Cost Breakdown For Reference

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 25

COST BREAKDOWN ANALYSIS

PREPARED BY Project Cost = 1.00


Project MULI WOREDA ADMINISTRATION OFFICE Overhead & Profit = 35.00
Location MEISO Project cost + Overhead = 1.35

A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate


Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

2- EXCAVATION AND EARTH WORK

1 Site clearing to an m2 Forman 1 0.50 27.19 15 0.91 Tools 6 1 0.31 15 0.12


average depty of Gang Chief 1 1.00 7.25 15 0.48
200mm Daily Labourer 6 1.00 4.53 15 1.81

3.20 0.12 3.33 4.49

2 Bulk excavation m3 Forman 1 0.50 27.19 1.5 9.06 Tools 6 1 0.31 1.5 1.24
to a depth not Gang Chief 1 1.00 7.25 1.5 4.83
exceeding 500mm Daily Labourer 6 1.00 4.53 1.5 18.13

32.02 1.24 33.26 44.90

3 Pit Excavation m 3
Forman 1 0.50 14.60 30 0.24 Loader 1 1 450.00 30 15.00
to a depth not Gang Chief 1 1.00 4.40 30 0.15 Excavator 1 1 600.00 30 20.00
exceeding 1500mm Daily Labourer 6 1.00 2.80 30 0.56 Tools 4 1 0.31 30 0.04
Loader Operator 1 1.00 18.80 30 0.63
Dozer Operator 1 1.00 22.92 30 0.76
Helper 2 1.00 2.80 30 0.19

2.53 35.04 37.57 50.72

4 Pit Excavation m 3
Forman 1 0.50 27.19 18 0.76 Loader 1 1 600.00 18 33.33
to a depth not Gang Chief 1 1.00 7.25 18 0.40 Excavator 1 1 1200.00 18 66.67
exceeding 3000mm Daily Labourer 6 1.00 4.53 18 1.51 Tools 4 1 3.75 18 0.83
Helper 2 1.00 4.53 18 0.50

3.17 100.83 104.01 140.41

5 Trench excavation m3 Forman 1 0.50 27.19 2.5 5.44 Tools 6 1 0.31 2.50 0.74
up to 105 cm depth Gang Chief 1 1.00 7.25 2.5 2.90
Daily Labourer 6 1.00 4.53 2.5 10.88

19.21 0.74 19.96 26.94

4 Fill around foundation m3 Selected Material m3 1.2 135.714286 162.86 Forman 1 0.25 14.60 0.8 4.56 Tools 2 1 0.31 0.8 0.78
from quarry Gang Chief 1 1.00 4.40 0.8 5.50 Compactor 1 0.25 10 0.8 3.13
Daily Labourer 2 1.00 2.80 0.8 7.00
Compactor Op. 1 1.00 5.00 0.8 6.25

162.86 23.31 3.90 190.07 256.59

4 Fill around foundation m3 Forman 1 0.25 27.19 0.8 8.50 Tools 2 1 0.31 0.8 0.78
from Site Gang Chief 1 1.00 7.25 0.8 9.06 Compactor 1 0.25 15 0.8 4.69
Daily Labourer 2 1.00 4.53 0.8 11.33
Compactor Op. 1 1.00 5.44 0.8 6.80

0.00 35.68 5.46 41.15 55.55

5 Cart away m3 Forman 1 0.20 27.19 14 0.39 Dump Truck 1 1 300 14 21.43
Dump Truck Dr. 1 1.00 24.17 14 1.73
Daily Labourer 1 0.50 4.53 14 0.16
Helper 1 1.00 5.44 14 0.39

2.66 21.43 24.09 32.53

Page 1 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

6 25 cm thick hardcore m2 Stone m3 0.35 254.55 89.09 Forman 1 0.25 27.19 1.5 4.53 Tools 3 1 1.75 1.5 3.50
Mason 1 1.00 12.69 1.5 8.46
Assistant Mason 2 1 9.06 1.5 6.04
Daily Labourer 3 1.00 4.53 1.5 3.02

