ORIGINAL

Project Factory Building
T LXWXH S Description T
A. SUB STRUCTURE
1.Excavation and Earthwork 0
1.1 Site clearance 20cm
30.00
13.50 axis 1-5 b/n axis A-S
405
405.00 m2 total area of site cleared.
1.2 Bulk Excavation

1 20.00
9.15
0.40
73.20
1 10.85
8.00
34.72
107.92 m3 total Volume of bulk excavaion. 1
1.3 Ditto but over 120cm but not exceed 300cm
0.00 m3 total Volume of bulk excavaion. 0

1.4 Trench excavation giving work space 10 cm in both
sides .
2 20.00
0.70 0
1.00 on axis 1 &5 b/n axis A-S 0
28.00
5 9.15
0.70
1.00 on axis A & S b/n Axis 1-5 0
32.03
2 10.85
0.70
1.00 on axis A & S b/n Axis 1-5
15.19
4 8.00
0.70
22.40
97.62 m3 total Volume of Trench excavaion.
1.5 Pit excavation in ordinary soil not exceed 150cm. Giving

250mm work space from each side.
0 6.32
0.20
1.00 on axis 1 &5 b/n axis A-S
0.00
0 13.18
0.20
0.00

0 1.60
1.60
1.50 F1 0
0.00
0.00 m3 total Volume of Pit Excavation excavaion.

CONTRACTOR

1.10 Cart away and spread surplus excavated materials to an

appropriate tip.
405.0
0.20 0
81.00 m total area of site cleared.
3
107.92 m3 total Volume of bulk excavaion.

386.82 m2 total area of site cleared.
1.11 Hard basaltic or equivalent stone hard core well rolled,

consolidated and blinded with crushed stone to a finished
thickness of 250 mm.
20.00
183
10.85
8.00
86.8
269.80 m2 total area 250 mm basaltic tone hard core.
2. CONCRETE WORK
2.1 50mm thick lean concrete class C-5,with minimum cement

content of 150 kg/m3 under
a) Under isolated footing pads.
0 1.50
1.50 F1 0
0
0.00 m2 total area 50mm thick lean concrete class C-5

b) Under stone masonry peripheral foundation wall.
2 20.00
10
5 9.15
4.575 2
2 10.85
5.425
4 8.00 5
4
c) Under ground floor slab. 2

CONTRACTOR

d) 10cm thick ground floor slab
20.00
183.00
10.85
86.80
269.80 m2 total area of 10cm thick ground floor slab
e) Stair case and landing
0.00 m3 total Volume of concrete class C-25

f) Shear wall
0.00 m3 total Volume of concrete class C-25

g) etrance steps
5
2
0.00 m3 total Volume of concrete class C-25 4

2.3 Provide and fix formwork
a) To footing
0 6.0 F-1
0.4 L=P=(1.5+1.5)*2=6
0.00 M2
CONTRACTOR

2.4 Mild steel reinforcement according to structural drawings.

0.0 a) Dia 6 mm plain bar
80.0 b) Dia 8 mm deformed bar
0.0 c) Dia 10 mm deformed bar
60.0 d) Dia 12 mm deformed bar
60.0 e) Dia 14 mm deformed bar
90.0 f) Dia 16 mm deformed bar
0.0 g) Dia 20 mm deformed bar
0.0 h) Dia. 24mm deformed bar
2.5 Styrofoam or Equivalent expansion joint filler
90.00 m2 total area of expansion joint filler
3.0 Masonry Work
on axis 1 &5 b/n axis A-S
Periferial stone around the building
2 20.00 L=91m
0.5 W=0.50m D=1.60m
0.7
14.00
on axis A & S b/n Axis 1-5
5 9.2 Periferial stone around the building
0.5 L=22m
0.7 W=0.50m D=1.60m
16.01
0.5 L=22m
0.7 W=0.50m D=1.60m
7.59
0.5 L=22m
0.7 W=0.50m D=1.60m
11.20
48.81 m2 total area of Masonry Work
Ditto as item 3.1, but above NGL.

on axis 1 &5 b/n axis A-S
Periferial stone around the building
2 20.00 L=91m
0.5 W=0.50m D=0.2m
0.5
10.00
0.5 L=22m
0.5 W=0.50m D=0.2m
11.44
2 10.85 L=91m
0.5 W=0.50m D=0.2m
0.5
5.43
0.5 L=22m
0.5 W=0.50m D=0.2m
2.00
28.86 m2 total area of Masonry Work
2.5 Styrofoam or Equivalent expansion joint filler

0.00 m2 total area of expansion joint filler
CONTRACTOR

A. SUPPER STRUCTURE
1.CONCRETE WORK
1.1 C-25 Reinforced Concrete 0
a) In Elevation Column
a-1 on ground floor
10 0.2 C1 @ +4.00
0.2 L=0.4 W=0.3 D=3.6
3.00 0
1.20 M3
0 0.4 C1 @ +8.20
0.3 L=0.4 W=0.3 D=3.8
3.80
0.00 M3
1.20 M3
a-2 Ditto but on first floor
a-3 Ditto but on second floor

1.20 m3 total Volume of Reinforced concrete class C-25
CONTRACTOR

on stair roof

c) Ditto but on roof beam
2 20.00 RB-1
0.2 L=91 W=0.2 D=0.35
0.2
1.60 M3
5 9.2 RB-2
0.2 L=22 W=0.2 D=0.35
0.2
1.83 M3
2 10.9 RB-2
0.2 L=22 W=0.2 D=0.35
0.2
0.87 M3
4 8.0 RB-2
0.2 L=22 W=0.2 D=0.35
0.2
1.28 M3
5.58 m3 Total in roof beam

d) Ditto but in 10cm thick floor
0.00 m2 Total in slab

e) Ditto but in stair & ramp
on dog leg stair
0.00 m3 Total in stair
________________________
CONTRACTOR
1.20 Form Work
a) Elevation Column
a-1 on ground floor 1
10 0.8 C1 @ +4.00
3 P=2*(0.4+0.3)=1.4 D=3.6
24.00 M 2
0 1.4 C1 @ +8.20 0
3.8 P=2*(0.4+0.3)=1.4 D=3.8
0.00 M2
24.00 m2 Total in elevation column

b) Ditto but in INTERMEDIATE beams
0 91.00 IB-1
1.10 P=0.4+0.4+0.3=1.1 L=91
0.00 M2
0 22.00 IB-2
1.10 P=0.4+0.4+0.3=1.1 L=22
0.00 M2
2
0.00 m2 Total in floor beams
________________________
CONTRACTOR

1.3 Mild steel reinforcement according to structural drawings.

0.0 a) Dia 6 mm plain bar
3512.7 b) Dia 8 mm deformed bar
0.0 c) Dia 10 mm deformed bar
0.0 d) Dia 12 mm deformed bar
2164.9 e) Dia 14 mm deformed bar
5982.8 f) Dia 16 mm deformed bar
0.0 g) Dia 20 mm deformed bar
0.0 h) Dia. 24mm deformed bar
2.0 Hollow concrete work
2.1 20cm thick HCB Wall
a) On Ground Floor @ +4.00
139.5 L=sum=91+91+22+22-(44*0.4)=208.4
3.5 H=3.60m
488.075 m2
Deduction
doors
-165.66 3(4*5)=60m2
322.42 m2
b) On Ground Floor @ +8.20
0.0 L=sum=91+91+22+22-(44*0.4)=208.4
3.8 H=3.8m
0 m2
Deduction
doors & windows
0.00 3(1*5)+44(4.6*0.6)=136.44m2
0.00 m2
322.42 m2 Total 20cm HCB wall
________________________
CONTRACTOR
3.0 Roofing
3.1 Decra Roof cover
1 20.00 L=22 W=46.1
9.15
183.00 m2
1 10.85 L=22 W=46.1

8.00
86.80 m2
269.80 m2 Total Decra roofing
3.2 Coping formed in roof tile

L=22
20.00 M
3.3 Galvanized flat metal sheet gutter
L=2*22=44
10 M
4.0 Carpentary
a) Eucalyptus truss
a) 200 x 50 mm zigba rafter
b)Diam 120mm eucalyprus upper & lower cord
c)Diam 100mm eucalyprus Vertical & diagonal cord
5x4cm Zigba wood purlin c/c40cm for roof cover
5x4cm Zigba wood purlin c/c40cm for ceiling
5.0 Joinery
Internal wooden doors 40mm thick core covered
D1 size: 90x270cm
D2 " 80x270cm
D3 " 70x270cm
D4 " 150x270cm
________________________
CONTRACTOR

7.0 Finishing Work
7.1 Apply two coats of plastering in cement sand mortar 1:3 &
one coat gypsum plastering to internal part of HCB wall.
789.29 m2
7.2 Ditto as item 7.1, but to concrete beam, floor slab, lintels,
columns ,staircase and to all concrete elements.
0.00 m2
*Apply two coats of plastering in cement sand mortar 1:3 to
external part of concrete element.
789.29 m2
7.3 Apply two coats of plastering in cement sand mortar 1:3 &
one coat of fine cement plastering to internal part of HCB
wall.
*Apply fine coat cement plaster to internal HCB wall

789.29 m2
*Apply two coats of plastering in cement sand mortar 1:3 to
external part of HCB wall.
789.29 m2
*Apply gypsum plastering
789.29 m2
7.4 Apply two coats of plastering in cement sand mortar 1:3

and one coat of MINERAL PAINT to external HCB wall
surface.
0.00 m2
7.5 Apply two coats of plaster to internal HCB wall to receive

ceramic wall tiles in cement sand mortar
269.80 m2
7.6 Apply 48mm thick cement screed in cement sand mortar
1:3 to receive PVC & parquet floor tiles.
269.80 m2
7.7 Supply & lay 2mm thick PVC tile with approved type
adhesive colour and size to be approved by the engineer.
0.00 m2
________________________
CONTRACTOR

7.15 Supply & fix good quality 60x60 cm gypsum board

ceiling to 4x5cm zigba wood battens placed at 60cm c/c both
ways.
0.00 m2
0
________________________
CONTRACTOR

