Project :-

Client :-
Contractor :-
Consultant :-

GRAND S

S/NO RHS HOOD WORK BOQ SUMMARY

1 RHS Hood work before VAT

2 VAT
3 WITH VAT

GAS TANKER CIVIL WORK

1 GAS tanker civil work before VAT
2 VAT
3 WITH VAT

MECHANICAL WORK
1 Mechanical work before VAT
2 VAT
3 WITH VAT

SUB TOTAL WORK

1 SUB total work before VAT
2 SUB total VAT
 3 TOTAL with VAT

Prepared by:-
Name:
Signature:
Date:
 Electro Mechanical works of Central Kitchen
Federal Prison Administration
ETA Engineering PLC
ECDSWC-BUDSWS

GRAND SUMMARY

UNIT AMOUNT

BIRR 464,052.92
BIRR 69,607.94
BIRR 533,660.86

BIRR 3,592,812.15
BIRR 538,921.82
BIRR 4,131,733.98

BIRR 58,785,200.00
BIRR 8,817,780.00
BIRR 67,602,980.00

BIRR 62,842,065.08
BIRR 9,426,309.76
 BIRR 72,268,374.84

Checked by:- Approved by:-

Name: Name:
Signature: Signature:
Date: Date:
al Kitchen

REMARK
Approved by:-
 Project :- Electro Mechan
Client :- Federal Prison
Contractor :- ETA Engineerin
Consultant :- ECDSWC-BUDS

RHS HOOD WORK

RHS Hood Work
Items01. Demolishing Work Unit
Demolishing the existing ground floor slab
concrete: reinforcement bar, hard core and
selected material and ready all sides by
plastering and smoothing for cast mass
concrete pad. Price includes all related work and
1 necessary accessories

size. 50*50*40 cm No
03. Concrete work
Mass Concrete for Sub structure Concrete
Use ordinary portland cement
1 C-25 in mass concrete pad m3

09. Steel Structure

Supply, fabricate and mount RHS beam and
column all according to structural drawing. Price
include one coats of antirust, two coats of
synthetic enamel ainting and all others
necessary accessories to complete the work.
RHS Column
1 Size - 100*100*3mm KG
RHS Beam
2 Size - 100*100*3mm KG
 PLATE
3 8mm thick KG
ANGLE TIES
4 Size - 60*60*6mm, L+100mm KG
Bolts
5 M20 No.
ANCHOR BOLT
6 U-Bolt M20 No.
TOTAL
VAT
WITH VAT
Electro Mechanical works of Central Kitchen
Federal Prison Administration
ETA Engineering PLC
ECDSWC-BUDSWS

OD WORK

QuantitRate Amount Remark

4 936.00 3,744.00
-
-
-
0.1 ### 1,689.17
-
-

-
-
346 566.17 195,895.07
-
424 566.17 240,056.38
 -
52 255.36 13,278.57
-
5 255.36 1,276.79
-
8 25.00 200.00
-
16 494.56 7,912.94
464,052.92
69,607.94
533,660.86
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 240
WORK ITEM :RHS beam and column Labour Index Factor : 1.5

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly
Measure Measure Rate Hourly Rate Cost Rate
RHS(100*100*3) KG 240.00 375.00 90000.00 Welder 2 1.50 1250.00 1250.00 3750.00 Weld machine 2 1.50 300.00
Anti Rust LIT 0.0025 320.00 0.80 Assistant Welder 2 1.50 937.50 937.50 2812.50 Erecting Crane 1 0.50 3000.00
Synthetic Enamel(2) LIT 0.0050 305.00 1.53 Proffessional Eection ass. 1 1.50 150.00 150.00 225.00 RHS Cutter 2 1.00 200.00
Electrode 3.2mm Pkt 4.80 580.00 2784.00 DL 4 1.50 250.00 250.00 1500.00 Hand Tools 3 1.00 150.00
Smoothing Grinder 1 1.00 200.00

Sub Total (A) 92786.33 Sub Total (B) 8287.50 Sub Total (C)
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 386.61 (E) Labour cost per unit 34.53 (F) Equipment cost per unit 14.38

(G) Total Direct Cost ( D+E+F ) 435.52

(H) Indirect Cost+profit 0.3 of G 130.65
( I ) Unit Rate 566.17

UF - UTILIZATION FACTOR
KG

Hourly
Cost
900.00
1500.00
400.00
450.00
200.00

3450.00
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR :
WORK ITEM : Demolishing size. 50*50*40 cm Labour Index Factor :
TOTAL QTY. OF WORK ITEM : ___________________

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F
Measure Measure Rate Hourly Rate Cost
1 337.50 Chisel 2 1.00 250.00 400.00 800.00
DL 8 1.00 62.50 100.00 800.00
CLEAN BOY 1 1.00 125.00 200.00 200.00

Sub Total (A) 0.00 Sub Total (B) 1800.00 Sub Total (C)
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 0.00 (E) Labour cost per unit 7200.00 (F) Equipment cost per unit

(G) Total Direct Cost ( D+E+F ) 7200.00

(H) Indirect Cost+profit 0.3 of G 2160.00
( I ) Unit Rate 9360.00

By Demolish size 936

By Demolish size 93.6
By Demolish size 9.36
UF - UTILIZATION FACTOR
 0.25 m3
1

Hourly Hourly
Rate Cost

0.00

0.00
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 1
WORK ITEM : Plate 22*32*3 Labour Index Factor : 1.5

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly
Measure Measure Rate Hourly Rate Cost Rate
Plate 22*32*3 pcs 1.00 337.50 337.50 Normal welder/fixer 1 1.50 150.00 50.00 75.00

Sub Total (A) 337.50 Sub Total (B) 75.00 Sub Total (C)
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 337.50 (E) Labour cost per unit 75.00 (F) Equipment cost per unit 0.00

(G) Total Direct Cost ( D+E+F ) 412.50

(H) Indirect Cost+profit 0.3 of G 123.75
( I ) Unit Rate 536.25 bolt m20 pcs 25

rate in pcs 255.36

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________
Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 1
WORK ITEM : U bolt Labour Index Factor : 1

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly
Measure Measure Rate Hourly Rate Cost Rate
U bolt 20mm, 30*16cm pcs 1.00 330.43 330.43 Normal welder/fixer 1 1.00 250.00 50.00 50.00

Sub Total (A) 330.43 Sub Total (B) 50.00 Sub Total (C)
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 330.43 (E) Labour cost per unit 50.00 (F) Equipment cost per unit 0.00

(G) Total Direct Cost ( D+E+F ) 380.43

(H) Indirect Cost+profit 0.3 of G 114.13
( I ) Unit Rate 494.56
rate in pcs

REMARK :

UF - UTILIZATION FACTOR
Hourly
Cost

0.00
Hourly
Cost

0.00
 Project :- Electro Mechanical works of Centr
Client :- Federal Prison Administration
Contractor :- ETA Engineering PLC
Consultant :- ECDSWC-BUDSWS

GAS TANKER CIVIL WORK

Item Unit Quantity Rate

Gas Tanker Earth work slab and masonry work
Excavation Work
1 Excavation Volume m3 530.78 587.60
Backfill work
2 Selected Material fill Volume below concrete m3 128.80 1,546.35
Earthen Material fill Volume around masonry m3 174.13 977.60
Sand fill
3 Sand fill volume around the tanker m3 30.11 2,517.67

Concrete Work
1 Tanker foundation Pad lean concrete C-25 m3 4.32 ###
Tanker foundation Pad spread foundation
2 concrete C-30 m3 12.80 ###
3 Top slab concrete work C-30 m3 3.87 ###
4 Beam Concrete work C-30 m3 3.38 ###

Masonry Work
1 Stone Masonry work m3 135.57 13945.75
2 Brick Masonry m3 0.3297 38707.50
Re-Bar work
Dia 8
Dia 10 kg 276.464 215.92
Dia 12 kg 308.6688 215.92
Dia 14 kg 1016.005 215.92
FORM WORK
1 bottom foundation form work m2 11.20 3183.27
2 Top slab form work m2 29.632 3183.27
TOTAL
VAT
WITH VAT
l works of Central Kitchen
ministration
LC

RK

remark
Amount

311,889.15
-
199,169.88
170,225.28
-
75,804.53
-
-
72,971.96

244,922.77
74,117.19
64,579.25
-
-
1,890,677.62
12,761.86
-
-
59,693.38
66,646.96
219,373.17
-
35,652.59
94,326.56
###
538,921.82
###
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 20 m3
WORK ITEM : Excavation of soft material irrespective of depth Labour Index Factor : 1
TOTAL QTY. OF WORK ITEM : ___________________

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly Hourly
Measure Measure Rate Hourly Rate Cost Rate Cost
1 Fuel Lit 41.00 60.00 2460.00 Grade Checker 1 1.00 62.50 100.00 100.00 Excavator 1 1.00 3000.00 3000.00
DL 8 1.00 37.50 60.00 480.00 D. Truc 1 2.00 1500.00 3000.00

Sub Total (A) 2460.00 Sub Total (B) 580.00 Sub Total (C) 6000.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 123.00 (E) Labour cost per unit 29.00 (F) Equipment cost per unit 300.00

(G) Total Direct Cost ( D+E+F ) 452.00

(H) Indirect Cost+profit 0.3 of G 135.60
( I ) Unit Rate 587.60

REMARK :

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 5 m3
WORK ITEM : Selected Granular Backfill Labour Index Factor : 1
TOTAL QTY. OF WORK ITEM :

No. Material Type Unit Qty. per Unit Price* Cost per Hourly Indexed Hourly Hourly Hourly
Measure Measure Labourer by Skills No. U.F Rate Hourly Rate Cost Equipment Type No. U.F Rate Cost
1 Fuel ltr 16.00 60.00 960.00 Gang Chife 1 1.00 62.50 100.00 100.00 Plate compacter 2 1.00 300.00 600.00
2 selected material m3 5.00 437.50 2187.50 DL 25 1.00 37.50 60.00 1500.00 W/ Truck 1 0.20 500.00 100.00
Loader 1 0.2 2500.00 500.00

Sub Total (A) 3147.50 Sub Total (B) 1600.00 Sub Total (C) 1200.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 629.50 (E) Labour cost per unit 320.00 (F) Equipment cost per unit 240.00