89.09 22.05 3.50 114.64 154.77

3- CONCRETE WORK

7 C - 5 Lean Concrete m3 cement qnt 1.5 300.00 450.00 Forman 1 0.20 27.19 1.63 0.36 Tools 15 1 0.31 1.63 2.85
sand m3 0.48 500.00 40.80 Mason 1 1.00 12.69 1.63 7.78 Mixer 1 1 125.00 1.63 76.69
Aggregate m3 0.95 650.00 617.50 Gang Chief 1 1.00 7.25 1.63 0.57
Wa.ce 5% 22.50 Daily Labourer 8 1.00 4.53 1.63 22.24
Wa.san 1% 0.41 Mixer operator 1 1.00 5.44 1.63 0.86

1,131.21 31.81 79.54 1,242.56 1,677.46

8 C-15 concrete m3 cement qnt 2.80 300.00 840.00 Forman 1 0.20 27.19 1.26 4.32 Tools 18.0 1.0 0.31 1.26 4.43
Sand m3 0.50 500.00 250.00 Mason 1 1.00 12.69 1.26 10.07 Mixer 1.0 1.0 125.00 1.26 99.21
aggriga m3 0.75 650.00 487.50 Gang Chief 1 1.00 7.25 1.26 5.75 Vibretor 1.0 1.0 87.50 1.26 69.44
Wa.ce 5% 42.00 Daily Labourer 12 1.00 4.53 1.26 43.15
Wa.san 1% 2.50 Mixer operator 1 1.00 5.44 1.26 4.32
vibrator operator 1 1.00 4.38 1.26 3.48

1,622.00 71.09 173.08 1,866.16 2,519.32

9 C-20 concrete m3 cement qnt 3.20 300.00 960.00 Forman 1 0.20 27.19 1.26 4.32 Tools 15 1 0.31 1.26 3.69
Sand m3 0.50 500.00 250.00 Mason 1 1.00 12.69 1.26 10.07 Mixer 1 1 125.00 1.26 99.21
aggriga m3 0.75 650.00 487.50 Gang Chief 1 1.00 7.25 1.26 5.75 Vibrator 1 1 87.50 1.26 69.44
Wa.ce 5% 48.00 Daily Labourer 12 1.00 4.53 1.26 43.15
Wa.san 1% 2.50 Mixer operator 1 1.00 5.44 1.26 4.32
vibrator operator 1 1.00 4.38 1.26 3.48
Carpenter 1 1.00 14.50 1.26 11.51
Assistances 2 1.00 9.06 1.26 14.38

1,748.00 96.98 172.34 2,017.32 2,723.38

10 C-25 concrete m3 Cement qnt 3.60 300.00 1,080.00 Forman 1 0.20 27.19 1.26 4.32 Tools 20 1 0.31 1.26 4.92
Sand m3 0.46 500.00 230.00 Mason-1 1 1.00 12.69 1.26 10.07 Mixer 1 1 125.00 1.26 99.21
Aggriga m3 0.90 650.00 585.00 Gang Chief 1 1.00 7.25 1.26 5.75 Vibretor 1 1 87.50 1.26 69.44
Wa.ce 5% 54.00 Daily Labourer 12 1.00 4.53 1.26 43.15
Wa.san 1% 2.30 Mixer operator 1 1.00 5.44 1.26 4.32
vibrator operator 1 1.00 4.38 1.26 3.48
Carpenter 1 1.00 14.50 1.26 11.51
Assistances 2 1.00 5.00 1.26 7.94

1,951.30 90.53 173.57 2,215.40 2,990.79

11 C-30 concrete m3 Cement qnt 4.00 300.00 1,200.00 Forman 1 0.20 27.19 1.26 4.32 Tools 15 1 0.31 1.26 1.91
Sand m3 0.46 500.00 230.00 Mason-1 1 1.00 12.69 1.26 10.07 Mixer 1 1 125.00 1.26 19.84
Aggriga m3 0.90 650.00 585.00 Gang Chief 1 1.00 7.25 1.26 5.75 Vibretor 1 1 87.50 1.26 9.52
Wa.ce 5% 60.00 Daily Labourer 16 1.00 4.53 1.26 57.54
Wa.san 1% 2.30 Mixer operator 1 1.00 5.44 1.26 4.32
vibrator operator 1 1.00 4.38 1.26 3.48
Carpenter 1 1.00 14.50 1.26 11.51
Assistances 2 1.00 5.00 1.26 7.94

