project: G+1Residential

Location:jijiga
client: Mr. omar feysel
consultant: Bright consultancy

contractor: group 1 construction plc

takeoff sheet
TIME L*W*H SQUARE DESCRIPTION
A.sub structure
1. earth work and excavation
1 17.83 1.1 site clearance
16.3 *with 20cm to be cleared
290.06m² vegtation soil be removed
from site block1
*working space of 1.5m
1 5 block 2
17 with working space of 1m
85m²
375.6m² total site clearance
1 15.83 1.2 bulk excavation
14.3 with working space os 50cm
0.5 allowed to trench or pit
113.2m³ excavation for the foundation
of permanet structure
*with in 50 cm depth block 1
1 4 block 2
16
0.5
32m³
145.2m³ total volume of bulk
2 1.8 1.3 pit excavation
1.8 * inordinary soil up to 1.5m from reduced level
1.65 * working space 50cm
5.35m³ *F1(800mm-800mm)

3 2 *ditto forF2(1000mm-1000mm)

2
1.65
6.6m³
6 *ditto forF3(1200-1200mm)
2.2
2.2
1.65
 7.95m³
5 2.4 *ditto for F4(1400mm-1400mm)
2.4
1.65
9.51m³
2 2.6 *dittoF5(1600mm-1600mm)
2.6
1.65
11.5m³ s
40.91m³ * total pit excavation
4 3.55 1.4 trench excavation
1.2 * inordinary soil upto 1m
1 *y-axis(y-o1-y-02,y-03,y-04)
17.04m³ *y between x(04)2x(03)
* L-3.55m *D-1.2m
*w-0.sm+0.25+0.25=1m
* working space 25cm

TIME L*W*H SQUAIR DESCRIPTION

2. concret work
2.1 lean concret
2 0.8 2.1.1 under footing pad with thikness of 50cm
0.8 A. F-1(800mm-800mm)
1.28m³
3 B.F-2(1000mm-1000mm)
1
1
3m³
6 C.F-3(1200mm-1200mm)
1.2
1.2
8.64m³
5 1.4 D.F-4(1400mm-1400mm)
1.4
9.8m³
2 E.F-5(1600mm-1600mm)
1.6
1.6
5.12m³
27.84 total area under footing pad
2.2 C-25 concrete
A.for pad
2 A. F-1(800mm-800mm)
0.8 depth=200mm=0.2m
 0.8
0.2
0.26m³
3 B.F-2(1000mm-1000mm)
1 depth=250mm=0.25m
1
0.25
0.75m³
6 C.F-3(1200mm-1200mm)
1.2 depth=250mm=0.25m
1.2
0.25
2.16m³
5 D.F-4(1400mm-1400mm)
1.4 depth=300mm=0.3m
1.4
0.3
2.94m³
2 E.F-5(1600mm-1600mm)
1.6 depth=350=0.35m
1.6
0.35 0.89m³
7m³ total volume of C-25 concrete for block1

2 0.07 B. for foundation column

1.4 circular column
0.19m³ diameter=300mm=0.3
depth=1600-200=1400
Area of circular=∏d┘2/4=∏(0.3)/4=0.07065
8 0.2 *C2
0.3 depth=1600-250=1350mm=1.35m
1.35
0.65m³
8 0.2 *C3
0.3 depth 1600-350=1250=1.25m
1.25
0.6m³
TIME L*W*H SQUARE DESCRIPTION
3.masnory wall
3.1 foundation wall BNGL
2 11.7 axis x on y(01 up to 02)
0.5 l=11.7
1.9 w=0,5
22.2m³ d=1.2+0.7=1.9
axis y on x(01 upto 04
 2 11.2 l=11.2
0.5 w=0.5
1.9 d=1.2+0.7=1.9
21.3m³
1 1.9 Axis X on y02and y03
0.5 l=1.9
1.9 w=0.5
d=1.9
1.8m³
1 1.28 Axis on X01
0.5 l=1.28
1.9 w=0.5
1.2m³ d=1.9
46.5m³ Total for BNGL
2 12.45 3.2 foundation wall ANGL
0.5 on axis X (01,02,03,04)
0.2 l=12.45
2.49m³ w=0.5
d=1.2-1=0.2
2 11.76 ditto but on axis y(01,02,03,04)
0.5 l=11.76
0.2 w=0.5
2.35m³ d=0.2
2 15 ditto but on axisy(05,06,07,08)
0.5 l=15
0.2 w=0.5
3m³ d=0.2
ditto on axis X(0.5,0.6)
2 2.6 L=2.6
0.5 W=0.5
0.2 D=0.2
0.26m³
8.1m³ Total ANGL
54.6m³ Total for BNGL and ANGL

TIME L*W*H SQUARE DESCRIPTION

3.FORM WORK FOR COLOMN ELEVATION
2 FOR C1 for sub structure
0.94 AREA= 0.15*3.14*2=0.942
1.6 L=1.6
3.08m²
Ditto but for C2
8 1 area=0.2+0.3+0.2+0.3=1
1.6 L=1.6
12.8m²
 Ditto but for C3
8 1 area=0.2+0.2+0.3+0.3=1
1.6 L=1.6
12.8m²
28.68m² total of colomn elevation sub
FORMWORK FOR BEAM ELEVATION
FOR GB-1 y(01-02-03-04) on axis x(05&06)
area=0.2+0.3+0.2+0.3=1
Ditto but for GB-2 x(05&06)on axis y(05,06,07,08)
1 1.2 area=0.2+0.2+0.4+0.4=1.2
2.8 L=2.8
3.36
Ditto but for GB-3 y(01,02,03,04)on axis x(01&04)
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
14.7
Ditto but for GB-4 y(01-02-03-04)on axis x(02&03)
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
14.7
TIME L*W*H SQUARE DESCRIPTION
B.super structure
1,concrete work
3 0.07065 1.1 concrete worke for column
2.66 c-1-if circular column so we have to get area
0.38m³ diametre=300mm
r=d/2 , 300/2=150mm
8 A=∏r² ,=3.14*(0.15)²=0.07065
2.66 c-2-
0.2 width=200=0.2
0.3 depth=300=0.3
1.28m³
8 2.66 c-3
0.2
0.3
1.28m³
4 c-4 -it is circular column
0.07065 A=∏r²
2.66 D=300 r=d/2=300/2=150=0.15
1.5m³ A=∏r²=3.14(0.15)²=0.07065
volume
4.44m³ total column work
1.2 floor slab
1 22.05 with in 150mm 7 workers the concrete
 0.15 receive load
3.3m³
1 42.9 axis x03 and x03 between (y01,02,03,04)
0.15
6.44m³
1 52.3 axis x02 and 01 between (y01,02,03,04)
0.15
7.85m³
1 5.12 axis x01 and 05 between (y02,03)
0.15
0.46m³
15.05m³ total volume of floor slab

1.3stair
1 1.3 * concrete work in waist slab
2.8 height=3.06/1.53
0.15 width=8*0.03=2.4
0.55m³ by pythagoras theory
c²=a²+b²=1.53²+2.4²=2.84
thicknes=0.15
1 0.03 *concrete work in step
18 v=1/2*b*h*l=1/2*0.5*0.3*0.17=0.03
0.54m³ *raise to landing 1.53/0.17=9
number of step in 1 flight-9*2=18
1 1.3 *concrete work in landing
2.6
0.15
0.51m³
0.59m³ total volume
1.4 Concrete work for first floor beam
FFB.1
2 11.65 L=11.65
0.2 W=200=0.2
0.4 D=400=0.4
1.37m³
FFB.3
1 11.65 L=11.65
0.2 W=0.2
0.4 D=0.4
0.93m³
FFB.4
1 1.9 L=1.9
0.4 W=400=0.4
0.15 D=150=0.15
0.12m³
 FFB.5
1 4.95 L=4.95
0.2 W=200=0.2
0.4 D=400=0.4
0.4m³
FFB.6
1 4.8 L=4.8
0.2 W=200=0.2
0.4 D=400=0.4
0.39m³
FFB.7
1 4.6 L=4.6
0.2 W=0.2
0.4 D=0.4
0.37m³
T L*W*H SQUARE DESCRIPTON
2.block work /HCB work
1 11.26 2.1 HCB20(B) for ground floor
2.9 axis x(01,02,03,04)
32.66m² ony(01)
1 4.5 axis x(01,02)on y(02)
2.9
13.03m²
1 8.2 axis x(01,02,03)on y(03)
2.9
23.18m²
1 11.26 axis x(01,02,03,04)ony(04)
2.9 ditto as(x01,02,03,04)ony(01)
32.66m²
1 11.65 axis y(01,02,03,04) onx(04)
2.9
33.79m²
1 4.95 axisy(01 and 02)onx(02)
2.9
14.36m²
1 4.8 axisy(03 and 04)onx(01)
2.9
13.92m²
164.22m² toal area of HCB20 work on GF
2.2 HCB 15(B)
2 4.95 axis y(01 and 02)onx(03)
2.9
28.91m²
1 6.8 axis y(02,03,04) onx(03)
2.9
 19.72m²
1 2.95 axis x(03 and 04) ony(02)
2.9
8.56m²
56.99m² total area of HCB on GF
TIME L*W*H SQUARE DESCRIPTION
2.2 HCB 20(B) first floor
1 11.65 axis y(01,02,03,04)on x(04)
2.95
34.37m²
1 1.9 axis y(02 and 03) onx901)
2.95
5.61m²
1 1.97 axis y(03 and 03´) on x(03)
2.95
5.82m²
1 4.8 axis(03 and 04) on x(02)
2.95
14.16m²
1 4.8 axis y(03 and 04) onx(03)
2.95 ditto as y(03 and 04) 0nx(02)
14.16m²
1 11.25 axisX
2.95 x(01,02,03,04)on y(01)
33.18m²
y(01,02,03,04)on y(04)
ditto as x(01,02,03,04)on y(01)
32.9
1 4.5 HCB20
3.41 y(01,02)on y(01)
13.28m²
153.18m² Total area of HCB20 for FF
1 4.95 HCB25
2.95 y(01,03)on y(01)
14.61
2.95 HCB15
1 3.41 y(01,04)on y(01)
8.71m²
1 3.28 x(01,03)on y(03)
2.95
9.68m²
1 y(03-04)on y(03´)
ditto as x(03,04)on y(03)
9.68m²
1 0.1 x(01,03)on y(01´)
 2.95
0.32m²
1 8.2 x(01,02,03)ony(03)
2.95
24.2m²
1 4.4 y(01 and 01´)onx(01´)
2.95
12.98m²
1 4.95 y(01 and 02)0nx(02)
2.95
14.61m²
1.9 y(02 and 03)onx(03)
2.95
5.61m²
2.53 y(03' and 04)onx(03)
2.95
7.5m²
93.3m² Total area of HCB15 for FF
TIME L*W*H SQUARE DESCRIPTION
2.3 HCB for service quartile
1 15.2 HCB20
2.6 y(05,06,07,08) onx(06)
39.52m²
1 1.51 y(05 and 05´)onx(05)
2.6
3.93m²
1 12.81 y(05´,06,07,08)onx(05)
2.6
33.3m²
1 2.6 x(05 and 06) on y(05)
2.6
6.76m²
x(05 and 06) on y(08)
6.76m² ditto as x(05 and 06)ony(05)
90.25m² total HCB20
4 2.6 HCB15 y(05,06,07,08)onx(05 and 06)
2.6
27.04m²
117.31m² total HCB

