contacts complete with clip on
support frame and labelling accessories. Pcs 1 900.00 900.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Data cable cat 6e ML 50.00 30.00 1500.00 Ass. Elec 2 1 15.75 31.50
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: TV System EQUIPEMENT:

Supply and fix TV points fed through RG-6 coaxial
75 ohm cable conduit of minimum diameter of 21
mm including junction boxes with cover and all
the necessary accessories. pcs 1 600.00 600.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
diam.21mm conduit ML 20.00 29.40 588.00 Elec 2 1 15.75 31.50
Tv cable RG-6 caaxial 75 ohm cable ML 100.00 20.00 2000.00 Ass. Elec 2 1 15.75 31.50
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

Flush mounted TV outlets type legrand Suno (TV-
R-SAT) pcs 1 6000.00 6000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
diam.21mm conduit ML 20.00 29.40 588.00 Electrician 2 1 53.85 107.69 Tools 1 0.50 0.50
Tv Satelite outlets ML 100.00 20.00 2000.00 Ass. Elec 2 1 15.75 31.50
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

Supply,install connect & test Tv system with all
necessary accessories complete with
amplifier ,Splitter, tap,Dish,Antenna etc. Ls 1 15,000.00 15000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Elec 2 1 15.75 31.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

TV Splitter Connection box of 150x100x70mm
with cover. Pcs 1 2500.00 2500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Elec 2 1 15.75 31.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: EQUIPEMENT: EL3

TV_ 55inch LG or equivalent Pcs 1 40,000.00 40000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: CENT LIB SMALL TYPE EQUIPEMENT:

TV Floor Boxes Pcs 1 5,000.00 5000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: BELL SYSTEM EQUIPEMENT:

Bell point fed through PVC insulated copper
conductor of 2x1.5mm2 in conduit of diameter
13.5 mm for recessed installation including
junction boxes with cover and insulating screw
cap connectors as well Legrand galea type push
button complete with all accessories. Pcs 1 500.00 500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Conductor (2x1.5mm2) ML 50 15 750.00 Electrician 2 1 35.00 70.00
Junction Box Pcs 1 15.00 DL 1 1 12.25 12.25
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

Melody sond bell buzzer Pcs 1 5,000.00 5000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Lightt Fitting and Lamps WORK SHOP EQUIPEMENT:

1-Disano 777 comfort with F1 4x18w/840 lamp
or approved equivalent Pcs 1 2,500.00 2500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

2-Disano 875 comfort with F1 2X36W/765 lamp
or approved equivalent Pcs 1 2,200.00 2200.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

3-Massive 1302/02/31 with E 27 60W lamp
(ceiling) Pcs 1 2,500.00 2500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

4-Philiphs TMS012 136 with 1x36W Flourescent
lamp or approved equivalent. Pcs 1 900.00 900.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

5.RZB 15131.002 with TC-L 18W lamp ( wall
mounted) Pcs 1 950.00 950.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Remark _____________________________________________________________________________
Electrical cost

6.Disano 828 GSM T8 with
CNR-F2X40W/765 F1 Lampor approved
equivalent. Pcs 1 2,500.00 2500.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Remark _____________________________________________________________________________
Electrical cost

Philiphs TCS198/2X36 2XTLD-36W/840fl.lamp
with 1hr emergency kit Olympia Electronics GR-
815 Pcs 1 2500.00 2500.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: Conduit and Pipes EQUIPEMENT:

a) 19mm M 1 40.10 40.10 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 1 1 15.75 15.75
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

b) 32mm Pcs 1 50.00 50.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 1 1 15.75 15.75
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
TOTAL QANTITY OF WORK ITEM: 90 ml RESULT: 257.82 Birr/Pc

C) 50mm M 1 55.20 55.20 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 1 1 15.75 15.75
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost

d) 70mm M 1 102.30 102.30 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 1 1 15.75 15.75
DL 1 1 12.25 12.25
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: EQUIPEMENT: EL3

e) 110mm Pcs 1 250.00 250.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 1 1 15.75 15.75
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________

Electrical cost
WORK ITEM: Feeder Cable and Power EQUIPEMENT:

4*4sqmm for sdb's M 1 250 250.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Remark _____________________________________________________________________________
Electrical cost

4*6 sqmm for sdb's M 1 280.00 280.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation Health center LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

3* 150/70+1X70 sqmm for GF machine SDB's
M 1 5000 5000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation morge LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

3(3*150/70+1X70) sqmm for FF M achine SDB's
M 1 5,000.00 5000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation shower LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

4(3*150/70+1X70 sqmm for hall MDB's M 1 5,000.00 5000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation Club and shop LABOUR HOURLY OUTPUT: 1 Pc/hr. E4
WORK ITEM: Cables for Machine Installation (Estimated length) EQUIPEMENT:

3* 1.5sqmm from machine SDB M 1 55.31 55.31 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation Club and shop LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

3* 2.5sqmm from machine SDB M 1 60.10 60.10 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation Exibition LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

4*4 sqmm from machine SDB M 1 250.00 250.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation Fire LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation Fire LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation main gate LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

5*10sqmm from machine SDB M 1 450.00 450.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation main gate LABOUR HOURLY OUTPUT: 1 Pc/hr. E4

10*16sqmm from machineSDB M 1 650.00 650.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseller 1 0.5 21.00 10.50
Plasterer 1 0.25 29.75 7.44
Remark _____________________________________________________________________________
2.Light point
WORK ITEM: EARTHING SYSTEM EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 10 ml RESULT: 3,481.79 Birr/Pc

Electrical cost
a)Earthing rod of diameter 21mm(complete with
driving stud coupler spike and locablelamp)
driven to depthof 3m (minimum)so as to attain
efficient earthing system ( price shall include cost
of inspection pit where required) M 1.00 2,400.00 2400.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Electrical cost
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseler 0.5 1 21.00 10.50
Electrical cost
Remark _____________________________________________________________________________

b) Earthing cable of 1x35 mm2 M 12.00 650.00 7800.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseler 0.5 1 21.00 10.50
Remark _____________________________________________________________________________
WORK ITEM: DISTRIBUTION BOARD EQUIPEMENT:

1PC HTC fused swithes of 63A 3 PH
completewith busbar1:20 rating of 200A
earthing lead and other accessories with 10%
resereve Pcs 1.00 4200.00 4200.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Electrical cost
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseler 0.5 1 21.00 10.50
Remark _____________________________________________________________________________

1pcs MCB of50A(3-ph) with10& reserve and all
accessories Pcs 1.00 11,000.00 11000.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseler 0.5 1 21.00 10.50
Electrical cost
Remark _____________________________________________________________________________

1pcs MCB of 25A(3-ph) with10& reserve and all
accessories Pcs 1.00 10,000.00 10000.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Chiseler 0.5 1 21.00 10.50
Remark _____________________________________________________________________________
4.Extra over light point Switches
PROJECT: Electrical Installation LABOUR HOURLY OUTPUT: 1 Pc/hr
WORK ITEM: LIGHT POINT EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: RESULT: 1359.59 Pc/Birr

Type of Material Unit Qty * Rate Cost per Unit Trade No. UF Hourly Cost Cost Type of Equipment No. Rental Cost
Tools 1 0.50 0.50
Conductor (3x2.5mm2) ML 30 20.00 600.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Electrical cost
Connector Pcs 3 2.50 7.50 DL 1 1 12.25 12.25
A= Materials Unit Cost 838.50 Birr/ml B=Manpower Unit Cost 167.60 Birr/pcs C=Equipment Unit Cost 1.00 Birr/pcs
er Hourly Output Hourly output: __________________
Total of (1:02)
Direct Cost of work item= A+B+C= 1007.10 Birr/Pc
Overhead Cost: 25% 251.78 Birr/Pc
Profit Cost: 10% 100.71 Birr/Pc
Total Unit Cost : 1,359.59 Birr/Pc
Remark _____________________________________________________________________________
WORK ITEM: ( 3.1 ) EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 3pcs RESULT: 631.94 Pc/Birr

a) Single pole switches,774001+774041
Pcs 1 300.00 300.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Total of (1:02)
Electrical cost
Total Unit Cost : 631.94 Birr/Pc
Remark _____________________________________________________________________________
TOTAL QUANTITY OF WORK ITEM: 32 pcs RESULT: 127.81 Pc/Birr

b) two gang Switches 77400+774041
Pcs 1 315.00 315.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Total of (1:02)
Remark _____________________________________________________________________________
TOTAL QANTITY OF WORK ITEM: 2pcs RESULT: 739.94 Birr/pc

Electrical cost
c) Intermidate switches 774001+774041
pcs 1 380.00 380.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
A= Materials Unit Cost 380.00 Birr/pc B= Manpower Unit Cost 167.60 Birr/pc C=Equipment Unit Cost 0.50 Birr/pc
Direct Cost of Work Item = A+B+C = 548.10 Birr/pc
Over Head : 25% 137.03 Birr/pc
Profit c Profit Cost: 10% 54.81 Birr/pc
Total Total Unit Cost : 739.94 Birr/pc
Remark _____________________________________________________________________________