2,077.30 104.91 31.27 2,213.48 2,988.20

Page 2 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

12 Form work m2 Timber m 4.00 20.00 80.00 Forman 1 0.25 27.19 6.4 1.06 Tools 2 1 0.31 6.4 0.53
Eucalyptus pole pcs 1.00 28.00 28.00 Carpenter -1 1 1.00 14.50 6.4 2.27
Nail kg 0.75 32.00 24.00 Carpenter -2 1 1.00 9.06 6.4 1.42
Daily Labourer 2 1.00 4.53 6.4 1.42

132.00 6.16 0.53 138.69 187.24

13 Steel reinforcement Kg Steel reinforcement Kg 1.1 22.61 24.87 Forman 1 0.10 27.19 35 0.08 Tools 2 1.00 0.31 35 0.02
Black wire Kg 0.02 26.00 0.52 Bar bender II 1 1.00 6.25 35 0.18 cutting mach. 1 0.25 6.25 35 0.04
Bar bender II 1 1.00 4.38 35 0.13
Machine Operator 1 0.50 4.38 35 0.06
Daily Labourer 4 1.00 4.53 35 0.52

25.39 0.96 0.06 26.41 35.66

14 Cement mortar cement qnt 4.2 300.00 1,260.00 Forman 1 0.20 27.19 0.9 6.04 Tools 6 1 1.75 0.9 11.67
production (1:3) m3 sand m3 1.08 500.00 540.00 Mason 1 1.00 12.69 0.9 14.10 Mixer 1 1 125.00 0.9 138.89
wa.cement 5% 63.00 Mixer operator 1 1.00 5.44 0.9 6.04
wa. sand 1% 5.40 Daily Labourer 8 1.00 4.53 0.9 40.28

1,868.40 66.46 150.56 2,085.41

4-MASONRY WORK

15 50 cm thick stone m3 stone m3 1.25 218.18 272.73 Mason Forman 1 0.2 27.19 0.29 18.95 Tools 4 1 1.75 0.287 23.33
masonry foundation Mortar m3 0.25 2085.41 521.35 Mason - 2 1 1 12.69 0.29 44.21
wall. wa.mot 5% 26.07 Daily Laborer 4 1 4.53 0.29 63.15

820.15 126.31 23.33 969.79 1,309.21

16 50 cm thick stone m3 stone m3 1.30 243.18 316.14 Mas. Form 1 0.2 27.19 0.25 21.75 Tools 4 1 1.75 0.25 28.00
masonry foundation Mortar m3 0.25 2085.41 521.35 Mason-2 1 1 12.69 0.25 50.75
wall above NGL wa.mot 5% 26.07 D.labor 4 1 4.53 0.25 72.50
Stone Dresser 1 1 5.00 0.25 20.00

863.56 165.00 28.00 1,056.56 1,426.35

16 40 cm thick Dressed stone m3 stone m3 1.30 95.00 123.50 Mas. Form 1 0.2 27.19 0.25 21.75 Tools 4 1 0.31 0.25 4.96
masonry foundation Mortar m3 0.25 2085.41 521.35 Mason-2 1 1 12.69 0.25 50.75
wall. wa.mot 5% 26.07 D.labor 4 1 4.53 0.25 72.50
Stone Dresser 1 1 12.69 0.25 50.75

670.92 195.75 4.96 871.63 1,176.70

17 'Class B' 20cm. H.C. B. pcs Cement Qt 0.030 300.00 9.00 Forman 1 0.20 14.60 50 0.06 Mixer 1 1 56.25 50 1.13
production sand m3 0.006 500.00 3.00 Mixer Operator 1 0.25 5.00 50 0.03 Machine 1 1 25 50 0.50
Red ash m3 0.0054 50.00 0.27 Machine Opr. 1 1.00 4.38 50 0.09 Tools 6 1 0.31 50 0.04
Grvel m3 0.002 470.00 0.94 Daily Labourer 10 1.00 2.80 50 0.56
Water Lt. 0.001 2.60 0.00

13.21 0.73 1.66 15.61 21.07

18 'Class B' 15cm. H.C. B. pcs Cement Qt 0.019 300.00 5.70 Forman 1 0.20 14.60 63 0.05 Mixer 1 1 56.25 63 0.89
production sand m3 0.0028 500.00 1.40 Mixer Operator 1 0.25 5.00 63 0.02 Machine Opr. 1 1 25 63 0.40
Red ash m3 0.0036 50.00 0.18 Machine Opr. 1 1.00 4.38 63 0.07 Tools 6 1 0.31 63 0.03
Grvel m3 0.001 470.00 0.61 Daily Labourer 10 1.00 2.80 63 0.44
Water Lt. 0.001 2.60 0.00