TIME L*W*H SQUARE DESCRIPTION

3.form work
3.1colomn elevation
for C1
2 0.94 area=0.15*3.14*2=0.942
2.66 L=2.66
4.79m²
Ditto but for c2
8 1 area=0.2+0.2+0.3+0.3=1
2.66 L=2.66
20.8m²
Ditto but for C3
8 1 area=0.2+0.2+0.3+0.3=1
2.66 L=2.66
20.8m²
Ditto but for C4
8 0.94 area=0.15*3.14*2=0.942
2.66 L=2.66
20.03m²
66.42m² Total volume colomn elevation super
3.2FORMWORK FOR BEAM ELEVATION
FOR GB-1 y(01-02-03-04) on axis x(05&06)
area=0.2+0.3+0.2+0.3=1
Ditto but for GB-2 x(05&06)on axis y(05,06,07,08)
1 1.2 area=0.2+0.2+0.4+0.4=1.2
2.8 L=2.8
3.36
Ditto but for GB-3 y(01,02,03,04)on axis x(01&04)
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
14.7
Ditto but for GB-4 y(01-02-03-04)on axis x(02&03)
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
14.7
Ditto but for GB-5 y(01''-03')on axis x 01'
1 1.2 area=0.2+0.2+0.4+0.4=1.2
2.58 L=2.58
3.096
Ditto but for GB-6 x(01-02-03-04)0n axis y 01&04
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.05 L=12.05
14.46
Ditto but for GB-7x(02-03)0n axis y 01'
1 1.2 area=0.2+0.2+0.4+0.4=1.2
4 L=4
4.8
 Ditto but for GB-08 x(01-02-03-04)on axis y 02&03
1 1.2 area=0.2+0.2+0.4+0.4=1.2
13.58 L=13.58
16.296
Ditto but for GB-3' x 01
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
14.7
81.1m² total volume for GB formwork
3.3FORMWORK FOR FRIST FLOOR BEAM
FFB-(1-2-3) y 01-02-03-04 on axis x-02- 03-04
3 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
44.1

TIME L*W*H SQUARE DESCRIPTION

4 .plastory and painting
4.1 plastering
1 14.5
2.9
42.05² axis x(02,03,04)on y(05)
L=7.25+7.25=24.1
1 24.1 x(01,02,03,04)on y(04)
2.9 L=12.05+12.05=24.1
69.89m²
1 24.5 y(01,02,03,04) onx(04)
2.9 L=12.25+12.25=24.5
71.05m²
1 7.5 y(01,02) onx(03)
2.9 L=3.75+3.75=7.5
21.75m²
1 7.52 y(01,02)on x(03)
2.9 L=3.76+3.76
21.81m²
1 6.95 y(01,02)on x(02)
2.9 L=5.15+2(0.9)=6.95
20.15m²
1 6.5 x(03,04)on y(02)
2.9 L=3.25+3.25=6.5
9.4m²
1 15.844 x(01,02,03)on y(03)
2.9 L=8.8+2(0.9)=15.84
25.52m²
1 9.6 x(01,02)on y(02)
2.9 L=4.8+4.8=9.6
14.09m²
1 4.7 y(02,03)on x(03)
2.9 L=2.9+2(0.9)
8.41m²
1 5 y(03,04)on x(03)
2.9 8.41m² L=5
1 5 y(03,04)on x(04)
2.9 L=5
8.41m²
204.85m² total painting
for first floor
1 12.25 y(01,02,03,04)on x(04)
2.95
36.14m²
1 4.4 y(01,02)on x(03')
2.95
12.98m²
1 5.15 y(01,02)on x(02)
2.95
15.19m²
15.19m² y(01,02)on x(01)
ditto as x(02)
1 2.1 y(02,03) on x(03)
2.95
6.2m²
1 5 y(03,04)on x(03)
2.95
14.25m²
14.25m² y(03,04) on x(02)
ditto as x(03)
y(03,04)on x(01)
14.25m² ditto as x(03)
1 12.05 x(01,02,03,04) ony(01,04)
2.95
35.5m²
1 12.53 x(01,02,03,04) on y(04)
2.95
36.97m²
x(01,02,03,04) ony(03)
36.97m² ditto as y(04)
1 3.08 x(03,04) on y(02')
2.95
9.09m²
 1 4.8 x(01,02) on y(02)
2.95
14.16m²
1 3.88 x(03,04) on y(03')
2.95
11.45m²
273.64² total for GF
TIME L*W*H SQUARE DESCRIPTION
4.2 painting for GF
1 7.25
2.9
21.02² axis x(02,03,04)on y(05)
L=7.25
1 12.05 x(01,02,03,04)on y(04)
2.9 L=12.05
34.95m²
1 12.25 y(01,02,03,04) onx(04)
2.9 L=12.25
35.5m²
1 3.75 y(01,02) onx(03)
2.9 L=3.75
21.75m²
1 3.76 y(01,02)on x(03)
2.9 L=3.76
10.9m²
1 5.15 y(01,02)on x(02)
2.9 L=5.15
14.9m²
1 3.25 x(03,04)on y(02)
2.9 L=3.25
9.4m²
1 8.8 x(01,02,03)on y(03)
2.9 L=8.8
25.52m²
1 4.86 x(01,02)on y(02)
2.9 L=4.8
14.09m²
1 2.9 y(02,03)on x(03)
2.9 L=2.9
8.41m²
1 5 y(03,04)on x(03)
2.9 8.41m² L=5
1 5 y(03,04)on x(04)
2.9 L=5
8.41m²
 204.85m² total painting

TIME L*W*H SQUARE DESCRIPTION

7.Roof truss work
truss 1
9085 Ø100 euclyptus bottom member
13081 ml dia 100 euclyptus vertical member
13082 ml dia 100 euclyptus diagonalmember
8672 ml dia 100 euclypts horizontal member
truss 2
5493 ml dia 100 euc bottom member
11788 ml dia 100 euc vertical member
10562 ml dia 100 euc diagonal member
5200 ml dia 100 euc horizontal member
truss 3
6706 ml dia 100 euc bottom member
9151 ml dia 100 euc vertical member
8447 ml dia 100 euc diagonal member
6233 ml dia 100 euc horizontal member
truss 4
3881 ml dia 100 euc bottom member
1908 ml dia 100 euc vertical member
2603 ml dia 100 euc diagonal member
3718 ml dia 100 euc horizontal member
truss 5
4372 ml dia 100 euc bottom member
3018 ml dia 100 euc vertical member
3507 ml dia 100 euc diagonal member
4132 ml dia 100 euc horizontal member
truss 6
4311 ml dia 100 euc bottom member
2377 ml dia 100 euc vertical member
2850 ml dia 100 euc diagonal member
3974 ml dia 100 euc horizontal member
TIME L*W*H SQUARE DESCRIPTION
8.door and window finishing work
for GF
1pcs d1/ground/lobby main door
o.90*2.60 size of 4mm thick
with almunium frame
d2/kitchen
1pcs 0.90*2.10 size of wooden with
4mm thick frasterd glass
d2/ bath
1pcs 0.80*2.10 size of wooden floor
d3/bed room
2pcs 0.90*2.10 size of wooden door
window
w1/stair
1pcs 1.50*1.40 size of alumunium
frame with 4mm thick frasted glass
w2/guest toilet
2pcs 0.90*1.10 size of aluminium frame
with 4mm thick frasted glass
window and door
1pcs 3*2.1 size of aluminuim frame with
6mm thick tinted glass
for 1st floor
door and window finishing work
d2/bath
3pcs 0.8*2.1 size of wooden door
d3/bed room
3pcs 0.9*2.1 size of wooden door
window
w1/stair
1pcs 1.50*1.40 size of alumunium frame with
4mm thick frasterd glass
w3
2pcs 2.8*1.50 size of aluminium frame with
6mm thick tinted glass
1pcs 1.80*1.40 size of aluminium frame with
4mm tinted lgass
1pcs 1.90*1.60 size of aluminium frame with
4mm thick tinted glass
takeoff sheet
TIME L*W*H SQUARE DESCRIPTION
4 y-axis
4.3 y-01,y-02,y-03,y-04 between x-03 and x-o2
1.2 L=4.3m
1 D=1.2m
20.64m³ W=0.5m+0.25+0.25=1m
4 *y-axis
5.1 y-axis(y-01,y-02,y-03,y-04) between x-02 and x-o1
1.2 L=5.1m
1 D=1.2m
24.48m³ W=0.5m+0.25+0.25=1m
2 1.58 *y-axis
1.2 y-axis(y-02-y-03)between x-01 and x00
1 L=1.58m
3.79m³ D=1.2m
5.35 W=0.5m+0.25+0.25=1m
4 1.2 *x-axis
1 *x-axis(x-00,x-01,x-02,x-03,x-04) between y-01 and y-02
L=5.35m
25.68m³ D=1.2m
1.9 W=0.5m+0.25+0.25=1m
5 1.2 *x-axis
1 *x-axis(x-00,x-01,x-02,x-03,x-04) between y-01 and y-02
L=1.9m
11.4m³ D=1.2m
W=0.5m+0.25+0.25=1m
4 5 *x-axis
1.2 x-axis(x-00,x-01,x-02,x-03,x-04) between y-03 and y-y-04
1 L=5m