10 SANITARY INISTALLATION
10.1 SANITARY EQUIPMENT (FIXTURES)
-- pcs hand wash basins with cabinet
-- pcs wash down water closets
-- pcs toilet paper holder
-- pcs crystal glass mirrors for toilets

and wash basins
1
-- pcs soap holder
-- pcs floor drains
-- pcs electric water heater
-- pcs pressed steel enameled cast iron

shower tray
-- pcs fire extingusher

0.00 m Internal Cold Water uPVC Piping in wall ф-25
0.00 pcs chrome valves
10.2 WATER SUPPLY PIPE LINE AND VALVES
0.00 m Internal Cold Water uPVC Piping in wall ф-25 1
0.00 pcs chrome valves
0.00 pcs isolating valves made of brass on the

water supply pipe
________________________
CONTRACTOR

11 ELECTRICAL WORK
11.1 DISTRIBUTION PANEL BOARDS
1 -
1 pcs MDB = GF
43 pcs SDB = GF
11.2 LIGHT POINTS AND SWITCHES
36 -
36 pcs Light point fed through PVC insulated copper
Conductor of 2x2.5 sq. mm in PVC conduit of
16 mm diameter
2 -
2 pcs Single switch 75
-
43 pcs Two-way switch
11.3 FLUSH MOUNTED SOCKET OUTLETS

WITH GROUND TERMINAL
1
16 -
16 pcs 16 Ampere,220 Volt, 1 Phase single socket
-
16 pcs 16 Ampere / 1 Phase with switch 1
1
CONTRACTOR
Takeoff Sheet
Page 1
LXWXH S Description
1.6 Ditto but over 150cm but not exceed 320cm

3.00
3.00
1.50 F1
0.00
1.7 Back fill with selected borrowed materials

20.00
9.15
36.60
10.85
8.00
17.36
53.96 m3 total Volume of Back fill.

1.8 Ditto but, around isolated footing.
1.60
1.60
1.50 2
0.00
1.50
1.50 Deduction
0.40 Foundation Pad
0.00
0.30
0.30 Deduction
1.50 Foundation column
0.00
1.9 Ditto but, around stone masonry peripheral

foundation.
13.00
0.20
0.00
8.00
0.20
0.00
SUPERVISOR
Takeoff Sheet
Page 2
LXWXH S Description
2.1 Reinforced concrete class C-25, cast into

formwork and vibrated around rod reinforcement
in: formwork & reinforcement measured separately.
a) Isolated footing pads
1.50
1.50
0.40 F1
0.00
b) Foundation columns
0.30
0.30
1.50
0.00

c) Grade beams
20.00
0.20
1.60
9.15
0.20
1.83
10.85
0.20
0.87
8.00
0.20
1.28
SUPERVISOR
Takeoff Sheet
Page 3
LXWXH S Description
0.00 m2 total area of formwork.

b) Ditto but to foundation column
1.2 C1
1.5 L=P=(0.4+0.3)*2=1.4
0.00 M2

c) ditto but to Gread beam
0.40 L=91-0.6=69.6 D=2*0.5=1
16.00 M2

0.40 L=22-0.6=21.4 D=2*0.5=1
18.30 M2
0.40 L=22-0.6=21.4 D=2*0.5=1
8.68 M2

0.40 L=22-0.6=21.4 D=2*0.5=1
12.80 M2

SUPERVISOR
Takeoff Sheet
Page 4
LXWXH S Description
SUPERVISOR
Takeoff Sheet
Page 5
LXWXH S Description
b) In INTERMIDIATE Beams
91 IB-1
0.30 L=91 W=0.3 D=0.4
0.40
0.00 M3
22.0 IB-2
0.30 L=22 W=0.3 D=0.4
0.40
0.00 M3
b-2 Ditto but on first floor
b-3 Ditto but on second floor

SUPERVISOR
Takeoff Sheet
Page 6
LXWXH S Description
f) Ditto but in doors lintel
ground floor
5 door lintel
0.2 L=5 W=0.2 D=0.3
0.3
0.00 M3
first floor
second floor
0.00 m3 Total in stair
______________________
SUPERVISOR
Takeoff Sheet
Page 7
LXWXH S Description
c) Ditto but in top tie beams
139.45 RB-1
0.60 P=0.35+0.2+0.35=0.9 L=91
83.67 M2
9.15 RB-2
0.60 P=0.35+0.2+0.35=0.9 L=22
0.00 M2
83.67 m2 Total in top tie beams

______________________
SUPERVISOR
Takeoff Sheet
Page 8
LXWXH S Description
2.1 15cm thick HCB Wall

a) On Ground Floor @ +3.30
139.5 L=sum=91+91+22+22-(44*0.4)=208.4
3.5 H=3.60m
488.075 m2
Deduction
doors
-21.20 3(4*5)=60m2
20cm thick HCB Wall

45
28
466.87 m2 30
24
b) On Ground Floor @ +6.60 6
133
14.13
118.87
0.00 m2
c) On Ground Floor @ +8.20
0.00 m2
466.87 m2 Total 15cm HCB wall
______________________
SUPERVISOR
Takeoff Sheet
Page 9
LXWXH S Description
6.0 METAL WORK
a) Door frames
8 D1 size 80 x 280 cm
1 D2 " 120x280cm
DW3 " 120x271cm
0 W1 " 60x460cm
W2 '' 123x130cm
W3 " 110x130cm
W4 " 90x130cm
W5 '' 100x60cm
b) window frames
1 WD1 '' 350X280
WD3 '' 170X268
2 W1 " 80X50
3 W2 100X150
2 W3 180X150
W4 60X125
W4 60x255
W4 60x180
W5 200X120
W9 130x120
TW1 " 120x70
TW2 " 210x70
c) 30x30 angle iron

______________________
SUPERVISOR
Takeoff Sheet
Page 10
LXWXH S Description
7.8 Supply & fix 7cm high PVC skirting to wall with
approved type adhesive.
0.00 m2
7.11 Supply and lay 3cm thick marble window cill

on cement sand mortar 1:3 bedding. Size: 33 x
3 cm.
0.00 m2
7.12 Supply & lay 3cm thick white marble thread on

cement sand mortar 1:3 bedding to the stair case
Size120x30cm
0.00 m2
7.14 Supply & fix floor to ceiling glazed ceramic

wall tiles with cement sand mortar 1:3. Joints to be
grouted with white cement.
M.BATH
______________________
SUPERVISOR
Takeoff Sheet
Page 10
LXWXH S Description
8.0 Painting
8.1 Prepare the surface & apply three coats of

plastic emulsion paint to internal plastered HCB
wall.
789.29 m2
*Apply QUARTZ PAINT to external HCB wall

surface.
8.2 Ditto as item 8.1 but to concrete columns,
beams, concrete ceiling, lintels, stair soffit and to
all concrete elements.
8.3 Ditto as item 9.1 but synthetic paint to down
pipes
9.0 Glazing
Supply and fix quality clear glass glazed to metal

beads and putty
9.1 4mm thick

0.60
4 W1 size 60x460cm
0
0.00 m2
______________________
SUPERVISOR
Takeoff Sheet
Page 11
LXWXH S Description
10.3 WASTE, VENT AND RAIN WATER
PIPES AND ACCESSORIES
0.00 m internal PVC waste pipes ф-50
0.00 m internal PVC waste pipes ф-110
0.00 pcs Vent caps made of PVC

88.0
L=2(5*8.8)=88
88.00
88.00 m storm water PVC down pipes ф-110
10.4 SITE WORK

0.00
0.00 m Cold water pipes shall be galvanized steel ф-25
0.00 pcs water meter
0.00
0.00 m UPVC pipe for waste water drainage from the
manhole to the septic tank ф-150
0.00 pcs manhole
44.0 L=2*22=44m
44.00
44.00 m Construct open ditch as per the detail drawing
______________________
SUPERVISOR
Takeoff Sheet
Page 11
LXWXH S Description
11.4 BELL CALL SYSTEM
11.5 TELEPHONE SYSTEM
-
0 pcs Telephone outlet
-
0 pcs Telephone & TV box
11.6 TV (ANTENNA- SATELLITE DISH) SYSTEM
11.7 LIGHTING FITTINGS AND LAMPS
-
0 pcs Ceiling Light
-
75 pcs Fluorescent Light
11.7 POWER CABLE &C0NDUIT CCP,

INSTALLING
1287.0
1287.00
1287.00 m 4X10
606.3
606.32
606.32 m 5X6
429.0
429.00
429.00 m pvc 21mm
203.1
203.06
203.06 m pvc 40mm
3
3 pcs Concrete man hole
10
10 pcs CUPPER ROD 50 MM Diam.,2m long
SUPERVISOR
Item Description Unit Qty Rate Amount
\ A. Substructure
1. EXCAVATION AND EATRH WORK
Clearing of the building area and removal of all dirt and M2 405.00 11.00 4,455.00
1.1 expansive soil to an average depth of 20cm.
Bulk excavationof ordinary soil from reduced levevl to M3 107.92 82.00 8,849.44
1.2 a depth not exceeding 40cm.
Trench excavation for masonary workfoundation in M3 97.62 87.00 8,492.51
1.4 ordinary soil to a depth of 100cm.
Fill around masonary foundation, under hard core with M3 53.96 33.00 1,780.68
1.5 non expansive soil and compact by layer to depth 20cm
Cartaway and spread surplus excavated material and M3 386.82 66.00 25,530.27
1.6 deposit to an appropriate tip but away from the site.
25cm thick basaltic or equivalent stone hardcore well M2 269.80 165.00 44,517.00
1.7 rolled consolidated and blinded with crushed stone.
Total carried to summary 93,624.89
2. Masonry work
Stone masonry wall below ground level 70cm according M3 48.81 1,025.00 50,027.69
2.1 to the drawing bedded in cement sand mortar mix ration
(1:3)
Stone masonry wall above ground level 50cm according M3 28.86 1,151.00 33,220.74
2.2 to the drawing bedded in cement sand mortar mix ration
(1:3) both sides left for pointing.
3.Concrete Work
5cm lean concrete quality C-5 with minimum cement
3.1 content of 150Kg/m3 of concrete
a/ under masonary wall M2 24.00 71.00 1,704.00
Reinforced concrete in class C-25 with minimum
cement content of 382Kg/m3 filled in to formwork and
vibrated around rod reinforcement.(steel and formwork
measuered separately)
3.2 In grade beams M3 5.58 2,327.00 12,980.01
3.3 In 10 cm thick ground floor slab M2 269.80 725.00 195,605.00
4. Form work
Provide, cut and fix in position sawn zigba wood form
work
4.1 To grade beams M2 55.78 181.00 10,096.18
5.Steel Reinforcement
Steel reinforcement according to structural drawing
price shall include cutting, bending placing in position
and tying wires
5.1 Dia. 8mm deformed bars Kg 107.3 41.00 4,398.56