7.89 0.58 1.32 9.79 13.22

Page 3 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

19 'Class B' 10cm. H.C. B. pcs Cement Qt 0.014 300.00 4.05 Forman 1 0.20 14.60 63 0.05 Mixer 1 1 56.25 63 0.89
production sand m3 0.002 500.00 1.00 Mixer Operator 1 0.25 5.00 63 0.02 Machine Opr. 1 1 25 63 0.40
Red ash m3 0.0027 50.00 0.14 Machine Opr. 1 1.00 4.38 63 0.07 Tools 6 1 0.31 63 0.03
Gravel m3 0.001 470.00 0.47 Daily Labourer 10 1.00 2.80 63 0.44
Water Lt. 0.001 2.60 0.00

5.66 0.58 1.32 7.56 10.20

17 'Class C' 20cm. H.C. B. pcs Cement Qt 0.025 270.00 6.75 Forman 1 0.20 27.19 120 0.05 Mixer 1 1 125.00 120 1.04
production sand m3 0.004 500.00 2.00 Mixer Operator 1 0.25 5.44 120 0.01 HCB Machine 1 1 81.25 120 0.68
Red ash m3 0.0054 50.00 0.27 Machine Opr. 1 1.00 4.38 120 0.04 Tools 6 1 0.31 120 0.02
Grvel m3 0.002 470.00 0.85 Daily Labourer 10 1.00 4.53 120 0.38
Water Lt. 0.001 2.60 0.00

9.87 0.47 1.73 12.07 16.30

18 'Class C' 15cm. H.C. B. pcs Cement Qt 0.017 270.00 4.59 Forman 1 0.20 27.19 130 0.04 Mixer 1 1 125.00 130 0.96
production sand m3 0.0024 500.00 1.20 Mixer Operator 1 0.25 5.44 130 0.01 HCB Machine 1 1 81.25 130 0.63
Red ash m3 0.0036 50.00 0.18 Machine Opr. 1 1.00 4.38 130 0.03 Tools 6 1 0.31 130 0.01
Grvel m3 0.001 470.00 0.56 Daily Labourer 10 1.00 4.53 130 0.35
Water Lt. 0.001 2.60 0.00

6.54 0.43 1.60 8.57 11.57

19 'Class C' 10cm. H.C. B. pcs Cement Qt 0.013 290.00 3.63 Forman 1 0.20 14.60 63 0.05 Mixer 1 1 56.25 63 0.89
production sand m3 0.0018 133.57 0.24 Mixer Operator 1 0.25 5.00 63 0.02 Machine Opr. 1 1 25 63 0.40
Red ash m3 0.0027 50.00 0.14 Machine Opr. 1 1.00 4.38 63 0.07 Tools 6 1 0.31 63 0.03
Gravel m3 0.001 150.00 0.14 Daily Labourer 10 1.00 2.80 63 0.44
Water Lt. 0.001 2.60 0.00

4.14 0.58 1.32 6.04 8.15

Page 4 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

20 20cm. Thick H.C.B. wall m2 H.C.B. No. 13.00 21.07 273.88 Forman 1 0.10 27.19 4.50 0.60 Tools 2 1 0.31 4.5 0.14
Mortar m3 0.027 2,085.41 56.31 Mason II 1 1.00 12.69 4.50 2.82
Waste 5% 2.82 D. laborer 2 1.00 4.53 4.50 2.01

333.00 5.44 0.14 338.58 457.08

21 15cm. Thick H.C.B. wall m2 H.C.B. No. 13.00 13.22 171.87 Forman 1 0.10 27.19 3.00 0.91 Tools 2 1 0.31 3 0.21
Mortar m3 0.0203 2,085.41 42.33 Mason II 1 1.00 12.69 3.00 4.23
Waste 5% 2.12 D. laborer 2 1.00 4.53 3.00 3.02