(G) Total Direct Cost ( D+E+F ) 1189.50

(H) Indirect Cost+profit 0.3 of G 356.85
( I ) Unit Rate 1546.35

REMARK :

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 5 m3
WORK ITEM : Earthen Backfill Labour Index Factor : 1
TOTAL QTY. OF WORK ITEM :

No. Material Type Unit Qty. per Unit Price* Cost per Hourly Indexed Hourly Hourly Hourly
Measure Measure Labourer by Skills No. U.F Rate Hourly Rate Cost Equipment Type No. U.F Rate Cost
1 Fuel ltr 16.00 60.00 960.00 Gang Chife 1 1.00 62.50 100.00 100.00 Plate compacter 2 1.00 300.00 600.00
DL 25 1.00 37.50 60.00 1500.00 W/ Truck 1 0.20 500.00 100.00
Loader 1 0.2 2500.00 500.00

Sub Total (A) 960.00 Sub Total (B) 1600.00 Sub Total (C) 1200.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 192.00 (E) Labour cost per unit 320.00 (F) Equipment cost per unit 240.00

(G) Total Direct Cost ( D+E+F ) 752.00

(H) Indirect Cost+profit 0.3 of G 225.60
( I ) Unit Rate 977.60

REMARK :

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 10
WORK ITEM : Sand fill Labour Index Factor : 1
TOTAL QTY. OF WORK ITEM :

No. Material Type Unit Qty. per Unit Price* Cost per Hourly Indexed Hourly Hourly
Measure Measure Labourer by Skills No. U.F Rate Hourly Rate Cost Equipment Type No. U.F Rate
1 Sand m3 10.00 1866.67 18666.67 Gang Chife 1 1.00 62.50 100.00 100.00
DL 10 1.00 37.50 60.00 600.00

Sub Total (A) 18666.67 Sub Total (B) 700.00 Sub Total (C)
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 1866.67 (E) Labour cost per unit 70.00 (F) Equipment cost per unit 0.00

(G) Total Direct Cost ( D+E+F ) 1936.67

(H) Indirect Cost+profit 0.3 of G 581.00
( I ) Unit Rate 2517.67

REMARK :

UF - UTILIZATION FACTOR
m3

Hourly
Cost

0.00
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 2 m3

WORK ITEM :Concrete Class A C-30/25 Labour Index Factor : 1

TOTAL QTY. OF WORK ITEM :

Qty. per Cost per Hourly Indexed Hourly Hourly Hourly

No. Material Type Unit Measure Unit Price* Measure Labourer by Skills No. U.F Rate Hourly Rate Cost Equipment Type No. U.F Rate Cost
Cement qt. 8.00 2500.00 20000.00 Mason 3 1.00 62.50 62.50 187.50 Mixer 1 1.00 375.00 375.00
Sand m3 1.52 1866.67 2837.33 Gang Leader 2 1.00 62.50 62.50 125.00 Vibrator 2 1.00 125.00 250.00
Aggregate m3 1.76 2000.00 3520.00 Carpenter 3 1.00 62.50 62.50 187.50 W/ Truck 1 1.00 500.00 500.00
Fuel ltr 7.00 60.00 420.00 DL 25 1.00 37.50 37.50 937.50 Dumper 1 1.00 250.00 98.00

Sub Total (A) 26777.33 Sub Total (B) 1437.50 Sub Total (C) 1223.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 13388.67 (E) Labour cost per unit 718.75 (F) Equipment cost per unit 611.50

(G) Total Direct Cost ( D+E+F ) 14718.92

(H) Indirect Cost+profit 0.3 of G 4415.67
( I ) Unit Rate 19134.59

REMARK :

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 2 m3

WORK ITEM :Concrete Class A C-25 Labour Index Factor : 1

TOTAL QTY. OF WORK ITEM :

Qty. per Cost per Hourly Indexed Hourly Hourly Hourly

No. Material Type Unit Measure Unit Price* Measure Labourer by Skills No. U.F Rate Hourly Rate Cost Equipment Type No. U.F Rate Cost
Cement qt. 8.00 2500.00 20000.00 Mason 3 1.00 62.50 62.50 187.50 Mixer 1 1.00 375.00 375.00
Sand m3 0.70 1866.67 1306.67 Gang Leader 2 1.00 62.50 62.50 125.00 Vibrator 2 1.00 125.00 250.00
Aggregate m3 0.80 2000.00 1600.00 Carpenter 3 1.00 62.50 62.50 187.50 W/ Truck 1 1.00 500.00 500.00
Fuel ltr 7.00 60.00 420.00 DL 25 1.00 37.50 37.50 937.50 Dumper 1 1.00 250.00 98.00

Sub Total (A) 23326.67 Sub Total (B) 1437.50 Sub Total (C) 1223.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 11663.33 (E) Labour cost per unit 718.75 (F) Equipment cost per unit 611.50

(G) Total Direct Cost ( D+E+F ) 12993.58

(H) Indirect Cost+profit 0.3 of G 3898.08
( I ) Unit Rate 16891.66

REMARK :

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 3 m2
WORK ITEM :Form Work F1 finish Labour Index Factor : 1
TOTAL QTY. OF WORK ITEM :

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly Hourly
Measure Measure Rate Hourly Rate Cost Rate Cost
Eqa. Pole ml 24.00 150.00 3600.00 Carpenter 8 1.00 62.50 62.50 500.00
Nail kg 0.97 200.00 194.00 Ass. Carpenter 16 1.00 62.50 62.50 1000.00
Carp. Wire kg 0.65 180.00 117.00
Ply wood m2 3.00 645.00 1935.00

Sub Total (A) 5846.00 Sub Total (B) 1500.00 Sub Total (C) 0.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 1948.67 (E) Labour cost per unit 500.00 (F) Equipment cost per unit 0.00

(G) Total Direct Cost ( D+E+F ) 2448.67

(H) Indirect Cost+profit 0.3 of G 734.60
( I ) Unit Rate 3183.27

REMARK :

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________
Project :-Electro Mechanical works of Central Kitchen
WORK ITEM :- Reinforcement Bar PRODUCTION RATE PER HOUR : 35 kg
TOTAL QTY. OF WORK ITEM : Labour Index Factor : 1

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly Hourly
Measure Measure Rate Hourly Rate Cost Rate Cost
Re- Bar kg 42.00 106.98 4493.16 Bar Bender 1 1.00 250.00 250.00 250.00 Bar Cutter 1 1.00 200.00 200.00
Black Wire kg 0.25 180.00 45.00 Ass. Bender 2 1.00 187.50 187.50 375.00 Hand Tools 3 1.00 150.00 450.00

Sub Total (A) 4538.16 Sub Total (B) 625.00 Sub Total (C) 650.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 129.66 (E) Labour cost per unit 17.86 (F) Equipment cost per unit 18.57

(G) Total Direct Cost ( D+E+F ) 166.09

(H) Indirect Cost+profit 0.3 of G 49.83
( I ) Unit Rate 215.92

REMARK :

UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 1 m3
WORK ITEM :Stone Masonry Labour Index Factor : 1
TOTAL QTY. OF WORK ITEM :

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly Hourly
Measure Measure Rate Hourly Rate Cost Rate Cost
Cement qt. 1.50 2500.00 3750.00 Mason 4 1.00 62.50 62.50 250.00 Mixer 1 0.20 375.00 75.00
Sand m3 0.95 1866.67 1773.33 Gang Leader 1 1.00 62.50 62.50 62.50 W/ Truck 1 0.10 500.00 50.00
Stone m3 2.50 1666.67 4166.67 DL 16 1.00 37.50 37.50 600.00

Sub Total (A) 9690.00 Sub Total (B) 912.50 Sub Total (C) 125.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 9690.00 (E) Labour cost per unit 912.50 (F) Equipment cost per unit 125.00

(G) Total Direct Cost ( D+E+F ) 10727.50

(H) Indirect Cost+profit 0.3 of G 3218.25
( I ) Unit Rate 13945.75

REMARK :
UF - UTILIZATION FACTOR
Project :-Electro Mechanical works of Central Kitchen
Employer:-Federal Prison Administration
Contractor :-ETA Engineering PLC
Consultant:- ECDSWC-BUDSWS
DETERMINATION OF UNIT PRICE
DATE ________________

Project :-Electro Mechanical works of Central Kitchen PRODUCTION RATE PER HOUR : 0.5 m3
WORK ITEM :- Brick Labour Index Factor : 1
TOTAL QTY. OF WORK ITEM :

No. Material Type Unit Qty. per Unit Price* Cost per Labourer by Skills No. U.F Hourly Indexed Hourly Equipment Type No. U.F Hourly Hourly
Measure Measure Rate Hourly Rate Cost Rate Cost
Cement qt. 1.00 2500.00 2500.00 Mason 4 1.00 62.50 62.50 250.00 Mixer 1 0.20 375.00 75.00
Sand m3 0.75 1866.67 1400.00 Gang Leader 1 1.00 62.50 62.50 62.50
Brick m3 0.50 20000.00 10000.00 DL 16 1.00 37.50 37.50 600.00

Sub Total (A) 13900.00 Sub Total (B) 912.50 Sub Total (C) 75.00
* Purchase + fabrique + transport + waste + store

(D) Material cost per unit 27800.00 (E) Labour cost per unit 1825.00 (F) Equipment cost per unit 150.00

(G) Total Direct Cost ( D+E+F ) 29775.00

(H) Indirect Cost+profit 0.3 of G 8932.50
( I ) Unit Rate 38707.50

REMARK :
UF - UTILIZATION FACTOR

0.001
20
 INEO Quotation 2022-12-02

Quantity Unit Price (USD) Amount

Item No Picture Product Name INEO Code No. Description
(Set)
EXW (USD)

Dimension:
800*900*(850+70)mm
Advanced Electric Tilting Volts/pa:380V
1 YWK-J230 Power(KW):12 4 $4,352.57 $17,410.28
Braising Pan (80L) Capacity: 145/80L
304SS#2.0mm Pot Side, 304SS 14mm Pot bottom
EGO Temperature Controller

Size:1200*350*600mm
Packing size:1220*370*620mm
2 Wall Cabinet YSS-KT471 SS 201 1.0 mm thickness 3 $539.34 $1,618.02
CBM:0.28m3
NW/GW:32/36kgs

3 1200mm Marble Table YSS-KT546 Size:1200x730x800mm 6 $397.41 $2,384.46

SS 201 1.0 mm thickness

Size:1200*600*850+100mm
Single Sink Bench With Packing size:1220*620*400mm
4 YSS-KT337 NW/GW:26/29kgs 6 $85.16 $510.96
Under Shelf SS 201 1.0 mm thickness
CBM:0.3

Main material: SS 201

Dimension(mm):1210x760x1980
Temperature:-5℃～10℃
5 Upright Chiller 4 Half Door YRG-Z002(201) Compressor:Embraco/Secop/KK 2 $5,109.54 $10,219.08
Refrigerant:R134a
Cool mode:Ventilated
Doors:4 stainless steel doors
Voltage: 220V/50HZ

Temperature for cold room : 0~5℃

Voltage : 380v/50hz
Outer material:0.426mm painted galvanized steel
Walk in Cold Room Polyurethane panel thickness: 100mm
Room size- 6000 x 2900 x Convex Door hole size:800mmW*1900mmH
6 2700 CK-CR Door : 0.6 mm painted galvanized steel 1 $15,423.24 $15,423.24
Compressor : Copeland
Expansive valve: Danfoss
Temperature control : Elitech
Refrigerant :R404a - Honeywell
Accessories:Control box,control cables,light and
switch,drainage system.