WORK ITEM: SOCKET OUTLET AND OTHER POINT EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 52 pcs RESULT: 1893.98 Birr/pc

point of 16A/, single phase & with earthing
3x2.5mm2 in thermoplastic conduit of diameter
boxes with covers and insulatingscrew pcs 1 400.00 400.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
cupconnectors.
Connector Pcs 3 2.50 7.50
Electrical cost
Remark _____________________________________________________________________________


point of 20A/25A, Three phase & with earthing
cupconnectors. Pcs 1.00 500.00 500.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Conductor (3x4mm2) ML 30 150 4500.00 Electrician 2 1 35.00 70.00
Connector Pcs 3 2.50 7.50 Chiseler 0.5 1 21.00 10.50
Remark _____________________________________________________________________________
Electrical cost

stage type legrand or approved equivalent. Pcs 1.00 650.00 650.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Conductor (5x4mm2) ML 30 20 600.00 Electrician 2 1 35.00 70.00
Remark _____________________________________________________________________________
WORK ITEM: FAN POINT EQUIPEMENT:

with covers and insulatingscrew cupconnectors
all complete. Pcs 1.00 6,500.00 6500.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Electrical cost
Remark _____________________________________________________________________________

Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
ceiling complete with all necessary accessories. Pcs 1.00 6500.00 6500.00 Electrician 2 1 35.00 70.00
Conductor (2x2.5mm2) ML 40 20.00 800.00 Ass. Elec 2 1 15.75 31.50
PVC condute 16mm ML 12 18.11 217.35 DL 1 1 12.25 12.25
Junction Box Pcs 1 10.00 10.00 Chiseler 0.5 1 21.00 10.50
Electrical cost
Remark _____________________________________________________________________________

with all the necessary accessories. Pcs 1.00 8,000.00 8000.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Remark _____________________________________________________________________________
WORK ITEM: TELEPHONE AND DATA SYSTEM EQUIPEMENT:

Electrical cost
the standard Pcs 1.00 600.00 600.00 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Telephone cable wire ML 50.00 15.00 750.00 Ass. Elec 2 1 15.75 31.50
Chiseler 0.5 1 21.00 10.50
Remark _____________________________________________________________________________

support frame and labelling accessories. Pcs 1 900.00 900.00 Forman 1 1 53.85 53.85 tools 2 0.50 1.00
Telephone data cable ML 50.00 15.00 750.00 Ass. Elec 2 1 15.75 31.50
Chiseler 0.5 1 21.00 10.50
Electrical cost
Remark _____________________________________________________________________________
WORK ITEM: Tv system EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 2 pcs RESULT: 2511.14 Birr/pc

the necessary accessories. Pcs 1 600 600.00 Forman 1 1 53.85 53.85 tools 2 0.50 1.00
RJ45 Coaxial data cable ML 30.00 20.00 600.00 Ass. Elec 2 1 15.75 31.50
Chiseler 0.5 1 21.00 10.50
Remark _____________________________________________________________________________

Electrical cost

R-SAT) Pcs 1 6000 6000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Tv caoxial cable ML 24.00 6.00 144.00 Ass. Elec 2 1 15.75 31.50
Remark _____________________________________________________________________________

amplifier ,Splitter, tap,Dish,Antenna etc. Ls 1 12,000.00 12000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Electrical cost
Total Total Unit Cost : 16,426.94 Birr/pc
Remark _____________________________________________________________________________

with cover. Pcs 1 2,500.00 2500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 2 1 15.75 31.50
DL 1 1 12.25 12.25
Remark _____________________________________________________________________________
Electrical cost

TV_ 55inch LG or equivalent pc 1 40,000.00 40000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 1 1 15.75 15.75
DL 1 1 12.25 12.25
Remark _____________________________________________________________________________

TV Floor Boxes pc 1 7,000.00 7000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass. Elec 1 1 15.75 15.75
DL 1 1 12.25 12.25
Electrical cost
Remark _____________________________________________________________________________
WORK ITEM: BELL SYSTEM EQUIPEMENT:

button complete with all accessories. pc 1 500.00 500.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Remark _____________________________________________________________________________
Electrical cost
PROJECT: Electrical Installation LABOUR HOURLY OUTPUT: 1 ml/hr
TOTAL QUANTITY OF WORK ITEM: 1pcs RESULT: 6967.49 Pc/Birr

Melody sond bell buzzer Pcs 1 5,000.00 5000.00 Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Ass.Electrici 2 1 12.25 24.50
DL 1 1 12.25 12.25
Total of (1:02)
Remark _____________________________________________________________________________

PROJECT: LABOUR HOURLY OUTPUT: 1 Pc/hr
WORK ITEM: LIGHT FITTING AND LAMPS EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 61pcs RESULT:

or approved equivalent pc 1 2500 2500 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
ELEctric 2 1 35.00 70.00 0.00
Ass. Elec 2 1 15.75 31.50 0.00
Electrical cost
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Remark _____________________________________________________________________________

TOTAL QANTITY OF WORK ITEM: 10 pcs RESULT:

(ceiling) pc 1 2200 2200 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
ELEctric 2 1 35.00 70.00 0.00
Ass. Elec 2 1 15.75 31.50 0.00
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Electrical cost
Remark _____________________________________________________________________________


mounted) pc 1 950.00 950 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
ELEctric 2 1 35.00 70.00 0.00
Ass. Elec 2 1 15.75 31.50 0.00
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Remark _____________________________________________________________________________

PROJECT: dinning LABOUR HOURLY OUTPUT: 1 Pc/hr

6-Disano GSM T8 with CNR- F2 x1x40/765 F1
Lamp or approved equivalent. pc 1 2500.00 2500 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
ELEctric 2 1 35.00 70.00 0.00
Ass. Elec 2 1 15.75 31.50 0.00
Electrical cost
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Remark _____________________________________________________________________________


815 pc 1 900.00 900 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
ELEctric 2 1 35.00 70.00 0.00
Ass. Elec 2 1 15.75 31.50 0.00
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Remark _____________________________________________________________________________
Electrical cost

WORK ITEM: CONDUIT AND PIPES EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 68 ml RESULT:

a) 19mm ml 1 40.10 40.1 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
ELEctric 1 1 35.00 35.00 0.00
Ass. Elec 1 1 15.75 15.75 0.00
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Remark _____________________________________________________________________________

TOTAL QANTITY OF WORK ITEM: 52ml RESULT:

b) 50mm ml 1 50 50 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0 ELEctric 1 1 35.00 35.00 0.00
Ass. Elec 1 1 15.75 15.75 0.00
Electrical cost
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Remark _____________________________________________________________________________

TOTAL QANTITY OF WORK ITEM: 76ml RESULT:

c) 70mm ml 1 102.3 102.3 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
ELEctric 1 1 35.00 35.00 0.00
Ass. Elec 1 1 15.75 15.75 0.00
DL 1 1 12.25 12.25 0.00
Plasterer 1 0.25 29.75 7.44 0
Chisler 1 0.5 21.00 10.50 0
0
0
0
0
Remark _____________________________________________________________________________
Electrical cost

PROJECT: LABOUR HOURLY OUTPUT: 1 Pc/hr.
WORK ITEM: FEEDER CABLE AND WIRE EQUIPEMENT:

4*4sqmm for sdb's M 1.00 250.00 250.00 ELEc Forman 1 1 53.85 53.85 Tools 2 0.50 1
0.00
0.00 ELEctric 2 1 35.00 70.00
0.00 Ass. Elec 2 1 15.75 31.50
0.00 DL 1 1 12.25 12.25
0.00
0.00
0.00
Remark _____________________________________________________________________________

PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1 Pt/hr
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT: 2180.29 Birr/Pt

Hourly Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit Labour by GrNo. UF ** Indexed Ho Cost Type of Equipment No. Rental Cost
4*10sqmm for sdb's M 1.00 1200.00 1200.00 Forman 1.00 1.00 53.85 53.85 Tools 1 0.50 0.50
Electrician 2.00 1.00 35.00 70.00
Ass.Elec 2.00 1.00 35.00 70.00
Chisler 2.00 0.50 21.00 21.00
Plasterer 1.00 0.25 29.75 7.44
DL 1.00 1.00 12.25 12.25
Electrical cost
Total (1:-01) 1200.00 Total ( 1:02 ) 234.53 Total (1:03) 0.50
A= Materials Unit Cost 1380.00 Birr/Pt B= Manpower Unit Cost 234.53 Birr/Pt C=Equipment Unit Cost 0.5 Birr/Pt
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 1615.03 Birr/Pt
Over head cost : 25% 403.76 "
Profit Cost: 10% 161.50 "
Total Unit Cost : 2180.29 Birr/Pt
Remark :
PROJECT: Electrical Work LABOUR HOURLY OUTPUT: 1 Pc/hr
TOTAL QANTITY OF WORK ITEM: RESULT: 2251.94 Birr/pc
68 ml

4*16 sqmm for sdb's M 1.00 1500.00 1500.00 Forman 1.00 1.00 53.85 53.85 Tools 1 0.50 0.50
Electrician 2.00 1.00 35.00 70.00
Ass. Elec 2.00 1.00 15.75 31.50
DL 1.00 1.00 12.25 12.25
Profit Cost: 10% 166.81 Birr/pc
Total Unit Cost : 2251.94 Birr/pc
Remark _____________________________________________________________________________
Electrical cost

