Beruflich Dokumente
Kultur Dokumente
Description
Unit
Amount to Hangzhou
Linson
Amount to local
1 NCSC Team
Birr
567,770.04
2 EARSD Construction
Birr
722,424.69
335,063.69
3 Harifeya Construction
Birr
3,469,615.48
1,009,735.04
Birr
1,168,092.92
377,733.40
5 Solid Construction
Birr
681,660.90
249,273.95
Total
6,609,564.03
157,170.00
2,128,976.08
Difference
410,600.04
387,361.00
2,459,880.44
790,359.52
432,386.95
4,480,587.95
All Departments
It. No.
Descreption
1
2
3
4
Gypsum Painting
HCB wall
Concrete works
Floor screeding
Unit price by
Hangzhou
(RMB)
Amoun by
Hangzhou
(RMB)
Unit
Qty
m2
m2
m3
m2
2023.3
179.86
103.34
564.48
60
150
700
56.25
121398
26979
72338
31752
2023.3
4630.85
179.86
511.57
306.34
376.6
103.34
45.97
564.48
0
20
14
45
50
45
20
500
75
60
0.3
40466
64831.9
8093.7
25578.5
13785.3
7532
51670
3447.75
33868.8
0
SUB TOTAL
Gypsum Chacking
Painting work
HCB Work
Plastering work
Select material backfilling
Edging work
Concrete works
Form works
Floor screeding
Embedded plate
m2
m2
m2
m2
m3
m
m3
m2
m2
kg
SUB TOTAL
Amoun by
Hangzhou (Birr)
327774.6
72843.3
195312.6
85730.4
681,660.90
40466
64831.9
8093.7
25578.5
13785.3
7532
51670
3447.75
33868.8
0
249,273.95
681,660.90
249,273.95
432,387.0
Gypsum Crusher
It. No.
Descreption
Unit price by
Hangzhou
(RMB)
Amoun by
Hangzhou
(RMB)
Unit
Qty
m2
m3
183.16
3.4
150
700
27474
2380
1.47
43.64
700
150
1029
6546
0.6
56.24
700
150
420
8436
SUB TOTAL
Pumice Conveying
1 RCC concrete Work
2 HCB Work
m3
m2
SUB TOTAL
m3
m2
SUB TOTAL
m2
m3
kg
43.57
3.28
1474.4
150
700
0.3
6535.5
2296
442.32
m3
m2
10.01
100.1
700
56.25
7007
5630.625
505.9
306.21
1237.69
150
700
56.25
75885
214347
69620.0625
150
700
56.25
2926.5
1652
0
Cement silo
1 PCC Work
2 Floor screeding
SUB TOTAL
m2
m3
m2
SUB TOTAL
m2
m3
m2
19.51
2.36
0
SUB TOTAL
Amoun by
Hangzhou (Birr)
74179.8
6426
80,605.80
2778.3
17674.2
20,452.50
1134
22777.2
23,911.2
17645.85
6199.2
1194.264
25,039.3
18918.9
15202.6875
34,121.59
204889.5
578736.9
187974.17
971,600.6
7901.55
4460.4
0.00
12,362.0
1,168,092.92
377,733.40
790,359.5
Descreption
Unit price by
Hangzhou
(RMB)
Amoun by
Hangzhou
(RMB)
Unit
Qty
m3
m2
85.08
2685.6
700
150
59556
402840
m3
m2
62.4
700
150
43680
0
330.3
5.7
0
0
0
150
700
150
700
0.3
49545
3990
0
0
0
700
700
150
60
0.3
0
0
21435
129300
0
56.25
700
60
700
0.3
46912.5
0
383525.4
40810
0
9.2
93.6
1362.9
700
700
0.3
6440
65520
408.87
518
60
700
0.3
31080
0
0
1 Reinforced concrete
2 HCB wall
Intermediate column, beam
3 concrete
4
SUB TOTAL
HCB WORK
Beam Column Concrete work
HCB Work
Side and top concrete
Embedded plate
m2
m3
m2
m3
kg
SUB TOTAL
E23
1
2
3
4
5
PCC Work
Bottom floor Concrete
HCB Work
Gypsum painting
Embedded plate
m3
m3
m2
m2
kg
142.9
2155
SUB TOTAL
Laboratory
1
2
3
4
5
Floor screeding
Bottom floor Concrete
Painting work
concrete flooring
Embedded plate
m2
m3
m2
m3
kg
834
6392.09
58.3
m3
m3
Kg
SUB TOTAL
E21
1 Gypsum painting
2 Concrete Column & beam
3 Embedded plate
m2
m3
Kg
SUB TOTAL
Amoun by
Hangzhou (Birr)
160801.2
1087668
117936
0
1,366,405.20
133771.5
10773
0
0
0
144,544.50
0
0
57874.5
349110
0
406,984.5
126663.75
0
1035518.58
110187
0
1,272,369.3
17388
176904
1103.949
195,395.95
83916
0
0
83,916.0
3,469,615.48
1,009,735.04
2,459,880.4
E11 building
It. No.