B. Superstructure
1. Concrete Work
Reinforced concrete in C-25 with minimum cement
content of 360kg/m3 filled into formwork and vibrated
around reinforcement.
1.1 In elevation columns M3 1.20 2,327.00 2,792.40

1.2 In beams M 3
5.58 2,327.00 12,980.01
2.Form Work
Provide, cut and fix sawn zigba wood form work:
2.1 To elevation column M2 24.00 181.00 4,344.00
2.2 To beams M 2
83.67 181.00 15,144.27
3.Steel Reinforcement
Steel reinforcement according to structural drawing.
Price shall include cutting, bending placing position and
tying
3.1 Dia. 8 mm deformed bars Kg 234.0 41.00 9,594.00
4. Block Work
4.1 20cm thick HCB wall bedded in cement M2 322.42 323.00 104,141.66
4.2 Ditto but 15cm thick HCB wall M 2
466.87 280.00 130,725.00
5. Roofing
Roof cover in G-30(t=0.6mm) CIS sheet fixed to wood M2 269.80 219.00 59,086.20
5.1 truss and purlin as per the detail drawing. Price shall
include roof ridged cover and roof cover measured in a
horizontal projection.
G-28 galvanized flat metal sheet gutter with Ml 10.00 266.00 2,660.00
5.2 development length 60 cm also apply 2 coats of oil
paint
5.3 Down pipe made of PVC size 110mm Ml 16.00 46.00 736.00
6. Carpentary and Joinery Work
6.1 Wood truss and Purlin
Dia. 10cm. ML 112.00 24.00 2,688.00
Dia. 5cm. ML 267.00 18.00 4,806.00
Window and doors made of aluminium profiles as per
the detail drawing and architect’s approval,. Cut and
assemble to size and shape shown on the drawing. Price
6.2 shall include all the necessary iron mongary and
accessories including approved type of lock
Door -
a/90X300 Pcs 3,100.00 -
c/70X300 Pcs 3,000.00 -
7. Metal work
Window and doors made of aluminium profiles as per
the detail drawing and architect’s approval,. Cut and
assemble to size and shape shown on the drawing. Price
shall include all the necessary iron mongary and
accessories including approved type of lock
7.1 Door
D1 size 80 x 280 cm Pcs 8.00 3,420.00 27,360.00
D2 " 120x280cm Pcs 1.00 3,633.75 3,633.75
c/90X285 Pcs - 3,847.50 -
d/95X285 Pcs - 4,061.25 -
e/70X285 Pcs - 2,992.50 -
f/87X285 Pcs - 2,610.00 -
7.2 Window
WD1 '' 350X280 Pcs 1.00 12,825.00 12,825.00
WD3 '' 170X268 Pcs - 1,912.50 -
W1 " 80X50 Pcs 2.00 450.00 900.00
W2 100X150 Pcs 3.00 1,800.00 5,400.00
W3 180X150 Pcs 2.00 2,700.00 5,400.00
g/90X150 Pcs - 2,340.00 -
8. Finishing
Finishing work shall include all surfaces cleaning
preparation, chiseling, application of finishing,
polishing and cleaning at the end of finishing work.
Apply three coats of plaster in cement mortar (1:3) to M2 628.08 150.00 94,212.75
8.1 internal wall surface
8.2 Ditto but to external wall surface M2 418.72 150.00 62,808.50
ceramic tile flooring bedded in 3 cm thick cement sand M 2
269.80 280.00 75,544.00
8.3 screed
M2 269.80 120.00 32,376.00
8.4
gypsum ceiling
9. Glazing
M2 21.20 350.00 7,420.00
9.1 Supply and fix 4 mm thick clearing glazing as per the
detail drawing. Price shall include putty
10. Painting
Apply three coats of approved type plastic emulsion M2 628.08 45.00 28,263.82
10.1
paint to internal wall beams and columns.
10.2 Ditto but to external wall, beams and columns M2 418.72 45.00 18,842.55
10.3 Ditto but to gypsum ceiling M 2
269.80 45.00 12,141.00
11. Sanitary Installation
Supply and fix hand wash basin made of white vitreous No. 2.00 4,500.00 9,000.00
china equipped with concealed bracket mad of grey
11.1 malleable cast iron white painted compete with plug.
Chains and traps. Size 500x405
Supply and fix wash down water closet made of white No. 2.00 6,000.00 12,000.00
vitreous china with plastic seat and cover including low
flush cistern and stop cock on the water supply line
11.2 complete with all accessories. Supply and fix toilet
paper holder with metal roller 150x150x25mm
complete with fastening screws.
construct septic tank for toilet.price shall include all No. 2.00 1,600.00 3,200.00
necessary things according to the detail drawing.
11.3

12. ELECTRICAL INSTALATION
Electrical wiring should be color coded and labeled
1.POWER BOARD
Supply and install flush mounted distribution board No. 1.00 2,500.00 2,500.00
consisting of:- -1pc of
25A main breaker -1pc of
12.1 10A breaker -2pcs of
16A breaker
2.LIGHT POINT
Supply and install light point fed through PVC No. 14.00 300.00 4,200.00
insulated conductor of2x2.5mm2 in PVC conduits
12.2 including , junction boxes, with screw, cups and
complete all accessories
3.SOCKET OUTLET
Supply and install socket point fed through PVC No. 20.00 250.00 5,000.00
insulated conductor 3x2.5mm2 in PVC hard conduit
12.3 including junction boxes with screw caps and complete
accessories
4.TELEPHONE,
Supply telephone point only conduit diam21 mm No. 1.00 450.00 450.00
12.4 including Supply telephone point only conduit diam21
mm including
5.TV
Flush mounted through wiring TV-FM_SAT socket No. 1.00 450.00 450.00
outlet point with conduit diam21 mm including junction
12.5 box with cover , pooling wireand TV outlet including
all accessories for complet installation.
6.FITTING
12.6 Best fittings on market No. 1.00 35.00 35.00
Supply flush switch type legrand or equivalent
Single switch No. 1.00 100.00 100.00
Double switch No. 26.00 120.00 3,120.00
Telephon terminal box No. 1.00 200.00 200.00
T.v terminal socket outlet No. 1.00 300.00 300.00
7.POWER CABLE
12.7 Best and modern cables now on market M 112.00 75.00 8,400.00
8.Conduits and Pipes
12.8 PVC pipes of 75mm in diameter M 65.00 50.00 3,250.00
PROJECT :RESIDENCE BUILDING
OWNER-GALANE BIRU
A. Substructure BIRR
1 Excavation and earth work 93,624.89
2 Masonry work 83,248.43
3 Concrete Work 210,289.01
4 Form Work 10,096.18
5 Steel Reinforcement 12,283.94
TOTAL A 409,542.45
B. Superstructure
1 Concrete Work 15,772.41
2 Form Work 19,488.27
3 Steel Reinforcement 27,264.00
4 Block Work 234,866.66
5 Roofing 62,482.20
6 Carpentry and joinery 7,494.00
7 Metal Work 24,525.00
8 Finishing 264,941.25
9 Glazing 7,420.00
10 Painting 59,247.38
11 Sanitary Installation 24,200.00
12 Electrical installation 28,005.00
TOTAL B 775,706.16
GRAND TOTAL A+B 1,185,248.61
VAT(15%) 177,787.29
GRAND TOTAL WITH VAT 1,363,035.90
GRAND SUMMARY
PROJECT :RESIDENCE BUILDING
OWNER-DUGO TULEMA
LIST OF BUILDINGS BIRR

1 MAIN HOUSE BUILDING 1,363,035.90
2 SERVICE BUILDING 483,220.74
GRAND TOTAL A+B 1,846,256.64
BAR SCHEDULE FOR SUB STRUCTURE
Diameters
No of
Description Shape Position Members No of bars Length Total 6mm
Footing Pad-F1 0 20 1.9 0
Foundation Column 0 6 3.5 0
stir up Foundation Column 0 13 0.95 0
Grade Beam Along Axis A,B & C 2 4 8.05 64.4
Along Axis A,B & C 2 4 4.68 37.44
Along Axis A,B & C 2 4 13.18 105.44
Along Axis A,B & C 1 4 6.6 26.4
Stir up Along Axis A,B & C 1 388 0.7 271.6
Grade Beam Along Axis1,2 & 3 0 2 7.45 0
Along Axis1,2 & 3 0 3 6.95 0
Along Axis1,2 & 3 0 2 2.25 0
Stir up Along Axis1,2 & 3 0 48 0.95 0
Mesh 1 40 7.73 309.2
Mesh 1 36 3.88 139.68
Mesh 0 17 5.19 0
Mesh 0 36 2.38 0
Septic Tank 0 10 3.15 0
0 21 3.05 0
Total Length
Unit Weigh 0.222
Weight
BAR SCHEDULE FOR SUB STRUCTURE