driven to depthof 3m (minimum)so as to attain
of inspection pit where required) pc 1.00 2,600.00 2,600.00 Forman 1.00 1.00 53.85 53.85 Tools 1 0.50 0.50
Electrician 2.00 1.00 35.00 70.00
Ass. Elec 2.00 1.00 15.75 31.50
DL 1.00 1.00 12.25 12.25
Profit Cost: 10% 276.81 Birr/pc
Total Unit Cost : 3736.94 Birr/pc
Remark _____________________________________________________________________________
PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 1 Pt/hr
TOTAL QANTITY OF WORK ITEM: 12 ml RESULT: 335.24 Birr/Pt

b) Earthing cable of 1x35 mm2 M 1.00 650.00 650.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.5
0.00 ELEctric 2 1 35.00 70.00 0
0.00 Ass. Elec 2 1 15.75 31.50 0
DL 1 1 12.25 12.25 0
0.00 Plasterer 1 0.25 29.75 7.44 0
0.00 Chisler 1 0.5 21.00 10.50 0
0.00 0 0
Electrical cost
Remark :
WORK ITEM: Distribution board EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs RESULT: 124498.40 Birr/Pt

2pc of MCCB of 80A(3phase) Pcs 0.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.5
1Pcs of MCCB of 1250A(3Phase) Pcs 0.00 ELEctric 3 1 35.00 105.00 0
1pcs of MCCB of 1600A (3Phase) Pcs 0.00 Ass. Elec 2 1 15.75 31.50 0
3pcs of pilot lamp indicator Pcs 1.00 80,000.00 80000.00 DL 1 1 12.25 12.25 0
0.00 Plasterer 1 0.25 29.75 7.44 0
0.00 Chisler 1 0.5 21.00 10.50 0
0.00 0 0
Over head cost : 25% 23055.26 "
Profit Cost: 10% 9222.10 "
Total Unit Cost : 124,498.40 Birr/Pt
Remark :

1PC HTC fused swithes of 63A. 3 PH
completewith busbar1:20 rating of
200Aearthing lead and other accessories with
10% resereve Pcs 1.00 13,000.00 13000.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.5
0.00 ELEctric 2 1 35.00 70.00 0
0.00 Ass. Elec 2 1 15.75 31.50 0
Electrical cost
DL 1 1 12.25 12.25 0
0.00 Plasterer 1 0.25 29.75 7.44 0
0.00 Chisler 1 0.5 21.00 10.50 0
0.00 0 0
Profit Cost: 10% 1513.60 "
Remark :

accessories Pcs 1.00 10,000.00 10000.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.5
0.00 ELEctric 2 1 35.00 70.00 0
0.00 Ass. Elec 2 1 15.75 31.50 0
DL 1 1 12.25 12.25 0
0.00 Plasterer 1 0.25 29.75 7.44 0
0.00 Chisler 1 0.5 21.00 10.50 0
0.00 0 0
Profit Cost: 10% 1168.60 "
Remark :
Electrical cost
accessories Pcs 1.00 7200.00 7200.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.5
0.00 ELEctric 2 1 35.00 70.00 0
0.00 Ass. Elec 2 1 15.75 31.50 0
DL 1 1 12.25 12.25 0
0.00 Plasterer 1 0.25 29.75 7.44 0
0.00 Chisler 1 0.5 21.00 10.50 0
0.00 0 0
Remark :
PROJECT: LABOUR HOURLY OUTPUT: 1 ml/hr
WORK ITEM: LIGHT POINT EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 263 pcs RESULT: Birr/Ml

Light point feed through PVC insulator copper
conductor of 3x2.5 mm2 inside PVC conduits of
diameter 16mm for recessed installation ,
including junction boxes with covers & insulating
types screws cap connection for complete
instalation. Pcs 1 650.00 650.00 ELEc Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Conductor (3x2.5mm2) ML 30 20.00 ELEctric 2 1 35.00 70.00 0.00
PVC condute 16mm ML 12 18.00 Ass. Elec 2 1 15.75 31.50 0.00
Junction Box Pcs 1 15.00 DL 1 1 12.25 12.25 0.00
0.00
0.00
A= Materials Unit Cost 650.00 Birr/ml B=Manpower Unit Cost 167.60 Birr/ml C=Equipment Unit Cost 1.00 Birr/ml
Hourly Output Hourly output: __________________
Electrical cost
Total of (1:02)
Direct Cost of work item= A+B+C= 818.60 Birr/ml
Overhead Cost: 25% 204.65 Birr/ml
Profit Cost: 10% 81.86 Birr/ml
Total Unit Cost : 1105.10 Birr/ml
Remark _____________________________________________________________________________
TOTAL QUANTITY OF WORK ITEM: 14 pcs RESULT: Birr/Ml

a) Single pole switches 774001+774041 Pcs 1 300.00 300.00 ELEc Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
ELEctric 2 1 35.00 70.00 0.00
Ass. Elec 2 1 15.75 31.50 0.00
DL 1 1 12.25 12.25 0.00
0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