D=1.2m
24m³ W=0.5m+0.25+0.25=1m
127.03m³ total trench excavation for block 1
2 15 *block 2
0.5 depth 1.2
1.2 axis y width 0.5 or y05 to y08
18m³
 2 3 axis x between x05 and 06
0.5
1.2
3.6m³
21.6m³ total volume for block 2
148.63m³ total trench excavation for block 1
1.5 back fill
*suitable material arising from
excavation and capable of being
compacted to form a stable filling side
145.2m³ * detto bulk excacation
40.91m³ * detto pit excavation
170.23m³ * detto of trench excavation
7m³ * total volume of concrete for pad
27.84m³ * total volume of concrete for footing
54.6m3 *total volume of masonary
266.9m3 BF=BE+PE+TE-(CP+CF)
1.6 cartaway
465.04m3 CA=total excavation+site clearance-(backfill)
TIME L*W*H SQUARE DESCRIPTIN
8 0.07 *C-4 |Circular column
1.35 depth 1600-250=1350=1.35m
0.76m³ Area detoo as C-1
2.21m³ *total foundation column block1
*block 2
8 0.08 circular column
2.66 area=∏r²
1.71m³ d=0.3 ,r=0.5 ,∏=3.14
3.92m³ *tota volume foundation column
* block 2
2.4 ground floor slab concrete block 1
1 35.43 along axis y(01,02,03,04) on x(04 and 03)
0.1 thickness=10cm=0.1
3.5m³
1 44.09 along axis y(01,02,03,04) on x(03 and 02)
0.1 thickness=10cm=0.1
4.41m³
1 53.59 along axis y(01,02,03,04) 0n x(02 and01)
0.1 thickness=10cm=0.1
5.4m³
1 3.23 for verenda on axis x(01and 01¯)
0.1 thickness=10cm=0.1
2.03m³
15.34m³ total volume floor slab for B1
* block 2
 1 3.78 along axis y(y05,06,07,08) on x(06 and 05)
0.1
4.04m³
19.34m³ total volume floor slab for B1and B2
2.3 Ground floor Gread beam
2 14.2 GB1
0.2 y(05,06,07,08) on axis x(05,06)
0.4 w=200=0.2
2.28m³ d=400=0.4
4 2.6 GB2
0.2 X(05,06) on axis y(05,06,07,08)
0.4 w=200=0.2
o.84m³ d=400=0.4
3.12m³ total grade beam for block 2
9.06m³ total grade beam for block 1 and 2
concrete work for block 1
1 11.65 GB3
0.2 y(01,02,03,04) on axis x(01,04)
0.4 w=200=0.2
0.93m³ d=400=0.4
1 11.65 GB4
0.2 y(01,02,03,04) on axis x(02,03)
0.4 w=200=0.2
0.93m³ d=400=0.4
2 12.58 GB6
0.2 x(01,02,03,04) on axis y(01,02)
0.4 w=200=0.2
2.02m³ d=400=0.4
1 1.9 GB5(vertical)
0.2 y(01,02,03) on axis x(01)
0.4 w=200=0.2
0.16m³ d=400=0.4
5.94m³ total gread beam volume B1

TIME L*W*H SQUARE DESCRIPTION

1 3.25 4. Hard core
12.25 finished binded with 25cm crushed stone
0.25 Axis y(01,02,03,04) on x04and 03
9.96m²
1 *Axis y(01,02,03,04) on x03and 02
12.25
0.25
 12.15m²
1 4.8 Axis y(01,02,03,04) on x02and01
12.25
0.25
14.7m²
1 1.53 Axis y(01,02,03,04) on x01and01¯
2.1
0.25
0.81m²
37.72m² Total volume of hard core for B1
Block2
1 2.8 y(05,06,07,08) on x05and06
14.8
0.25
10.36m² Total for B2
48.08m² Total volume of hard core for B1 and B2
5. Expansion joint
1 35.43 along axis y(01,02,03,04) on x(04 and 03)
0.1 thickness=10cm=0.1
3.5ml
1 44.09 along axis y(01,02,03,04) on x(03 and 02)
0.1 thickness=10cm=0.1
4.41ml
1 53.59 along axis y(01,02,03,04) 0n x(02 and01)
0.1 thickness=10cm=0.1
5.4ml
1 3.23 for verenda on axis x(01and 01¯)
0.1 thickness=10cm=0.1
2.03ml
15.34ml total volume of expansion joint for B1
* block 2
1 3.78 along axis y(y05,06,07,08) on x(06 and 05)
0.1
4.04ml
19.34ml total volume expansion joint for B1and B2
TIME L*W*H SQUARE DESCRIPTION
Ditto but for GB-5 y(01''-03')on axis x 01'
1 1.2 area=0.2+0.2+0.4+0.4=1.2
2.58 L=2.58
3.096
Ditto but for GB-6 x(01-02-03-04)0n axis y 01&04
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.05 L=12.05
14.46
Ditto but for GB-7x(02-03)0n axis y 01'
 1 1.2 area=0.2+0.2+0.4+0.4=1.2
4 L=4
4.8
Ditto but for GB-08 x(01-02-03-04)on axis y 02&03
1 1.2 area=0.2+0.2+0.4+0.4=1.2
13.58 L=13.58
16.296
Ditto but for GB-3' x 01
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
14.7
81.1m² total volume for GB formwork

TIME L*W*H SQUARE DESCRIPTION

FFB.8
1 4.25 L=4.25
0.2 W=0.2
0.4 D=0.4
0.34m³
FFB.9
1 3.7 L=3.7
0.4 W=0.4
0.15 D=0.15
0.23m³
FFB.10
1 12.53 L=12.53
0.2 W=0.2
0.4 D=0.4
1.01m³
FFB.11
1.01m³ ditto as FFB.10
FFB.12
1 11.15 L=11.15
0.2 W=0.2
0.4 D=0.4
0.89m³
7.57m³ total volume of first floor beam
 1.5 concrete work for top tie beam
TTB 1 (y05,06,07,08)
1 14.2 L=14.2
0.2 W=0.1 (x05,06)
0.3 D=0.3
1.71m³
TTB 2 (x05,06)
4 2.6 L=2.6
0.1 D=0.2 (y05,06,07,08)
0.3 D=0.3
0.63m³
2.34m³ total volume of top tie beam for service
bloc
TTB 3
1 11.65 y(01,02,03,04)
0.2 on x (04)
0.3
0.7m³
2 11.65 TTB 4
0.2 y(01,02,03,04)
0.3 on x (02,03)
1.4m³
TTB 5
1 1.9 y (02,03)
0.2 on x (01)
0.3
0.12m³
TTB 6
1 4.95 y (01,02)
0.2 on x (01)
0.3
0.3m³
TTB 7
1 4.8 y (03,04)
0.2 on x(01)
0.3
0.29m³
TTB 8
y(01,02)
on x (01¯)
0.3m³ ditto as TTB 6
TTB 9
y (03,04)
on x (01¯)
0.29m³ ditto as TTB 7
TTB 10
 12.85 x (01¯,01,02,03,04)
0.2 on y (01,02)
0.3
1.55m³
TTB 11
15.08 x (01¯,01,02,03,04)
0.2 on y (04)
0.3
1.57m³
6.52m³ total volume of top tie beam for block 2
8.86m³ total volume of top tie beam for both block

TIME L*W*H SQUARE DESCRIPTION

reduction door
1 1.9 D1
2.6
4.94m²
1 2.1 D2
0.8
1.68m²
1 2.1 D2´
0.9
1.89m²
1 2.1 D3
0.9 ditto as D2´
1.89m²
1 2.4 D4
0.9
3.34m²
13.79m²
window
1 0.6 W1
7
1.26m² total area of window in GF
window and door
1 3 Wd1
2.1
6.3m²
2 2.3 Wd3
2.1
11.76m²
18.06m² total wd
 33.06m² total reduction
221.23m² total area of HCB
188.16m² total area of HCB with out DW,WD

