ABC GENERAL CONTRACTOR

TAKEOFF SHEET
project: G+1 residential building
client: Mr X
contractor: ABC general contractor
consultant: XYZ design and construction

timsing dimention square

(L*W*H)

34.91
13.84
483.1544

2 5.32
5.73
0.6
36.58032
2 4.34
4.3
0.6
22.3944
2 5.35
4.3
0.6
27.606
1 3.33
4.3
0.6
8.5914
2 5.32
4.93
0.6
31.47312
2 4.34
4.93
0.6
25.67544
2 5.35
 4.93
0.6
31.6506
1 3.33
4.93
0.6
15.8253
199.7966

8 3.1
3.1
2.5
192.2
14 2.8
5.1
2.5
499.8
2 2.3
2.3
2.5
26.45
718.45

1 14.55
0.6
0.6
5.238
1 13.35
0.6
0.6
4.806
1 15.65
0.6
0.6
5.634
1 3.58
0.6
0.6
1.2888
1 3.58
0.6
0.6
1.2888
4 3.73
0.6
 0.6
5.3712
1 3.58
0.6
0.6
1.2888
1 4.28
0.6
0.6
1.5408
26.4564

718.45

8 2.6
2.6
0.65
35.152
14 2.3
4.6
0.55
81.466
2 1.8
1.8
0.45
2.916
119.534

8 0.4
0.25
2.5 2
6 0.4
0.25
2.5 1.5
4 0.5
0.25
2.5 1.25
6 0.4
0.25
2.5 1.5
6.25
 592.666

26.4564

14.55
0.2
0.6
1.746
13.35
0.2
0.6
1.602
15.65
0.2
0.6
1.878
4.28
0.2
0.6
0.5136
3.58
0.2
0.6
0.4296
4 3.73
0.2
0.6
1.7904
3.58
0.2
0.6
0.4296
4.28
0.2
0.6
0.5136
8.9028

17.5536
610.2196

817.6378
2 5.32
5.73
0.25
15.2418
2 4.34
4.3
0.25
9.331
2 5.35
4.3
0.25
11.5025
1 3.33
4.3
0.25
3.57975
2 5.32
4.93
0.25
13.1138
2 4.34
4.93
0.25
10.6981
2 5.35
4.93
0.25
13.18775
1 3.33
4.93
0.25
6.593875
83.24858

14.55
0.2
0.6
1.746
13.35
0.2
0.6
1.602
15.65
0.2
 0.6
1.878
4.28
0.2
0.6
0.5136
3.58
0.2
0.6
0.4296
4 3.73
0.2
0.6
1.7904
3.58
0.2
0.6
0.4296
4.28
0.2
0.6
0.5136
8.9028

8 2.6
2.6
54.08
14 2.3
4.6
148.12
2 1.8
1.8
6.48
208.68

14.55
0.2
2.91
13.35
0.2
2.67
 15.65
0.2
3.13
4.28
0.2
0.856
3.58
0.2
0.716
4 3.73
0.2
2.984
3.58
0.2
0.716
4.28
0.2
0.856
14.838
223.518

8 2.6
2.6
0.65
35.152
14 2.3
4.6
0.55
81.466
2 1.8
1.8
0.45
2.916
119.534

6 0.4
0.2
2.5
1.2
6 0.4
0.2
2.5
1.2
4 0.4
0.2
2.5
0.8
6 0.4
0.2
2.5
1.2
2 0.4
0.2
2.5
0.4
4.8

21.21
0.2
0.48
2.03616
31.51
0.2
0.48
3.02496
31.51
0.2
0.48
3.02496
10.36
0.2
0.48
0.99456
10.36
0.2
0.48
0.99456
4 8.63
0.2
0.48
3.31392
10.36
0.2
0.48
0.99456
10.36
0.2
0.48
 0.99456
15.37824
139.7122

8 1.3
2.5
26

6 1.3
2.5
19.5

4 1.3
2.5
13

6 1.3
2.5
19.5
65

8 10.4
0.65
54.08

14 13.8
0.55
106.26

2 7.2
0.45
6.48
166.82

1 21.21
0.4
8.484
1 31.51
0.4
12.604
1 31.51
0.4
 12.604
1 10.36
0.4
4.144
1 10.36
0.4
4.144
4 8.63
0.4
13.808
1 10.36
0.4
4.144
1 10.36
0.4
4.144
64.076
295.896
ERAL CONTRACTOR
ntial building

neral contractor
ign and construction

description
A. SUB STRUCTURE
1. EXCAVATION AND EARTH WORK
1.1 SITE CLEARING(to the depth of 20cm)
1m working space each side

m2 total area of site cleared

1.2 BULK EXCAVATION(60cm thickness)
0.25m working space each side

m3 excavated on axis 12-A'B&78A'B

M3 excavated on axis 23-AB & 67-AB

M3 excavated on axis 34-AB & 56-AB

M3 excavated on axis 45-AB

M3 excavated on axis 12-BC & 78-BC

M3 excavated on axis 23-BC & 67-BC

M3 excavated on axis 34-BC& 56-BC

m3 excaveted on axis 45and BC

m3 total bulk excavation
1.3 PIT EXCAVATION
0.25m working space each side
footing pad 1

m3 on footing pad F1
footing pad 2

m3 on footing pad F2
footing pad 3

m3 on footing pad F3
m3 total pit excavation
1.4 TRENCH EXCAVATION(60cm thickness)
0.2m working space both side

m3 excavation on axis A

m3 excavation on axis B

m3 excavation on axis C

m3 excavation on axis 1

m3 excavation on axis 2
m3 excavation on axis 3,4,5&6

m3 excavation on axis 7

m3 excavation on axis 8
m3 total trench excavation
1.5 BACK FILL
1.5.1back fill around pit excavation
V backfill= V pit - V footing pad - V fon column
m3 total V pit excavated
deduction
V footing pad

m3 volume of foting pad 1

m3 volume of footing pad 2

m3 volume of footing pad 3

m3 total volume of footing pad
volume of foundation column

m3 volume of C1&C5

m3 volume of C2

m3 volume of C3

m3 volume of C4
m3 total volume of foundation column
V backfill= V pit - V footing pad-V fon column
m3 total volume of backfill around pit
1.5.2 back fill around trench(masonery)
V backfill= V trench - V masonery wall below NGL
m3 total trench excavated
deduction

m3 masonery wall on axis A

m3 masonery wall on axis B

m3 masonery wall on axis C

m3 masonery wall on axis 1

m3 masonery wall on axis 2

m3 masonery wall on axis 3,4,5&6

m3 masonery wall on axis 7

m3 masonery wall on axis 8

m3 total masonery wall
V backfill= V trench - V masonery wall below NGL
m3 total volume of backfill around trench
m3 total volume of back fill needed
1.6 cart away
cartaway excessive and unwanted excavated soil
V cartaway=Vsc+Vbe+Vpe+Vte-Vbf
m3 total volume cartaway
1.7 hardcore(25cm thickness)

m3 hardcore on axis 12-A'B&78A'B

M3 hardcore on axis 23-AB & 67-AB

M3 hardcore on axis 34-AB & 56-AB

M3 hardcore on axis 45-AB

M3 hardcore on axis 12-BC & 78-BC

M3 hardcoreon axis 23-BC & 67-BC

M3 hardcore on axis 34-BC& 56-BC

m3 hardcore on axis 45and BC

m3 total hardcore
2. MASONERY WORK

m3 masonery wall on axis A

m3 masonery wall on axis B

m3 masonery wall on axis C

m3 masonery wall on axis 1

m3 masonery wall on axis 2

m3 masonery wall on axis 3,4,5&6

m3 masonery wall on axis 7

m3 masonery wall on axis 8

m3 total masonery wall
3. CONCRETE WORK
3.1 lean concrete work(5cm thick)
C-5 mix ratio
3.1.1 lean concrete under footing pad
F1