0.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
b) two gang Switches 774001+774041 PC 1.00 315.00 315.00 ELEctric 2 1 35.00 70.00
0.00 Ass. Elec 2 1 15.75 31.50
0.00 DL 1 1 12.25 12.25
Remark _____________________________________________________________________________

0.00 ELEc Forman 2 1 53.85 107.69 Tools 1 0.50 0.50
c) Intermidate switches 774001+774041 PC 1.00 380.00 380.00 ELEctric 2 1 35.00 70.00
0.00 Ass. Elec 1 1 15.75 15.75
0.00 DL 1 1 12.25 12.25
Electrical cost
Remark _____________________________________________________________________________
WORK ITEM: SOCKET OUTLET AND OTHER POINT EQUIPEMENT:

point of 16A/, single phase & with earthing
3x2.5mm2 in thermoplastic conduit of diameter
cupconnectors. pc 1.00 400.00 400.00 Forman 1.00 1.00 53.85 53.85 Tools 1 0.50 0.50
Conductor (3x2.5mm2) ML 30 20 Electrician 2.00 1.00 35.00 35.00 0.00
PVC condute 16mm ML 12 18.1125 Ass. Electrici 2.00 1.00 15.75 15.75 0.00
Junction Box Pcs 1 10.00 DL 1.00 1.00 12.25 12.25 0.00
Connector Pcs 3 2.50 0
0
0
0
0
0
Remark _____________________________________________________________________________
Electrical cost
TOTAL QUANTITY OF WORK ITEM: 2pcs RESULT: 2028.98 Birr/Pc

point of 20A/ single phase & with earthing
boxes with covers and insulating screw
cupconnectors. Pc 1 500.00 500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Conductor (3x4mm2) ML 30 20 600.00 ELEctric 2 1 35.00 70.00 0.00
PVC condute 16mm ML 12 18.1125 217.35 Ass. Elec 2 1 15.75 31.50 0.00
Junction Box Pcs 1 10.00 10.00 DL 1 1 12.25 12.25 0.00
Connector Pcs 3 2.50 7.50 0.00
0.00 0.00
0.00
A= Materials Unit Cost 1334.85 Birr/ml B=Manpower Unit Cost 167.60 Birr/pcsl C=Equipment Unit Cost 0.50 Birr/ml
Total of (1:02)
Remark _____________________________________________________________________________

TOTAL QUANTITY OF WORK ITEM: 1pcs RESULT: Birr/Ml

Electrical cost
stage type legrand or approved equivalent. Pcs 1 650.00 650.00 ELEc Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Conductor (5*4mm2) ML 30 20 ELEctric 2 1 35.00 70.00 0.00
0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: FAN POINT EQUIPEMENT:

with covers and insulatingscrew cup connectors
all complete. Pcs 1 6500.00 6500.00 ELEc Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
0.00
0.00
Electrical cost
Total of (1:02)
Total Unit Cost : 9,002.60 Birr/ml
Remark _____________________________________________________________________________

ceiling complete with all necessary accessories. Pcs 1 6500.00 6500.00 ELEc Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
0.00
0.00
Total of (1:02)
Electrical cost
Remark _____________________________________________________________________________


with all the necessary accessories. Pcs 1 8,000.00 8000 Forman 1 1 53.85 53.85 Tools 2 0.50 1.00
Conductor (2x2.5mm2) ML 40 20.00 800 Electrician 2 1 35.00 70.00 0
PVC condute 16mm ML 12 18.11 217.35 Ass. Elec 2 1 15.75 31.50 0
Junction Box Pcs 1 10.00 10 DL 1 1 12.25 12.25 0
Connector Pcs 3 2.5 7.5 Chiseler 0.5 1 21.00 10.50 0
0 0 0
0 0 0
A= Materials Unit Cost 1505.81 Birr/Pt B= Manpower Unit Cost 178.10 Birr/Pt C=Equipment Unit Cost 1 Birr/Pt
Remark :

WORK ITEM: TELEPHONE AND DATA SYSTEM EQUIPEMENT:

Electrical cost
the standard Pc 1 600.00 600.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
diam.20mm conduit ML 15.00 29.40 4.41 ELEctric 2 1 35.00 70.00 0.00
Telephone cable wire ML 24.00 6.00 40.00 Ass. Elec 2 1 15.75 31.50 0.00
junction box Pcs 2.00 20.00 0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
TOTAL QUANTITY OF WORK ITEM: 16 pcs RESULT: 1501.88 Birr/Pc

support frame and labelling accessories. Pc 1 900.00 900.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Electrical cost
RJ45COAXIAL data cable ML 24.00 6.00 40.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: TV SYSTEM EQUIPEMENT:

the necessary accessories. Pc 1 600.00 600.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Telephone cable wire ML 24.00 6.00 40.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