Temperature for cold room : 0~5℃

Voltage : 220v/50hz
Outer material:0.426mm painted galvanized steel
Walk in Cold Room Polyurethane panel thickness: 100mm
Room size- 3000 x 2400 x Convex Door hole size:800mmW*1900mmH
7 2700 CK-CR Door : 0.6 mm painted galvanized steel 1 $11,733.02 $11,733.02
Compressor : Copeland
Expansive valve: Danfoss
Temperature control : Elitech
Refrigerant :R404a - Honeywell
Accessories:Control box,control cables,light and
switch,drainage system.

Temperature for freezer room : -18~-20℃

Voltage : 220v/50hz or 380v/50hz
Outer material:0.426mm painted galvanized steel
Walk in Freezer Room Polyurethane panel thickness: 100mm
Room size- 3000 x 2400 x Convex Door hole size:800mmW*1900mmH
8 2700 CK-CR Door : 0.6 mm painted galvanized steel 1 $13,341.58 $13,341.58
Compressor : Copeland
Expansive valve: Danfoss
Temperature control : Elitech
Refrigerant :R404a - Honeywell
Accessories:Control box,control cables,light and
switch,drainage system.
 1060*455*1800mm
1060*455*1800Chromepl Material: chromeplate
9 ate Hardware Four layers YSW-P1348 Color: original 2 $302.79 $605.58
frame CBM: 0.097M3
N.W.: 23.26kg
G.W.: 24.65kg

Dimension:405*180*460mm
10 Inductive fly disinfestation PJ-FK3 Input voltage: 220V 50Hz 5 $85.16 $425.80
Grid voltage: AC 3500V-4500V
Grid current: Continuous 10-15mA

Specification: L640*W710*H1400
Basket/h: 60 baskets/h
Piece/h: 1000 plates/h
Main wash tank capacity : 34.5L
Rinse capacity: 22L
Tank temp: 50~70° C
Temp boiler : 75~95° C
Voltage:380V/50HZ
11 Hood Type Dishwasher YDW-YT002 Water pressure: 1．4Bar 1 $24,601.49 $24,601.49
Heater tank: 100 W.
Heater rinse tank :9KW
Motor pump Power: 1.5KW
Total electrical power:13kw/h
Height when open machine: 1750mm
Door entrance height: 400mm
Net Weight: 120kg

Equiped with 3 pieces dish baskets: 500*500*100

Dimension:1550*1150*1250mm
Electric Indirect Jacketed Voltage: 380V
12 Swinging Boiling Pan ESP-1000ET- Power(KW):30 8 $11,354.53 $90,836.24
(300L) 300 N/W(kg):230
3mm for cupped bottom, sandwiched heat conduction oil

Dimension:1040*800*1100mm
Voltage: 380V
13 Electric Swinging Boiling YWK-J111 Power(KW):10 4 $6,623.40 $26,493.60
Pan (100L) N/W(kg):100
3mm for flat bottom
EGO Temperature Controller

Dimension 1945x1445x1365
Capacity 600L
Pot inner diameter 1200mm
Power 0.75x2 kw/380V
Design Temperature:260℃
USES:
Take thermal oil as heat source,used to boil
date,bean,apple,hawthom..etc
Features:
600L Electric Tilting Boiling 1
14 Pot with Lid ( heat transfer YLK-JL027 , Auto tilting bycircuit,no noisy,could tilt to artlillary 5 $4,541.81 $22,709.05
oil ) angle,
2. Kettle lid take Automatic open system to reduce labour
intensity,with safety structure
and easy to maintain.
3, Unique outer instAation structure to match sealed lid
to keep heat .
4
, ReseNing water outlet for pot bottom, can be easily
eduction excess water, meet
different production process requirements.

Dimension:1280*950*950mm
Voltage: 380V
15 Electric Swinging Braising YWK-J107 Power(KW):12 3 $2,649.39 $7,948.17
Pan (100L) N/W(kg):175
14mm for flat bottom
EGO Temperature Controller

Bowl: 260L
Flour Capacity: 100kg
Voltage: 3-220/230/380V
Rated Frequency: 50/60Hz
16 260L-Dough Mixer(Double YBK-MF012 Spiral Power: 7.5kw
Bowl Power: 1.5kw 2 $5,014.92 $10,029.84
Acting Sprial Mixer) Speed: 100/200r/min
Bowl Speed: 12r/min
Weight: 450kg
Dimensions: 1380x840x1560mm
Packing Dimensions: 1460x920x1610mm
 Dimension :1660×2730×2400mm
Voltage: 380v
17 electric thirty-two-pan YBK-DB056 Power:57kw 1 $23,650.35 $23,650.35
rotary furnace Weight:1950kg
All 430 stainless steel, Japan Olympia combustion
Machine

Voltage: Voltage: 110/220-240V

Rated Frequency: -50/60Hz
Size:650*610*750mm
18 dough Slicer SPJX-ZB03 Bread Thickness:31pc， 12mm 1 $4,541.81 $4,541.81
Bread Max Length:380mm
Power:250W
Weight:65 KG

Power:750W
Voltage:230V/50Hz/110V/60Hz
Output:165KGS/Hour
19 15LPotato Peeler YFP-HLK035 Capacity: 20.6L 2 $1,277.38 $2,554.76
Timer: 0-5
N.W./G.W.:58.40kg/76.40kg
Packing Size: 476x646x1243mm
Certification:CE

Size:600*600*850mm
Packing size:620*620*100mm
20 Work Bench YSS-D194 NW/GW:12/14kgs 6 $113.55 $681.30
SS 201 1.0 mm thickness
CBM:0.04

Dimension:
Advanced Electric 4- 800*900*(850+70)mm
21 Square Hot Plate Cooker YWK-J213 Volts/pa:380V 4 $1,703.18 $6,812.72
With Oven Power(KW):21
N/W(kg):123
304SS#2.0mm counter top

Packing Size(mm):630*450*455
Dimensions(mm):600*450*450
22 Single Head Stove YSF-JY408 NW(kg):34.5 5 $1,703.18 $8,515.90
Gas Type:LPG
Gas pressure(Pa):2800

Main material: SS 201

Dimension(mm):1210x760x1980
Temperature:-5℃～10℃
23 Upright Chiller 4 Half Door YRG-Z002(201) Compressor:Embraco/Secop/KK 2 $1,987.04 $3,974.08
Refrigerant:R134a
Cool mode:Ventilated
Doors:4 stainless steel doors
Voltage: 220V/50HZ

Size: Φ400*700mm
24 S/S Trash Bin PJ-TB100 Volume:88L 7 $18.92 $132.44
Material: 201 s/s

Size:600*600*850+100mm
Packing size:620*620*400mm
25 Single Sink Bench YSS-KT289 NW/GW:17/19kgs 2 $85.16 $170.32
SS 201 1.0 mm thickness
CBM:0.15

Size: 1200*600*850+100mm
26 Single sink bench with pot #SS32-6-600 Packing size: 1220*620*400mm 1 $387.95 $387.95
shelf NW/GW:17/19kgs
SS 201 1.0mm thickness
CBM: 0.3

Size: 400*900*850+70mm
27 Gas Range With 2 Burner OH900-RA-2 Volts/pa: 2800pa 3 $1,277.38 $3,832.14
with Cabinet Power: 8Kw
N.W:65Kg

Size:470×620×1735 mm
Stainless Steel Single-Line Packing Size:161x67x12 cm
28 Cake Pan Trolley YSW-X042 AL.plate 60x40(15pan) 2 $539.34 $1,078.68
AL.plate 60×40(15 pan) 201#,"L" style board is 1.0mm,
5" TPR wheel with two break,
every layer distance is 80mm.
 Temperature range: -40℃ to 99 ℃
Size: Ф315*378mm
PC Round storage Capacity: 20L
29 container-20L P-107C Material: PC 2 $302.79 $605.58
Color: Transparent
Certificate: NSF
Packing: 6pcs/carton

Total: 92 $313,228

REMARK
1.Please note that INEO Code No. is not Product Model No.
2.For the export orders, we need to use INEO DOC. to do the custom declaration.
3.Payment term: 30% deposit received before mass production,70% balance received ahead of 7 days before shipping.(If balance delayed, then shipping time will be delayed
according to the delay time of balance);Full payments are required for small amount orders.
4.Packaging:INEO standard factory packing(Carton box or wooden frame/box or bubble paper etc. It depends on the equipment)
5.Late delivery terms:
(1)Late delivery for the customer's reasons, an official notice of reminding delivery will be sent to clients by email.
(2)After 15 days, INEO will charge the additional warehouse fee.
(3)After 2 month, INEO will try to sell the goods to other customers, INEO will reproduce for you if you pay the balance and generated warehouse fee in 2 months.
(4)After 4 month,INEO can terminate the order unilaterally, deposit and goods will not be returned to buyer.
6.INEO will respond all reasonable and acceptable claims, refunding or replacing all damaged items whenever occurred if it was
proved that it was INEO's responsibility.