Diameters
No of
Description Shape Position Members No of bars Length Total 6mm
Foundation Column 10 4 3.01 120.4
Grade Beam Along Axis A,B & C 2 4 8.05 64.4
Along Axis A,B & C 2 4 4.68 37.44
Along Axis A,B & C 2 4 13.18 105.44
Along Axis A,B & C 1 4 6.6 26.4
Stir up Along Axis A,B & C 1 388 0.7 271.6
Grade Beam Along Axis1,2 & 3 0 2 7.45 0
Along Axis1,2 & 3 0 3 6.95 0
Along Axis1,2 & 3 0 2 2.25 0
Stir up Along Axis1,2 & 3 0 48 0.95 0
Mesh 1 40 7.73 309.2
Mesh 1 36 3.88 139.68
Mesh 0 17 5.19 0
Mesh 0 36 2.38 0
Septic Tank 0 10 3.15 0
0 21 3.05 0
Total Length
Unit Weigh 0.222
Weight
8mm 10mm 12mm 14mm 16mm
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 64.4 0 0
0 0 37.44 0 0
0 0 105.44 0 0
0 0 26.4 0 0
271.6 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
271.6 0 233.68 0 0
0.395 0.617 0.888 1.209 1.579
107.282 0.000 207.51 0 0
8mm 10mm 12mm 14mm 16mm

0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 120.4 0 0
140 0 0 0 0
0 0 0 0 0
0 0 64.4 0 0
0 0 37.44 0 0
0 0 105.44 0 0
0 0 26.4 0 0
271.6 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
411.6 0 354.08 0 0
0.395 0.617 0.888 1.209 1.579
162.582 0.000 314.42 0 0
1. Roof maintenance Unit Qty Rate Amount
1 Roof cover in G-30(t=0.6mm) CIS sheet fixed to Wood trM2 10
2 Roof cover in G-28(Colored tiels form) CIS sheet fixed t M2 12.6
3 chip wood roof ceiling including painting M2 40
Total carried to summary 0
Maintenance of office at kebele 07

Unit Qty Rate Amount
1 15m thick HCB wall bedded in cement M2 10.00 200.00 2,000.00
M2 20.00 150.00 3,000.00
2 Apply three coats of plaster in cement
mortar (1:3) to internal wall surface
3 Painting M2 45.00 50.00 2,250.00
4 Door (90x280) No 1.00 2,400.00 2,400.00
Total 9,650.00
VAT(15%) 1,447.50
GRAND TOTAL WITH VAT 11,097.50
BISHOFTU CITY CONSTRUCTION OFFICE LOCAL COST BREAK DOWN -DEC-2017
PROJECT: FOR GOVERNMENTAL PROJECT WORKS

WORK ITEM Site clearance an average depth of 10 cm
TOTAL QUANTITY OF WORK ITEM 1m2
MATERIAL COST (1.01) LABOR COST (1.02)
Type of Material Unit Qty U.Price* T.Cost Trade No UF
0.00 DL 1.00 100%
0.00 E/Forman 1.00 25%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 0.55625
Hourly Out Put
A = Material Unit Cost - B = Man Power Unit Cost

Direct Cost = A + B + C =
Profit & Ove 0.20
Total Cost

WORK ITEM Site clearance an average depth of 20 cm
0.00 DL 1.00 100%
0.00 E/Forman 1.00 25%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 0.834375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Bulk Excavation to a depth of 150cm from reduced level
0.00 DL 1.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 4.21875
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Excavate for trench & Pit of soil width & Depth not less than 50cm & 150cm Respectivelly from red
0.00 DL 1.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 4.640625
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Excavate for trench & Pit of soft rock width & Depth not less than 50cm & 150cm Respectivelly fro
0.00 DL 1.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 6.629464
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Excavate for trench & Pit of Hard Rock width & Depth not less than 50cm & 150cm Respectivelly fr
0.00 DL 1.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 9.28125
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Excavate for Pit of Depth between 150cm-300cm
0.00 DL 1.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 7.734375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Excavate for Pit of soft rock Depth between 150cm-300cm
0.00 DL 1.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 8.4375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Excavate for Pit of Hard Rock Depth between 150cm-300cm
0.00 DL 1.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 0.9
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 10.91912
Hourly Out Put
Profit & Ove 0.20
Total Cost

WORK ITEM Back fill by excavated material from the site
0.00 DL 5.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 0%
Orator-I 1.00 0.65
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 4.769022
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Back fill by excavated material from the site
0.00 DL 5.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 90%
Orator-I 2.00 65%
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 3.425
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Back fill by Selected material from borrow to fill irespective of distance
Type of Material
+ Transport Unit Qty U.Price* T.Cost Trade No UF
Selected
material m3 1.00 100.000 100.00 DL 5.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 0%
Total (1.01) 100.00 Total (1.02)

Total of (1.02) 3.532609
Hourly Out Put
A = Material Unit Cost 100.00 B = Man Power Unit Cost

Profit & Ove 0.20
Total Cost

WORK ITEM Back fill by Selected material from borrow to fill irespective of distance
Type of Material
Selected
material m3 1.00 100.000 100.00 DL 5.00 100%
Water m4 0.20 12.000 2.40 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
0.00 Surveyor 1.00 25%
Orator-III 1.00 90%
Orator-I 2.00 65%
Total (1.01) 102.40 Total (1.02)
Total of (1.02) 3.99375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Cart away irespective of the distance
Type of Material
0.00 Helper I 3.00 100%
0.00 E/Forman 1.00 50%
0.00 Con. Engine 1.00 0%
Opretor-I 3.00 65%
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 5.96875
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM 25cm thick basaltic or equivalent stone Hard core borrow to fill irespective of distance

Hard core m3 1.00 250.000 250.00 DL 6.00 90%
0.00 Forman 1.00 50%
0.00 Masson 1.00 100%
Helper-I 1.00 50%
Orator-I 1.00 65%
Total (1.01) 250.00 Total (1.02)
Total of (1.02) 37.5
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM chiseling & Demolishing of existing Concrete & Masonry structure irespective of Width and depth
Type of Material
0.00 DL 1.00 100%
0.00 E/Forman 1.00 0%
0.00 Helper-III 1.00 100%
Opretor-III 1.00 100%
Total (1.01) 0.00 Total (1.02)
Total of (1.02) 13.28125
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM basaltic or equivalent Stone masonry wall ANGL with 1:3 cement sand ratio of mortar
Type of Material
+ transport Unit Qty U.Price* T.Cost Trade No UF
Stone masonry m3 1.20 430.000 516.00DL 8.00 100%
Sand m3 0.24 481.250 115.50Forman 1.00 50%
Cement Qnt 0.62 235.000 145.70Masson 4.00 80%
Water m3 0.10 12.000 1.20Helper-I 1.00 90%
Orator-I 1.00 65%
Total (1.01) 778.40 Total (1.02)
Total of (1.02) 79.32143
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM basaltic or equivalent Stone masonry wall BNGL with 1:3 cement sand ratio of mortar
Type of Material
Stone masonry m3 1.00 430.000 430.00 DL 8.00 100%
Sand m3 0.24 481.250 115.50 Forman 1.00 50%
Cement Qnt 0.52 235.000 122.20 Masson 4.00 80%
Water m3 0.10 12.000 1.20 Helper-I 1.00 90%
Orator-I 1.00 65%
Total (1.01) 668.90 Total (1.02)
Total of (1.02) 79.32143
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM: 5cm thick lean concrete c-7,150kg/cement /m3 of concret
Type of Material
Agregate m3 0.80 450.000 360.00 DL 12.00 100%
Sand m3 0.40 481.250 192.50 Forman 1.00 50%
Water m3 0.10 12.000 1.20 M/oprt. 1.00 80%
1.00
Total (1.01) 1023.70 Total (1.02)
Total of (1.02) 8.704044
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM: 7cm thick lean concrete c-7,150kg/cement /m3 of concret
Type of Material
Aggregate m3 0.80 450.000 360.00 DL 8.00 100%
Sand m3 0.40 481.250 192.50 Forman 1.00 50%
Water m3 0.10 12.000 1.20 M/oprt. 1.00 80%
Total (1.01) 1023.70 Total (1.02)

Total of (1.02) 5.836397
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Class C-15 PCC
Type of Material
Aggregate m3 0.80 450.000 360.00 DL 15.00 100%
Sand m3 0.46 481.250 221.38 Forman 1.00 100%
Water m3 0.10 12.000 1.20 M/oprt. 1.00 100%
Total (1.01) 1475.58 Total (1.02)

Total of (1.02) 246.0317
Hourly Out Put
A = Material Unit Cost 1,475.58 B = Man Power Unit Cost

Profit & Ove 0.20
Total Cost

WORK ITEM Class C-20 RCC
Type of Material
Aggregate m3 0.75 450.000 337.50 DL 25.00 100%
Sand m3 0.50 481.250 240.63 Forman 1.00 100%
Water m3 0.10 12.000 1.20 M/oprt. 2.00 100%
Total (1.01) 1542.83 Total (1.02)

Total of (1.02) 285.1711
Hourly Out Put

Profit & Ove 0.20
Total Cost

Type of Material
Aggregate m3 0.82 450.000 369.00 DL 15.00 100%
Sand m3 0.41 481.250 197.31 Forman 1.00 100%
Water m3 0.10 12.000 1.20 M/oprt. 1.00 100%
Total (1.01) 1695.51 Total (1.02)

Total of (1.02) 252.0325
Hourly Out Put

Profit & Ove 0.20
Total Cost

Type of Material
Aggregate m3 0.75 450.000 337.50 DL 25.00 100%
Sand m3 0.45 481.250 216.56 Forman 1.00 100%
Water m3 0.10 12.000 1.20 M/oprt. 2.00 100%
Total (1.01) 1730.26 Total (1.02)

Total of (1.02) 281.25
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Form work
Timber ml 4.00 77.50 310.00 DL 2.00 100%
Nail kg 0.25 45.00 11.25 Forman 1.00 25%
Eucalyptus m 15.00 15.00 225.00 Con. Engine 1.00 25%
0.00 Carpenter 1.00 100%
Total (1.01) 546.25 Total (1.02)

Total of (1.02) 21.25
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Steel Reinforcement Ø6mm
TOTAL QUANTITY OF WORK ITEM 1kg
Ø6mm kg 1.00 36.00 36.00 Bar Bender 1.00 90%
DL 2.00 90%
1.00 0%
0.00
Total (1.01) 36.00 Total (1.02)