TIME L*W*H SQUARE DESCRIPTION

Reduction
door
3 2.1 D2
0.8
5.04m²
4 2.1 D3
0.9
7.56m²
12.6m² total door
window door
2 3 wd1
2.1
12.6m²
1 2.15 wd2
1.8
3.87m²
window
5 0.7 w1
0.6
2.1m²
1 2.8 w3
1.5
4.2m²
1 2.7 w4
1.8
4.86m²
1 1.8 w5
1.4
1.53m²
1 1.9 w6
1.6
3.08m²
1 1.5 w1 in stair
1.4
3.1m²
18.13m² total wd
47.89m² total reduction
251.09m² total HCB for FF
203.2m² total area of HCB without dw,wd
 TIME L*W*H SQUARE DESCRIPTION
3 2.4 door
0.9 D4
2.16m²
1 2.4 D2
0.8
1.68m²
3.84m² total door
window
1 0.7 w1
0.6
0.42m²
2 1.5 w7
1.4
4.2m²
1 1.5 w8
0.7
1.05m²
5.69m² total window
9.51m² total reduction
117.31m² total HCB
107.8m² total HCB without door and window
Time L*W*H Square DESCRIPTION
Ditto but for FFB-4 x(02-03)on axis y-01'
1 1.2 area=0.2+0.2+0.4+0.4=1.2
2.8 L=2.8
 3.36
Ditto but for FFB-5 y(01-02)on axis x-01
1 1.2 area=1.2
5.15 L=5.15
6.18 Ditto but for FFB-6 y(03-04)on axis x-01
1 1.2 area=0.2+0.2+0.4+0.4=1.2
5 L=5
6
Ditto but for FFB-x(01-02)0n axis y 01
1 1.2 area=0.2+0.2+0.4+0.4=1.2
4.8 L=4.8
5.76
Ditto but for FFB-8x(03-04)on axis y-01
1 1.2 area=0.2+0.2+0.4+0.4=1.2
5 L=5
6
Ditto but for FFB-9 x(02-03)on axis y-01''
1 1.2 area=0.2+0.2+0.4+0.4=1.2
4 L=4
4.8
Ditto but for FFB-10 &11 x01'-01-02-03-04on axis y-02
1 1.2 area=0.2+0.2+0.4+0.4=1.2
13.58 L=13.58
16.296
Ditto but for FFB-13 x(01-02-03-04)on axis y-04
1 1.2 area=0.2+0.2+0.4+0.4=1.2
12.05 L=12.05
14.46
106.956 total volume for FFB formwork
3.4FORMWORK FOR TOP TIE BEAM
FOR TTB-1 Y(05,06,07,08)on axis x 05&06
2 1.2 area=0.2+0.2+0.4+0.4=1.2
14.8 L=14.8
35.52
Ditto but FOR TTB-2 Y(05,06)on axis x 05,06,07,08
4 1.2 area=0.2+0.2+0.4+0.4=1.2
2.8 L=2.8
13.44
Ditto but FOR TTB-3&4 Y(01,02,03,04)on axis x 02-03-04
3 1.2 area=0.2+0.2+0.4+0.4=1.2
12.25 L=12.25
44.1
Ditto but FOR TTB-5 Y(02,03)on axis x 01'
 1 1.2 area=0.2+0.2+0.4+0.4=1.2
2.1 L=2.1
2.52
Ditto but FOR TTB-6&8 Y(01,02)on axis x 02&03&01'
2 1.2 area=0.2+0.2+0.4+0.4=1.2
5.15 L=5.15
12.36
Ditto but FOR TTB-7&9 Y(03,04)on axis x 01&01'
2 1.2 area=0.2+0.2+0.4+0.4=1.2
5 L=5
12
Ditto but FOR TTB-10&11 X(01',01,02,03,04)on axis Y 01
4 1.2 area=0.2+0.2+0.4+0.4=1.2
13.65 L=13.65
65.52
185.46 total volume for TTB form work
Time L*W*H Square DESCRIPTION
plastering(gypsum)
for GF iternal
total area of plastering for
164.2m² HCB 20 wall
total of plastering for
56.99m² HCB15 wall
deduction D,W,WD
33.06m² total deduction
total plastering with out
188.16m² deduction
188.21m² total pastering
3.91m² total area of plastering for column
5.94m² total area of plastering for GFB
15.05m² toatla area of plastering for GFS
213.11m² total GF
for FF
153.18 total area of plastering for HBC20
93.3m² total pastering for HCB15
14.61m² total area of plastering for HCB25
47.89m² total W,D,WD
308.98 total plastering
4.44m² total plastering for column
7.57m² total plastering for beam
15.05m² total plastering slab
6.5m² total plastering for TTB
for stair
0.55m³ total plastering for waist slab
 0.54m³ total for step
o.51m³ total plastering for landing
344.14m³ total plastering for FF
for service quartile
2 15.8 y(05,06,07,08) on x(05,06)
2.9
91.64m²
6 2.8 x(05,06) on y(05,06,07,08)
2.9
48.72m²
140.36m² total for service
90.25m³ total pastering for HCB20
27.04m³ total plastering for HCB15
deduction
9.51m³ total deduct
267.16m³ total plastering of HCB wall
for service quartile
5.floor finishing for GF
*ceramic tile
25.5m² 3.5+22.06
*concrete tile
24.27m² A=24.27
*marble tile
31.65m² A=28.33+3.32
*parquate tile
80.5m² A=41.23+15.26+2.4
total area of FF for GF
for first floor
*parquate tile
96.46m² A=23.26+1.9+5.45+8+7.95+22.8
*ceramic tile
16.85m² A=7.28+9.65
*marble tile
28.68m² A=19.65+4.35+4.68
142.02m² total for FF
for service quartile
*ceramic tile
7.45m² A=3.25+4.2
*terazo tile
28.85m² A=8.25+11.02+9.58
36.3m² total for service
time L*W*H Square DESCRIPTION
painting for first floor
1 12.25 y(01,02,03,04)on x(04)
2.95
36.14m²
1 4.4 y(01,02)on x(03')
2.95
12.98m²
1 5.15 y(01,02)on x(02)
2.95
15.19m²
y(01,02)on x(01)
ditto as x(02)
1 2.1 y(02,03) on x(03)
2.95
6.2m²
1 5 y(03,04)on x(03)
2.95

14.25m² y(03,04) on x(02)

ditto as x(03)
y(03,04)on x(01)
14.25m² ditto as x(03)
1 12.05 x(01,02,03,04) ony(01,04)
2.95
35.5m²
1 12.53 x(01,02,03,04) on y(04)
2.95
36.97m²
x(01,02,03,04) ony(03)
ditto as y(04)
1 3.08 x(03,04) on y(02')
2.95
9.09m²
1 4.8 x(01,02) on y(02)
2.95
14.16m²
1 3.88 x(03,04) on y(03')
2.95
11.45m²
273.64² total for FF
SQUARE DESCRIPTION
6.Roof work
*has very tile roof cover

12.45
6.6 c²=6.22²+2.22²
82.15m² 6.6
L=22.45
W=6.6
ceilling
12.25
12.05
147.62m² total area of ceilling
chimeny
9.58
1.2
11.49m² total area of chimeny

L*W*H SQUARE DESCRIPTION

window door
wd1
2pcs 2.10*3.00 size of alumium frame with
6mm thick tinted glass
wd2/bed room
1pcs 1.80*2.5 size of almunium frame with
6mm thick clear glass
for service quartile
door
 d4
1pcs 9.0*2.60 size of aluminuim frame with
4mm thick frasterd glass
window
w1
0.60*0.20 size of alumunium with
4mm thick frasterd glass
w8
1pcs 1.50*0.70 size of alumunium frame with
4mm thick tinted glass
s

2 14.2
0.2
0.4
2.28m³
4 2.6
0.2
0.4
o.84m³
3.12m³
9.06m³
 2.4 ground floor slab concrete block 1
1 35.43 along axis y(01,02,03,04) on x(04 and 03)
0.1 thickness=10cm=0.1
 3.5m³
1 44.09 along axis y(01,02,03,04) on x(03 and 02)
0.1 thickness=10cm=0.1
4.41m³
1 53.59 along axis y(01,02,03,04) 0n x(02 and01)
0.1 thickness=10cm=0.1
5.4m³
1 3.23 for verenda on axis x(01and 01¯)
0.1 thickness=10cm=0.1
2.03m³
15.34m³ total volume floor slab for B1
* block 2
1 3.78 along axis y(y05,06,07,08) on x(06 and 05)
0.1
4.04m³
19.34m³ total volume floor slab for B1and B2

GB1
y(05,06,07,08) on axis x(05,06)
w=200=0.2
d=400=0.4
GB2
X(05,06) on axis y(05,06,07,08)
w=200=0.2
d=400=0.4
total grade beam for block 2
total grade beam for block 1 and 2
 2.3 Ground floor Gread beam
concrete work for block 1
1 11.65 GB3
0.2 y(01,02,03,04) on axis x(01,04)
0.4 w=200=0.2
0.93m³ d=400=0.4
1 11.65 GB4
0.2 y(01,02,03,04) on axis x(02,03)
0.4 w=200=0.2
0.93m³ d=400=0.4
2 12.58 GB6
0.2 x(01,02,03,04) on axis y(01,02)
0.4 w=200=0.2
2.02m³ d=400=0.4
1 1.9 GB5(vertical)
0.2 y(01,02,03) on axis x(01)
0.4 w=200=0.2
0.16m³ d=400=0.4
5.94m³ total gread beam volume B1
super structure
item NO Description shape dia length(m) No of bar No of member
SERVICE QUARTILE sub structure

GB1 for axis y(05,06,07,08)

on axis x(05,06) service
T 14 7.55 3 2
N
B 14 9.85 3 2
STIRRUP GB2 for axis x(05,06)
on axis y(05,06,07,08) service
T 12 3.5 3 4
N
B 12 3.5 3 4
BLOCK 1
GB3 for axis y(01,02,03,04) on axis
x(01,04)
T 14 6.95 3 1
N
B 14 5.7 3 1
STIRRUPS GB4 for axis y(01,02,03,04)
on axisx(02,03)
T 16 6.95 3 2
N 16 5.3 2 2
B 16 5.7 3 2
B 14 5.7 2 2
STIRRUPS GB5 for axis y(01'',03')
on axis x(01'
T 12 3.3 3 1
N
B 12 3.3 3 1
STIRRUPS GB6 for axis x(01,02,03.04)
on axis y(01,04)
T 14 7.55 3 1
N
B 14 5.35 3 1
STIRRUPS GB7 for axis x(02,03) on axis
y(01)
T 16 4.7 3 1
N
B 16 4.7 3 1
B 14 4.7 2 1
STIRRUPS GB8 for axis x(01,02,03,04)
on axis y(02,03)
T 14 9.1 3 2
N
B 14 6.9 3 2
STIRRUPS GB3' for axis x(01)
T 14 6.97 3 1
N
B 14 5.53 3 1
FOOTING
F1 10 0.9 8 2
F2 10 1.2 10 3
F3 12 1.4 12 6
F4 10 1.7 16 5
F5 10 2 20 2
COLUMN
C1 12 3 6 3
C2 16 3 6 8
C3 14 3 6 8
C4 14 3.45 4 8
STTIRRUP
SEC A-A 12 0.85 6 1
SEC B-B 12 1 6 1
SEC C-C 16 0.8 6 1
SEC D-D 16 1 6 1
SEC E-E 14 0.8 6 1
SEC F-F 14 1 6 1
SEC G-G 14 0.8 4 1
SLAB
GF

b/n x(04,03) and y(01,02,03,04) 8 47.4 41 1

b/n y(01,02)) and x(04,03,02,01) 8 46.6 42 1

super structure
1st floor beam
FFB1 for axis y(01,02,03,04) on axis
x(04)
T 16 7 3 1
N
B 16 5.75 3 1
STIRRUP FFB2 for axis y(01,02,03,04)
on axis y(03)
T 16 7 3 1
N 16 5.4 2 1
B 16 5.75 3 1
B 14 5.75 2 1
STIRRUP FFB3 for axis y(01,02,03,04)
on axis x(02)
T 16 7 3 1
N
B 16 5.75 3 1
B 14 5.72 2 1
STIRRUP FFB4 for axis x(02,03)
on axis y(01')
T 14 3.15 4 1
N
B 14 3.25 4 1
STIRRUP FFB5 for axis y(01,02)
on axis y(01)
T 16 6 3 1
T 14 6 2 1
N
B 16 6 3 1
B 14 6 2 1
STIRRUP FFB6 for axis y(03,04)
on axis x(01)
T 16 5.85 3 1