WARRANTY
1. All goods supplied on this order shall be covered by manufacturer’s warranty against any manufacturing defects,
valid for a period 12 months from delivery date against any manufacturing defects, excluding wear and tear of parts such as (but not limited to) heating elements, pilots,
thermocouplers, seals and gaskets, knobs and handles, lightbulbs, glass etc.
2. Warranty does not cover damages due to misuse and or abuse, voltage fluctuation, lack of maintenance, and natural environmental events.
3. If the manufacturing defects can be solved or repaired, free spare parts will be provided on a freight collect bases (Excluding mainland China).
4. If the manufacturing defects cannot be solved or cannot be repaired, whole product can be replaced on afreight collect and the return charges of the buyer (Exclude the
mainland China).
5. For all manufacturing defects, buyer will provide information and evidence then proceed to aftersales service procedures.
 Project :-
Client :-
Contractor :-
Consultant :-

BOQ FOR MECHANICA

ITEM DESCRIPTION UNIT

1 DEMOLISHING AND RECONSTRUCTION

1.1 ALL DEMOLISHING LS
1.2 ALL RECONSTRUCTION LS

14 SANITARY INSTALLATION
14.1 supply lay and connect PE-almunium multi layer pipe 20m ml
14.2 ditto item 14.1but 25mm ml
14.3 suppply and fix angle valve 20mm (PN 16) No
14.4 supply and fix 25mm gate valve (PN 10) No
14.5 supply and fix double bowl kitchen sink 1200mm*500mm No
14.6 supply and fix 80 liter approved quality water heater No
14.7 supply and fix 80mm UPVC waste vent pipe (PN6) ml
14.8 ditto item 14.7 but 110mm ml
construct rectangular floor waste collection pit on the No
14.9 floor slab of the bathroom, size 500*300 mm
14.1osupply and fix 6kg CO2 powder fire extinguisher No
14 supply and fix approved quality brass water tap No

15. MECHANICAL WORK

COOKING

1 Supply and install stainless steel Island canopy equipped

with vapour proof lighting, grease filter and hargars as
shown on the drawing complete with all acessories.
Type- Central and imported

Canopy size =4200x2100x600mm NO

Canopy size =2700x1200x600mm NO

2 Supply and install belt driven box type fan with acoustic lined
as shown on the drawing.
Max. temp. limit = 250ºC

Cental kitchen Zeway and Addis Ababa

ITEM DESCRIPTION UNIT
fan type- centrifugal box fan
Accessories
- Multi speed switch [5 speed]
- Support feet
- Outlet rain grille
- Setting shutter
- All the fan component should be grease, moisture &
temperature resistant.
Exaust fan capacity = 6500 m3/hr
Total pressure = 45 mm H2O NO

Exaust fan capacity = 2500 m3/hr

Total pressure = 35 mm H2O NO

3 Supply and install welded 1.4 mm thick black sheet metal for
kitchen hood exhaust ducting as shown on the drawings
complete with all accessories such as support, hangers,
transition piece

Total Sheet metal m²

4 Supply and install supply air louver one fixed blade the other
adjustable which is made from high quality alluminium profile as
shown on the drawing complete with dust filter and all fixing
accessories.
Size
9000x400 mm pcs
COLD ROOM

5 supply and install prefabricated modular pannel

injected with polyurethane resins without CFC
and field with self extingushing foam (40Kg/m3
dencity, 100 mm tick, 0.02W/mk thermal
conductivity, 2kg/cmq compresion resistance,
1692/74 self extingushing property, 15gr/mqd
(DIN 53122) water vapor permeability) including
ceiling, wall and ddor. The external and internal
covering are made of plasticised galvanized
white sheet with non toxic. The floor is made of
18/10 stainiless sheet with certified untislip
finish. All panels should be joined with can
locks. The door should have a carefully design
gasket, adjestable hinges and a locable handle
with an internal safety release.
ITEM DESCRIPTION UNIT
accessories
provide strip curtains
provide water proof roof light
floor (rainforced with12 mmWBm ply wood)

size of cold room = 6 X 2.9 X 2.7m (L X W x H)

pannel thickness = 100mm set

size of cold room = 3.0 X 2.4 X 2.7m (L X W x H)

pannel thickness = 100mm set

6 supply, install and commission splite - type

refrigerating equipment for cold room consisting
of hermetic air cooled condensing unit and
evaporating unit complete with all accessories.
accessories
- refrigerators lines including coper pipes for
liquid and suction lines, fittings, suction line
insulations, glue and tape for insulation joints,
rubber clad pipe clamps and fixing rods, pipe
sleeve.
- drain line including - armoured pvc, hose connection,
pipe sleeves and pipe clamps.
- provide outdoor condensing unit cover.
- PLC (programable logic controller) with digital display
- protection facilities -HP/LP cut out over load
temperature, alarm, fan delay and tube.

condensing unit - 8.5 kw at -5°c/+35°c

evaporator unit capacity - 8.5kw at -5°c/+35°c
refrigerant type - R - 22 Set

condensing unit - 5.5 kw at -5°c/+35°c

evaporator unit capacity - 5.5kw at -5°c/+35°c
refrigerant type - R - 22 Set

7 supply, install and commission splite - type

refrigerating equipment for Freezer room consisting
of hermetic air cooled condensing unit and
evaporating unit complete with all accessories.
accessories
- refrigerators lines including coper pipes for
liquid and suction lines, fittings, suction line
insulations, glue and tape for insulation joints,
rubber clad pipe clamps and fixing rods, pipe

Cental kitchen Zeway and Addis Ababa

ITEM DESCRIPTION UNIT
sleeve.
- drain line including - armoured pvc, hose connection,
pipe sleeves and pipe clamps.
- provide outdoor condensing unit cover.
- PLC (programable logic controller) with digital display
- protection facilities -HP/LP cut out over load
temperature, alarm, fan delay and tube.

condensing unit - 13 kw at -15°c/+35°c

evaporator unit capacity - 13 kw at -15°c/+35°c
refrigerant type - R - 22 Set

BAKERY VENTILATION
8 Design Supply and install galvanized steel sheet duct for
backery exhaust ystem as shown on the drawing complete
with flexible duct,transition duct, hangers and supports,
silencer vibration isolator, damper, turning and splitter
vanes at each fitting, stiffener, flanges
Duct tuickness 1.2 mm
Total Sheet metal m²

9 Supply and install volume control damper as shown on the

drawing complete with all fixing accessories.
Size
700x525mm pcs
550x450mm pcs
450x400mm pcs
350x300mm pcs

10 Supply and install exaust air diffuser which is made from high
quality extruded alluminium profile with register one fixed
blade the other adjustable as shown on the drawing complete
with dust filter damper and all fixing accessories
Size: 600X600mm
face velocity: 4.5m/s
flow: 0.56m³/s pcs

11 Supply and install centrifugal box s-proof extraction fan

as shown on the drawing complete with multi-speed switch,
metalic filter back draught shutter,spigot, sound attenuator and
all fixing accessories including odour filter.
price shall include all accessories to make the system complete
Purpose: laboratories exhaust venillation system
Extraction capacity = 6,720 lps
Total static pressure= 35 mm H20 pcs
ITEM DESCRIPTION UNIT

Extraction capacity = 5,600 lps

Total static pressure= 35 mm H20 pcs

12 Supply and install supply air louver one fixed blade the other
adjustable which is made from high quality alluminium profile as
shown on the drawing complete with dust filter and all fixing
accessories.
Size
9000x400 mm pcs

APPLIANCE
13 Supply, install and comission electrical driven convoyer
type dish washer which is made from high quality stainless
steel, compact and fully automatic.
ELECTROLUX or equivalent
Description of sections
Loading: 800mm
Pre-rinse: length, 400mm, water temperature: 24°C
Scrapper: length, 1000mm, water temperature: 35°C
tank sholed be equiped with water circulation pump, and
easly removable for cleaninig
Drying/condensing: length 1500mm, hot air
temperature: 120°C, with dehumidifier
Unloading; 1400mm which is equiped with safty device
stop at the end Set

14 Supply, install and comission electrical driven tilting

boiling pan which is made from high quality stainless
steel, compact and fully automatic.
All technical systems should be placed in one and right side
column, and esly maintanable
ELECTROLUX or equivalent
Accessories:
_ electrical driven agitator
_electric tilting mechanism
_ high efficient double insulation which leaves the surface
temperature below 40°C
Capacity: 300 litter Set
Capacity: 100 litter Set

15 Supply, install and comission heavy duty boiling pan

which is made from high quality stainless steel and
asper the attached specification
ELECTROLUX or equivalent

Cental kitchen Zeway and Addis Ababa

ITEM DESCRIPTION UNIT
Capacity: 500 litter Set
Capacity: 100 litter Set

16 Supply, install and comission electrical driven spiral

dough mixer which is made from high quality stainless
steel.
ELECTROLUX or equivalent
Capacity: 100 kg No

17 Design, Supply, install and comission electrical driven

rotary bread backing oven which is made from stainles steel
asper the attached specification
Capacity: 24 trays each with 24 bread
576 brads per charge No

18 Design, Supply, install and comission electrical driven

dough cutters which is made from stainles steel and
equivalent for item No 17. No

19 Design, Supply, install and comission electrical driven

dough preparation for the oven which is made from stainles
steel and equivalent for item No 17. No

20 Supply, install and comission electric driven onion

choping machine which is made from high quality stainless
steel.
Capacity: 40 kg/Charge No

21 Supply, install and set to work injera baking stove/cookers with

all necessary accessories to make the system functional No

22 Supply, install horizontal type deep freezer as per the attached

specification with all necessary accessories to make the
system functional No

23 Supply, install and comission electrical driven meat grinder

which is made from high quality stainless steel
Capacity: 400kg/hr No

24 Supply and deliver to the client calibrated grain weighing scale

with all its part and accessories
Capacity: 100kg No

25 Supply and deliver to the clienttripple beam balance that is

used to measure masss,or the amount of matter in an objecct
ITEM DESCRIPTION UNIT
with all parts and different type of size standard grams No

26 Design, supply, install and comission grain milling machines

Shiro/Berbere with two milling machines
Grain (wheat and teff) with four milling machines
Price shall include all necessary parts and accessories to make
the function complete LS

27 Supply and install electric driven potato peeler which is made

from high quality stainless steel.