m2 lean concrete under F1

F2

m2 lean concrete under F2

F3

m2 lean concrete under F3

m2 total lean concrete under footing pad
3.1.2 lean concrete under masonery wall

m2 lean concrete under masonery on axis A

m2 lean concrete under masonery on axis B

m2 lean concrete under masonery on axis C

m2 lean concrete under masonery on axis 1

m2 lean concrete under masonery on axis 2

m2 lean concrete under masonery on axis 3,4,5&6

m2 lean concrete under masonery on axis 7

m2 lean concrete under masonery on axis 8

m2 total lean concrete under masonery wall
m2 total lean concrete needed
3.2 REINFORCED CONCRETE (C-25)
3.2.1 reinforced concrete for footing pad
C-25 mix ratio

m3 volume of concrete for foting pad 1

m3 volume of concrete for footing pad 2

m3 volume of concrete for footing pad 3

m3 total volume of concrete for footing pad
3.2.2 reinforced concrete for foundation column

m3 volume of concrete for C1

m3 volume of concrete for C2

m3 volume of concrete for C3

m3 volume of concrete for C4

m3 volume of concrete for C5

m3 total volume of concrete for foundation column
3.2.3 reinforced concrete for grade beam

m3 volume of concrete for grade beam on axis A

m3 volume of concrete for grade beam on axis B

m3 volume of concrete for grade beam on axis C

m3 volume of concrete for grade beam on axis 1

m3 volume of concrete for grade beam on axis 2

m3 volume of concrete for grade beam on axis 3,4,5&6

m3 volume of concrete for grade beam on axis 7

m3 volume of concrete for grade beam on axis 8
m3 total volume of concrete for grade beam
m3 total volume of concrete needed
4. FORMWORK
4.1 formwork for foundation column
C1&C5
perimeter, P=2*.4+2*.25=1.3m

m2 formwork for C1&C5

C2
perimeter, P=2*.4+2*.25=1.3m

m2 formwork for C2
C3
perimeter, P=2*.4+2*.25=1.3m

m2 formwork for C3
C4
perimeter, P=2*.4+2*.25=1.3m

m2 formwork for C4
m2 total formwork for foundation column
4.2 formwork for footing pad
F1
perimeter, P=4*2.6=10.4m

m2 formwork for F1
F2
perimeter, P=2*2.3+2*4.6=13.8m

m2 formwork for F2
F3
perimeter, P=4*1.8=7.2m

m2 formwork for F3
m2 total formwork for footing pad
4.3 formwork for grade beam
on axis A

m2 formwork on axis A
on axis B

m2 formwork on axis B
on axis C
m2 formwork on axis C
on axis 1

m2 formwork on axis 1
on axis 2

m2 formwork on axis 2
on axis 3,4,5&6

m2 formwork on axis 3,4,5&6

on axis 7

m2 formwork on axis 7
on axis 8

m2 formwork on axis 8
m2 total formwork for grade beam
m2 total formwork needed
 No. of bar total no of
structure location Diam (mm) shape No.of bars member length bar 6
footing pad F1 14 38 8 3.6 304
F2 12 40 14 3 560
F3 12 24 2 2.4 48
foudation column column 1 16 8 6 4.14 48
column 2 20 8 6 4.14 48
column 3 20 12 4 4.14 48
column 4 14 8 6 4.14 48
column 5 16 8 2 4.14 16
grade beam 14 2 1 7.31 2
14 2 1 8.68 2
14 2 1 7.32 2
axis A
12 2 1 9.59 2
12 2 1 8.68 2
12 2 1 4.54 2
14 2 2 7.8 4
14 2 2 5.14 4
14 2 2 8.68 4
14 2 2 5.15 4
axiis B&C 14 2 2 7.79 4
12 2 2 5.52 4
12 2 2 9.69 4
12 2 2 8.68 4
12 2 2 9.57 4
14 2 4 11.01 8
axis
1,2,7&8 12 2 4 10.31 8
20 2 4 3.195 8
axis 14 2 4 9.68 8
3,4,5&6 12 2 4 9.18 8
14 2 1 5.9 2
axis A'
12 2 1 5.4 2
14 2 1 9.97 2
axis A'
12 2 1 9.47 2
foun column stirrup for C 1 8 15 6 1.2 90
for C 2 8 14 6 1.2 84
for C 3 8 14 4 1.2 56
for C 4 8 17 6 1.2 102
for C 5 8 15 2 1.2 30
grade beam stirrup axis A 6 134 1 1.1 134 147.4
axis B&C 6 198 1 1.1 198 217.8
axis1,2,7,8 6 66 1 1.1 66 72.6
axis3,4,5,6 6 55 1 1.1 55 60.5
axisA' 6 33 1 1.1 33 36.3
axisA' 6 33 1 1.1 33 36.3
total length(m) 570.9
unit weight(kg/m) 0.222222
weight(kg) 126.8667
 total length
8 10 12 14 16 18 20
1094.4
1680
115.2
198.72
198.72
198.72
198.72
66.24
14.62
17.36
14.64
19.18
17.36
9.08
31.2
20.56
34.72
20.6
31.16
22.08
38.76
34.72
38.28
88.08
82.48
25.56
77.44
73.44
11.8
10.8
19.94
18.94
108
100.8
67.2
122.4
36
 434.4 0 2160.32 1675.24 264.96 0 423
0.395062 0.617284 0.888889 1.209877 1.580247 2 2.469136
171.6148 0 1920.284 2026.834 418.7022 0 1044.444
 SUPER STRUCTURE
1. CONCRETE WORK
TIMING DIM square Discription
1.1 In elevation column,C-25 concrete
6 0.4 for Ground floor elevation column concrete work H=2.88m
0.25
2.88 1.728 m3 concrete for C1
6 0.4
0.25
2.88 1.728 m3 concrete for C2
4 0.4
0.25
2.88 1.152 m3 concrete for C3
6 0.4
0.25
2.88 1.728 m3 concrete for C4
2 0.4
0.25
2.88 0.576 m3 concrete for C5
for frist floor elevation column concrete work H=2.88
6 0.4
0.25
2.88 1.728 m3 concrete for C1
6 0.4
0.25
2.88 1.728 m3 concrete for C2
4 0.4
0.25
2.88 1.152 m3 concrete for C3
6 0.4
0.25
2.88 1.728 m3 concrete for C4
2 0.4
0.25
2.88 0.576 m3 concrete for C5
13.82 1.2
M3 In floor
total beam
concret work for elevation columns

2 5.25 on axis A from 1-2 and 7-8

0.2
0.28 0.59 m3 concrete work for beam on axis A from 1-2 and 7-8
1 18.18 on axis A from 3-7
 0.2
0.48 1.74528 m3 concrete work for beam on axis A from 3-7
1 31.51 on axis C
0.2
0.48 3.02496 m3 concrete work for beam on axis C
4 10.36 on axis 1,2,7&8
0.2
0.48 3.97824 m3 concrete work for beam on axis 1,2,7&8
4 8.63 on axis 3,4,5&6
0.2
0.48 3.31392 m3 concrete work for beam on axis 3,4,5&6
2 5.025 on axis A'
0.2
0.48 0.9648 1.3 In roofwork
m3 concrete beamfor beam on axis A'