216.32 8.16 0.21 224.68 303.32

22 10cm. Thick H.C.B. wall m2 H.C.B. No. 13.00 10.20 132.61 Forman 1 0.10 27.19 1.00 2.72 Tools 2 1 0.31 1.00 0.62
Mortar m3 0.0135 2,085.41 28.15 Mason II 1 1.00 12.69 1.00 12.69
Waste 5% 1.41 D. laborer 2 1.00 4.53 1.00 9.06

162.17 24.47 0.62 187.26 252.80

23 25 cm thick double brick Brick pcs 116 2.25 261.00 M. Forman 1 0.20 27.19 0.4 13.59 Tools 2 1 2.75 0.40 13.75
wall Mortar m3 0.06 2085.41 125.12 Mason-2 1 1.00 12.69 0.4 31.72
Wa.mor 5% 6.26 D. Labour 2 1.00 4.53 0.4 22.66

392.38 67.97 13.75 474.10 640.03

24 12 cm thick brick wall Brick pcs 58.00 2.25 130.50 M. Forman 1 0.20 27.19 0.60 9.06 Tools 2 1 2.75 0.60 9.17
Mortar m3 0.026 2085.41 54.22 Mason-2 1 1.00 12.69 0.60 21.15
Wa.mor 5% 2.71 D. Labour 2 1.00 4.53 0.60 15.10

187.43 45.31 9.17 241.91 326.58

23 25 cm thick brick wall Brick pcs 116 0.40 46.40 M.fcrman 1 0.20 8.88 0.4 4.44 Tools 2 1 0.16 0.40 0.80
Localy produced Mortar m3 0.06 2085.41 125.12 Mason-2 1 1.00 12.69 0.4 31.72
in Jimma Wa.mor 5% 6.26 D.Labour 2 1.00 4.53 0.4 22.66

177.78 58.81 0.80 237.39 320.48

24 12 cm thick brick wall Brick pcs 58.00 0.40 23.20 M.fcrman 1 0.20 8.88 0.60 2.96 Tools 2 1 0.16 0.60 0.53
Localy produced Mortar m3 0.026 2085.41 54.22 Mason-2 1 1.00 12.69 0.60 21.15
in Jimma Wa.mor 5% 2.71 D.Labour 2 1.00 4.53 0.60 15.10

80.13 39.21 0.53 119.87 161.83

22 Agrostone Agrostone m2 1.05 58.00 60.90 C.fcrman 1 0.20 8.89 4.00 0.44 Tools 2 1 0.16 4.00 0.08
incluiding Carp. II 1 1.00 7.10 4.00 1.78
fixing material D.Labour 2 1.00 2.66 4.00 1.33

60.90 3.55 0.08 64.53 87.12

23 Hydrafoam Hydrafoam pcs 42 2.00 84.00 M.fcrman 1 0.20 8.89 3.00 0.59 Tools 2 1 0.16 3.00 0.11
wall Blocks Mason-2 1 1.00 7.10 3.00 2.37
D.Labour 2 1.00 2.66 3.00 1.78

84.00 4.73 0.53 89.27 120.51

Page 5 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

23 Stabilized soil blocks Soil block pcs 42 1.35 56.70 M.fcrman 1 0.20 8.89 1.50 1.18 Tools 2 1 0.16 1.50 0.21
Mason-2 1 1.00 7.10 1.50 4.73
D.Labour 2 1.00 2.66 1.50 3.55

56.70 9.47 0.21 66.38 89.61


5- Roof Water Proofing & Damp Proofing

23 Cementious water proofing m2 Cementious Material m2 1.05 125.00 131.25 Forman 1 0.35 14.60 2.5 2.04 Machine Opr. 1 1 25 2.5 10.00
Material Adhesives lit 0.25 12.50 3.13 Applicant 1 1.00 12.50 2.5 5.00 Tools 6 1 0.31 2.5 0.74
Ass. Applicant 2 1.00 5.00 2.5 4.00
Daily Labourer 2 1.00 2.80 2.5 2.24

134.38 13.28 10.74 158.40 213.84

23 Water proofing Material m 2


W. Proof Material m 2
1.05 150.00 157.50 Forman 1 0.35 14.60 2.5 2.04 Machine Opr. 1 1 25 2.5 10.00
for roof Slab Adhesives lit 0.25 12.50 3.13 Applicant 1 1.00 12.50 2.5 5.00 Tools 6 1 0.31 2.5 0.74
Ass. Applicant 2 1.00 5.00 2.5 4.00
Daily Labourer 2 1.00 2.80 2.5 2.24