Total of (1.02) 0.9225
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ø8mm kg 1.00 35.00 35.00 Bar Bender 1.00 90%
DL 2.00 90%
1.00 0%
0.00
Total (1.01) 35.00 Total (1.02)

Total of (1.02) 0.9225
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ø10mm kg 1.00 34.00 34.00 Bar Bender 1.00 90%
DL 2.00 90%
1.00 0%
0.00
Total (1.01) 34.00 Total (1.02)

Total of (1.02) 0.9225
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ø12mm kg 1.00 32.00 32.00 Bar Bender 1.00 90%
DL 2.00 90%
1.00 0%
0.00
Total (1.01) 32.00 Total (1.02)

Total of (1.02) 0.981383
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ø14mm kg 1.00 30.60 30.60 Bar Bender 1.00 90%
DL 2.00 90%
1.00 0%
0.00
Total (1.01) 30.60 Total (1.02)

Total of (1.02) 1.153125
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ø16mm kg 1.00 30.00 30.00 Bar Bender 1.00 90%
DL 3.00 90%
1.00 0%
0.00
Total (1.01) 30.00 Total (1.02)

Total of (1.02) 1.639286
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ø20mm kg 1.00 30.00 30.00 Bar Bender 1.00 90%
DL 3.00 90%
1.00 0%
0.00
Total (1.01) 30.00 Total (1.02)

Total of (1.02) 1.9125
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Steel Reinforcement Ø≥24mm
Ø≥24mm kg 1.00 30.78 30.78 Bar Bender 1.00 90%
DL 3.00 90%
1.00 0%
0.00
Total (1.01) 30.78 Total (1.02)

Total of (1.02) 2.049107
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Tying wire
Tying wire kg 1.00 50.00 50.00 Bar Bender 1.00 50%
DL 1.00 90%
1.00 0%
0.00
Total (1.01) 50.00 Total (1.02)

Total of (1.02) 0.8125
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM 20*20 *40cm thick class"B" HCB
20-HCB Pcs 13.00 12.00 156.00 DL 3.00 100%
Cement Qtls 0.16 235.00 38.19 Mason 1.00 100%
Sand m3 0.04 481.25 18.77 Foreman 1.00 25%
0.00
Total (1.01) 212.96 Total (1.02)

Total of (1.02) 68.22917
Hourly Out Put

Profit & Ove 0.20
Total Cost

15-HCB Pcs 13.00 10.00 130.00 DL 3.00 100%
Sand m3 0.03 481.25 15.01 Foreman 1.00 25%
0.00
Total (1.01) 175.56 Total (1.02)

Total of (1.02) 68.22917
Hourly Out Put

Profit & Ove 0.20
Total Cost

10-HCB Pcs 13.00 9.75 126.75 DL 2.00 100%
Sand m3 0.02 481.25 11.26 Foreman 1.00 25%
0.00
Total (1.01) 160.92 Total (1.02)

Total of (1.02) 57.8125
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Coloured EGA 500 (0.4mm thick)
Ega 500 t=0.4m m2 1.00 300.00 300.00 DL 2.00 80%
Bolt With nut Pcs 4.00 12.00 48.00 Carpenter 1.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 348.00 Total (1.02)

Total of (1.02) 5.7375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Brick (6x12x24)
Brick (6x12x24) Pcs 1.00 7.00 7.00 DL 2.00 100%
Sand m3 0.02 481.25 11.26 Foreman 1.00 25%
Water m3 0.10 12.00 1.20
Total (1.01) 136.96 Total (1.02)

Total of (1.02) 92.5
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Ribbed Block
Ribbed Block Pcs 13.00 13.00 169.00 DL 2.00 100%
0.00 Mason 1.00 100%
0.00 Foreman 1.00 25%
0.00
Total (1.01) 169.00 Total (1.02)
Total of (1.02) 23.125
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ega 400 t=0.4m m2 1.00 280.00 280.00 DL 2.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 328.00 Total (1.02)

Total of (1.02) 2.86875
Hourly Out Put

Profit & Ove 0.20
Total Cost

Ega 300 t=0.4m m2 1.00 260.00 260.00 DL 2.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 308.00 Total (1.02)

Total of (1.02) 2.86875
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM G-28 CIS
G-28 CIS m2 1.00 225.00 225.00 DL 2.00 80%
Roofing Nail kg 0.10 45.00 4.50 Carpenter 1.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 229.50 Total (1.02)

Total of (1.02) 5.7375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM G-30 CIS
G-30 CIS m2 1.00 180.56 180.56 DL 2.00 80%
Roofing Nail Pcs 0.10 45.00 4.50 Carpenter 1.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 185.06 Total (1.02)

Total of (1.02) 5.7375
Hourly Out Put
Profit & Ove 0.20
Total Cost

WORK ITEM G-32 CIS
G-32 CIS m2 1.00 156.25 156.25 DL 2.00 80%
Roofing Nail kg 0.10 45.00 4.50 Carpenter 1.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 160.75 Total (1.02)

Total of (1.02) 5.7375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM G-35 CIS
G-35 CIS m2 1.00 100.00 100.00 DL 2.00 80%
Roofing Nail Pcs 0.10 45.00 4.50 Carpenter 1.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 104.50 Total (1.02)

Total of (1.02) 5.7375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM G-28 flat metal sheet valley Gutter
TOTAL QUANTITY OF WORK ITEM 1ml by 1m width
G-28 Flat Metal ml 1.00 225.00 225.00 DL 2.00 80%
Lead kg 0.10 10.00 1.00 Carpenter 1.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 226.00 Total (1.02)

Total of (1.02) 5.7375
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM 110mm pvc down pipe
TOTAL QUANTITY OF WORK ITEM 1ml
PVCØ =110 mm ml 1.00 36.65 36.65 DL 2.00 80%
Lead kg 0.10 10.00 1.00 Carpenter 1.00 80%
Foreman 1.00 25%
0.00
Total (1.01) 37.65 Total (1.02)

Total of (1.02) 2.295
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM RHS 80*80*2.50mm
RHS 80*80*2.50 kg 1.00 30.00 30.00 DL 1.00 80%
Electrode (3.20 kg 0.08 144.00 12.00 Welder 1.00 80%
0.00
Total (1.01) 42.00 Total (1.02)

Total of (1.02) 1.4
Hourly Out Put

Profit & Ove 0.20
Total Cost

RHS 70*60*2.50 kg 1.00 28.00 28.00 DL 1.00 80%
0.00
Total (1.01) 40.00 Total (1.02)

Total of (1.02) 1.4
Hourly Out Put

Profit & Ove 0.20
Total Cost

RHS 60*60*2.50 kg 1.00 28.00 28.00 DL 1.00 80%
0.00
Total (1.01) 36.33 Total (1.02)

Total of (1.02) 1.4
Hourly Out Put

Profit & Ove 0.20
Total Cost

RHS 35*25*2.00 kg 1.00 26.00 26.00 DL 1.00 80%
Electrode (2.50) kg 0.06 100.00 5.56 Welder 1.00 80%
0.00
Total (1.01) 31.56 Total (1.02)

Total of (1.02) 1.4
Hourly Out Put

Profit & Ove 0.20
Total Cost

RHS 25*25*1.50 kg 1.00 26.00 26.00 DL 1.00 80%
0.00
Total (1.01) 31.56 Total (1.02)

Total of (1.02) 1.4
Hourly Out Put

Profit & Ove 0.20
Total Cost

RHS 40*30*1.50 kg 1.00 26.00 26.00 DL 1.00 80%
0.00
Total (1.01) 31.56 Total (1.02)

Total of (1.02) 1.75
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM 400*400*3.50mm mild steel plate
TOTAL QUANTITY OF WORK ITEM 1Pcs
400*400*3.50 Pcs 1.00 197.82 197.82 DL 1.00 80%
J-Bolt Pcs 4.00 100.00 400.00 Welder 1.00 80%
0.00
Total (1.01) 597.82 Total (1.02)

Total of (1.02) 1.75
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM 5cm squared wire mesh
TOTAL QUANTITY OF WORK ITEM m2
5cm squared wire
mesh m2 1.00 25.00 25.00 DL 1.00 80%
0.00
Total (1.01) 30.56 Total (1.02)

Total of (1.02) 2.333333
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Three coats of cement mortar plaster mix ratio 1:3
Type of Material
Sand m3 0.60 481.250 288.75 DL 2.00 100%
Cement Qnt 3.00 235.000 705.00 Forman 1.00 25%
Water m3 0.10 12.000 1.20 Masson 1.00 80%
Total (1.01) 994.95 Total (1.02)

Total of (1.02) 41.58333
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM Apply pointing of cement mortar plaster mix ratio 1:3
Type of Material
Sand m3 0.36 481.250 173.25 DL 2.00 100%
Cement Qnt 1.50 235.000 352.50 Forman 1.00 25%
Water m3 0.10 12.000 1.20 Masson 1.00 80%
Total (1.01) 526.95 Total (1.02)

Total of (1.02) 41.58333
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM 15cm thick basaltic or equivalent stone Hard core borrow to fill irespective of distance

Hard core m3 1.00 250.000 250.00 DL 6.00 90%
0.00 Forman 1.00 50%
0.00 Masson 1.00 100%
Helper-I 1.00 50%
Orator-I 1.00 65%
Total (1.01) 250.00 Total (1.02)
Total of (1.02) 40.54688
Hourly Out Put

Profit & Ove 0.20
Total Cost

WORK ITEM styrfoam

styrfoam ml 1.00 12.200 12.20 DL 1.00 80%
0.00 Forman 1.00 25%
0.00
Total (1.01) 12.20 Total (1.02)

Total of (1.02) 1.333333
Hourly Out Put

Profit & Ove 0.20
Total Cost
T BREAK DOWN -DEC-2017 HOURLY OUT PUT 150.00
EQUIPMENT OUT PUT (Grader)
EQUIPMENT COST (1.03)

Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
12.50 12.50 Grader 1.00 60% 1,350.00 810.00
37.50 9.38 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
83.44 Total (1.03) 885.00
Total of ( 1.03) = 5.90
Hourly Out Put
0.56 C = Equipment Unit Cost 5.90