2 5.25 on axis A from 1-2 and 7-8

0.2
0.28 0.59 m3 concrete work for beam on axis A from 1-2 and 7-8
1 18.18 on axis A from 3-7
0.2
0.48 1.74528 m3 concrete work for beam on axis A from 3-7
1 31.51 on axis C
0.2
0.48 3.02496 m3 concrete work for beam on axis C
4 10.36 on axis 1,2,7&8
0.2
0.48 3.97824 m3 concrete work for beam on axis 1,2,7&8
4 8.63 on axis 3,4,5&6
0.2
0.48 3.31392 m3 concrete work for beam on axis 3,4,5&6
2 5.025 on axis A'
0.2
0.48 0.9648 m3 concrete work for beam on axis A'
27.23 M3 total beam concrete work
1.4 concrete work for slab with t=15cm
2 4.825
5.23
50.4695 m2 concrete on axis 12-A'B&78A'B
2 3.84
3.8
29.184 m2 concrete on axis 23-AB & 67-AB
 2 4.85
3.8
36.86 m2 concrete on axis 34-AB & 56-AB
1 2.83
3.8
10.754 m2 concrete on axis 45-AB
2 4.82
4.43
42.7052 m2 concrete on axis 12-BC & 78-BC
2 3.84
4.43
34.0224 m2 concrete on axis 23-BC & 67-BC
2 4.85
4.43
42.971 m2 concrete on axis 34-BC& 56-BC
1 2.83
4.43
12.5369 m2 concrete on axis 45and BC
259.503 m2 total concrete work for slab
1.5 CONCRETE WORK FOR STAIR
a. for step
18 0.03276 calculate for one step then meltiply by all steps in the two flight
0.58968 m3 concrete for the steps of stair
b. for soffit
2 0.794 L=3.06, W=1.365& D=0.19 V=L*W*D
1.588 m3 concrete for the soffit of stair
1 1.5 c. for landing(thickness 16cm slab)
2.83
4.245 m2 concrete for stair landing
1 3.03 d. for stair beam
0.2
0.4
0.2424 m3 concrete for the stair beam
5.07708 m3 total concrete for stair case
85.06 m3 total concrete work
2 FORM WORK
2.1 Columen
2.5cm thickness Form work for ground and first floor
wood formwork
columen
12 1.3 L=P=2*.4+2*.25=1.3m
2.88 44.928 M2 for C1 formwork
12 1.3 L=P=2*.4+2*.25=1.3m
 2.88 44.928 M2 for C2 formwork
8 1.3 L=P=2*.4+2*.25=1.3m
2.88 29.952 M2 for C3 formwork
12 1.3 L=P=2*.4+2*.25=1.3m
2.88 44.928 M2 for C4 formwork
4 1.3 L=P=2*.4+2*.25=1.3m
2.88 14.976 M2 for C5 formwork
179.712 m2 total formwork for column
2.2 Beam form work
a. For first floor beam
2 0.76 p=2*.28+.2=0.76m
5.025 7.638 m2 external form work on axis A
1 1.16 p=2*.48+.2=
18.18 21.0888 m2 external form work on axis A
1 1.16
31.51 36.5516 m2 external form work on axis C
4 1.16
10.36 48.0704 m2 external form work on axis 1,2,7,&8
4 1.16
8.63 40.0432 m2 external form work on axis 3,4,5,&6
2 1.16
5.025 11.658 m2 external form work on axis A'
b. for top tie beam
2 0.76 p=2*.28+.2=0.76m
5.025 7.638 m2 external form work on axis A
1 1.16 p=2*.48+.2=
18.18 21.0888 m2 external form work on axis A
1 1.16
31.51 36.5516 m2 external form work on axis C
4 1.16
10.36 48.0704 m2 external form work on axis 1,2,7,&8
4 1.16
8.63 40.0432 m2 external form work on axis 3,4,5,&6
2 1.16
5.025 11.658 m2 external form work on axis A'
330.1 m2 total formwork for beam
2.3 slab form work
2 4.825
5.23
50.4695 m2 formwork on axis 12-A'B&78A'B
2 3.84
 3.8
29.184 m2 formwork on axis 23-AB & 67-AB
2 4.85
3.8
36.86 m2 formwork on axis 34-AB & 56-AB
1 2.83
3.8
10.754 m2 formwork on axis 45-AB
2 4.82
4.43
42.7052 m2 formwork on axis 12-BC & 78-BC
2 3.84
4.43
34.0224 m2 formwork on axis 23-BC & 67-BC
2 4.85
4.43
42.971 m2 formwork on axis 34-BC& 56-BC
1 2.83
4.43
12.5369 m2 formwork on axis 45and BC
259.503 m2 total formwork for slab
d. stair formwork
18 1.365 riser form work
0.16
3.9312 m2 form work for riser
4 3.06 stair side form work
0.35
4.284 m2 side formwork for
sofit formwork
2 3.06
1.365 8.3538 m2 sofit formwork
16.569 m2 total formwork for stair
785.884 total formwork is needed
3. BLOCK WORK
3.1 HCB work for Ground Floor
A. HCB work for 20cm thickness (height=2.66m)
2 31.51
2.66
167.6332 m2 area of wall for Ground Floor on axis A&C
4 9.03
2.66
 96.0792 m2 area of wall for Ground Floor on axis 1,2,7&8
4 7.44
2.66
79.1616 m2 area of wall for Ground Floor on axis 3,4,5&6
342.874 m2 total area of wall for Ground Floor
deduction
8 1.44
1.5 17.28 m2 W1
2 0.72
1.5 2.16 m2 W2
6 1.95
1.5 17.55 m2 W3
6 0.6
0.6 2.16 m2 W4
6 1.4
2.66 22.344 m2 D1
6 1
2.66 15.96 m2 MD1
2 2.78
2.66 14.7896 m2 opening on axis A&C
24 0.4
0.25 2.4 m2 column
94.6436 m2 total area of deduction on ground floor
total area of HCB wall = area of wall -- deduction
248.2304 m2 total area of HCB external wall for ground floor
B. HCB work for 10cm thickness
1 20.84
2.66
55.4344 m2 total area of HCB internal wall for ground floor
3.2 HCB work for first Floor
A. HCB work for 20cm thickness (height=2.66m)
2 31.51
2.66
167.6332 m2 area of wall for first Floor on axis A&C
4 9.03
2.66
96.0792 m2 area of wall for first Floor on axis 1,2,7&8
4 7.44
2.66
79.1616 m2 area of wall for first Floor on axis 3,4,5&6
342.874 m2 total area of wall for first Floor
 deduction
7 1.44
1.5 15.12 m2 W1
6 0.72
1.5 6.48 m2 W2
5 1.95
1.5 14.625 m2 W3
6 0.6
0.6 2.16 m2 W4
5 1
2.66 13.3 m2 MD1
2 2.78
2.66 14.7896 m2 opening on axis A&C
24 0.4
0.25 2.4 m2 column
68.8746 m2 total area of deduction on first floor
total area of HCB wall = area of wall -- deduction
273.9994 m2 total area of HCB external wall for ground floor
B. for internal HCB work 10cm thickness
1 49.42
2.66
131.4572 m2 area of HCB wall for first Floor on axis A
522.2298 m2 total external HCB wall
186.8916 m2 total internal HCB wall
4. ROOFING
4.1 roof cover
EGA roof sheet
1 147.36 area 1
147.36 m2 area
1 115.6 area 2
115.6 m2 area
2 27.94 area 3
55.88 m2 area
2 11.29 area 4
22.57 m2 area
341.41 m2 total area of roof
4.2 roof truss
provide RHS truss
35 1.50 c/c 90cm
52.50 m king post
70 5.40 provide purlin
 378.00 m purlin
provide queen post
70 2.37
165.90 m queen post
gutter
1 92.00 G 28 Flat metal sheet gutter
0.20
18.40 m2 total metal sheet gutter
down pipe
12 6.00 down pipe Ø100mm P.V.C
72.00 m total down pipe
5.CARPENTERY & JOINERY
supply & fix 8mm thick chip wood celing price include 40*50 zigba
zigba wood buttons with c/c spacing of 600mm bath way.corner list
list & all other nessary access to complete the work hard board
on first floor
2 4.825
5.23
50.4695 m2 ceiling work on axis 12-A'B&78A'B
2 3.84
3.8
29.184 m2 ceiling work on axis 23-AB & 67-AB
2 4.85
3.8
36.86 m2 ceiling work on axis 34-AB & 56-AB
1 2.83
3.8
10.754 m2 ceiling work on axis 45-AB
2 4.82
4.43
42.7052 m2 ceiling work on axis 12-BC & 78-BC
2 3.84
4.43
34.0224 m2 ceiling work on axis 23-BC & 67-BC
2 4.85
4.43
42.971 m2 ceiling work on axis 34-BC& 56-BC
1 2.83
4.43
12.5369 m2 ceiling work on axis 45and BC
259.503 m2 total ceiling work
 CELLING BATTENS
50*40mm wooden celling of buttons c/c=900mm.
36 10.51
378.36 m long celling battens
6. METAL WORK
Door Construction
metal door and metal frame
4 1 MD1(1m * 2.38m)
4 pcs
4 1 MD1'(1m * 2.38m)
4 pcs
8 1 MD1''(1m * 2.58m)
8 pcs
8 1 MD1(1m * 2.58m)
8 pcs
10 1 D3'(0.75m * 2.58m)
10 pcs
5 1 D4(0.75m * 2.58m)
5 pcs
5 1 D4'(0.75m * 2.58m)
5 pcs
Window construction
PVC window frame
10 1 W1(1.5m*1.48m)
10 pcs
12 1 W2(1.2m*1.48m)
12 pcs
12 1 W3(1m*1.48m)
12 pcs
18 1 W4(0.6m*0.6m)
18 pcs
12 1 W1'(1.5m*1.5m)
12 pcs
6 1 W2'(1.2m*1.5m)
6 pcs
6 1 W3'(1m*1.5m)
5 pcs
7. GLAZING
For Door construction
Supply & fix 4mm thick figured glass
1 52.428 for all doors
 52.428 m2 glass
for window construction
Supply & fix 4mm thick clear glass
1 1.5
114.552 m2 glass