Capacity: 40 kg/Charge No

28 Supply and install Preparation table asper the attached

specification No

29 Supply and install stock pot electrical stove asper the

attached specification No

30 Supply and install single stock kerosin gas burner stove

asper the attached specification No

31 Supply and install tilting brazing pan asper the

attached specification No

32 Supply and install wall cabinet asper the

attached specification No

33 Supply and install Marble top table asper the

attached specification No

34 Supply and Install work table with sink No

35 Supply and Install choping blocks No

36 Supply and Install four door refrigerator No

37 Supply and install mobile garbage bin No

38 Supply and install pot wash sink No

39 Supply and install pot wash table No

40 Supply and install heavy duty two burner

cooking range No

Cental kitchen Zeway and Addis Ababa

ITEM DESCRIPTION UNIT

41 Supply and install tray rack trolley No

42 Supply and install hot food service trolly No

43 Supply and install onion/potato bin No

44 Supply and install Insect killer No

STORAGE TANK AND PRESSURE VESSEL

45 Design, Supply, fabricate, test and install underground fuel
storage tank as shown on the drawing complete with
exterior coating, inferior coating ,cathodic protection,
tank manhole enclosures, pipe connection to tanks,
tank manhole, internal ladder, wear plates, lifting lugs,
hold down straps, tank and piping ,valves & fittings
,alarm systems, concrete foundation
and Buried utility warning tape, soil separator mat.
Fabrication standard- ASME
Type of fuel stored - No-2
Tank size -8000x2200mm (lenght x Diameter)
Tank Capacity - 30,000 liters.
Plate thickness - 6mm black steel
Position - Horizontal NO

46 Supply, fabricate, test and install above ground (daily)

oil storage tank as shown on the drawing complete with
ladders & handrails, coating, pipe connection to tanks,
tank manholes, internal ladder, wear plates, lifting lugs
emergency relief vents, tank and piping accessories,
piping, valves, fittings, tank fluid level monitor and alarm
system,support.
Fabrication standard- ASME
Type of oil stored - Nº 2 oil (furnace)
Tank size - 2.5 x 1 meters (lenght x Diameter)
Tank Capacity - 2000Liters
Plate thickness - 7mm
Position - Horizontal NO

PUMPS
47 Supply and install fuel oil pumping equipment as shown
on drawing complete with all accessories such as duplex
strainer, pressure relief valve, back pressure control valves
valves (gate, check..etc) pipe, pipe fittings, pressure
gage, thermometer and misellaneous piping specalities,
ITEM DESCRIPTION UNIT
motor control, flexible hose, oil flow meter.
Type of fuel - Kerosine fuel
Capacity -1.2 Lps
Head - 20m
Type of pump - gear
v/ph/Hz/kw - 380/3/50/3kw Set

TOTAL TO SUMMARY …………………… BIRR

VAT BIRR
WITH VAT BIRR

Cental kitchen Zeway and Addis Ababa

 Electro Mechanical works of Central Kitchen
Federal Prison Administration
ETA Engineering PLC
ECDSWC-BUDSWS

OR MECHANICAL WORK
QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE

1 2,650,000.00 ### 3,000,000.00 3,000,000.00

1 1,000,000.00 ### 2,100,000.00 2,100,000.00
-
-
26 2,000.00 52,000.00 4,000.00 104,000.00
46 2,500.00 115,000.00 5,000.00 230,000.00
4 800.00 3,200.00 1,600.00 6,400.00
2 800.00 1,600.00 1,800.00 3,600.00
4 8,000.00 32,000.00 19,000.00 76,000.00
2 8,000.00 16,000.00 15,000.00 30,000.00
52 2,000.00 104,000.00 4,000.00 208,000.00
32 2,500.00 80,000.00 4,000.00 128,000.00

4 32,000.00
8,000.00 18,000.00 72,000.00
4 7,000.00 28,000.00 14,000.00 56,000.00
20 2,000.00 40,000.00 4,200.00 84,000.00

1 550,000.00 550,000.00 820,000.00 820,000.00

1 350,000.00 350,000.00 480,000.00 480,000.00
QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE

4 350,000.00 1,400,000.00 580,000.00 2,320,000.00

4 250,000.00 1,000,000.00 400,000.00 1,600,000.00

150 2,200.00 330,000.00 3,800.00 570,000.00

3 35,000.00 105,000.00 57,000.00 171,000.00

Cental kitchen Zeway and Addis Ababa

QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE

1 600,000.00 600,000.00 980,000.00 980,000.00

-
-
2 480,000.00 960,000.00 710,000.00 1,420,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1 402,000.00 402,000.00 650,000.00 650,000.00
-
-
-
1 345,000.00 345,000.00 530,000.00 530,000.00
-
-
-
-
-
-
-
-
-
-
QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE
-
-
-
-
-
-
-
-
-
-
1 470,000.00 470,000.00 700,000.00 700,000.00
-
-
-
-
-
-
-
-
420 2,950.00 1,239,000.00 5,600.00 2,352,000.00
-
-
-
-
1 7,500.00 7,500.00 14,000.00 14,000.00
2 5,500.00 11,000.00 12,000.00 24,000.00
1 5,000.00 5,000.00 11,000.00 11,000.00
22 4,400.00 96,800.00 7,600.00 167,200.00
-
-
-
-
-
-
-
22 18,500.00 407,000.00 38,000.00 836,000.00
-
-
-
-
-
-
-
-
1 360,000.00 360,000.00 650,000.00 650,000.00

Cental kitchen Zeway and Addis Ababa

QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE
-
-
1 320,000.00 320,000.00 600,000.00 600,000.00
-
-
-
-
-
-
7 35,000.00 245,000.00 62,000.00 434,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1 1,369,400.00 1,369,400.00 2,600,000.00 2,600,000.00
-
-
-
-
-
-
-
-
-
-
-
-
8 680,000.00 5,440,000.00 1,200,000.00 9,600,000.00
4 390,000.00 1,560,000.00 700,000.00 2,800,000.00
-
-
-
-
-
QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE
5 250,000.00 1,250,000.00 480,000.00 2,400,000.00
3 110,000.00 330,000.00 280,000.00 840,000.00
-
-
-
-
-
2 310,000.00 620,000.00 530,000.00 1,060,000.00
-
-
-
-
-
1 1,360,000.00 1,360,000.00 2,490,000.00 2,490,000.00
-
-
-
1 270,000.00 270,000.00 480,000.00 480,000.00
-
-
-
1 465,000.00 465,000.00 710,000.00 710,000.00
-
-
-
-
2 69,000.00 138,000.00 110,000.00 220,000.00
-
-
10 9,500.00 95,000.00 15,000.00 150,000.00
-
-
-
2 360,000.00 720,000.00 540,000.00 1,080,000.00
-
-
-
2 240,000.00 480,000.00 1,410,000.00 2,820,000.00
-
-
-
2 90,000.00 180,000.00 150,000.00 300,000.00
-
-
-

Cental kitchen Zeway and Addis Ababa

QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE
3 45,000.00 135,000.00 78,000.00 234,000.00
-
-
-
-
-
1 450,000.00 450,000.00 1,350,000.00 1,350,000.00
-
-
-
-
2 80,000.00 160,000.00 135,000.00 270,000.00
-
-
6 5,000.00 30,000.00 12,000.00 72,000.00
-
-
4 105,000.00 420,000.00 180,000.00 720,000.00
-
-
5 105,000.00 525,000.00 180,000.00 900,000.00
-
-
4 305,000.00 1,220,000.00 460,000.00 1,840,000.00
-
-
3 30,000.00 90,000.00 57,000.00 171,000.00
-
-
6 24,000.00 144,000.00 42,000.00 252,000.00
-
6 5,000.00 30,000.00 9,000.00 54,000.00
-
10 2,500.00 25,000.00 4,000.00 40,000.00
-
2 150,000.00 300,000.00 210,000.00 420,000.00
-
7 1,500.00 10,500.00 2,000.00 14,000.00
-
2 5,000.00 10,000.00 9,000.00 18,000.00
-
1 24,000.00 24,000.00 41,000.00 41,000.00
-
-
3 90,000.00 270,000.00 135,000.00 405,000.00
QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE
-
2 30,000.00 60,000.00 57,000.00 114,000.00
-
2 20,000.00 40,000.00 32,000.00 64,000.00
-
2 20,000.00 40,000.00 32,000.00 64,000.00
-
5 5,000.00 25,000.00 9,000.00 45,000.00

1 600,000.00 600,000.00 1,500,000.00 1,500,000.00

1 150,000.00 150,000.00 420,000.00 420,000.00

Cental kitchen Zeway and Addis Ababa

QTY. RATE AMOUNT NEW UNIT PRICE NEW TOTAL PRICE

2 160,000.00 320,000.00 400,000.00 800,000.00

### 58,785,200.00
### 55,785,200.00
### 53,685,200.00
L PRICE

Cental kitchen Zeway and Addis Ababa

 COST BREAK DOWN ANALYSIS
Format Number
Project: Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15
Employer: Federal Prison Administration Format made in 3 copies
Consultant: ECDSWC-BUDSWS
Supplier: ETA Engineering Plc

Item: Canopy size =4200x2100x600mm

L/I Cost Analysis Rate Amount Remark

Overall manufacturing cost on local
1 proffesionalss with high quality material ETB 683,333.33
as per the specification of the contract
2 Insurance (FOB X2.5%) ETB

3 Freight Cost ETB

4 CIF (USD) ETB

5 CIF (ETB) ETB

5.1

6 CUSTOMS DUTY=A+B+C

6.1 A CIF X 30% ETB -

6.2 B (A+B+CIF) X 10% ETB -

6.3 C (A+B+C+CIF) X 3% ETB -

Sub total :- ETB 683,333.33

20% Add for Overhead and Profit +
7 Loading & Unloading + Installation Cost ETB 136,666.67
+ Local materials)
Grand total :- ETB 820,000.00

Item: Canopy size =2700x1200x600mm

L/I Cost Analysis Rate Amount Remark

Overall manufacturing cost on local
1 proffesionalss with high quality material ETB 400,000.00
as per the specification of the contract
2 Insurance (FOB X2.5%) ETB