6.46
0.97
7.00


12.50 12.50 Grader 1.00 60% 1,350.00 810.00
37.50 9.38 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
83.44 Total (1.03) 885.00
Total of ( 1.03) = 8.85
Hourly Out Put

9.68
1.45
11.00
12.50 12.50 Grader 1.00 90% 1,500.00 1350.00
37.50 18.75 Total station 1.00 40% 300.00 120.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
92.81 Total (1.03) 1470.00
Total of ( 1.03) = 66.82
Hourly Out Put

71.04
10.66
82.00

EQUIPMENT OUT PUT (Excavator)
150cm Respectivelly from reduced level

12.50 12.50 Excavator 1.00 90% 1,500.00 1350.00
37.50 18.75 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
92.81 Total (1.03) 1425.00
Total of ( 1.03) = 71.25
Hourly Out Put

75.89
11.38
87.00
0cm & 150cm Respectivelly from reduced level

12.50 12.50 Excavator 1.00 90% 1,500.00 1350.00
37.50 18.75 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
92.81 Total (1.03) 1425.00
Total of ( 1.03) = 101.79
Hourly Out Put

108.42
16.26
125.00

50cm & 150cm Respectivelly from reduced level

12.50 12.50 Excavator 1.00 90% 1,500.00 1350.00
37.50 18.75 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
92.81 Total (1.03) 1425.00
Total of ( 1.03) = 142.50
Hourly Out Put

151.78
22.77
175.00

12.50 12.50 Excavator 1.00 90% 1,500.00 1350.00
37.50 18.75 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
92.81 Total (1.03) 1425.00
Total of ( 1.03) = 118.75
Hourly Out Put

126.48
18.97
145.00


12.50 12.50 Excavator 1.00 90% 1,500.00 1350.00
37.50 18.75 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
92.81 Total (1.03) 1425.00
Total of ( 1.03) = 129.55
Hourly Out Put

137.98
20.70
159.00


12.50 12.50 Excavator 1.00 90% 1,500.00 1350.00
37.50 18.75 Total station 1.00 25% 300.00 75.00
62.50 - 0.00
43.75 10.94 0.00
56.25 50.63 0.00
92.81 Total (1.03) 1425.00
Total of ( 1.03) = 167.65
Hourly Out Put
178.57
26.78
205.00

EQUIPMENT OUT PUT (Loader & H/Compactor) for Building

12.50 62.50 Loader 1.00 80% 600.00 480.00
37.50 18.75 Total station 1.00 0% 300.00 0.00
62.50 - H/compactor 1.00 90% 70.00 63.00
43.75 - 0.00
43.75 28.44 0.00
109.69 Total (1.03) 543.00
Total of ( 1.03) = 23.61
Hourly Out Put

28.38
4.26
33.00

EQUIPMENT OUT PUT (Grader,Loader & Roller) for road work

12.50 62.50 Grader 1.00 90% 1,350.00 1215.00
37.50 18.75 Loader 1.00 40% 600.00 240.00
62.50 - Roller 1.00 65% 1,000.00 650.00
43.75 10.94 Total station 1.00 25% 300.00 75.00
56.25 50.63
43.75 28.44
171.25 Total (1.03) 2180.00
Total of ( 1.03) = 43.60
Hourly Out Put

47.03
7.05
54.00

EQUIPMENT OUT PUT (Loader & H/Compactor) For Building
ance
12.50 62.50 0.00

37.50 18.75 H/Compactor 1.00 60% 70.00 42.00
62.50 - 0.00
43.75 - 0.00
- 0.00
81.25 Total (1.03) 42.00
Total of ( 1.03) = 1.83
Hourly Out Put

105.36
15.80
121.00

EQUIPMENT OUT PUT (Grader,Loader & Roller) for road work
ance
12.50 62.50 Grader 1.00 90% 1,100.00 990.00

37.50 18.75 Roller 1.00 65% 1,000.00 650.00
62.50 - Shower Truck 1.00 45% 500.00 225.00
43.75 10.94 0.00
56.25 50.63
43.75 56.88
199.69 Total (1.03) 1865.00
Total of ( 1.03) = 37.30
Hourly Out Put

143.69
21.55
165.00

EQUIPMENT OUT PUT (Loader & D/Trucks)

25.00 75.00 Loader 1.00 80% 600.00 480.00
37.50 18.75 D/Truck 3.00 70% 500.00 1050.00
62.50 - 0.00
43.75 85.31 0.00
179.06 Total (1.03) 1530.00
Total of ( 1.03) = 51.00
Hourly Out Put

56.97
8.55
66.00

EQUIPMENT OUT PUT (D/Truck)
spective of distance

12.50 67.50 D/Truck 1.00 35% 500.00 175.00
37.50 18.75 - 0.00
35.00 35.00 - 0.00
25.00 12.50
25.00 16.25
150.00 Total (1.03) 175.00
Total of ( 1.03) = 43.75
Hourly Out Put

143.75
21.56
165.00
EQUIPMENT OUT PUT (Loader & H/Compactor) For Building
respective of Width and depth

12.50 12.50 Excavator 1.00 100% 1,100.00 1100.00
- - - 0.00
56.25 56.25 0.00
37.50 37.50 0.00
106.25 Total (1.03) 1100.00
Total of ( 1.03) = 137.50 0
Hourly Out Put

150.78
22.62
173.00

nd ratio of mortar

12.50 100.00 D/Truck 1.00 100% 500.00 500.00
37.50 18.75 - 0.00
35.00 112.00 - 0.00
25.00 22.50
37.50 24.38
277.63 Total (1.03) 500.00
Total of ( 1.03) = 142.86
Hourly Out Put

1,000.58
150.09
1,151.00

nd ratio of mortar

12.50 100.00 D/Truck 1.00 100% 500.00 500.00
37.50 18.75 - 0.00
35.00 112.00 - 0.00
25.00 22.50
37.50 24.38
277.63 Total (1.03) 500.00
Total of ( 1.03) = 142.86
Hourly Out Put

891.08
133.66
1,025.00

EQUIPMENT OUT PUT (mixer)

12.50 150.00 Concrete Mixer 1.00 80% 56.25 45.00
37.50 18.75 - 0.00
35.00 56.00 - 0.00
15.00 12.00
- -
236.75 Total (1.03) 45.00
Total of ( 1.03) = 1.65
Hourly Out Put

61.54
9.23
71.00


12.50 100.00 Concrete Mixer 1.00 80% 56.25 45.00
37.50 18.75 - 0.00
35.00 28.00 - 0.00
15.00 12.00
- -
158.75 Total (1.03) 45.00
Total of ( 1.03) = 1.65
Hourly Out Put

79.15
11.87
91.00


12.50 187.50 Concrete Mixer 1.00 100% 56.25 56.25 0.16
37.50 37.50 Vibrator 1.00 100% 37.50 37.50 0.08
35.00 70.00 - 0.00 0.24
15.00 15.00
3.89
310.00 Total (1.03) 93.75 0.09
Total of ( 1.03) = 74.40 3.89
Hourly Out Put

1,796.01
269.40
2,065.00


12.50 312.50 Concrete Mixer 2.00 100% 56.25 112.50
37.50 37.50 Vibrator 1.00 100% 37.50 37.50
35.00 70.00 - 0.00
15.00 30.00
450.00 Total (1.03) 150.00

Total of ( 1.03) = 95.06
Hourly Out Put

1,923.05
288.46
2,212.00


12.50 187.50 Concrete Mixer 1.00 100% 56.25 56.25 0.06
37.50 37.50 Vibrator 1.00 100% 37.50 37.50 0.04
35.00 70.00 - 0.00 0.1
15.00 15.00
310.00 Total (1.03) 93.75

Total of ( 1.03) = 76.22
Hourly Out Put

2,023.76
303.56
2,327.00


12.50 312.50 Concrete Mixer 2.00 100% 56.25 112.50
37.50 37.50 Vibrator 1.00 100% 37.50 37.50
35.00 70.00 - 0.00
15.00 30.00
450.00 Total (1.03) 150.00

Total of ( 1.03) = 93.75
Hourly Out Put

2,105.26
315.79
2,421.00

EQUIPMENT OUT PUT

12.50 25.00
37.50 9.38
62.50 15.63
35.00 35.00
85.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

157.81
23.67
181.00

EQUIPMENT OUT PUT

26.25 23.63 - 0.00
12.50 22.50 - 0.00
- - 0.00
46.13 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

36.92
5.54
42.00

EQUIPMENT OUT PUT

26.25 23.63 - 0.00
12.50 22.50 - 0.00
- - 0.00
46.13 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

35.92
5.39
41.00
EQUIPMENT OUT PUT

26.25 23.63 - 0.00
12.50 22.50 - 0.00
- - 0.00
46.13 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

34.92
5.24
40.00

EQUIPMENT OUT PUT

26.25 23.63 - 0.00
12.50 22.50 - 0.00
- - 0.00
46.13 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

32.98
4.95
38.00

EQUIPMENT OUT PUT

26.25 23.63 - 0.00
12.50 22.50 - 0.00
- - 0.00
46.13 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

31.75
4.76
37.00

EQUIPMENT OUT PUT

26.25 23.63 - 0.00
12.50 33.75 - 0.00
- - 0.00
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

31.64
4.75
36.00

EQUIPMENT OUT PUT
26.25 23.63 - 0.00
12.50 33.75 - 0.00
- - 0.00
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

31.91
4.79
37.00

EQUIPMENT OUT PUT

26.25 23.63 - 0.00
12.50 33.75 - 0.00
- - 0.00
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

32.83
4.92
38.00

EQUIPMENT OUT PUT
26.25 13.13 - 0.00
12.50 11.25 - 0.00
- - 0.00
24.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

50.81
7.62
58.00

EQUIPMENT OUT PUT

12.50 37.50
35.00 35.00
37.50 9.38
- -
81.88 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

281.19
42.18
323.00

EQUIPMENT OUT PUT

12.50 37.50
35.00 35.00
37.50 9.38
- -
81.88 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