8. FINISHING
8.1. plastering
7.1 Apply 2 coat of plastering in cement mortar (1:3) ratio
GROUND FLOOR PLASTERING
A. External wall plastering
multiply by 2 considering back side and fore side
2 250.6304
501.2608 m2 area of external wall plastering
B. Internal wall Plastering Work
multiply by 2 considering back side and fore side
2 55.4344
110.8688 m2 area of internal wall plastering
First Floor plastering
A. external wall plastering
multiply by 2 consider back side and fore side
2 276.3994
552.7988 m2 area of wall plastering for first Floor
B. for internal wall plastering
2 131.4572
262.9144 m2 area of internal wall plastering for first Floor
soffit plastering
2 4.825
5.23
50.4695 m2 plastering on axis 12-A'B&78A'B
2 3.84
3.8
29.184 m2 plastering on axis 23-AB & 67-AB
2 4.85
3.8
36.86 m2 plastering on axis 34-AB & 56-AB
1 2.83
3.8
10.754 m2 plastering on axis 45-AB
2 4.82
4.43
 42.7052 m2 plastering on axis 12-BC & 78-BC
2 3.84
4.43
34.0224 m2 plastering on axis 23-BC & 67-BC
2 4.85
4.43
42.971 m2 plastering on axis 34-BC& 56-BC
1 2.83
4.43
12.5369 m2 plastering on axis 45and BC
259.503 m2 total plastering for slab
8.2. Sckirting work
1 19.81 ground floor scarting
19.81 m sckirting on axis A
1 24.43
24.43 m sckirting on axis B
1 8.8
8.8 m sckirting on axis 1&8
12 8.8
105.6 m sckirting on axis 2,3,4,5,6&7
158.64 m total ground floor sckerting
first floor sckerting
1 273.9994 by using parameter , 10cm width of sckerting
273.9994 m for sckerting on axis A-B& 2-3
43467.265 m total sckirting
8.3. PAINTING
GROUND FLOOR PAINTING
A. External wall painting
2 248.2304 multiply by 2 considering back side and fore side
496.4608 m2 area of wall for Ground Floor
B. Internal wall painting Work
2 167.6332
335.2664 m2 total area of internal painting wall for ground floor
831.7272 m2 total painting for ground floor
First Floor painting
A. external wall painting
2 273.9994 consider back side and fore side
547.9988 m2 area of wall for first Floor
B. for internal wall painting
2 131.4572
262.9144 m2 area of internal wall painting for first Floor
 SOFFIT PAINTING
first floor celling chipwood painting
1 259.503
259.503 m2 area of soffit painting
CHIPWOOD PAINTING
1 259.503
259.503 m2 celling for area 6 b/n axis BC''&23
2161.6464 m2 total area of painting work
8.4 FLOOR FINISH
8.4.1.ground floor finish
A. shop 1 (cement screed A=39.98m2)
2 39.98
79.96 m2 cement screed F.F
B. shop 2 (cement screed A=24.23m2)
2 24.23
48.46 m2 cement screed F.F
C. shop 3 (cement screed A=31.51m2)
2 31.51
63.02 m2 cement screed F.F
D. bath room (ceramic f.f Total area=16.85m2)
1 16.85
16.85 m2 ceramic F.F
E. circulation area(terrazzo tile)
1 41.44
41.44 m2 terrazzo tile F.F
8.4.2 first floor finish
A. bed room(cement screed total Area=59.1m2)
1 59.1
59.1 m2 cement screed F.F
B. living room(ceement screed total Area=13.6m2)
1 104.32
104.32 m2 cement screed F.F
C. kitchen(ceramic tiles total Area=31.46m2)
1 31.46
31.46 m2 ceramic tile F.F
D. Circulation area (terrazzo tiles A=39.5m2)
1 39.5
39.5 m2 terrazzo tiles F.F
E. bath room (ceramic tiles A=3.9)
1 17.25
17.25 m2 ceramic tile F.F
 9.SANITARY INSTALLATION WORKS
For ground floor
1 1 Supply & fix ceramic hand wash basins
1 pcs for the toilet on basement floor
1 1 Supply & fix ceramic toilet seat
1 pcs for the toilet on basement floor
2 1 Supply & fix ceramic dish washer basins
2 pcs for the kitchen on ground floor
first floor
3 1 Supply & fix ceramic hand wash basins
3 pcs for the toilet on first floor
3 1 Supply & fix ceramic toilet seat
3 pcs for the toilet on first floor
3 1 Supply & fix ceramic bath
3 pcs on first floor
1 1 Supply & fix ceramic stand shower
1 pcs on first floor
10.1 sewage disposal system
5 1 Elbo 90° Dia.110mm
5 pcs
3 1 T-sahpe elbo dia.110 mm
3 pcs
15 1 elbo 45°dia.110 mm
15 pcs
disposal pipe
1 7
7 m Galvanized steel pipe dia.110mm on s1
1 12
12 m Galvanized steel pipe dia.110mm on s2
1 9
9 m Galvanized steel pipe dia.110mm on s3
10.2 water supply
water supply pipe
A. main water supply
10,000L plastic water tank
1 12.5
12.5 m Galvanized steel pipe dia. 20mm
1 19.5 B. water supply to room
19.5 m PVC pipe dia. 15mm
10.3 manhole work
1 6 For spectic tank excavation
 6 L=6 , w=6, D=4
4
144.00 m3
1 0.4 For spectic Tank masonary wall
6
4
9.60 m3
2 6 Slab floor concrete cover
6 c-15 used
0.15
10.80 m3 for concrete cover floor slab
13.ELECTRICAL INSTALLATION WORKS
ELECTRICAL INSTALLATION
A. GROUND FLOOR
2 1 lighting
2 pcs single florecent
38 1
38 pcs sceiling light
4 1
4 pcs decorative chadlier
switch
2 1
2 pcs single switch
14 1
14 pcs double switch
socket
18 1
18 pcs single socket
11 1
11 pcs telephone socket
B. FIRST FLOOR
lighting
41 1
41 pcs sceiling light
4 1
4 pcs decorative chadlier
switch
3 1
3 pcs single switch
14 1
14 pcs double switch
 socket
18 1
18 pcs single socket
11 1
11 pce telephone socket
 40*50 zigba
ay.corner list
 No. of bar total no of total le
structure location Diam (mm) shape No.of bars member length bar 6 8
ground floor column 1 16 8 6 3.52 48
elevation
column column 2 20 8 6 3.68 48
column 3 20 12 4 3.68 48
column 4 14 8 6 3.44 48
column 5 16 8 2 3.52 16
first floor column 1 16 8 6 3.52 48
elevation
column column 2 16 8 6 3.52 48
column 3 20 12 4 3.68 48
column 4 14 8 6 3.44 48
column 5 16 8 2 3.52 16
first floor and 14 2 4 7.52 8
top tie beam
14 2 4 7.73 8
14 4 4 3.04 16
14 2 4 1.57 8
axis A
14 2 4 5.42 8
14 1 4 3.88 4
14 1 4 3.89 4
14 2 4 9.61 8
14 2 2 7.73 4
14 2 2 4.84 4
14 2 2 8.38 4
14 2 2 4.84 4
14 1 2 3.04 2
14 2 2 7.73 4
14 2 2 5.38 4
axis C
14 1 2 3.875 2
14 1 2 2.84 2
14 2 2 9.39 4
14 2 2 8.38 4
14 1 2 2.848 2
14 2 2 9.42 4
14 1 2 3.875 2
16 2 4 11.17 8
14 2 4 10.51 8
axis 14 1 4 1.7 4
1,2,7&8 14 3 4 2.89 12
14 1 4 3.58 4
14 3 4 3.31 12
20 2 4 9.84 8
16 3 4 9.18 12
axis 20 1 4 1.7 4
3,4,5&6 20 3 4 2.89 12
16 1 4 3.58 4
 axis
3,4,5&6