3 Freight Cost ETB

4 CIF (USD) ETB

5 CIF (ETB) ETB

5.1

6 CUSTOMS DUTY=A+B+C

6.1 A CIF X 30% ETB -

6.2 B (A+B+CIF) X 10% ETB -

6.3 C (A+B+C+CIF) X 3% ETB -

Sub total :- ETB 400,000.00

20% Add for Overhead and Profit +
7 Loading & Unloading + Installation Cost ETB 80,000.00
+ Local materials)
Grand total :- ETB 480,000.00

Item: Air louver one fixed blade

L/I Cost Analysis Rate Amount Remark

Overall manufacturing cost on local
1 proffesionalss with high quality material ETB 47,500.00
as per the specification of the contract
2 Insurance (FOB X2.5%) ETB

3 Freight Cost ETB

4 CIF (USD) ETB

5 CIF (ETB) ETB

5.1

6 CUSTOMS DUTY=A+B+C

6.1 A CIF X 30% ETB -

6.2 B (A+B+CIF) X 10% ETB -

6.3 C (A+B+C+CIF) X 3% ETB -

 Sub total :- ETB 47,500.00
20% Add for Overhead and Profit +
7 Loading & Unloading + Installation Cost ETB 9,500.00
+ Local materials)
Grand total :- ETB 57,000.00

Prepared by:- Checked by:- Approved by:-

Name: ----------------------- Name: ------------------------------ Name: ------------------------------
Signature: ----------------------- Signature: ------------------------------ Signature: ------------------------------
Date: ----------------------- Date: ------------------------------ Date: ------------------------------
Item: Supply and install welded 1.4 mm thick black sheet metal

L/I Cost Analysis Rate Amount Remark

Overall manufacturing cost on local
1 proffesionalss with high quality material ETB 3,166.67 per 1 square meter
as per the specification of the contract
2 Insurance (FOB X2.5%) ETB

3 Freight Cost ETB

4 CIF (USD) ETB

5 CIF (ETB) ETB

5.1

6 CUSTOMS DUTY=A+B+C

6.1 A CIF X 30% ETB -

6.2 B (A+B+CIF) X 10% ETB -

6.3 C (A+B+C+CIF) X 3% ETB -

Sub total :- ETB 3,166.67

20% Add for Overhead and Profit +
7 Loading & Unloading + Installation Cost ETB 633.33
+ Local materials)
Grand total :- ETB 3,800.00

Design Supply and install galvanized steel sheet duct for bakery
Item:
ventilation w 1.2mm thickness

L/I Cost Analysis Rate Amount Remark

L/I Cost Analysis Rate Amount Remark
Overall manufacturing cost on local
1 proffesionalss with high quality material ETB 4,666.67 per 1 square meter
as per the specification of the contract
2 Insurance (FOB X2.5%) ETB

3 Freight Cost ETB

4 CIF (USD) ETB

5 CIF (ETB) ETB

5.1

6 CUSTOMS DUTY=A+B+C

6.1 A CIF X 30% ETB -

6.2 B (A+B+CIF) X 10% ETB -

6.3 C (A+B+C+CIF) X 3% ETB -

Sub total :- ETB 4,666.67

20% Add for Overhead and Profit +
7 Loading & Unloading + Installation Cost ETB 933.33
+ Local materials)
Grand total :- ETB 5,600.00

Item: Diifferent size volume control dumpers

L/I Cost Analysis Rate Amount Remark

Overall manufacturing cost on local
1 proffesionalss with high quality material
as per the specification of the contract
700x525mm ETB 11,666.67 per 1 pcs

550x450mm ETB 10,000.00 per 1 pcs

450x400mm ETB 9,166.67 per 1 pcs

350x300mm ETB 6,333.33 per 1 pcs

2 Insurance (FOB X2.5%) ETB

3 Freight Cost ETB

4 CIF (USD) ETB

4 CIF (USD) ETB

5 CIF (ETB) ETB

5.1

6 CUSTOMS DUTY=A+B+C

6.1 A CIF X 30% ETB -

6.2 B (A+B+CIF) X 10% ETB -

6.3 C (A+B+C+CIF) X 3% ETB -

Sub total :- ETB -

20% Add for Overhead and Profit +
7 Loading & Unloading + Installation Cost -
+ Local materials)
700x525mm ETB 2,333.33 14,000.00

550x450mm ETB 2,000.00 12,000.00

450x400mm ETB 1,833.33 11,000.00

350x300mm ETB 1,266.67 7,600.00

Grand total :- ETB 44,600.00

Different accosoris manufactured supplid and items to be fixed

Item:
with multiple accessories

L/I Cost Analysis Rate Amount Remark

Overall manufacturing cost with high

1 quality material and delivery as required
as per the specification of the contract
Supply and install exaust air diffuser
1.1 ETB 31,666.67
600*600mm
Supply and install centrifugal box s-proof
1.2extraction fan with 35mm H2O 5720 ETB 500,000.00
Supply and install centrifugal box s-proof
LPS
1.3extraction fan with 35mm H2O 5600 ETB 51,666.67
Design, Supply, install and comission
LPS
1.4electrical driven compatibley to boq ETB 591,666.67
item no install
Supply, 17 and set to work injera
1.5 ETB 12,500.00
baking stove
1.6Meet grinder 400 kg per hour ETB 1,175,000.00
1.6Meet grinder 400 kg per hour ETB 1,175,000.00
Supply and deliver to the client
1.7 ETB 125,000.00
calibrated grain weighing 100kg
Supply and deliver to the clienttripple
1.8 ETB 65,000.00
beam balance
Design, supply, install and comission
1.9 ETB 1,125,000.00 WITH LUMP SUM
grain milling machines
Fuel Tank size -8000x2200mm (lenght x
1.10 ETB 1,250,000.00
Diameter)
2000 liter oil storage tanker with
1.11 ETB 350,000.00
accessories
Supply and install fuel oil pumping
1.12 ETB 333,333.33
equipment 20 m Head 1.2 lps
2 Insurance (FOB X2.5%) ETB

3 Freight Cost ETB

4 CIF (USD) ETB

5 CIF (ETB) ETB

5.1

6 CUSTOMS DUTY=A+B+C

6.1 A CIF X 30% ETB -

6.2 B (A+B+CIF) X 10% ETB -

6.3 C (A+B+C+CIF) X 3% ETB -

Sub total :- ETB -

Each 20% Add for Overhead and Profit +

7 Loading & Unloading + Installation Cost
+ Local materials)
Supply and install exaust air diffuser
7.1 6,333.33 38,000.00
600*600mm
Supply and install centrifugal box s-proof
7.2extraction fan with 35mm H2O 5720 100,000.00 600,000.00
Supply and install centrifugal box s-proof
LPS
7.3extraction fan with 35mm H2O 5600 10,333.33 62,000.00
Design, Supply, install and comission
LPS
7.4electrical driven compatibley to boq 118,333.33 710,000.00
item no 17
Supply, install and set to work injera
7.5 2,500.00 15,000.00
baking stove
7.6Meet grinder 400 kg per hour 235,000.00 1,410,000.00
 Supply and deliver to the client
7.7 25,000.00 150,000.00
calibrated grain weighing 100kg
Supply and deliver to the clienttripple
7.8 13,000.00 78,000.00
beam balance
Design, supply, install and comission
7.9 225,000.00 1,350,000.00
grain milling machines
Fuel Tank size -8000x2200mm (lenght x
7.10 250,000.00 1,500,000.00
Diameter)
2000 liter oil storage tanker with
7.11 70,000.00 420,000.00
accessories
Supply and install fuel oil pumping
7.12 66,666.67 400,000.00
equipment 20 m Head 1.2 lps

Prepared by:- Checked by:- Approved by:-

Name: ----------------------- Name: ------------------------------ Name: ------------------------------
Signature: ----------------------- Signature: ------------------------------ Signature: ------------------------------
Date: ----------------------- Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc
Total pressure = 45 mm H2O
Room size- 3000 x 2400 x 2700
Item: ate :-
"

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 5,487.91

2 Insurance (FOB X2.5%) USD 137.20
3 Freight Cost USD

4 CIF (USD) USD 5,625.11

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 328,150.81 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 98,445.24
6.2 B (A+B+CIF) X 10% ETB 42,659.61
6.3 C (A+B+C+CIF) X 3% ETB 14,077.67
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 483,333.33
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 96,666.67
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 580,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
COST BREAK DOWN ANALYSIS
Format Number
Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-16
Employer:Federal Prison Administration Format made in 3 copies
Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc
Room size- 3000 x 2400 x 2700
Item: ate :-
"
L/I Cost Analysis Rate Amount Remark
 Total pressure = 45 mm H2O
Room size- 3000 x 2400 x 2700
Item: ate :-
"

L/I Cost Analysis Rate Amount Remark

L/I Cost Analysis Rate Amount Remark
6 FOB (USD) Price USD 3,784.77
7 Insurance (FOB X2.5%) USD 94.62
8 Freight Cost USD
9 CIF (USD) USD 3,879.38
10 CIF (ETB) CBE USD conversation
Conversion Rate +Bank
5.2 ETB 226,310.91 rate has 53.52
Charge(9%)
7 CUSTOMS DUTY=A+B+C birr/USD
6.4 A CIF X 30% ETB 67,893.27
6.5 B (A+B+CIF) X 10% ETB 29,420.42
6.6 C (A+B+C+CIF) X 3% ETB 9,708.74
Sub total :- ETB 333,333.33
20% Add for Overhead and
Profit +(Inland Transportation
and Transit cost+Transportato
8 cost from Mojo DP to project ETB 66,666.67
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 400,000.00
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS

Project:
Employer:
Consultant:
Supplier:

Item:

Unit of
Item No Description of Items
maesurement
1.00 PE-almunium multi layer pipe 20 ml
2.00 PE-almunium multi layer pipe 25 ml
3.00 angle valve 20mm (PN 16) No
4.00 25mm gate valve (PN 10) No
5.00 double bowl kitchen sink 1200 No
6.00 80 liter approved quality water heNo
7.00 80mm UPVC waste vent pipe (PN6) ml
8.00 110mm UPVC waste vent pipe (PN6 ml
9.00 rectangular floor waste collection No
10.00 6kg CO2 powder fire extinguisher No
11.00 brass water tap No

TOTAL
 Unit of
Item No Description of work
maesurement

1.00 Overall sanitary work LS

PE-almunium multi layer pipe
PE-almunium multi layer pipe
angle valve 20mm
25mm gate valve
double bowl kitchen sink 1200mm*
80 liter approved quality water
80mm UPVC waste vent pipe
110mm UPVC waste vent pipe
WORK VALUE(rectangular floor waste collection pit on the fl
of the bathroom, size 500*3
6kg CO2 powder fire extin
brass w