243.79
36.57
280.00

EQUIPMENT OUT PUT

12.50 25.00
35.00 35.00
37.50 9.38
- -
69.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

218.74
32.81
252.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

353.74
53.06
407.00

EQUIPMENT OUT PUT

12.50 25.00
35.00 35.00
37.50 9.38
- -
69.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

229.46
34.42
264.00

EQUIPMENT OUT PUT

12.50 25.00
35.00 35.00
37.50 9.38
- -
69.38 Total (1.03) 0.00
Total of ( 1.03) = -
Hourly Out Put

192.13
28.82
221.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

330.87
49.63
380.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

310.87
46.63
357.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

235.24
35.29
271.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put
190.79
28.62
219.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

166.49
24.97
191.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

110.24
16.54
127.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00
37.50 9.38
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

231.74
34.76
266.00

EQUIPMENT OUT PUT

12.50 20.00
35.00 28.00 36.502
37.50 9.38 0.164375
- -
57.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

39.95
5.99
46.00

EQUIPMENT OUT PUT

12.50 10.00 32.60561
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

43.40
6.51
50.00

EQUIPMENT OUT PUT

12.50 10.00
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

41.40
6.21
48.00
EQUIPMENT OUT PUT

12.50 10.00
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

37.73
5.66
43.00

EQUIPMENT OUT PUT

12.50 10.00
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

32.96
4.94
38.00

EQUIPMENT OUT PUT
12.50 10.00
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

32.96
4.94
38.00

EQUIPMENT OUT PUT

12.50 10.00
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

33.31
5.00
38.00

EQUIPMENT OUT PUT
12.50 10.00
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

599.57
89.94
690.00

EQUIPMENT OUT PUT

12.50 10.00
31.25 25.00
- -
35.00 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

32.89
4.93
38.00


12.50 25.00 Concrete Mixer 1.00 80% - 0.00
37.50 9.38 Vibrator 1.00 50% - 0.00
35.00 28.00 - 0.00
62.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

91.33
13.70
105.00


12.50 25.00 Concrete Mixer 1.00 80% - 0.00
37.50 9.38 Vibrator 1.00 50% - 0.00
35.00 28.00 - 0.00
62.38 Total (1.03) 0.00

Total of ( 1.03) = -
Hourly Out Put

57.39
8.61
66.00

spective of distance

12.50 67.50 D/Truck 1.00 35% - 0.00
37.50 18.75 - 0.00
35.00 35.00 - 0.00
25.00 12.50
43.75 28.44
162.19 Total (1.03) 0.00
Total of ( 1.03) = -
Hourly Out Put

103.05
15.46
119.00

EQUIPMENT OUT PUT ()

25.00 20.00 D/Truck 1.00 35% - 0.00
- - - 0.00
25.00 - - 0.00
- -
- -
20.00 Total (1.03) 0.00
Total of ( 1.03) = -
Hourly Out Put

13.53
2.03
16.00
0.8
51.65
12.624
5
5.75
0
9.84
12.8
0.6 270
0.4 192.5
1
10
5 1175
1,637.50
1,889.53
2,267.44
zigba wood formwork
2.64 26.4
0.12 0.5
0.0390 0.16
three coats of cement mortar plaster mix ratio 1:3
bishoftu city Municipality
SURVEY OF Material price list
Imported
material
cost=Orgi
nal
costxcurre
Item No Description Unit Orginal cost nt
exchange
Rate x
FOB
Index
Factor
Materials
1 Selected Material M3 100.00
2 Pozzolana portland cement Qnt 235.00
3 Oridinary portland cement Qnt 335.00
4 Sand M3 481.25
5 Aggregate M3 450.00
6 water m3 12.00
7 Stone for hardcore M3 250.00
8 stone for masnory M3 430.00
9 Pumice m3
10 Red ash M3 120.00
11 Reinforcement bar
12 Size:- ø6mm Kg 36.00
13 Size:- ø8mm Kg 35.00
14 Size:- ø10mm Kg 34.00
15 Size:- ø12mm Kg 32.00
16 Size:- ø14mm Kg 30.60
17 Size:- ø16mm Kg 30.00
18 Size:- ø20mm Kg 30.00
19 Size:- ø24mm Kg 30.78
20 Size:- ø26mm Kg 29.00
21 Size:- ø30mm Kg 29.00
22 Tying wire kg 50.00
23 Tension wire for shoring kg
24 Nail
25 Size:- ø4mm Kg 60.00
26 Size:- ø6mm Kg 45.00
27 Size:- ø7mm Kg 45.00
28 Size:- ø8mm Kg 45.00
29 Size:- ø9mm Kg 45.00
30 Size:- ø10mm Kg 45.00
31 Size:- ø12mm Kg 45.00
32 Size:- ø15mm Kg 45.00
33 Roofing nail Kg 45.00
34 Block Work
35 HCB 20 cm width Class C pcs 12.00
38 Ribbed Block pcs 13.00
39 Brick (6x12x24) pcs 7.00
40 Roofing Materials
41 Aluminium Door & Window ISO
m2 3400.00
standard
42 LTZ Door & Window m2 1000.00
43 Ceiling Work
44 Boards M3
45 Batten M3
46 Ecalyptus dia 12cm ml 20.00
49 5X7 cm Zigba purlin ml 20.00
50 Nail kg
51 Purlin ml
52 Fascia board ml 53.00
53 Plywood m2 105.00
54 Chipwood m2 122.00
styrfoam ml 12.20
Timber (2.5X10X400) (Australia) m2 325.00
Timber (2.5X10X400) (Ethiopia) m2 250.00
Timber (2.5X25X400) (Australia) m2 310.00 77.50
Timber (2.5X30X400) (Ethiopia) m2 241.67 60.42
55 PVC plastic cieling m2
56 Faccia ml
57 corner list ml 8.00
58 Boards(X0.5) m 3
59 Galvanized metal sheet 0.4mm m2