20 1 4 1.61 4
14 2 2 6.06 4
axis A'
14 2 2 5.4 4
14 2 2 6.06 4
axis A'
14 4 2 5.4 8
slab axis AA' 6 4 1 5.2 4 20.8
reinfocement
axis AB 6 10 2 14.29 20 285.8
axis BC 6 12 1 31.46 12 377.52
axis 2,3,6&7 14 6 4 3.04 24
axis 12&78 6 13 2 10.26 26 266.76
axis 24&57 6 23 2 10.26 46 471.96
axis 45 6 8 1 4.63 8 37.04
column for C 1 8 14 12 1.2 168 201.6
stirrup
for C 2 8 13 12 1.2 156 187.2
for C 3 8 13 8 1.2 104 124.8
for C 4 8 16 12 1.2 192 230.4
for C 5 8 14 4 1.2 56 67.2
beam stirrup axis A 8 43 4 0.86 172 147.92
axis A 8 47 4 1.1 188 206.8
axis C 8 158 2 1.1 316 347.6
axis1,2,7,8 8 52 8 1.1 416 457.6
axis3,4,5,6 10 35 8 1.1 280
axis3,4,5,6 8 23 8 1.1 184 202.4
axisA' 8 26 4 1.1 104 114.4
total length(m) 1459.88 2287.92
unit weight(kg/m) 0.222222 0.395062
weight(kg) 324.4178 903.8696

Stair case Rainforcement

No. of bar total no of
structure location Diam (mm) shape No.of bars member length bar 6 8
stair case grond floor 12 11 2 2.75 22
Section 1-1

12
11 2 4.17 22

12 11 2 1.9 22

12 11 2 0.96 22

12 11 2 1.503 22
total length(m) 0 0
unit weight(kg/m) 0.222222 0.395062
weight(kg) 0 0
total length
10 12 14 16 18 20
168.96
176.64
176.64
165.12
56.32
168.96
168.96
176.64
165.12
56.32
60.16
61.84
48.64
12.56
43.36
15.52
15.56
76.88
30.92
19.36
33.52
19.36
6.08
30.92
21.52
7.75
5.68
37.56
33.52
5.696
37.68
7.75
89.36
84.08
6.8
34.68
14.32
39.72
78.72
110.16
6.8
34.68
14.32
 6.44
24.24
21.6
24.24
43.2

72.96

308

308 0 1327.916 833.36 0 656.56

0.617284 0.888889 1.209877 1.580247 2 2.469136
190.1235 0 1606.614 1316.915 0 1621.136

cement
total length f
10 12 14 16 18 20

60.5

91.74

41.8

21.12

33.066
0 248.226 0 0 0 0
0.617284 0.888889 1.209877 1.580247 2 2.469136
0 220.6453 0 0 0 0
Item No Description Unit

A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Site clearing and removing of the top 200 mm thick soil. m2
1.02 bulk excavation oridenry soil m3
1.03 Pit excavation in ordinary soil m3
1.04 Trench excavation in ordinary soil m3
1.05 back Fill in non expansive material from the site well rolled and compact in layers
not exceeding 200 mm thick. m3
1.06 load Cart away surplus excavated materials from the site as per the Engineer's m3
instruction.
1.07 25 cm thick basaltic or equivalent stone hardcore well rolled, consolidated and m3
blinded with crushed
TOTAL stone.TO SUMMARY ....................
CARRIED Birr

2. CONCRETE WORK
2.01 50mm lean concrete quality C-5, mix ratio: under
a) Footing m2
b) grade beam m2
2.02 Reinforced concrete quality C-25,mix ratio filled in to form work and vibrated
around rod reinforcement (formwork and reinforcement measured separately).
a) In footing pad m3
b) In foundation column m3
c) In grade beam m3
d) in groun floor beam m3
TOTAL CARRIED TO SUMMARY .................... Birr

3. FORMWORK
3.00 Provide, cut and fix in position sawn zigba wooden formwork
a) In footing pad m2
b) In foundation column m2
d) In grade beam m2
TOTAL CARRIED TO SUMMARY .................... Birr