TOTAL

(D) Material cost

(G) Total Direct Cost ( D+E+F )

(H) Indirect Cost+profit 0.3 of G
( I ) Total Price

Item No Description of Items Unit

 supply lay and connect PE-
1.00 almunium multi layer pipe 20mm ml

2.00 ditto item 14.1but 25mm ml

suppply and fix angle valve

3.00 No
20mm (PN 16)

supply and fix 25mm gate valve

4.00 No
(PN 10)

supply and fix double bowl

5.00 No
kitchen sink 1200mm*500mm

supply and fix 80 liter approved

6.00 No
quality water heater

supply and fix 80mm UPVC

7.00 ml
waste vent pipe (PN6)

8.00 ditto item 14.7 but 110mm ml

construct rectangular floor

waste collection pit on the floor
9.00 No
slab of the bathroom, size
500*300 mm
supply and fix 6kg CO2 powder
10.00 No
fire extinguisher
 supply and fix approved quality
11.00 No
brass water tap

Prepared by:-
Name: -----------------------------
Signature: -----------------------------
Date: -----------------------------
 Electro Mechanical works of Central Kitchen
Federal Prison Administration
ECDSWC-BUDSWS
ETA Engineering Plc

Sanitary Items

Rate
Poforma Price Actual cost
260.87 4,000.00
391.30 5,000.00
217.39 1,600.00
478.26 1,800.00
8,521.74 19,000.00
24,347.83 15,000.00
239.13 4,000.00
478.26 4,000.00
18,000.00
12,560.00 14,000.00
565.22 4,200.00

TOTAL

A- Material cost
 Type of
material Unit Qty

multi layer pipe 20mm ml 26.00

multi layer pipe 25mm ml 46.00
le valve 20mm (PN 16) No 4.00
mm gate valve (PN 10) No 2.00
sink 1200mm*500mm No 4.00
d quality water heater No 2.00
waste vent pipe (PN6) ml 52.00
waste vent pipe (PN6) ml 32.00
tion pit on the floor slab
om, size 500*300 mm) No 4.00
owder fire extinguisher No 4.00
brass water tap No 20.00

TOTAL

267,692.31

767,692.31
230,307.69
998,000.00

DISTRIBUTED
RATE FROM RATE PER UNIT
LAMP SUM
104,000.00 4,000.00

230,000.00 5,000.00

6,400.00 1,600.00

3,600.00 1,800.00

76,000.00 19,000.00

30,000.00 15,000.00

208,000.00 4,000.00

128,000.00 4,000.00

72,000.00 18,000.00

56,000.00 14,000.00
 84,000.00 4,200.00

Checked by:-
-------------------
-------------------
-------------------
 Proforma
Project qty Actual Amount BD rate rate
26.00 104,000.00 1,200.00 260.87
46.00 230,000.00 1,800.00 391.30
4.00 6,400.00 250.00 217.39
2.00 3,600.00 550.00 478.26
4.00 76,000.00 9,800.00 8,521.74
2.00 30,000.00 28,000.00 24,347.83
52.00 208,000.00 1,100.00 239.13
32.00 128,000.00 2,200.00 478.26
4.00 72,000.00 18,000.00 18,000.00
4.00 56,000.00 14,000.00 12,560.00
20.00 84,000.00 650.00 565.22

998,000.00

COST BREAKDOWNAN ALYSIS

ial cost
Proforma Labour by
Rate Cost per unit trade No

Forman 1.00
260.87 6,782.61 Plumber 2.00
391.30 18,000.00 D.laborer 8.00
217.39 869.57 Chiseler 8.00
478.26 956.52
8,521.74 34,086.96
24,347.83 48,695.65
239.13 12,434.78
478.26 15,304.35

17,254.38 69,017.52
12,560.00 50,240.00
565.22 11,304.35

267,692.31
Checked by:-
Name: ------------------------------
Signature: ------------------------------
Date: ------------------------------
 Format Number
ETACBD-1/S-4/B-15
Format made in 3 copies

Date :-

Direct Material work

Purchase Price percentage
6,782.61 10%
18,000.00 23%
869.57 1%
956.52 0.4%
34,086.96 8%
48,695.65 3%
12,434.78 21%
15,304.35 13%
72,000.00 7%
50,240.00 6%
11,304.35 8%

270,674.78 100%

OWNAN ALYSIS
B- Labour Cost
 No of
Indexed Daily Workin
UF cost g Days Total labor cost

1.00 1,000.00 15.00 15,000.00

1.50 5,000.00 15.00 225,000.00
1.00 500.00 15.00 60,000.00
1.00 500.00 15.00 60,000.00

360,000.00
Approved by:-
Name: ------------------------------
Signature: ------------------------------
Date: ------------------------------
C- Equipmental cost with transport facility
 No of
Type of Equip. No UF Daily rent Days
Pick up for
plumber crew 1.00 1.00 3,500.00 15.00
Hand tools 5.00 1.00 500.00 15.00
Transporting truck 1.00 1.00 40,000.00 2.00
-----------
-----------
-----------
t facility
Total cost

52,500.00
7,500.00
80,000.00

140,000.00
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc
"Walk in Cold Room
Room size- 6000 x 2900 x 2700
Item: ate :-
"

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 15,422.92

2 Insurance (FOB X2.5%) USD 385.57
3 Freight Cost USD

4 CIF (USD) USD 15,808.49

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 922,216.94 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 276,665.08
6.2 B (A+B+CIF) X 10% ETB 119,888.20
6.3 C (A+B+C+CIF) X 3% ETB 39,563.11

Sub total :- ETB 1,358,333.33

20% Add for Overhead and
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 271,666.67
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 1,630,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc
"Walk in Cold Room
Room size- 3000 x 2400 x 2700
Item: ate :-
"

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 11,732.77

2 Insurance (FOB X2.5%) USD 293.32
3 Freight Cost USD

4 CIF (USD) USD 12,026.09

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 701,563.81 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 210,469.14
6.2 B (A+B+CIF) X 10% ETB 91,203.30
6.3 C (A+B+C+CIF) X 3% ETB 30,097.09
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 1,033,333.33
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 206,666.67
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 1,240,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Hood Type Dishwasher

Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 24,600.98

2 Insurance (FOB X2.5%) USD 615.02
3 Freight Cost USD

4 CIF (USD) USD 25,216.00

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 1,471,020.89 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 441,306.27
6.2 B (A+B+CIF) X 10% ETB 191,232.72
6.3 C (A+B+C+CIF) X 3% ETB 63,106.80

Sub total :- ETB 2,166,666.67

20% Add for Overhead and
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 433,333.33
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 2,600,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Electric Indirect Jacketed Swinging Boiling

Item: Pan (300L) ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 11,354.30

2 Insurance (FOB X2.5%) USD 283.86
3 Freight Cost USD

4 CIF (USD) USD 11,638.15

5 CIF (ETB)
Conversion Rate +Bank
5.1
Charge(9%)
ETB 678,932.72 CBE USD conversation rate has 53.52 birr/USD

6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 203,679.82
6.2 B (A+B+CIF) X 10% ETB 88,261.25
6.3 C (A+B+C+CIF) X 3% ETB 29,126.21

20% Add for Overhead and

Sub total :- ETB 1,000,000.00
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 200,000.00
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 1,200,000.00
Electric Swinging Boiling Pan (100L)
Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 6,623.34

2 Insurance (FOB X2.5%) USD 165.58

3 Freight Cost USD

4 CIF (USD) USD 6,788.92

5 CIF (ETB)
Conversion Rate +Bank
5.2 ETB 396,044.09 CBE USD conversation rate has 53.52 birr/USD
Charge(9%)
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 118,813.23
6.2 B (A+B+CIF) X 10% ETB 51,485.73
6.3 C (A+B+C+CIF) X 3% ETB 16,990.29
20% Add for Overhead and
Sub total :- ETB 583,333.33
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 116,666.67
site + Loading & Unloading +
Installation Cost + Local
materials)
 Electric Indirect Jacketed Swinging Boiling
Item: Pan (300L) ate :-

20% Add for Overhead and

Profit +(Inland Transportation
L/I and TransitCost Analysis
cost+Transportato Rate Amount Remark
7 cost from Mojo DP to project ETB 116,666.67
site + Loading & Unloading +
Installation Cost + Local
materials) Grand total :- ETB 700,000.00
600L Electric Tilting Boiling Pot with Lid
( heat transfer oil )
Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 4,541.72
2 Insurance (FOB X2.5%) USD 113.54
3 Freight Cost USD
4 CIF (USD) USD 4,655.26
5 CIF (ETB)
Conversion Rate +Bank
5.2 ETB 271,573.09 CBE USD conversation rate has 53.52 birr/USD
Charge(9%)
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 81,471.93
6.2 B (A+B+CIF) X 10% ETB 35,304.50
6.3 C (A+B+C+CIF) X 3% ETB 11,650.49
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation
ETB 400,000.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 80,000.00
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 480,000.00
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

260L-Dough Mixer(Double Acting Sprial

Mixer)
Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 5,014.81

2 Insurance (FOB X2.5%) USD 125.37
3 Freight Cost USD

4 CIF (USD) USD 5,140.19

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 299,861.95 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 89,958.59
6.2 B (A+B+CIF) X 10% ETB 38,982.05
6.3 C (A+B+C+CIF) X 3% ETB 12,864.08
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 441,666.67
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 88,333.33
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 530,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering
electric Plc
thirty-two-pan rotary furnace

Room size- 6000 x 2900 x 2700

Item: ate :-
"
L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 23,560.17

2 Insurance (FOB X2.5%) USD 589.00
3 Freight Cost USD

4 CIF (USD) USD 24,149.17

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 1,408,785.39 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 422,635.62
6.2 B (A+B+CIF) X 10% ETB 183,142.10
6.3 C (A+B+C+CIF) X 3% ETB 60,436.89
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 2,075,000.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 415,000.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 2,490,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Item: DOUGH SLICER ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 4,541.72