Descreption
Unit price by
Hangzhou
(RMB)
Amoun by
Hangzhou
(RMB)
Unit
Qty
m3
m2
8.63
58.51
700
150
6041
8776.5
m3
2.16
700
1512
m3
Kg
5.37
963.6
700
0.3
3759
289.08
m3
m2
5.31
300
700
150
3717
45000
700
700
150
700
0.3
6440
7000
5940
10080
269.28
700
700
150
700
0.3
16464
8064
16200
20160
665.28
475.2
150
700
150
700
0.3
1080
0
2430
0
142.56
4.58
6.5
700
700
3206
4550
SUB TOTAL
PCC Work
Bottom floor Concrete
HCB Work
Side and top concrete
Embedded plate
m3
m3
m2
m3
kg
9.2
10
39.6
14.4
897.6
SUB TOTAL
PCC Work
Bottom floor Concrete
HCB Work
Side and top concrete
Embedded plate
m3
m3
m2
m3
kg
23.52
11.52
108
28.8
2217.6
SUB TOTAL
m2
m3
m2
m3
kg
7.2
16.2
Disel Generator
1 PCC Work
2 Concrete work
m3
m3
SUB TOTAL
m2
m3
564
15.97
150
700
SUB TOTAL
84600
11179
Amoun by
Hangzhou (Birr)
16310.7
23696.55
4082.4
10149.3
780.516
10035.9
121500
186,555.37
17388
18900
16038
27216
727.056
80,269.06
44452.8
21772.8
43740
54432
1796.256
166,193.9
2916
0
6561
0
384.912
9,861.9
8656.2
12285
20,941.20
228420
30183.3
258,603.3
722,424.69
335,063.69
387,361.0
Length
PCC
RCC Top & Bottom
Side Walls
Total
width
thickness
9
7.8
7.8
1.9
1.6
0.3
0.1
0.3
1.2
10.7
10.7
1.6
0.3
0.3
1.2
7.2
7.2
1.4
0.3
0.3
1.2
13.2
13.2
1.6
0.3
0.3
1.2
13
2.7
0.1
13
13.3
2.7
3.4
1
0.1
13.3
3.4
42.6
4.4
0.1
42.6
4.4
5 pcs
5 pcs
9 pcs
9 pcs
0.35
0.25
0.35
0.2
0.6
1.45
0.6
0.8
2.45
3
2.45
2.65
2Pcs
4.3
2.2
0.35
1.3
3.7
3.5
1.3
2.2
2
0.2
0.1
0.7
2.2
0.6
0.8
0.6
0.7
0.6
0.6
0.4
0.6
0.4
0.75
0.75
2.08
1
0.93
1.3
0.78
1.02
0.85
0.8
0.85
1.55
1.65
PCC
2.3
1.5
2.8
0.1
0.1
0.5
0.7
0.5
0.7
0.8
0.1
351.4
0.2
PCC 2 PCS
RCC 3 PCS
Combined preblending mabani steel
5 support
4 pcs
6 pcs
30 pcs
31 pcs
6 Limestone fan foundation RCC
PCC
TOTAL
Concrete copping on the top of out
door cable trench
Dire Dawa Substation RCC
PCC
TOTAL CONCRETE WORK
TOTAL SCREEDING WORK
TOTAL COPPING WORK
TOTAL AMOUNT
200.16m3
267.76 m2
70.28m2
140112 RMB
15061.5 RMB
10542 RMB
Partipated laborers
Five Carpenter
Two Mason
Twelve Daily labor
Four Bar Bender
One Forman
Total Cost
Difference (Saving Amount)
36450
12960
29160
24000
9000
111570
335,861.85
378302.4
40666.05
28463.4
447,431.85
4.08
1.27
5.28
13.32
2.16
2.7
3.276
10.374
2.6
1.268
36.551
63.671
44569.7 RMB
120,338.19 Birr
7800
8100
29700
45,600.00 Birr
74,738.19
27.12
1.71
7.488
5.616
14.814
63.174
64.096
121141.44
10.272
7.704
17.976
29700
8100
7800
45,600.00
3.024
5.184
8.208
12.672
9.504
22.176