4.REINFORCEMENT BAR
4.00 Mild steel reinforcement according to structural drawings. Price includes cutting,
bending, placing in position and tying wire and required spacers.
a) Φ 6 mm deformed bar kg
b) Φ 8 mm deformed bar kg
 c) Φ 10 mm deformed bar kg
d) Φ 12 mm deformed bar kg
e) Φ 14 mm deformed bar kg
f) Φ 16 mm deformed bar kg
g) Φ 20 mm deformed bar kg
TOTAL CARRIED TO SUMMARY ......... Birr

B-SUPER STRUCTURE
1. CONCRETE WORK
C-25 reinforced concrete to be poured into formwork around reinforcement bar
1.01
formwork and reinforcement measured separately
a) In elevation columns m3
b) In floor and top tie beams m3
c) In floor slab m2
d) in stair case m3
TOTAL CARRIED TO SUMMARY ......... Birr

2. FORMWORK
2.01 Provide, cut and fix in position sawn zigba wood which ever appropriate for column,
beam, slab and columns
a) In elevation stair. m2
b) In floor and top tie beams m2
c) In floor slab m2
d) in stair case m2
TOTAL CARRIED TO SUMMARY ......... Birr

REINFORCEMENT BAR
Mild steel reinforcement according to structural drawings. Price includes cutting,
bending, placing in bar
a) Dia. 6 deformed position and tying wire and required spacers. Labor cost only. kg
b) Dia. 8 deformed bar kg
d) Dia. 10 deformed bar kg
e) Dia. 12 deformed bar kg
f) Dia. 14 deformed bar kg
g) Dia. 16 deformed bar kg
g) Dia. 20 deformed bar kg
TOTAL CARRIED TO SUMMARY ......... Birr

3. BLOCK WORK
3.01 200mm and 150mm thick HCB wall which can satisfy the designed strength , bedded
in cement mortar (1:3).Price shall include mortar bed
 20cm HCB work m2
15cm HCB work m2
Construct 10cm thick HCB masonry wall with cement mortar of (1:3)mix m2
TOTAL CARRIED TO SUMMARY .........

4. ROOFING

roof cover G-28 CIS roof cover m2

for bottom, top and diagonal member 120mm dia eucalyptus m
for purlin use zigba m
G 28 Flat metal sheet gutter, width=10cm m
TOTAL CARRIED TO SUMMARY .........

5. CARPENTRY & JOINERY

Supply and fix 8 mm thick chip wood ceilings. Price include 40 x 50 mm zigba wood m2
battens with c/c spacing of 600 mm both ways, corner list and all other necessary
zigba battens,4cm*5cm
accessories to complete the work. m
4.03 TOTAL CARRIED TO SUMMARY .........

6. PLASTERING
Two Coats of Cement Platering
5.01 a. To Internal Wall Surface m2
5.02 b. To External Wall surface m2
c. To RC ceiling m2
TOTAL CARRIED TO SUMMARY .........

7. PAINTING
Three Coats of Platic Emulsion Painting
a. To Internal Wall Surface m2
b. To External Wall surface m2
c. To soffit painting m2
TOTAL CARRIED TO SUMMARY .........

8. with
7.01 for window and door METAL,DOOR & WINDOW
LTZ, profil approved WORK
quality of locks, 1 coats of antirust & 2
coats of synthetic and door stopper
Door pcs
Window pcs
TOTAL CARRIED TO SUMMARY .........

9. GLAZING
 Supply and fix 4 mm thick clear sheet glass to metal beds and puttied with approved m2
quality of putty.CARRIED TO SUMMARY .........
TOTAL

10. FLOOR FINISH

supply and lay floor finish price include cement screed for basement, ground and first
floor
30*30*6mm ceramic floor tile m2
terrazzo floor tile m2
10cm width of sckerting m
cement screed m2

11. SANITARY INSTALLATION WORK

For basement, ground and first floor
Hand wash basin pcs
ceramic toilet seat pcs
stand shower pcs
ceramic bath pcs
gate valve pcs
11.01 sewage disposal system
Dia 25mm PPR Pipe m
Dia 10mm Down Pipe m
WATER SUPPLY SYSTEM
Galvanized steel pipe for main supply dia. 20mm m
PVC pipe for room supply dia. 15mm m
TOTAL CARRIED TO SUMMARY .........

12.ELECTRICAL INSTALLATION WORKS

11.03 1) lighting
ceiling point lighting pcs
decorative chandlier lighting pcs
2) switch
asingle pole switch pcs
double pole switch pcs
3) socket out let
single socket out let pcs
single socket tv outlet pcs
TOTAL CARRIED TO SUMMARY .........
 Unit total
Qty
Rate Amount

483.15 26.22 12668.31

199.80 146.42 29254.22
718.45 208.09 149502.26
26.46 95.44 2525.00

610.22 161.35 98458.93

817.64 192.49 157387.10
83.25 204.37 17013.51
466809.32

208.68 140.31 29279.89

223.52 140.31 31361.81

119.53 4365.86 521868.71

4.80 4354.77 20902.90
15.38 4390.90 67524.31
4.49 4438.72 19920.98
690858.60

65.00 287.97 18718.05

166.82 300.98 50209.48
295.90 287.97 85209.17
154136.70

126.87 45.00 5709.00

171.61 46.80 8031.57
 0.00 41.90 0.00
1920.28 37.75 72490.74
2026.83 38.50 78033.09
418.70 35.30 14780.19
1044.44 31.70 33108.89
212153.48

13.82 4438.72 61360.87

27.23 4438.72 120868.12
259.50 4365.86 1132953.77
5.08 4438.72 22535.74
1337718.49

179.71 300.98 54089.72

330.10 300.98 99353.50
259.50 363.92 94438.33
29.43 300.98 8858.44
256739.99

324.42 45.00 14598.80

903.87 46.80 42301.10
190.12 41.90 7966.17
220.65 37.75 8329.36
1606.61 38.50 61854.66
1316.91 35.30 46487.08
1621.14 31.70 51390.00
232927.18
522.23 324.65 169541.90
186.89 0.00
398.14 0.00
0.00

341.41 458.67 156595.44

596.40 0.00
378.00 0.00
18.40 0.00
0.00
0.00
0.00
259.50 0.00
378.36 0.00

0.00
0.00
373.78 0.00
552.80 0.00
259.50 0.00
0.00

0.00
598.18 0.00
1044.46 0.00
259.50 0.00
0.00
0.00
0.00
0.00
44.00 0.00
75.00 0.00
0.00

0.00
0.00
166.98 0.00
0.00
0.00
0.00
0.00
65.56 0.00
80.94 0.00
43467.26 0.00
354.86 0.00
0.00
0.00
0.00
4.00 0.00
4.00 0.00
1.00 0.00
1.00 0.00
1.00 0.00
0.00
7.00 0.00
9.00 0.00
0.00
12.50 0.00
19.50 0.00
0.00
0.00
0.00
0.00
38.00 0.00
4.00 0.00
0.00
2.00 0.00
14.00 0.00
0.00
36.00 0.00
11.00 0.00
 MANUAL EXCAVATION & EARTH WORK
Summery Page
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 100 m2/Dy
WORK ITEM: ( 1.1 ) Clearing of 20 cm thick top organic soil EQUIPEMENTOUT PUT : 100 m2/Dy
TOTAL QANTITY OF WORK 1 m2 RESULT: 26.22 Birr/m2