R-SAT) Pc 1 6000.00 6000.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Tv Cable ML 24.00 6.00 40.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
TOTAL QUANTITY OF WORK ITEM: 2ls RESULT: 20476.93 Birr/Pc

amplifier ,Splitter, tap,Dish,Antenna etc. Ls 1 15,000.00 15000.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
Electrical cost
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

with cover. Pc 1 2,500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

TV_ 55inch LG or equivalent Pc 1 40,000.00 40000.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

TV Floor Boxes Pc 1 7,000.00 7000.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: BELLSYSTEM EQUIPEMENT:

button complete with all accessories. Pc 1 500.00 500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

melody sond bell buzzer Pc 1 5,000.00 5000.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: LIGHT FITTING AND LAMPS EQUIPEMENT:

or approved equivalent Pc 1 2500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________

2-Disano 875 comfort with F1 2X36W/765 lamp
or approved equivalent Pc 1 2500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

(ceiling) Pc 1 2500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

4-Philiphs TMS012 136 with 1x36W Flourescent
lamp or approved equivalent. Pc 1 900.00 900.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________

mounted) Pc 1 950.00 950.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost
6.RZB 45131.002 with TC-L 15W lamp (Toilet)
Pc 1 950.00 950.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

7.Lobby LED 11Wlamp ( Ceilling Mounted) Pc 1 2500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Electrical cost
Remark _____________________________________________________________________________

6.Disano 828 GSM T8 with CNR-F2X40W/765 F1
Lampor approved equivalent. Pc 1 2,500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

Electrical cost
815 Pc 1 900.00 900.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: CONDUIT AND PIPES EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 68ml RESULT: 401.42 Birr/Pc

a) 40mm M 1 180.00 180.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Electrical cost
Remark _____________________________________________________________________________

b) 50mm M 1 127.00 127.00 ELEc Forman 1 1 0.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

c) 110mm M 1 185.00 185.00 ELEc Forman 1 1 0.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
Electrical cost
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: FEEDER CABLE AND WIRE EQUIPEMENT:

4*6sqmm for sdb's M 1 250.00 250.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

4*16sqmm for sdb's M 1 420.00 420.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

3*25/16+1*16 sqmm for library MDB's s M 1 2500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________
TOTAL QUANTITY OF WORK ITEM: 1000 ml RESULT: 3601.93 Birr/Pc

6(3*150/70+1*70)sqmm for hall MDB's M 1.00 2,500.00 2500.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 2 1 35.00 70.00 0.00
0.00 Ass. Elec 2 1 15.75 31.50 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost
driven to depth of 3m (minimum)so as to attain
of inspection pit where required) Pc 1 2600.00 2600.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

b) Earthing cable of 1x35 mm2 M 1 650.00 650.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: AIR CONDITIONING SYSTEM EQUIPEMENT:

300*200mm*mm ML 1 60.00 60.00 ELEc Forman 1 1 0.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: SUPPLY AIR DUCT 375ml EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: RESULT: 173.48 Birr/Pc
Electrical cost
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: 1639ml EQUIPEMENT:

600*375*mm ML 1 125.00 125.00 ELEc Forman 1 1 0.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Electrical cost
Remark _____________________________________________________________________________

0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: RETURN AIR DUCT 240ml EQUIPEMENT:

0.00 ELEctric 1 1 35.00 35.00 0.00
Electrical cost
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

600*375*mm ML 1 125.00 125.00 ELEc Forman 1 1 0.00 Tools 1 0.50 0.50
0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

0.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: AIR HANDLING UNITS WITH ALL ACCESSORIES EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 2pcs RESULT: 270,158.42 Birr/Pc

Air handling unit (AHU) 0.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Supply air =5200 LPS (together) 0.00 ELEctric 1 1 35.00 35.00 0.00
Max.Cooling capacity=78 kw 0.00 Ass. Elec 1 1 15.75 15.75 0.00
Exost static presure=50mm H2O Pcs 1 200,000.00 200000.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: AIR COOLING CHILLERS EQUIPEMENT:
Electrical cost

a)Net nominal cooling capacity=80kw 0.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
Type, carrer or equivalent 0.00 ELEctric 1 1 35.00 35.00 0.00
Nominal power supply=400-3.50 0.00 Ass. Elec 1 1 15.75 15.75 0.00
Estimated total power consumption =30.1kw Pcs 1 150,000.00 150000.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________
WORK ITEM: VOLUME CONTROL DUMPERS EQUIPEMENT:

Supply,fix ,test & commission volume dumpers of
approved quality as where shown on the
drawing.Price shall incluide all the necessary
accsories and connecting pieces. 0.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
for duct size,400*300mm/VCD/ Pcs 1.00 50,000.00 50000.00 ELEctric 1 1 35.00 35.00 0.00
0.00 Ass. Elec 1 1 15.75 15.75 0.00
0.00 DL 1 1 12.25 12.25 0.00
0.00 0.00
0.00 0.00
0.00
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost
WORK ITEM: RETURN AND SUPPLY AIR GRILLS(CONFERENCE HALL) EQUIPEMENT:

A-Supply 0.00 ELEc Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
i-Capaicty =350 litter/sec 0.00 ELEctric 1 1 35.00 35.00 0.00
size:-400*400mm*mm 0.00 Ass. Elec 1 1 15.75 15.75 0.00
type:-air master or equivalent DL 1 1 12.25 12.25 0.00
Colour:-white Pcs 1.00 25,000.00 25000.00 0.00
0.00 0.00
0.00
Total of (1:02)
Remark _____________________________________________________________________________

B-return Forman 1 1 53.85 53.85 Tools 1 0.50 0.50
i-Capaicty =350 litter/sec Electrician 1 1 35.00 35.00
type:-air master or equivalent Ass. Elec 1 1 15.75 15.75
Colour:-white Pcs 1 25,000.00 25000.00 DL 1 1 12.25 12.25
Electrical cost
Electrical cost
Total of (1:02)
Remark _____________________________________________________________________________
Electrical cost

Cost Summary of Electrical Work

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Summary of Electrical Work

Uploaded by

Copyright:

Available Formats

Project:-PSCO 2ND Phase

Client:-Oromia State University

COST SUMMARY OF ELECTRICAL WORK

1ELECTRICAL INSTALLATION FOR MULTIPURPOSE HALL 2,839,808.7

2ELECTRICAL INSTALLATION FOR LOUNGE 879,450.2

3ELECTRICAL INSTALLATION FOR LIBRARY 5,374,790.4

4AIR CONDITIONING SYSTEM -

TOTAL SUMMARRY 9,094,049.31

VAT 15% 1,364,107.40

GRAND SUMMARRY 10,458,156.71

Modular Fire Alarm Pannel

and separate earthing,neutral,&phase bus bars of 250A and consisting of:-

separate earthing,neutral,&phase bus bars of 100A and consisting of:-

separate earthing,neutral,&phase bus bars of 100A and consisting of:-

3. Socketoutlets and other point

9. LIGHT FITTING AND LAMPS

and locablelamp) driven to depthof 3m (minimum)so as to attain efficient CP

3pc's MCB of 25A 3 phase

Supply &install Flush mounted Main Disturbution board(SDB-GF Machine)IP56 Made

9pc's MCB of 20A 3ph

Supply and Install Flush MountedMain disturbution Board(SDB-FF machine).IP56

1pc's MCB of 16A (1-ph)

Supply and Install Flush MountedMain disturbution Board(SDB-GD).IP56 made of

13 pc's MCB of 10A (1ph)

Supply and Install Flush MountedMain disturbution Board(SDB-GD).IP56 made of

12 pcs MCB of 10A(1ph)

Supply and Install Flush MountedMain disturbution Board(SDB-IF).IP56 made of

11 pcs MCB of 10A(1ph)

Supply and Install Flush MountedMain disturbution Board(SDB-IF).IP56 made of

11 pcs MCB of 10A(1ph)

Total carried to summary……………. 41,997.00

Total carried to summary……………. 98,157.14

Total carried to summary……………. 577,145.00

10. Conduit and Pipes

a) 19mm meter 120.00 62.00 7,440.00 NR

11. Feeder Cable & Power

11.1 4*4sqmm for sdb's meter 60.00 232.00 13,920.00 NR

12 Cables for Machine Installation(Estimated length)

b) Earthing cable of 1x35 mm2 meter 12.00 180.00 2,160.00 CP

Air Conditioning System

Draw through air supply fan

3 AIR COOLER CHILLERS

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

Labour by ** Indexed Hourly Hourly Hourly

Total (1:-01) 100964.44 Total (1:02) 185.53 Total (1:03) 0.50

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

Labour by ** Indexed Hourly Hourly Hourly

Total (1:-01) 90000.00 Total (1:02) 185.53 Total (1:03) 0.50

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

Labour by ** Indexed Hourly Hourly Hourly

Total (1:-01) 70694.75 Total (1:02) 185.53 Total (1:03) 0.50

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

Labour by ** Indexed Hourly Hourly Hourly

Total (1:-01) 12000.00 Total (1:02) 185.53 Total (1:03) 0.50

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

Labour by ** Indexed Hourly Hourly Hourly

Total (1:-01) 12500.00 Total (1:02) 185.53 Total (1:03) 0.50

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

Labour by ** Indexed Hourly Hourly Hourly

Total (1:-01) 12500.00 Total (1:02) 185.53 Total (1:03) 0.50

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

Labour by ** Indexed Hourly Hourly Hourly