T 14 5.85 2 1

N
B 16 5.85 3 1
B 14 5.85 2 1
STIRRUP FFB7 for axis x(01,02)
on axis y(01)
T 16 5.65 3 1
N
B 16 5.65 3 1
STIRRUP FFB8 for axis x(03,04)
on axis y(01)
T 16 7.02 3 1
N
B 16 7.02 3 1
STIRRUP FFB9 for axis x(02,03)
on axis y(01'')
T 14 4.35 4 1
N
B 14 4.35 4 1
STIRRUP FFB10 for axis x(01',01,02,03
04) on axis y(02)
T 16 9.15 3 1
N
B 16 6.95 3 1
STIRRUP FFB11 for axis x(01',01,02,03
04) on axis Y(03)
T 16 9.15 3 1
N
B 16 6.95 3 1
STIRRUP FFB13 for axis x(01,02,03,04)
on axis y(04)
T 16 7.65 3 1
N
B 16 5.45 3 1
TOP TIE BEAM
SERVICE QUARTILE
TTB1 for axis y(05,06,07,08)
on axis x(05,06) service
T 12 8 3 2
N
B 12 9.8 3 2
STIRRUP for axis x(05,06)
on axis y(05,06,07,08) service
T 12 3.4 2 4
N
B 12 3.45 2 4
BLOCK 1
TTB3 for axis y(01,02,03) on
axis x(04)
T 14 6.95 3 1
N
B 14 5.7 3 1
STIRRUP TTB4 for axis y(01,02,03,04)
on axis x(02,03)
T 12 6.95 3 2
N
B 12 5.7 3 2
STIRRUP TTB5 for axis y(02,03)
on axis x(01')
T 14 2.7 3 1
N
B 14 2.7 3 1
STIRRUP TTB6 for axis y(01,02)
on axis x(01)
T 12 5.8 3 1
N
B 12 5.8 3 1
STIRRUP TTB7 for axis y(03,04)
on axis x(01)
T 12 5.65 3 1
N
B 12 5.65 3 1
STIRRUP TTB8 fo axis y(01,02)
on axis x(01')
T 14 5.8 3 1
N
B 14 5.8 3 1
STIRRUP TTB9 fo axis y(03,04)
on axis x(01')
T 14 5.65 3 1
N
B 14 5.65 3 1
STIRRUP TTB10 for axis x(01',01,02,
03,04) on axis y(01,02)
T 14 9.15 3 2
N 14 3.7 2 2
B 14 6.95 3 2
STIRRUP TTB11 for axis x(01',01,02
03,04) on axis y(03,04)
T 14 9.15 3 2
N 14 3.7 2 2
B 14 6.95 3 2
SECTION TTB
SEC A-A 8 1.01 1 1
SEC B-B 8 0.87 1 1
SEC C-C 8 0.47 1 1
FF SLAB

b/n axis x(04,03) and y(01,02) 8 5 20 1

horizontal

b/n axis x(04,03) and y(01,02) 8 3.1 21 1

vertical

b/n axis x(03,02) and y(02,03) 8 2 27 1

horizontal
8
b/n axis x(03,02) and y(02,03) 3.9 29 1
vertical
 Total lengh(m)
No of block Total No bar Total length(m) Ø8 Ø10 Ø12 Ø14 Ø16

1 6 45.3 45.3

1 6 59.1 59.1

1 12 42 42

1 12 42 42

1 3 20.85 20.8

1 3 17.1 17.1

1 6 41.7 41.7
1 4 21.2 21.2
1 6 34.2 34.2
1 4 22.8 22.8

1 3 9.9 9.9

1 3 9.9 9.9

1 3 22.65 22.65

1 3 16.05 16.05

1 3 14.1 14.1

1 3 14.1 14.1
1 2 9.4 9.4

1 6 54.6 54.6
1 6 41.4 41.4

1 3 20.91 20.91

1 3 16.59 16.59

1 16 14.4 14.4
1 30 36 36
1 72 100.8 100.8
1 80 136 136
1 40 80 80

1 18 54 12 144
1 48 144 144
1 48 144 110.4
1 32 110.4

1 6 5.1 5.1
1 6 6 6
1 6 4.8 4.8
1 6 6 6
1 6 4.8 4.8
1 6 6 6
1 4 3.2 3.2

1 41 1943.4 1943.4

1 42 1957.2 1957.2

1 3 21 21

1 3 17.25 17.25

1 3 21 21
1 2 10.8 10.8
1 3 17.25 17.25
1 2 11.5 11.5
1 3 21 21

1 3 17.25 17.25
1 2 11.5 11.5

1 4 12.6 12.6

1 4 12.6 12.6

1 3 18 18
1 2 12 12

1 3 18 18
1 2 12 12

1 3 17.55 17.55

1 2 11.7 11.7

1 3 17.55 17.55
1 2 11.7 11.7

1 3 16.95 16.95

1 3 16.95 16.95

1 3 21.06 21.06

1 3 21.06 21.06

1 4 17.4 17.4

1 4 17.4 17.4

1 3 27.45 27.45
1 3 20.85 20.85

1 3 27.45 27.45

1 3 20.85 20.85

1 3 22.95 22.95

1 3 16.35 16.35

1 6 48 48

1 6 58.8 58.8

1 8 27.2 27.2

1 8 27.2 27.2

1 3 20.7 20.7

1 3 17.1 17.1

1 6 41.7 41.7

1 6 34.2 34.2

1 3 8.1 8.1

1 3 8.1 8.1

1 3 17.4 17.4

1 3 17.4 17.4
1 3 16.95 16.95

1 3 16.95 16.95

1 3 17.4 17.4

1 3 17.4 17.4

1 3 16.95 16.95

1 3 16.95 16.95

1 6 54.9 54.9
1 4 14.8 14.8
1 6 41.7 41.7

1 6 54.9 54.9
1 4 14.8 14.8
1 6 41.7 41.7

1 1 1.01 1.01
1 1 0.87 0.87
1 1 0.47 0.47

1 20 100 100

1 21 65.1 65.1

1 27 54 54

1 29 113.1 113.1
Total length 4325.15 194.4 884.3 945.8 632.37
unit ml/kg ml/kg ml/kg ml/kg ml/kg
Total weight 0.39kg 0.61kg 0.89kg 1.2kg 1.6kg
 ELECTRICAL INSTALATION
Electrical fixture on ground floor
14 pc wall light point compact florencent
8 pc ceiling incondencent
4 pc wall incondencent
19 pc wall socket system
1 pc pole
1 pc TV outlet
3 pc tele intake
20 pc incondencent lamp
First floor fixture
13 pc socket system
4 pc double socket system
3 pc TV outlet
4 pc Tele intake
7 pc bell outlet
23 pc lighting system
10 pc doblelighting system
22 pc incondencent lamp
8 pcs florecent lamp
Wire for GF
size
2*2.5 lighting PVC pipe of Ø20 in main gate
3*6 stove
3*6 LPP-5Ø
3*6 LPP-IF
2*1 Bell cell
3*2.5 socket system
30ml TV outlet
40ml for telephone
Wire for service
size
2*2.6 lighiting
socket outlet
3*2.5 washing machine
3*6 electrical metal
wire for first floor
2*2.5 Ø20 in lighiting
3*2.5 heater
35ml TV outlet
2*1 bell cell
50ml tele
Distribution board
LLP-50ampere 1phase power source from ACB for GF
LPP-sq 32ampere 1phase power source from ACB for service quartiele
LPP- if 25ampere 1phase power source from ACB for FF
 SANITORY INSTALATION
Wast water pipes
Ø300 waste water pipes
15ml for ground floor
10ml for first floor
Ø110 waste water pipes
10ml for ground floor
6ml for first floor
Ø50 and 65 waste water pipes
15ml forØ50 in GF
12ml for Ø65 in GF
17ml forØ50 in FF
14ml for Ø65 in FF
Water supply pipes
Ø20 water supply
23ml for ground floor
26ml for first floor
Ø15 water supply
30ml for ground floor
35ml for first floor
Fixture for ground and first floor
6 gate valve for 20mm diametr pipe
9 gate valve for 15mm diametr pipe
4 one way valv for 15
connector of pipe in pc
17 pc for 20mm
22 pc for 15 mm
Fixtures pipes
5 pc bond wash basin
3 pc shower basin
2 pc stove
4 pc water closer
2 pc kitchen sink
 COST BREAK DOWN

1.00 EXCAVATION AND EARTH WORK

project ;
00

Item no & activity: 1.10 site clearing with avg. depth of 20cm

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

Total 'A' (birr) Total 'B' (birr)

1. Material Total "A" 0.00 2. Manpower Total "B"

Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 54.299
2. Profit and overhead cost (birr) = 25% 13.575
Total unit cost (birr) 67.87

Project: 0.00
Item no & activity: 1.20 Bulk excavation to a 80 cm from the NGL
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

Total 'A' (birr) 0.00 Total 'B' (birr)

1. Material Total "A" 0.00 2. Manpower Total "B"

Daily output Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 42.857
2. Profit and overhead cost (birr) = 25% 10.714
Total unit cost (birr) 53.57

Project: PIT EXCAVATION andTREANCH EXCAVTION

 Item no & activity: 1.30 Excavation for isolated footing to a depth1M3
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
D.labor 18 1.000
Const.
Forman 1 0.250

Total 'A' (birr) 0.00 'B' (birr)

2.
Manpowe
r Total
1. Material Total "A" 0.00 "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 90.765
2. Profit and overhead cost (birr) = 25% 22.691
Total unit cost (birr) 113.46

Project: back fill

Item no & activity: 1.40 fill with borrowed selected material
I) Selected material production

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

Total 'A' (birr) 0.00 Total 'B' (birr)

1. Material Total "A" 0.00 2. Manpower Total "B"

Daily
output Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 53.333
2. Profit and overhead cost (birr) = 25% 13.333
 Total unit cost (birr) 66.67
Average speed of the trucks (KPH)35 Hauling (hr)=
Haul Distance (Assumed) in K 10 Dump truck Capacity (m3)
Project: BACK FILL
Item no & activity: ii) Selected Material Hauling - 10km distance assumed from borrow to
placement site

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

Total 'A' (birr) 0.00 Total 'B' (birr)

1. Material Total "A" 0.00 2. Manpower Total "B"

Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 111.552
2. Profit and overhead cost (birr) = 25% 27.888
Total unit cost (birr) 139.44

Project: CART AWAY

Item no & activity: 1.50 Cart away surplus excavated material from site & deposit within 2km fro

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

Const.
Forman 1 0.042

Total 'A' (birr) 0.00 Total 'B' (birr)