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

Cost per Labor by ** Indexed Type of Daily

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
Forman 1 0.5 445.00 222.5 Tools 10 16.00 160
Gang Chief 1 1 197.50 197.5
D/L 10 1 170.00 1700

Total (1:-01) Total (1:02) 2120 Total (1:03) 160.00

A= Materials Unit Cos Birr/m2 B= Manpower Unit Cost 21.2 Birr/m2 C= Equipment Unit Cost 1.60 Birr/m2
Total of (1:02) Total of (1:03) 160.00
Daily Output: Daily output: 100
Direct Cost of Work Item = A+B+C = 22.80 Birr/m2
Over head cost : 8% 1.82 "
Profit Cost: 7% 1.60 "
Total : 26.22 Birr/m2
Remark ____________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 26.22 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 3.00 m3/Dy
WORK ITEM: ( 1.2) Bulk excavation in ordinary soil to a depth < 1.5m (manual) EQUIPEMENTOUT PUT : 3.00 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 187.28 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 2 1 170.00 340 Tools 2 16.00 32
G.Chief 1 0.50 197.50 98.75
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 456.55 Total (1:03) 32

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 152.18 Birr/m3 C= Equipment Unit Cost 10.67 Birr/m3
Total of (1:02) Total of (1:03) 32
Daily Output: Daily Outp 3
Direct Cost of Work Item = A+B+C = 162.85 Birr/m3
Over head cost : 8% 13.03 "
Profit Cost: 7% 11.40 "
Total : 187.28 Birr/m3
Remark _________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost 187.28 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 2.6 m3/Dy
WORK ITEM: ( 1.3 ) Bulk excavation in ordinary soil to a depth 1.5m< x <3.0m EQUIPEMENTOUT PUT : 2.6 m3/Dy
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 216.09 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 2 1 170.00 340 Tools 2 16.00 32
G.Chief 1 0.5 197.50 98.75
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 456.55 Total (1:03) 32

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 175.60 Birr/m3 Unit Cost 12.31 Birr/m3
Total of (1:02) Total of (1:03) 1.6
Daily output: Daily output: 2.6
Direct Cost of Work Item = A+B+C = 187.90 Birr/m3
Over head cost : 8% 15.03 "
Profit Cost: 7% 13.15 "
Total : 216.09 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 216.09 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 2.7 m3/Dy
WORK ITEM: ( 1.5) Pit and Trench excavation not exceeding 150cm. Ordinary soil EQUIPEMENTOUT PUT : 2.7 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 208.09 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 2 1 170.00 340 Tools 2 16.00 32
G.Chief 1 0.5 197.50 98.75
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 456.55 Total (1:03) 32

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 169.09 Birr/m3 C= Equipment Unit Cost 11.85 Birr/m3
Total of (1:02) Total of (1:03)

Daily output: Daily output:

Direct Cost of Work Item = A+B+C = 180.94 Birr/m3
Over head cost : 8% 14.48 "
Profit Cost: 7% 12.67 "
Total : 208.09 Birr/m3
Remark ______________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost 208.09 Birr/m3
 *: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 1.80 m3/Dy
WORK ITEM: ( 1.26 ) Bulk excavation in soft rock to a depth not exceeding 1.5m (manual) EQUIPEMENTOUT PUT : 1.80 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 401.97 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 320.65 Birr/m3 C= Equipment Unit Cost 28.89 Birr/m3
Total of (1:02) Total of (1:03)
Daily Output: Daily Output:
Direct Cost of Work Item = A+B+C = 349.54 Birr/m3
Over head cost : 8% 27.96 "
Profit Cost: 7% 24.47 "
Total : 401.97 Birr/m3
Remark _________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 401.97 Birr/m3
 *: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 1.6 m3/Dy
WORK ITEM: ( 1.27 ) Bulk excavation in soft rock to a depth 1.5m< x <3.0m EQUIPEMENTOUT PUT : 1.6 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 452.22 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 360.73 Birr/m3 C= Equipment Unit Cost 32.50 Birr/m3
Total of (1:02) Total of (1:03)
Daily out put Daily output:
Direct Cost of Work Item = A+B+C = 393.23 Birr/m3
Over head cost : 8% 31.46 "
Profit Cost: 7% 27.53 "
Total : 452.22 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 452.22 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 1.20 m3/Dy
WORK ITEM: ( 1.32 ) Bulk excavation in hard rock(Trachaitic stone) to a depth not exceeding 1. EQUIPEMENTOUT PUT : 1.20 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 602.96 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 480.98 Birr/m3 C= Equipment Unit Cost 43.33 Birr/m3
Total of (1:02) Total of (1:03) 52
Daily Output: Daily Outp 1.20
Direct Cost of Work Item = A+B+C = 524.31 Birr/m3
Over head cost : 8% 41.95 "
Profit Cost: 7% 36.70 "
Total : 602.96 Birr/m3
Remark _________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 602.96 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 1 m3/Dy
WORK ITEM: ( 1.33 ) Bulk excavation in hard rock (Trachaitic stone) to a depth EQUIPEMENTOUT PUT : 1 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 723.55 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 577.18 Birr/m3 C= Equipment Unit Cost 52.00 Birr/m3
Total of (1:02) Total of (1:03)
Daily out put Daily output:
Direct Cost of Work Item = A+B+C = 629.18 Birr/m3
Over head cost : 8% 50.33 "
Profit Cost: 7% 44.04 "
 Total : 723.55 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 723.55 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.90 m3/Dy
WORK ITEM: ( 1.32 ) Bulk excavation in hard rock to a depth not exceeding 1.5m (manual) EQUIPEMENTOUT PUT : 0.90 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 803.95 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 641.31 Birr/m3 C= Equipment Unit Cost 57.78 Birr/m3
Total of (1:02) Total of (1:03) 52
Daily Output: Daily Outp 0.90
Direct Cost of Work Item = A+B+C = 699.08 Birr/m3
Over head cost : 8% 55.93 "
 Profit Cost: 7% 48.94 "
Total : 803.95 Birr/m3
Remark _________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 803.95 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.7 m3/Dy
WORK ITEM: ( 1.33 ) Bulk excavation in hard rock to a depth 1.5m< x <3.0m EQUIPEMENTOUT PUT : 0.7 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 1033.64 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8

Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 824.54 Birr/m3 C= Equipment Unit Cost 74.29 Birr/m3
Total of (1:02) Total of (1:03)
Daily out put Daily output:
Direct Cost of Work Item = A+B+C = 898.82 Birr/m3
 Over head cost : 8% 71.91 "
Profit Cost: 7% 62.92 "
Total : 1033.64 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 1033.64 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 7.1 m3/Dy
WORK ITEM: ( 1.38 ) Back fill around footing and masonry foundation from the site EQUIPEMENTOUT PUT : 11.5 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 161.35 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 2 1 170.00 340 Tools 2 16.00 32
G.Chief 1 0.1 197.50 19.75 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8 Hand Compactor 1 950.00 950

Total (1:-01) 0 Total (1:02) 377.55 Total (1:03) 1002

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 53.18 Birr/m3 C= Equipment Unit Cost 87.13 Birr/m3
Total of (1:02) Total of (1:03)
Daily output: Daily output:
 Direct Cost of Work Item = A+B+C = 140.31 Birr/m3
Over head cost : 8% 11.22 "
Profit Cost: 7% 9.82 "
Total : 161.35 Birr/m3
Remark ___________________________________ VAT : 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost 161.35 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 7.1 m3/Dy
WORK ITEM: ( 1.39 ) Back fill around footing and masonry foundation from borrowpit EQUIPEMENTOUT PUT : 11.5 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 343.20 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
Selected material m3 1.15 137.50 158.125 DL 2 1 170.00 340 Tools 2 16.00 32
G.Chief 1 0.1 197.50 19.75 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8 Hand Compactor 1 950.00 950