3.51
26.776
35.1
4.522
45.22
18.744
187.44
2.5725
5.4375
4.6305
3.816
3.311
52.6315
267.76
15061.5 RMB
0.676
1.628
9.8
3.696
0.864
10.8
5.4
1.379
1.581
1.304
2.12
6.387
0.644
0.35325
7.384
1.2
0.294
1.494
15.265
157.847 110492.7 RMB
70.28
38.76
3.55
Birr
Birr
Birr
Birr
200.157
298330.4
Descreption
Completion time
Material Cost
Labor cost
Date 26/04/2012
Total
Remark
One week
One week
One week design
completion
One week material
purchase to site
Two weeks completion
work
50 days
500,000.00
120,000.00
68,080.00
163,500.00
231,580.00
150,000.00
95,000.00
245,000.00
100,000.00
250,000.00
374,161.90
572,466.82
150,000.00
-
It.
No.
Descreption
Completion time
Material Cost
Labor cost
one month
Two weeks after the
erection company clear the
material
Two weeks
-
Sub Total
45 days
30 days
30 days
6,913,215.00
2,111,986.00
905,501.00
Sub Total
4 Water proof materials supply & execution
Waterproof for remaining structures
two weeks
916,737.00
435,505.00
750,000.00
600,000.00
250,000.00
2,035,505.00
6,913,215.00 1st periority
2,111,986.00
905,501.00
9,930,702.00
Sub Total
5 Steel Structure works
5.1. Mabani supply
5.2. Stairs and hand rails (including shearing)
Sub Total
Remark
-
435,505.00
750,000.00
600,000.00
250,000.00
3 Retaining walls
3.1. Retaining wall B, N, G, E
3.2. Retaining wall A, C, D
3.3. Retaining wall M
Total
916,737.00
One month
One month
One month (but requires
clearnce from erection
company)
379,827.20
379,827.20
379,827.20
It.
No.
Descreption
Completion time
One month (but requires
clearnce fron erection
company)
Material Cost
Labor cost
1,034,159.00
1,034,159.00
1,034,159.00
2,700,000.00
2,700,000.00
Two month
2,760,565.00
2,760,565.00
Four month
Two month
5,219,775.00
2,513,940.00
Sub Total
8 Fuel and lubricants
2,700,000.00
Sub Total
9 Roads
9.1. Road from Main Ashpalt to Packing
9.2. Internal Roads
9.3. Side and cross Drainges
Sub Total
10 LTZ Doors and windows for all structures
Sub Total
Remaining concrete works for structures
11 including indoor flooring
Sub Total
12 Floor Surface finishing (concrete screeding)
Sub Total
Two month
1,323,517.80
1,323,517.80
1,323,517.80
One month
362,911.00
362,911.00
362,911.00
Sub Total
14 Site levelling and backfilling
Total Requirement
510,992.00
1,000,000.00
Remark
Needs method of
5,219,775.00 construction
2,513,940.00
10,494,280.00
510,992.00
510,992.00
One month
Total
1,000,000.00
1,000,000.00
3 month
33,231,839.72