160.63 13.28 10.74 184.65 249.28

6- ROOFING & WALL CLADDING

26 G - 28 CIS Roofing m2 CIS m2 0.8 180.00 144.00 Carpenter Forman 1 0.20 14.50 3.00 0.97 Tools 3 1 0.31 3.00 0.31
Nails Kg 0.10 32.00 3.20 carpenter - I 1 1.00 14.50 3.00 4.83
carpenter - II 1 1.00 9.06 3.00 3.02
Daily Labourer 2 1.00 4.53 3.00 3.02

147.20 11.84 0.31 159.04 214.71

28 G-28 galvanized sheet metal ml sheet metal pcs 0.55 120.00 66.00 Carpenter Forman 1 0.20 14.50 4.00 0.73 Tools 4 1 0.31 4.0 0.31
gutter antirust gallon 0.012 173.09 2.08 fixer 1 1.00 8.13 4.00 2.03
Synthetic gallon 0.036 121.16 4.36 painter 1 1.00 6.25 4.00 1.56
d.laborer 2 1.00 4.53 4.00 0.50

72.44 4.82 0.31 77.57 100.84

29 G - 28 Sheet metal ml Sheet Metal ml 0.55 95.00 52.25 Carpenter Forman 1 0.20 14.50 6.50 0.45 Tools 4 1 0.31 4.0 0.31
down pipe girth 50cm Accessories pc 0.02 226.09 3.84 fixer 1 1.00 8.13 6.50 1.25
painter 1 1.00 6.25 6.50 0.96
d.laborer 2 1.00 4.53 6.50 0.31

56.09 2.97 0.31 59.37 77.18

5-Carpentry and Joinery

29 Dia 10 - 12cm eucalyptus ml Eucalyptus ml 1.15 5.71 6.57 Carpenter Forman 1 0.20 27.19 8 0.68 Tools 3 1 0.31 8 0.12
Nail Kg 0.15 32.00 4.80 carpenter - I 1 1.00 14.50 8 1.81
band Kg 0.10 15.00 1.50 carpenter - II 1 1.00 9.06 8 1.13
Daily Labourer 2 1.00 4.53 8 1.13

12.87 4.76 0.12 17.75 23.96

29 Dia 8 - 10cm eucalyptus ml Eucalyptus ml 1.15 4.57 5.26 Carpenter Forman 1 0.20 27.19 8 0.68 Tools 3 1 0.31 8 0.12
purlins c/c 90cm Nail Kg 0.15 32.00 4.80 carpenter - I 1 1.00 14.50 8 1.81
band Kg 0.10 15.00 1.50 carpenter - II 1 1.00 9.06 8 1.13
Daily Labourer 2 1.00 4.53 8 1.13

11.56 4.76 0.12 16.43 22.18

Page 6 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

28 5x7cm Zigba Purlin purlin ml 1.21 17.50 21.18 Carpenter Forman 1 0.20 27.19 5 1.09 Tools 2 1 0.16 5 0.06
Nail Kg 0.10 32.00 3.20 carpenter - I 1 1.00 14.50 5 2.90
carpenter - II 1 1.00 9.06 5 1.81
Daily Labourer 2 1.00 4.53 5 1.81

24.38 7.61 0.06 32.05 43.27

30 Facia boared Boared ml 1.05 32.50 34.13 Carpenter Forman 1 0.20 27.19 2.50 2.18 Tools 3 1 0.16 2.50 0.19
25x250mm Nail Kg 0.10 32.00 3.20 carpenter - I 1 1.00 14.50 2.50 5.80
carpenter - II 1 1.00 9.06 2.50 3.63
Daily Labourer 2 1.00 4.53 2.50 3.63

37.33 15.23 0.19 52.74 71.20

32 8mm thick chip wood m2 chip wood m2 0.35 110.00 38.19 Carpenter Forman 1 0.20 27.19 1.05 5.18 Tools 3 1 0.31 1.05 0.89
ceiling 4x5 cm battens ml 5.2 16.25 84.50 carpenter - I 1 1.00 14.50 1.05 13.81
eucalyptus braces ml 1.25 5.60 7.00 carpenter - II 1 1.00 9.06 1.05 8.63
eucalyptus sus. ml 1.25 5.60 7.00 Daily Labourer 2 1.00 4.53 1.05 8.63
nails kg 0.17 32.00 5.44
corner list ml 0.3 12.00 3.60