1. Material Total "A" 0.00 2. Manpower Total "B"
Daily output Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 24.210
2. Profit and overhead cost (birr) = 25% 6.053
Total unit cost (birr) 30.26
 Project: Msonary work
25cm thick hardcore, well rolled consolidated & blinded with

Item no & activity: 1.60

crushed stone
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Stone m 3
0.31 160.00 49.60 D.labor 4 1.000
Coarse
gravel m3 0.03 240.00 7.20 Mason 2 1.000
Const.
Forman 1 0.250
Total 'A' (birr) 56.80 Total 'B' (birr)
1. Material Total "A" 56.80 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 72.637
2. Profit and overhead cost (birr) = 25% 18.159
Total unit cost (birr) 90.80

Project: 2-concrete work

Item no & activity: 2.10 C-5 lean concrete

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Cement qt 1.47 250.00 367.50 D.labor 12 1.000
Sand m 3
0.53 60.00 31.50 Mason 1 1.000
Const.
Gravel m3 0.74 240.00 177.60 Forman 1 1.000
Water m 3
0.22 20.00 4.40
Total 'A' (birr) 581.00 Total 'B' (birr)
1. Material Total "A" 581.00 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 727.738
2. Profit and overhead cost (birr) = 25% 181.934
Total unit cost (birr) 45.48
 Project: concrete work

Item no & activity: 2.20 C-25 concrete cast into form work & vibrated in formwork (excl. form wo

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Cement qt 3.18 250.00 78.62 D.labor 8 1.000
Sand m 3
1.36 214.28 157.56 Mason 2 1.000
Const.
Gravel m3 0.68 714.28 1050.41 Forman 1 1.000
Water m 3
1.59 0.50 0.80
Total 'A' (birr) 1287.38 Total 'B' (birr)
1. Material Total "A" 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 216.133
2. Profit and overhead cost (birr) = 25% 54.033
Total unit cost (birr) 270.17

Project: form work

Cut & fix in position

Item no & activity: 2.30

zigba formwork
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
2.0cm
thick
board m3 0.013 7165.00 93.15 D.laborer 8 1.000
diameter
6
eucalypt
us m 1.05 6.70 7.04
diameter
12eucaly Carpente
ptus m 1.05 14.20 14.91 r 4 1.000
Const.
Nail kg 0.30 25.10 7.53 Forman 1 0.668
Mould oil lit 0.60 3.50 2.10
Total 'A' (birr) 124.72 Total 'B' (birr)
1. Material Total "A" 124.72 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 172.931
2. Profit and overhead cost (birr) = 25% 43.233
Total unit cost (birr) 216.16

Project: form work

Cut & fix in position

Item no & activity: 2.30

metal formwork
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
2.0cm
thick
board m3 0.013 36.58 0.48 D.laborer 8 1.000
diameter
6
eucalypt
us m 1.05 10.00 10.50

diameter
12eucaly Carpente
ptus m 1.05 253.50 266.18 r 4 1.000
Const.
Nail kg 0.30 168.67 50.60 Forman 1 0.640
Mould oil lit 0.60 8.00 4.80
Total 'A' (birr) 332.55 Total 'B' (birr)
1. Material Total "A" 332.55 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 332.552
2. Profit and overhead cost (birr) = 25% 83.138
Total unit cost (birr) 415.69
 Project: rieforcement bar

Item no & activity: 2.40 Cutting, bending, placing in position bar spacer & tying wire(8-20)

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Reinforc
ement
Bar kg 1.05 180.00 189.00 D.labor 4 1.000
Bar
tie wire kg 0.02 20.00 0.40 Bender 4 1.000
Const.
Forman 1 0.250

Total 'A' (birr) 189.40 Total 'B' (birr)

1. Material Total "A" 189.40 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 192.360
2. Profit and overhead cost (birr) = 25% 48.090
Total unit cost (birr) 240.45

Project: 3-masonary work

Item no & activity: 3.10 50cm thick stone masonry below NGL (cement sand mortar-1:4)

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Stone m 3
1.33 160.00 212.80 D.labor 12 1.000
Cement qt 1.50 251.50 377.25 Mason 3 1.000
Const.
Sand m3 0.40 60.00 24.00 Forman 1 0.501
Water m 3
0.20 20.00 4.00
Total 'A' (birr) 618.05 Total 'B' (birr)
1. Material Total "A" 618.05 2. Manpower Total "B"
 Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 745.672
2. Profit and overhead cost (birr) = 25% 186.418
Total unit cost (birr) 932.09

Project: 2, BLOCK WORK

20cm HCB block work bedded in 1:3 cement mortar both sides

Item no & activity: 2.10

left for plastering
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
20cm
HCB pcs 12.65 12.50 158.13 D.labor 6 1.000
Cement qt 0.10 251.50 24.40 Mason 3 1.000
Const.
Sand m3 0.03 60.00 1.68 Forman 1 0.375
Water m 3
0.20 20.00 4.00
Total 'A' (birr) 188.20 Total 'B' (birr)
1. Material Total "A" 188.20 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 218.420
2. Profit and overhead cost (birr) = 25% 54.605
Total unit cost (birr) 273.02

Project: BLOCK WORK

10 cm HCB block work bedded in 1:3 cement mortar both

Item no & activity: 2.20

sides left for plastering
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

10cm
HCB
(Class C) pcs 12.65 10.50 132.83 D.labor 4 1.000
Cement qt 0.10 251.50 24.40 Mason 2 1.000
 Const.
Sand m3 0.03 60.00 1.68 Forman 1 0.250
Water m 3
0.20 20.00 4.00
Total 'A' (birr) 162.90 Total 'B' (birr)
1. Material Total "A" 162.90 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 193.364
2. Profit and overhead cost (birr) = 25% 48.341
Total unit cost (birr) 241.71

Project: ROOFINNG WORK

Item no
&
activity: 1.10 Roof covee DECRA TILE

B.
A. Manpow
Material er
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
G - 32
corrugate
d iron
sheet m2 1.25 170.60 213.25 Helper 2 1.000
Decra tile Ml 0.12 452.00 54.24 carpenter 1 1.000

Roofing
nail Kg 0.08 25.10 2.01 Forman 1.00 0.125
Washer Pcs 4.20 0.80 3.36

Total 'A' (birr) 272.86 Total 'B' (birr)

1.
Material
Total "A" 272.86 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 279.505
2. Profit and overhead cost (birr) = 25% 69.876
Total unit cost (birr) 349.38

project ; SANITARY
Item no & activity: 3.20 100mm PVC down pipe with metal stirrups
 A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

PVC pipe
f
100mm m 1.05 20.50 21.53 D. labor 2 1.000
Metal
stirrup f
6mm pcs 1.00 45.50 45.50 plumber 1 1.000
Constr.
Forman 1 0.083

Total 'A' (birr) 67.03 Total 'B' (birr)

1. Material Total "A" 67.03 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 71.425
2. Profit and overhead cost (birr) = 25% 17.856
Total unit cost (birr) 89.28

Project: Carpentary and joinary

5.30 Eucalyptus truss (Upper and Lower chord Ø 10cm)

B.
A. Manpow
Material er
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Upper
and lower
chord Ø
10cm ml 1.10 23.00 25.30 DL 2 1.000
Carpente
Nail Kg 0.49 25.10 12.30 r 1 1.000
Construct
Fixing ion
band ,, 0.12 40.00 4.80 Forman 1 0.125
Anti
termite
paint Lit 0.06 4.84 0.29

Total 'B'
Total 'A' (birr) 42.69 (birr)
 2.
1. Manpowe
Material r Total
Total "A" 42.69 "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 47.459
2. Profit and overhead cost (birr) = 25% 11.865
Total unit cost (birr) 59.32

Project: carpentary and joinary

5.30 Eucalyptus truss (vertical and Lower diagonal Ø 8cm)

B.
A. Manpow
Material er
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
chord Ø
8cm ml 1.10 8.95 9.85 D/L 2 1.000
Carpente
Nail Kg 0.49 25.10 12.30 r 1 1.000
Construct
Fixing ion
band ,, 0.12 40.00 4.80 Forman 1 0.125
Anti
termite
paint Lit 0.06 4.84 0.29

Total 'B'
Total 'A' (birr) 27.23 (birr)

1.
Material
Total "A" 27.23 2.Manpower Total B
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 31.844
2. Profit and overhead cost (birr) = 25% 7.961
Total unit cost (birr) 39.81

Project: carpentary and joinry

5.30 Eucalyptus Wooden Purling(7x5cm)
 B.
A. Manpow
Material er
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Purling(7x
5cm) ml 1.10 10.67 11.73 D/L 2 1.000
Carpente
Nail Kg 0.49 25.10 12.30 r 1 1.000
Construct
Fixing ion
band ,, 0.12 40.00 4.80 Forman 1 0.125
Anti
termite
paint Lit 0.06 4.84 0.29
Total 'B'
Total 'A' (birr) 29.12 (birr)

1. 2.
Material Manpowe
Total "A" 29.12 r 2. Manpower Total B
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 33.097
2. Profit and overhead cost (birr) = 25% 8.274
Total unit cost (birr) 41.37

Project: finishing work

Three coats of plaster in cement mortar (1:3) for external wall, internal

Item no & activity: 7.10 walls & concrete surfaces

7.10b Fine coat cement plastering
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Cement qt 0.02 600.00 11.40 D.labor 2 1.000
Sand m 3
0.003 500.00 1.50 Plasterer 2 1.000
Const.
Forman 1 0.250
Water m 3
0.09 30.00 2.55
Total 'A' (birr) 15.45 Total 'B' (birr)
1. Material Total "A" 15.45 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 36.933
 2. Profit and overhead cost (birr) = 25% 9.233
Total unit cost (birr) 46.167
Total unit cost (birr) for three coat 138.50

Item no & activity: 8.50 Ceramic wall tiles stuck with cement mortar (150*150*6mm)

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Ceramic
tile-
150*150
*6mm M2 1.05 600.00 630.00 D.labor 2 1.000
Cement qt 0.06 600.00 36.00 Tiller 1 1.000
Const.For
Sand m3 0.01 500.00 5.00 man 1 0.167
white
cement
grout m3 0.001 150.00 0.15
Water m 3
0.09 24.00 2.04
Total 'A' (birr) 673.19 Total 'B' (birr)
1. Material Total "A" 673.19 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 708.786
2. Profit and overhead cost (birr) = 25% 177.197
Total unit cost (birr) 885.98
Project: 0.00