60 Ridge cap ml
61 Plate 400*400*3.5mm Pcs 197.82
62 Ega 500 t=0.4mm m2 300.00
63 Ega 400 t=0.4mm m2 280.00
64 Ega 300 t=0.4mm m2 260.00
65 G-28 Flat Metal Sheet m2 225.00
66 G-30Flat Metal Sheet m2 180.56 229.51
67 G-32 Flat Metal Sheet m2 156.25 225.00
68 G-35 Flat Metal Sheet m2 100.00
69 3mm & 6mm thick Sheet metal kg
70 4mm chequred plate m2
71 80x80x2.5mm RHS kg 30.00
72 70x60x2.5mm RHS kg 28.00
73 60x60x2.5mm RHS kg 28.00
74 40x30x1.50mm RHS kg 26.00
75 35x25x2.00mm RHS kg 26.00
76 25x25x1.50mm RHS kg 26.00
77 Angle ties Angle Iron40*40*3mm, l=5 kg
80 Anchor bolt dia 24mm , l= 500mm no
81 Crank bolt M-8, L=294mm no
82 J bolt 25mm length 70cm pcs 35.00
83 J bolt for roof pcs 12.00
84 washer no
85 Nut no
86 M-12 bolt no
87 M-16 bolt no
88 M-20 bolt no
89 Lead ml
Electrode (2.50mm) kg 100.00
Electrode (3.20mm) kg 144.00
90 Water proofing work
91 APP modified water proofing m2
93 Finishing work
94 Terrazo
95 Terrazzo tile 20x20x2cm thick class A m2
96 Terazzo tread class A m2
97 Terazzo riser class A m2
98 30x3cm terazzo window sill class A m2
99 terrazzo skirting 20x100mm ml
100 Copping 27x3cm terrazo m2
103 Marble
104 Marble 3cm thick m2
107 3cm thick marble sill m2
108 3 cm thick Marble tread m2
109 2 cm thick Marble riser m2
110 Copping 20x3cm marble copping m2
114 Marble chips flooring m2
115 Marble skirting ml
116 Chamfereing & grooving ml
117 Groving for non slipery marble ml
118 Granit
119 Polished Granite 3cm thick m2
120 Polished Granite 2cm thick m2
121 Granite skirting 10mm thick m2
122 Granite 10mm thick skirting ml
123 Granite stair case & tread 30mm
thick m2
124
Granite stair case riser 20mm thick m2
125 Granite threshold m2
127 COUNTERTOP
128 Supply and fix approved quality
granite countertop
129
for under counter handwash bsin.
130 The countertop shall be properly
prepared
131 for the desired shape of the wash
basin,
132 and soap dispenser.
133 Size, 3200 x 610 x 50 mm m²
134
Ditto but Size, 2500 x 610 x 50 mm m²
135
136
137
138
139
140
141
142 Ditto but Size, 900 x 610 x 50 mm m²
143 Ditto but for bottle trap cover
144 Size, 3200 x 250 x 50 mm m²
145
146
147
148
149
150
151
152
154 Ditto but for flushing between
mirror and countertop
156 Size, 3200 x 100 x 50 mm m²
157
158
159
160
161
162
163
164
166 Size, 2930 x 610 x 50 mm m²
169 Size, 250 x 2930 x 50 mm m²
171 Size, 250 x 1950 x 50 mm m²
172 Ditto but for flushing between mirror
173 and countertop
174 Size, 100 x 2930 x 50 mm (10pcs) m²
175 Ditto but for flushing between mirror
and countertop
177 Size, 100 x 1950 x 50 mm (10pcs) m²
178 Ceramic
179 Ceramic skirting ml
180 300x300x10mm "RAK' ceramic floor
tile m2
181
Ceramic wall tiles 200*200*10mm m2
182
Ceramic Floor tiles 400*400*10mm m3
183 30x30x1cm Non slippery ceramic
floor tile m2
184
Ceramic floor tile 300*300*10mm m2
185 15x15x.8cm glazed Ceramic wall tile RAK m2
186 Porcelian
187 Porcelian ceramic fllor tile m2
188 10cm porcelain skirting ml
189 PVC tile
190 2mm PVC floor tile m2
191 3mm PVC floor tile m2
192 10cm high pvc skirting ml
193 Mosaic wall tile m2
194 Adhesive glue kg
195 White Cement kg
196 Klinker wall tile m2
197 Copping 17x3cm concrete m2
198 Copping 50x5cm concrete m2
199 Stone 3cm thick m2
200 Stone 2cm thick m2
201 Checkered Floor Tile m2
202 Checkered Floor Riser m2
203 Checkered Floor Trade m2
204 Checkered Floor Skirting ml
205 Quartz tile
206 2.5mm Quartz floor tile m2
207 2mm Quartz floor tile m2
208 10cm high Quartz skirting ml
209 Carpet
210 1cm carpet tile m2
211 mastice kg
212 2cm thick wooden parque m2
213 3cm thick wooden parque m2
214 Glazing work
215 Clear Glass
216 4mm thick clear sheet glass m2
219 Figured Glass
220 4mm thick figured sheet glass m2
223 6mm thick Plexi-glass m2
224 6mmthick blue tinted
transparent plexi-glass m2
225 Glass putty kg
226 Painting Work
227 Plastic emulsion paint lit 50.00
228 Synthetic paint lit 95.00
229 Gypsum kg 5.00
230 Animal glue kg 60.00
231 Quartz Primer kg 22.00
232 mold oil lit
233 Sanitary materials
234
Hand wash basin 500*400mm with
all accessories Pcs
235
all accessories Pcs
236
all accessories Pcs
237 RAK WC with all accessories Pcs
238 Urinal with all accessories Pcs 1350.00
239 shower tray 700*700mm with all access Pcs
240 Shower Head Pcs
241 Mixing Valve Pcs
242 Crystal glass mirror 500mmx400mm Pcs
243 toilet paper holder 150*150*25mm Pcs
244 Towel hanger Pcs
245 Soap holder 150*150mm Pcs
246
kichen sink 1500x600mm(double)
with all accessories Pcs
247 kichen sink 1500x600mm
(single)with all accessories Pcs
248 Laboratory Sink 492*241*171 Pcs
249 Vultex Labline swivel swan neck
H=240mm & S=130mm Ps
250
Acid Resistanct
Polyproplene(Vulcathene) dia50mm ml
251 Floor drain stainless steel cover Pcs
252 floor clean out Dia. 100mm Pcs
255 Fire extingushers of class ABC . 10kg Pcs
256 Fire extingushers of class ABC . 6kg Pcs
257 Hose Cabinet , 25m long canvas,
900x600x250mm Pcs
258 50 litre capacity water heater with all Pcs
261
30/50 litre capacity water heater
ARISTON with all accessories Pcs
262 Galvanized steel pipes Ø =15mm ml
263 Galvanized steel pipes Ø =20 mm ml
272 PPR, PN-6 pipes Ø =15 mm ml
278 Dia 20mm HDPE (PN 16) ml
294 PPR accessoris
295 HDPE accessories
296 chrome plated angle gate valve Ø pcs
297 Bronze Gate valves Ø =15mm pcs
307 Tap Ø =20mm pcs
308 Tap Ø =15mm pcs
309 UPVC pipe Ø =15 mm ml
312 UPVC pipe Ø =50 mm ml 17.50
321 U PVC pipe accessories
322 water meter Diam 20mm pcs
327 Floor waste gulley pcs
328 diam. 150mm Storm woter grated roof
drain pcs
329 Dia 110mm Upvc vent pipe pcs
332 PVC down pipe 75mm pcs
337 Automatic level control switch pcs
338 Water tank 5m3 pcs
339 25m3 water tanker (fiber glass) pcs
340 Submersible pump pcs
341 Domestic water pump pcs
342 Electric fire pump pcs
343 joint compou. g
344 Hemp kg
345 Accessories %
346 Nippel no
347 Electrical Materials
348 1x16mm2 bare copper conductor ml
349 Rigid PVC Conduit 36mm Dia. ml 13.00
350 Flexible PVC Conduit 36mm Dia. ml 8.00
351 Rigid PVC Conduit 16mm Dia. ml 6.35
352 Flexible PVC Conduit 16mm Dia. ml 6.35
353 2500x16mm copper bond Earth rod Pcs
354 PVC sheathed PVC (NYY0.6/1KV ml
355 5*10mm2 cabble ml 150.00
356 Distribution Board (8-10Pc of Braker Pcs 1150.00
357 ACB of 50A/3P Pcs 485.00
358 ACB of 40A/3P Pcs 350.00
359 ACB of 32A/3P Pcs 350.00
360 ACB of 25A/3P Pcs 350.00
361 ACB of 16A/3P Pcs 180.00
362 ACB of 10A/3P Pcs 180.00
363 Light point Pcs 35.00
364 Single switch Pcs 115.00
365 Double switch Pcs 120.00
366 Socket outle point 16A/B 3P Pcs 150.00
367 Socket outle point 32A/B 1P Pcs 150.00
368 Socket 16A/B 3P Pcs 150.00
369 Socket 32A/B 3P Pcs 150.00
370 High pressure sodium Lump (SNFIII Pcs 5000.00
371 Philips TMS 012/1x18 with 1*18 TLD Pcs 750.00
5cm squared wire mesh m2 25.00
ist
Total
Source Transport loading price
Place cost Unloading (with out
vat)
21.73913
170
0 110
0.00 14.95652
Nardeli 117.61 31.06895
47.44
Ethiopian
plywood
Ethiopian
plywood
0.72 43.47826
60.38647
1027.826
57.14286
57.14286
127.1605
#DIV/0!
#DIV/0!
1.952
1.525
1.5
91.8
5.4
19440
0
0
50000
13.88889
BISHOFTU CITY CONSTRUCTION OFFICE Tools rental COST SURVEY
SHEET
Types of
Machine
No. ries and Unit Hourly Rent Remark Location
Equipm
ent
Total This cost is with out

1 statio Hour 300.00 surveyor wage Finfinne
Hand This cost is with out
Copmact Transport cost
2 or Hour 70.00 Bishoftu
Concret This cost is with out
3 e Mixer Hour 56.25 Transport cost Bishoftu
This cost is with out
4 Vibrator Hour 37.50 Transport cost Bishoftu
BISHOFTU CITY CONSTRUCTION OFFICE LABOU
Types of
No. Machineries and Unit Hourly payment
Equipment
Excavator Chain
With JackHamer
1 185 Horse Power Hour 1,500.00
Excavator Chain
With JackHamer
2 185 Horse Power Hour 1,250.00
3 Excavator Wheel Hour 1,100.00
Grader 215 horse

4 power Hour 1,100.00
Grader 215 horse

power Hour 1,350.00
5 Roller Hour 1,000.00
6 Dozer D8R Hour 1,500.00

9 Loader Hour 600.00
Dump Truck 16m3 Hour 500.00
Shower Truck
3000-5000l Hour 500.00
TRUCTION OFFICE LABOUR COST SURVEY SHEET
Remark
Note:- "Less than 50 hours" the price includes

fuel cost of the machinery, the average fuel
price per hour is in the range of 250-300Birr
depending on the type of machine.
Note:- "More than 50 hours" the price

includes fuel cost of the machinery, the average
fuel price per hour is in the range of 250-
300Birr depending on the type of machine.








price per hour is in the range of 100-150 Birr

price per hour is in the range of 100-150 Birr
T SURVEY SHEET
Location
Finfinne
Finfinne
Finfinne
Finfinne
Finfinne
Finfinne
Finfinne
Finfinne
Finfinne

ORIGINAL

Uploaded by

Copyright:

Available Formats

ORIGINAL

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

ORIGINAL

Uploaded by

Copyright:

Available Formats

Project Factory Building

405.00 m2 total area of site cleared.

1.2 Bulk Excavation

107.92 m3 total Volume of bulk excavaion. 1

1.3 Ditto but over 120cm but not exceed 300cm

0.00 m3 total Volume of bulk excavaion. 0

97.62 m3 total Volume of Trench excavaion.

1.5 Pit excavation in ordinary soil not exceed 150cm. Giving

1.00 on axis 1 &5 b/n axis A-S

1.00 on axis A & S b/n Axis 1-5

0.00 m3 total Volume of Trench excavaion.

0.00 m3 total Volume of Pit Excavation excavaion.

Project Factory Building

1.10 Cart away and spread surplus excavated materials to an

107.92 m3 total Volume of bulk excavaion.

1.11 Hard basaltic or equivalent stone hard core well rolled,

2.1 50mm thick lean concrete class C-5,with minimum cement

0.00 m2 total area 50mm thick lean concrete class C-5

0.00 m2 total area 50mm thick lean concrete class C-5

Project Factory Building

0.00 m3 total Volume of concrete class C-25

0.00 m3 total Volume of concrete class C-25

0.00 m3 total Volume of concrete class C-25 4

Project Factory Building

2.4 Mild steel reinforcement according to structural drawings.

48.81 m2 total area of Masonry Work

Ditto as item 3.1, but above NGL.

28.86 m2 total area of Masonry Work

2.5 Styrofoam or Equivalent expansion joint filler

Project Factory Building

a-3 Ditto but on second floor

Project Factory Building

0.00 m3 total Volume of Reinforced concrete class C-25

5.58 m3 Total in roof beam

0.00 m2 Total in slab

0.00 m3 Total in stair

24.00 m2 Total in elevation column

0.00 m2 Total in floor beams

Project Factory Building

1.3 Mild steel reinforcement according to structural drawings.

b) On Ground Floor @ +8.20

322.42 m2 Total 20cm HCB wall

1 10.85 L=22 W=46.1

269.80 m2 Total Decra roofing

3.2 Coping formed in roof tile

Project Factory Building

*Apply fine coat cement plaster to internal HCB wall

7.4 Apply two coats of plastering in cement sand mortar 1:3

7.5 Apply two coats of plaster to internal HCB wall to receive

Project Factory Building

7.15 Supply & fix good quality 60x60 cm gypsum board

Project Factory Building

-- pcs hand wash basins with cabinet

-- pcs wash down water closets

-- pcs toilet paper holder

-- pcs crystal glass mirrors for toilets

-- pcs floor drains

-- pcs electric water heater

-- pcs pressed steel enameled cast iron