Total (1:-01) 158.125 Total (1:02) 377.55 Total (1:03) 1002

A= Materials Unit Cos 158 Birr/m3 B= Manpower Unit Cost 53.18 Birr/m3 C= Equipment Unit Cost 87.13 Birr/m3
Total of (1:02) Total of (1:03)
 Daily output: Daily output:
Direct Cost of Work Item = A+B+C = 298.43 Birr/m3
Over head cost : 8% 23.87 "
Profit Cost: 7% 20.89 "
Total : 343.20 Birr/m3
Remark ___________________________________ VAT : 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost 343.20 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 5.4 m3/Dy
WORK ITEM: ( 1.41 ) Hauling surplus excavated material 4km away EQUIPEMENTOUT PUT : 115 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 192.49 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
Truck driver 1 1 395.00 395
DL 1 1 170.00 170 Truckwith petrole 1 7,216.64 7216.64

Total (1:-01) 0 Total (1:02) 565 Total (1:03) 7216.64

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 104.63 Birr/m3 C= Equipment Unit Cost 62.75 Birr/m3
 Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of Work Item = A+B+C = 167.38 Birr/m3
Over head cost : 8% 13.39 "
Profit Cost: 7% 11.72 "
Total : 192.49 Birr/m3
Remark ___________________________________ VAT : 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost 192.49 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 14 m2/dy
WORK ITEM: ( 1.45 ) 25cm thick hard core. EQUIPEMENTOUT PUT : 14 m2/dy
TOTAL QANTITY OF WORK 1 m2 RESULT: 204.37 Birr/m2

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
Basaltic stone m 3
0.33 352.04 116.1732 Mason 1 0.25 390.00 97.50 tools 4 16.00 64
DL-II 4 1 170.00 680 Sledge hammer 1 20.00 20

Total (1:-01) 116.1732 Total (1:02) 777.5 Total (1:03) 84

A= Materials Unit Cos 116 Birr/m2 B= Manpower Unit Cost 55.54 Birr/m2 C=Equipment Unit Cost 6.00 Birr/m2
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of Work Item = A+B+C = 177.71 Birr/m2
Over head cost : 8% 14.22 "
Profit Cost: 7% 12.44 "
Total : 204.37 Birr/m2
Remark _________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 204.37 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

MACHINERY INTENSIVE EXCAVATION

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS !
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 88 m3/Dy
WORK ITEM: ( 1.47 ) Bulk excavation in ordinary soil EQUIPEMENTOUT PUT : 88 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 146.42 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
E.operatorIII 1 1 500.00 500 Excavator 0.765 1 10,439.92 10439.92
G.boy 1 1 150.00 150
Forman 1 0.04 445 17.8

Total (1:-01) Total (1:02) 667.8 Total (1:03) 10439.92

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 7.59 Birr/m3 C= Equipment Unit Cost 118.64 Birr/m3
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of Work Item = A+B+C = 126.22 Birr/m3
Over head cost : 8% 10.10 "
Profit Cost: 8% 10.10 "
Total : 146.42 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 146.42 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 135 m3/Dy
WORK ITEM: ( 1.51 ) Trench excavationof ordinary soil not exceeding 150cm. EQUIPEMENTOUT PUT : 135 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 95.44 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
E.operatorIII 1 1 500.00 500 Excavator 0.57m 1 10439.92 10439.92
G.boy 1 1 150.00 150
Forman 1 0.04 445.00 17.8
 Total (1:-01) Total (1:02) 667.8 Total (1:03) 10439.92

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 4.95 Birr/m3 C= Equipment Unit Cost 77.33 Birr/m3
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of Work Item = A+B+C = 82.28 Birr/m3
Over head cost : 8% 6.58 "
Profit Cost: 8% 6.58 "
Total : 95.44 Birr/m3
Remark _________________________________________________________VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 95.44 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 30 m3/Dy
WORK ITEM: ( 1.65 ) Trench and pit excavation in boulder not exceeding 1.5m EQUIPEMENTOUT PUT : 30 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 496.28 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
E.operatorIII 2 1 500.00 1000 Dozer 1 950.00 950
Forman 1 1 445.00 445 Excavator 1 10439.92 10439.92
 Total (1:-01) Total (1:02) 1445 Total (1:03) 11389.92

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 48.17 Birr/m3 C= Equipment Unit Cost 379.66 Birr/m3
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of Work Item = A+B+C = 427.83 Birr/m3
Over head cost : 8% 34.23 "
Profit Cost: 8% 34.23 "
Total : 496.28 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 496.28 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 23 m3/Dy
WORK ITEM: ( 1.66 ) Trench and pit excavation in boulder not exceeding over 1.5m, not exceedi EQUIPEMENTOUT PUT : 23 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 647.33 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
E.operatorIII 2 1 500.00 1000 Dozer 1 950.00 950
Forman 1 1 445.00 445 Excavator 1 10,439.92 10,439.92
 Total (1:-01) Total (1:02) 1445 Total (1:03) 11389.92

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 62.83 Birr/m3 C= Equipment Unit Cost 495.21 Birr/m3
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of Work Item = A+B+C = 558.04 Birr/m3
Over head cost : 8% 44.64 "
Profit Cost: 8% 44.64 "
Total : 647.33 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 647.33 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.75 m3/Dy
WORK ITEM: ( 1.32 ) Bulk excavation in hard rock to a depth not exceeding 1.5m (manual) EQUIPEMENTOUT PUT : 0.75 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 989.90 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8
 Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 769.57 Birr/m3 C= Equipment Unit Cost 69.33 Birr/m3
Total of (1:02) Total of (1:03) 52
Daily Output: Daily Outp 0.75
Direct Cost of Work Item = A+B+C = 838.90 Birr/m3
Over head cost : 8% 83.89 "
Profit Cost: 8% 67.11 "
Total : 989.90 Birr/m3
Remark _________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 989.90 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.

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

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.5 m3/Dy
WORK ITEM: ( 1.33 ) Bulk excavation in hard rock to a depth 1.5m< x <3.0m EQUIPEMENTOUT PUT : 0.5 m3/Dy
TOTAL QANTITY OF WORK 1 m3 RESULT: 1459.69 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental Daily Cost
DL 3 1 170.00 510 Tools 2 16.00 32
G.Chief 1 0.25 197.50 49.375 sledge hammer 1 20.00 20
Forman 1 0.04 445.00 17.8
 Total (1:-01) Total (1:02) 577.175 Total (1:03) 52

A= Materials Unit Cos 0 Birr/m3 B= Manpower Unit Cost 1154.35 Birr/m3 C= Equipment Unit Cost 104.00 Birr/m3
Total of (1:02) Total of (1:03)
Daily out put Daily output:
Direct Cost of Work Item = A+B+C = 1258.35 Birr/m3
Over head cost : 8% 100.67 "
Profit Cost: 8% 100.67 "
Total : 1459.69 Birr/m3
Remark ________________________________________________ VAT: 15% 0.00
UF: UTILIZATION FACTOR Total Unit Cost : 1459.69 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Summery Page