Item no & activity: 9.10 3 coats plastic emulsion paint to plastered wall & concrete surface
As per BDE

standard page 8
A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Plastic
paint lit 0.25 350.00 86.10 Painter 2 1.000
stucco kg 0.15 200.00 30.00 D.labor 2 1.000
Animal
glue kg 0.03 200.00 6.00 Forman 1 0.167
sand
paper pcs 0.03 400.00 12.00
Brush pcs 0.01 50.00 0.50
Total 'A' (birr) 134.60 Total 'B' (birr)
1. Material Total "A" 134.60
2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 147.221
2. Profit and overhead cost (birr) = 25% 36.805
Total unit cost (birr) 184.03

Project: finishing work

Item no & activity: 9.10 3 coats plastic emulsion paint to plastered concrete surface(ceiling)

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Plastic
paint lit 0.25 600.00 147.60 Painter 2 1.000
stucco kg 0.15 200.00 30.00 D.labor 2 1.000
Animal
glue kg 0.03 200.00 6.00 Forman 1 0.167
sand
paper pcs 0.03 400.00 12.00
Brush pcs 0.01 50.00 0.50
Total 'A' (birr) 196.10 Total 'B' (birr)
1. Material Total "A" 196.10 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 211.245
2. Profit and overhead cost (birr) = 25% 52.811
Total unit cost (birr) 264.06
Project: finishing paint
Item no & activity: 9.10 one coat of varnish and two coats of anti - rust paint.
As per BDE
A . Material standard page 8 B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Varnish
paint lit 0.08 600.00 48.00 Painter 1 1.000
Anti -
rust Lit 0.16 55.25 8.84 D.labor 1 1.000
Brush pcs 0.01 50.00 0.50 Forman 1 0.167

Total 'A' (birr) 57.34 Total 'B' (birr)

1. Material Total "A" 57.34 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 63.859
2. Profit and overhead cost (birr) = 25% 15.965
Total unit cost (birr) 79.82

Project: Glazing work

Item no & activity: 3.50 4mm thick clear glass

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
4mm
thick
clear
glass m2 1.05 800.00 840.00 D.labor 2 1.000
putty kg 1.05 65.00 68.25 glazer 1 1.000
Constr.
Forman 1 0.063

Total 'A' (birr) 908.25 Total 'B' (birr)

1. Material Total "A" 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 7.710
2. Profit and overhead cost (birr) = 25% 1.927
Total unit cost (birr) 9.64

Project: pvc down pipe

Item no & activity: 3.20 100mm PVC down pipe with metal stirrups

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
PVC pipe
f
100mm m 1.05 30.00 31.50 D. labor 2 1.000
 Metal
stirrup pHs 1.00 90.00 90.00 plumber 1 1.000
Constr.
Forman 1 0.083

Total 'A' (birr) 121.50 Total 'B' (birr)

1. Material Total "A" 121.50 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 125.900
2. Profit and overhead cost (birr) = 25% 31.475
Total unit cost (birr) 157.37
Project: cement screed
Item no & activity: 6.14 5cm thick screed in cement sand mortar 1:3
AS per BDE
A . Material standard page 8 B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
D.labor 1 1.000
Cement qt 0.22 600.00 132.30 Chiseler 1 1.000
Sand m3 0.07 500.00 35.00 Tiller 1 1.000
Constr.
Water m3 0.09 24.00 2.04 Forman 1 0.250
Total 'A' (birr) 169.34 Total 'B' (birr)
1. Material Total "A" 169.34 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 183.989
2. Profit and overhead cost (birr) = 25% 45.997
Total unit cost (birr) 229.99

Project: alumnium door

Item no ND 4MM ALUMNIU 90*260
&
activity: 3.60 LTZ 38MM WIDE AN M

A.
Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit

Door(70X2
10)CM M2 1.00 1500.00 1500.00
Paint 1.00 50.00 50.00 metal wor 2 0.250
 Forman 1 0.125

Total 'A' (birr) 1550.00 Total 'B' (birr)

1. Material Total "A" 1550.00 2. Manpower Total "B"

Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 1338
2. Profit and overhead cost (birr) = 25% 336.34
Total unit cost (birr) 1682 34

PROJECT: ALUMNIUM WINDOW

Item no ALUMNIU
& M
activity: 3.60 LTZ 38MM WIDE AND 1.5MM WINDOW

A.
Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

WINDO (birr) unit

W M 2
1.00 1000.00 1000.00 metal wor 1 0.250
Paint 1.00 50.00 50.00 Forman 1 0.125

Total 'A' (birr) 1050.00 Total 'B' (birr)

1. Material Total "A" 25.00 2. Manpower Total "B"

Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 63.082
2. Profit and overhead cost (birr) = 25% 15.771
Total unit cost (birr) 78.85

Project: JOINARY FDECRAOR

Item no 50*50m
&
activity: 3.60 GRILL Ø12mm
m Deformed bar.

A.
Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
GRILL kg 1.00 300.00 300.00
 Total 'A' (birr) 300.00 Total 'B' (birr)

1. Material Total "A" 300.00 2. Manpower Total "B"

Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 300.000
2. Profit and overhead cost (birr) = 25% 75.000
Total unit cost (birr) 375.00

Item no
&
activity: 1.10 Angle iron 50x50x5mm L=50mm
B.
A. Manpow
Material er
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Daily
Angle Iron pHs 1.00 160.00 160.00 Laborer 1 1.000
Welder 1 1.000

Const.
Forman 1 0.083

Total 'A' (birr) 160.00 Total 'B' (birr)

1.
Material
Total "A" 160.00 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 163.620
2. Profit and overhead cost (birr) = 25% 40.905
Total unit cost (birr) 204.000

Item no & activity: 2.40 8mm thick Chip wood board

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
Chip
wood
20mm m2 1.05 500.00 525.00 Forman 1 0.500
 Carpente
r 1 1.000
Dl 2 1.000

Total 'A' (birr) 525.00 Total 'B' (birr)

1. Material Total "A" 525.00 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 573.091
2. Profit and overhead cost (birr) = 25% 143.273
Total unit cost (birr) 716.36

Project: WINDOW LINTEL

Item no & activity: 2.40 30x3 terrazzo window sill

A . Material B. Manpower
Type Unit Qty Rate Cost per Type # U.F.

(birr) unit
window
sill Ml 1.02 151.50 154.53 Forman 1 0.167
cement Qut 0.13 180.00 23.40 Mason 1 1.000
sand m3 0.03 90.00 2.70 Dl 2 1.000
chiseler 1 1.000

Total 'A' (birr) 180.63 Total 'B' (birr)

1. Material Total "A" 180.63 2. Manpower Total "B"
Daily output
1. Direct cost (birr) = "1" + " 2 " + " 3 " 193.132
2. Profit and overhead cost (birr) = 25% 48.283
Total unit cost (birr) 241.42
 Location JIGJIGA

Daily out put: 221.00 m2

Manpower C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
dozer 1 1 1500.00 12000.00

Total 'B' (birr) 0.00 Total 'C' (birr) 12000.00

r Total "B" 0.00 3. Equipment Total "C" 54.30

utput Daily output

Location: JIGJIGA
Daily out put: 280.00 m3
Manpower C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
dozer 1 1 1500.00 12000.00

Total 'B' (birr) 0.00 Total 'C' (birr) 12000.00

r Total "B" 0.00 3. Equipment Total "C" 42.86

utput Daily output

Location: JIGJIGA
 As per
BDE
standar
d
Page11
Daily out put: 14.08 m3 or 33
Manpower C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
65.00 1170.00 Tools 18 1 0.40 57.60

201.46 50.37

1220.37 Total 'C' (birr) 57.60

86.67 3. Equipment Total "C" 4.09

utput Daily output

Location: JIGJIGA
Daily out put: 225.00 m3

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
0.00 Dozer D8N 1 8 1500.00 12000.00
0.00

(birr) 0.00 Total 'C' (birr) 12000.00

r Total "B" 3.
0.00
Equipment Total "C" 53.33

utput Daily output

 6 Loading Time0.08 # of Dump trucks required= 3.00
Dump truck Capacity (m
9 ) 3

Location: JIGJIGA
assumed from borrow to Daily out put: 164.95 m3

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
Loader 1 1 500.00 4000.00
Dump truck 2 1 900.00 14400.00

Total 'B' (birr) 0.00 Total 'C' (birr) 18400.00

r Total "B" 0.00 3. Equipment Total "C" 111.55

utput Daily output

Location: JIGJIGA

m site & deposit within 2km from site Daily out put: 496.00 m3

Manpower C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
Loader 1 1 500.00 4000.00

201.46 8.39 D.Truck 2 1 500.00 8000.00

Total 'B' (birr) 8.39 Total 'C' (birr) 12000.00

r Total "B" 0.02 3. Equipment Total "C" 24.19
utput Daily output
 Location: JIGJIGA
ted & blinded with As per
BDE
standar
d Page
Daily out put: 27.00 m2 33

Manpower C. Equipment
hourly Daily cost Type # U.F. Rental Daily cost
rate
costbrr (birr) (birr/hr) (birr)
31.20 124.80 Tools 4 8 0.40 12.80

120.00 240.00

200.00 50.00
Total 'B' (birr) 414.80 Total 'C' (birr) 12.80
r Total "B" 15.36 3. Equipment Total "C" 0.47
utput Daily output

Location: JIGJIGA
As per
BDE
standar
d Page
Daily out put: 12.00 m3 11

Manpower C. Equipment
hr (birr) hr cost Type # hr Rental Daily cost
rate
(birr) (birr/hr) (birr)
8.50 102.00 Mixer 1 8 187.00 1496.00
20.00 20.00

142.85 142.85

Total 'B' (birr) 264.85 Total 'C' (birr) 1496.00

r Total "B" 22.07 3. Equipment Total "C" 124.67
utput Daily output
 0 0
As per
BDE
standar
d Page
ted in formwork (excl. form working) Daily out put: 12.00 m3 11

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
31.20 249.60 Mixer 1 8 188.00 1504.00
120.00 240.00 Vibrator 2 8 25.00 400.00

200.00 200.00 0.00

Total 'B' (birr) 689.60 Total 'C' (birr) 1904.00

r Total "B" 57.47 3. Equipment Total "C" 158.67
utput Daily output

As per
BDE
standar
d page
Daily out p 16.00 m2 12

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 249.60 Tools 4 8 0.40 12.80