2 Insurance (FOB X2.5%) USD 113.54
3 Freight Cost USD

4 CIF (USD) USD 4,655.26

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 271,573.09 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 81,471.93
6.2 B (A+B+CIF) X 10% ETB 35,304.50
6.3 C (A+B+C+CIF) X 3% ETB 11,650.49
20% Add for Overhead and
Profit +(Inland Transportation
Sub total :- ETB 400,000.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 80,000.00
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 480,000.00

Prepared by:-
Name: ------------------------------
Checked by:- ------------------------------ Approved
Name: by:- ------------------------------
Name:
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Upright Chiller 4 Half Door

Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 5,109.43

2 Insurance (FOB X2.5%) USD 127.74
3 Freight Cost USD

4 CIF (USD) USD 5,237.17

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 305,519.72 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 91,655.92
6.2 B (A+B+CIF) X 10% ETB 39,717.56
6.3 C (A+B+C+CIF) X 3% ETB 13,106.80
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 450,000.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 90,000.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 540,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

15LPotato Peeler
Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 1,277.36

2 Insurance (FOB X2.5%) USD 31.93
3 Freight Cost USD

4 CIF (USD) USD 1,309.29

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 76,379.93 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 22,913.98
6.2 B (A+B+CIF) X 10% ETB 9,929.39
6.3 C (A+B+C+CIF) X 3% ETB 3,276.70

20% Add for Overhead Sub total :- ETB

and 112,500.00
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 22,500.00
site + Loading & Unloading +
Installation Cost + Local
materials) Grand total :- ETB 135,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Work Bench
Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 113.54

2 Insurance (FOB X2.5%) USD 2.84
3 Freight Cost USD

4 CIF (USD) USD 116.38

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 6,789.33 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 2,036.80
6.2 B (A+B+CIF) X 10% ETB 882.61
6.3 C (A+B+C+CIF) X 3% ETB 291.26
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 10,000.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 2,000.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 12,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering
Advanced Plc 4-Square Hot Plate
Electric
Cooker With Oven
Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 1,703.14

2 Insurance (FOB X2.5%) USD 42.58
3 Freight Cost USD

4 CIF (USD) USD 1,745.72

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 101,839.91 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 30,551.97
6.2 B (A+B+CIF) X 10% ETB 13,239.19
6.3 C (A+B+C+CIF) X 3% ETB 4,368.93

Sub total :- ETB 150,000.00

20% Add for Overhead and
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 30,000.00
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 180,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering
Single Plc
Head Stove

Room size- 6000 x 2900 x 2700

Item: ate :-
"
L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 1,703.14

2 Insurance (FOB X2.5%) USD 42.58
3 Freight Cost USD

4 CIF (USD) USD 1,745.72

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 101,839.91 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 30,551.97
6.2 B (A+B+CIF) X 10% ETB 13,239.19
6.3 C (A+B+C+CIF) X 3% ETB 4,368.93

Sub total :- ETB 150,000.00

20% Add for Overhead and
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 30,000.00
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 180,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Item: TILTING PAN ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 4,352.48

2 Insurance (FOB X2.5%) USD 108.81
3 Freight Cost USD

4 CIF (USD) USD 4,461.29

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 260,257.54 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 78,077.26
6.2 B (A+B+CIF) X 10% ETB 33,833.48
6.3 C (A+B+C+CIF) X 3% ETB 11,165.05
20% Add for Overhead and
Profit +(Inland Transportation
Sub total :- ETB 383,333.33
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 76,666.67
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 460,000.00

Prepared by:-
Name: ------------------------------
Checked by:- ------------------------------ Approved
Name: by:- ------------------------------
Name:
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Item: WALL CABINET ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 539.33

2 Insurance (FOB X2.5%) USD 13.48
3 Freight Cost USD

4 CIF (USD) USD 552.81

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 32,249.30 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 9,674.79
6.2 B (A+B+CIF) X 10% ETB 4,192.41
6.3 C (A+B+C+CIF) X 3% ETB 1,383.50

20% Add for Overhead Sub total :- ETB

and 47,500.00
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 9,500.00
site + Loading & Unloading +
Installation Cost + Local
materials) Grand total :- ETB 57,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Item: MARBLE TABLE 1200*730*800mm ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 397.40

2 Insurance (FOB X2.5%) USD 9.94
3 Freight Cost USD

4 CIF (USD) USD 407.34

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 23,762.65 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 7,128.79
6.2 B (A+B+CIF) X 10% ETB 3,089.14
6.3 C (A+B+C+CIF) X 3% ETB 1,019.42
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 35,000.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 7,000.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 42,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering
Upright ChillerPlc
4 Half Door

Room size- 3000 x 2400 x 2700

Item: ate :-
"
L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 1,987.00

2 Insurance (FOB X2.5%) USD 49.68
3 Freight Cost USD

4 CIF (USD) USD 2,036.68

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 118,813.23 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 35,643.97
6.2 B (A+B+CIF) X 10% ETB 15,445.72
6.3 C (A+B+C+CIF) X 3% ETB 5,097.09
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 175,000.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 35,000.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 210,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
S/S Engineering
Supplier:ETA Trash Bin Plc

Item: Room size- 3000 x 2400 x 2700 ate :-

"
L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 18.92

2 Insurance (FOB X2.5%) USD 0.47
3 Freight Cost USD

4 CIF (USD) USD 19.40

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 1,131.55 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 339.47
6.2 B (A+B+CIF) X 10% ETB 147.10
6.3 C (A+B+C+CIF) X 3% ETB 48.54

20% Add for Overhead Sub total :- ETB

and 1,666.67
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 333.33
site + Loading & Unloading +
Installation Cost + Local
materials) Grand total :- ETB 2,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Single Sink Bench

Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 85.16

2 Insurance (FOB X2.5%) USD 2.13
3 Freight Cost USD

4 CIF (USD) USD 87.29

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 5,092.00 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 1,527.60
6.2 B (A+B+CIF) X 10% ETB 661.96
6.3 C (A+B+C+CIF) X 3% ETB 218.45
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 7,500.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 1,500.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 9,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Single sink bench with pot shelf

Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 387.94

2 Insurance (FOB X2.5%) USD 9.70
3 Freight Cost USD

4 CIF (USD) USD 397.64

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 23,196.87 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 6,959.06
6.2 B (A+B+CIF) X 10% ETB 3,015.59
6.3 C (A+B+C+CIF) X 3% ETB 995.15
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 34,166.67
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 6,833.33
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 41,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Gas Range With 2 Burner with Cabinet

Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 1,277.36

2 Insurance (FOB X2.5%) USD 31.93
3 Freight Cost USD

4 CIF (USD) USD 1,309.29

5 CIF (ETB)
Conversion Rate +Bank
5.1
Charge(9%)
ETB 76,379.93 CBE USD conversation rate has 53.52 birr/USD

6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 22,913.98
6.2 B (A+B+CIF) X 10% ETB 9,929.39
6.3 C (A+B+C+CIF) X 3% ETB 3,276.70

20% Add for Overhead and

Sub total :- ETB 112,500.00
Profit +(Inland Transportation
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 22,500.00
site + Loading & Unloading +
Installation Cost + Local
materials)
Grand total :- ETB 135,000.00

Prepared by:- Checked by:- Approved by:-

Name: ------------------------------ Name: ------------------------------ Name: ------------------------------

Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------

Date: ------------------------------ Date: ------------------------------ Date: ------------------------------

 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

"Stainless Steel Single-Line Cake Pan

Item: Trolley ate :-
AL.plate 60×40(15 pan)"

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 539.33

2 Insurance (FOB X2.5%) USD 13.48
3 Freight Cost USD

4 CIF (USD) USD 552.81

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 32,249.30 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 9,674.79
6.2 B (A+B+CIF) X 10% ETB 4,192.41
6.3 C (A+B+C+CIF) X 3% ETB 1,383.50
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 47,500.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 9,500.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 57,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
"PC Round storage container-20L
Supplier:ETA
" Engineering Plc

Item: ate :-
Room size- 6000 x 2900 x 2700

"
L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 302.78

2 Insurance (FOB X2.5%) USD 7.57
3 Freight Cost USD

4 CIF (USD) USD 310.35

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 18,104.87 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 5,431.46
6.2 B (A+B+CIF) X 10% ETB 2,353.63
6.3 C (A+B+C+CIF) X 3% ETB 776.70
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 26,666.67
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 5,333.33
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 32,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
Supplier:ETA Engineering Plc

Inductive fly disinfestation

Item: ate :-

L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 85.16

2 Insurance (FOB X2.5%) USD 2.13
3 Freight Cost USD

4 CIF (USD) USD 87.29

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 5,092.00 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 1,527.60
6.2 B (A+B+CIF) X 10% ETB 661.96
6.3 C (A+B+C+CIF) X 3% ETB 218.45
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 7,500.00
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 1,500.00
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 9,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------
 COST BREAK DOWN ANALYSIS
Format Number

Project:Electro Mechanical works of Central Kitchen ETACBD-1/S-4/B-15

Employer:Federal Prison Administration Format made in 3 copies

Consultant:ECDSWC-BUDSWS
1060*455*1800Chromeplate
Supplier:ETA Engineering Plc Hardware
Four layers frame

Item: Room size- 3000 x 2400 x 2700 ate :-

"
L/I Cost Analysis Rate Amount Remark

1 FOB (USD) Price USD 302.78

2 Insurance (FOB X2.5%) USD 7.57
3 Freight Cost USD

4 CIF (USD) USD 310.35

5 CIF (ETB)
CBE USD conversation
Conversion Rate +Bank
5.1 ETB 18,104.87 rate has 53.52
Charge(9%)
birr/USD
6 CUSTOMS DUTY=A+B+C
6.1 A CIF X 30% ETB 5,431.46
6.2 B (A+B+CIF) X 10% ETB 2,353.63
6.3 C (A+B+C+CIF) X 3% ETB 776.70
20% Add for Overhead and
Sub total :-
Profit +(Inland Transportation ETB 26,666.67
and Transit cost+Transportato
7 cost from Mojo DP to project ETB 5,333.33
site + Loading & Unloading +
Installation CostGrand
+ Localtotal :- ETB 32,000.00
materials)
Prepared by:- Checked by:- Approved by:-
Name: ------------------------------ Name: ------------------------------ Name: ------------------------------
Signature: ------------------------------ Signature: ------------------------------ Signature: ------------------------------
Date: ------------------------------ Date: ------------------------------ Date: ------------------------------