 93.60 374.40

201.46 134.58

Total 'B' (birr) 758.58 Total 'C' (birr) 12.80

r Total "B" 47.41 3. Equipment Total "C" 0.80
utput Daily output

Location :JIGJIGA
Daily out put: 16.00
As per
BDE
standar
d page
0 16.00 m2 12

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

0.00 0.00 Tools 4 8 0.00 0.00

0.00 0.00

0.00 0.00

Total 'B' (birr) 0.00 Total 'C' (birr) 0.00

r Total "B" 0.00 3. Equipment Total "C" 0.00
utput Daily output
 Location JIGJIGA
As per
BDE
standar
d page
pacer & tying wire(8-20) Daily out put 190.00 kg 12

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 124.80 Tools 4 8 0.40 12.80

93.60 374.40

201.46 50.37

Total 'B' (birr) 549.56 Total 'C' (birr) 12.80

r Total "B" 2.89 3. Equipment Total "C" 0.07
utput Daily output

Location: JIGJIGA
As per
BDE
standar
d page
ment sand mortar-1:4) Daily out put: 6.00 m3 13

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
31.20 374.40 Tools 3 8 0.40 9.60
93.60 280.80

201.46 100.93

Total 'B' (birr) 756.13 Total 'C' (birr) 9.60

r Total "B" 126.02 3. Equipment Total "C" 1.60
utput Daily output

Location: JIGJIGA
cement mortar both sides As per
BDE
standar
d page
Daily out put: 18.00 m2 12
ring
Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 187.20 Tools 1 1 0.40 0.40

93.60 280.80

201.46 75.55

Total 'B' (birr) 543.55 Total 'C' (birr) 0.40

r Total "B" 30.20 3. Equipment Total "C" 0.02
utput Daily output

Location: JIGJIGA
ent mortar both As per
BDE
standar
d page
Daily out put: 12.00 m2 12

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 124.80 Tools 1 8 0.40 3.20

93.60 187.20
 201.46 50.37

Total 'B' (birr) 362.37 Total 'C' (birr) 3.20

r Total "B" 30.20 3. Equipment Total "C" 0.27
utput Daily output

Location: JIGJIGA
As per
DCEE
Daily out put: 34.00 m2 out put

C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

52.00 104.00 Tools 1 1 0.40 3.2

93.60 93.60

201.46 25.18

Total 'B' (birr) 222.78 Total 'C' (birr) 3.20

r Total "B" 6.55 3. Equipment Total "C" 0.094118

Daily output Daily output

Daily out put: 40.00 m

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 62.40 Tools 1 8 0.40 3.20

93.60 93.60

201.46 16.79

Total 'B' (birr) 172.79 Total 'C' (birr) 3.20

r Total "B" 4.32 3. Equipment Total "C" 0.08
utput Daily output

Location: JIGJIGA
hord Ø 10cm) Daily out put: 40.00 ml

C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 62.40 Tools 3 8 0.40 9.60

93.60 93.60

201.46 25.18

181.18 Total 'C' (birr) 9.60

 4.53 3. Equipment Total "C" 0.24
utput Daily output

Location: JIGJIGA
diagonal Ø 8cm) Daily out put: 40.00 ml

C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 62.40 Tools 1 8 0.40 3.20

93.60 93.60

201.46 25.18

181.18 Total 'C' (birr) 3.20

4.53 3. Equipment Total "C" 0.08

utput Daily output

Location: JIGJIGA
Daily out put: 48.00 ml
 C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 62.40 Tools 3 8 0.40 9.60

93.60 93.60

201.46 25.18

181.18 Total 'C' (birr) 9.60

3.77 3. Equipment Total "C" 0.20

utput Daily output

Location: JIGJIGA
1:3) for external wall, internal As per
BDE
standar
d page
urfaces Daily out put: 14.00 m2 14

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
31.20 62.40 Tools 2 1 0.40 0.80
93.60 187.20

201.46 50.37

Total 'B' (birr) 299.97 Total 'C' (birr) 0.80

r Total "B" 21.43 3. Equipment Total "C" 0.06
utput Daily output
ar (150*150*6mm) Daily out put: 6.00 m2

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 62.40 Tools 1 8 0.40 3.20

114.40 114.40

201.46 33.58

Total 'B' (birr) 210.38 Total 'C' (birr) 3.20

r Total "B" 35.06 3. Equipment Total "C" 0.53
utput Daily output

Location: JIGJIGA
As per
BDE
standar
d page
wall & concrete surface Daily out put: 18.00 m2 14

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

62.40 124.80 Tools 2 8 0.40 6.40

31.20 62.40
 201.46 33.58

Total 'B' (birr) 220.78 Total 'C' (birr) 6.40

12.27 3. Equipment Total "C" 0.36
utput Daily output

Location: JIGJIGA
As per
BDE
standar
d page
concrete surface(ceiling) Daily out put: 15.00 m2 14

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

62.40 124.80 Tools 2 8 0.40 6.40

31.20 62.40

201.46 33.58

Total 'B' (birr) 220.78 Total 'C' (birr) 6.40

r Total "B" 14.72 3. Equipment Total "C" 0.43
utput Daily output

7.6 Location: JIGJIGA #REF!

- rust paint. Daily out put: 20.00 m2

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

62.40 62.40 Tools 1 8 0.40 3.20

31.20 31.20
 201.46 33.58

Total 'B' (birr) 127.18 Total 'C' (birr) 3.20

r Total "B" 6.36 3. Equipment Total "C" 0.16
utput Daily output

Location: JIGJIGA
glass Daily out put: 20.00 m2

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 62.40 Tools 2 8 0.40 6.40

72.80 72.80

201.46 12.59

Total 'B' (birr) 147.79 Total 'C' (birr) 6.40

r Total "B" 7.39 3. Equipment Total "C" 0.32
utput Daily output

Location: JIGJIGA
Daily out put: 40.00 m

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 62.40 Tools 1 8 0.40 3.20

 93.60 93.60

201.46 16.79

Total 'B' (birr) 172.79 Total 'C' (birr) 3.20

r Total "B" 4.32 3. Equipment Total "C" 0.08
utput Daily output

Location: JIGJIGA
1:3 Daily out put: 17.50 m2

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
31.20 31.20 Tools 1 8 0.40 3.20
57.20 57.20
114.40 114.40

201.46 50.37
Total 'B' (birr) 253.17 Total 'C' (birr) 3.20
r Total "B" 14.47 3. Equipment Total "C" 0.18
utput Daily output

Location: JIGJIGA

Daily out put: 42.00

C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

Tool 2 8 0.40 6.40

51.00 12.75
 201.46 25.18

Total 'B' (birr) 37.93 Total 'C' (birr) 6.40

6.40
r Total "B" 0.90 3. Equipment Total "C" 0.15
utput Daily output

1.47 1920.32

Daily out put: 42.00

C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
51.00 12.75 tools 2 8 0.40 6.40
201.46 25.18

Total 'B' (birr) 37.93 Total 'C' (birr) 6.40

r Total "B" 3. Equipment Total "C" 0.15

Daily output
189.2471
132.473
63.08 88.31533
73.17556
Location: JIGJIGA

Daily out put: 40.00

C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)
 Total 'B' (birr) Total 'C' (birr)

r Total "B" 3. Equipment Total "C"

utput Daily output

Daily out put: 40.00 Pcs

C. Equipment
Daily rate Daily cost Type # U.F. Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

31.20 31.20
93.60 93.60
Tools 1 1 0.40 3.2

201.46 16.79

Total 'B' (birr) 141.59 Total 'C' (birr) 3.20

2. Manpower Total "B" 3.54 3. Equipment Total "C" 0.08

Daily output Daily output

As per
BDE
standar
d page
Daily out put: 8.00 m2 13

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

201.46 100.73 Tools 1 8 0.40 3.20

 93.60 93.60
93.60 187.20

Total 'B' (birr) 381.53 Total 'C' (birr) 3.20

r Total "B" 47.69 3. Equipment Total "C" 0.40
utput Daily output

1826.7286659

Location: JIGJIGA
As per
BDE
standar
d page
Daily out put: 20.00 m2 13

Manpower C. Equipment
Daily rate Daily cost Type # Daily hr Rental Daily cost
rate
(birr) (birr) (birr/hr) (birr)

201.46 33.64 Tools 1 8 0.40 3.20

93.60 93.60
31.20 62.40
57.20 57.20

Total 'B' (birr) 246.84 Total 'C' (birr) 3.20

r Total "B" 12.34 3. Equipment Total "C" 0.16
utput Daily output
ITEM DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT
A.SUBSTRUCTURE
1 Earthwork and excavation
1.1 SITE CLEARANCE m2 375.6 67.87 25,491.98
1.2 BULK EXCAVATION m3 145.2 53.57 7,778.34
1.3 pit excavation m3 40.91 113.46 4,641.65
1.4 trench excavation m3 148.63 113.46 16,863.56
1.5 back fill m3 321.5 66.67 21,434.41
1.6 cartaway 388.84 30.26 11,766.30
2 concrete work m3 64.04 315.65 20,214.23
3 masonary m3 54.6 1022.89 55,847.70

4 Hardcore m2 48.08 135.7 6,524.46

5 Expansion joint ml 19.34 1091.36 21,106.92
6 formworks m2 109.78 631.85 69,364.50
Total 261,034.05
B.SUPER STRUCTURE
1 concrete work m3 35.92 315.65 11,338.15
2 block work/HCB m2 499.16 514.73 256,932.63
3 plastering and painting m2 1034.24 527.91 545,582.29
240.45
4 reinforcement bar kg 4.69 1127.7
5 floor finishing m2 258.82 1024.48 265,135.21
6 roof work m2 82.15 349.38 28,701.57
7 ceiling m2 147.62 198.9 29,302.57
8 door and window finishing pcs 25 1761.19 44,025
9 carpentary ml 148151 140.5 20,741.15
10 sanitary ml 114 2446.65 28,044
11 electrical pcs 164 245.7 40180
Total 1,271,110.27
BOQ
A.sub structure
Total amount=261,034.05
Rebate=3%
78,310.22
with rebate 182,723.835
VAT=15%
27,408.58
Total amount with vat=210,132.42
B.Super structure
total amount=1,271,110.27
Rebate=3%
381,333.08
with rebate=889,777.189
VAT=15%
133,446.58
Total amount with vat=1,023,223.769

Total cost=A+B
1,233,356.19