145.73 36.25 0.89 182.87 237.73

32 1.5cm thick ortega Armstrong m2 chip wood m2 1.05 430.00 451.50 Carpenter Forman 1 0.20 10.42 1.25 1.67 Tools 3 1 0.31 1.25 0.74
ceiling Bracings pcs 4 2.50 10.00 carpenter - I 1 1.00 8.13 1.25 6.50 Machines 2 1 18.75 1.25 30.00
eucalyptus braces ml 1.25 2.00 2.50 carpenter - II 1 1.00 5.00 1.25 4.00
eucalyptus sus. ml 1.25 2.00 2.50 Daily Labourer 2 1.00 2.80 1.25 4.48
nails kg 0.17 28.00 4.76 Armstrong Spec. 1 1 16.67 1.25 13.33
corner list ml 0.25 5.00 1.25

472.51 29.98 30.74 533.24 693.21

Page 7 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

6-METAL AND STEEL WORK

32 Metal door Door set m2 1.00 250.00 250.00 Carp.I 1 1.00 #REF! 0.75 #REF! Tools 3 1 0.16 0.75 0.64
Lock pcs 0.50 120.00 60.00 Carp.II 1 1.00 #REF! 0.75 #REF!
Syntati m 2
2.00 8.00 16.00 Chisler 1 0.25 #REF! 0.75 #REF!
Hlnges pcs 3.00 10.00 30.00 Plasterer 1 0.25 #REF! 0.75 #REF!
Forman 1 0.20 #REF! 0.75 #REF!
D.Labour 2 1.00 #REF! 0.75 #REF!

356.00 #REF! 0.64 #REF! #REF!

32 Window door Window set m2 1.00 230.00 230.00 Carp.I 1 1.00 #REF! 0.75 #REF! Tools 3 1 0.16 0.75 0.64
0.00 Carp.II 1 1.00 #REF! 0.75 #REF!
Syntati m2 2.00 8.00 16.00 Chisler 1 0.25 #REF! 0.75 #REF!
Hlnges pcs 3.00 10.00 30.00 Plasterer 1 0.25 #REF! 0.75 #REF!
Forman 1 0.20 #REF! 0.75 #REF!
D.Labour 2 1.00 #REF! 0.75 #REF!

276.00 #REF! 0.64 #REF! #REF!

32 Aluminium Window D. m2 1.00 1100.00 1,100.00 Labour


Window & door set 0.00 cost 5%
of mater.
price

1,100.00 55.00 1,155.00 1,559.25

33 RHS and CIRCULAR TUBE RHS Kg 1.05 11.09 11.64 Welder 1 1.00 7.10 18 0.39 Tools 2 1 0.16 18 0.02
Electrode No 0.50 1.30 0.65 D.labour. 2 1.00 2.66 18 0.30 W.ma. 1 1 75.77 18 4.21
Cutting-disk No 0.10 16.00 1.60 Forman 1 0.20 8.89 18 0.10

13.89 0.79 4.23 18.91 25.52

7-FINISHING WORK

34 Cement mortar cement qnt 4.4 300.00 1,320.00 Forman 1 0.20 27.19 0.9 6.04 Tools 6 1 0.31 0.9 2.07
production (1:3) m3 sand m3 1.1 500.00 550.00 Mason 1 1.00 16.25 0.9 18.06 Mixer 1 1 125.00 0.9 138.89
wa.cement 5% 66.00 Mixer operator 1 1.00 5.44 0.9 6.04
wa. sand 1% 5.50 Daily Labourer 8 1.00 4.53 0.9 40.28

1,941.50 70.42 140.96 2,152.87

37 Two coats of plastering m2 Mortar m3 0.0198 2152.87 42.63 Forman 1 0.75 27.19 2 10.20 Tools 3 1 3.5 2 5.25
in cement mortar Wa. Mor 0.1 0.43 Plasterer 1 1.00 16.25 2 8.13
Ass. Plasterer 1 1.00 14.50 2 7.25
Mason 1 0.50 16.25 2 4.06
Daily Labourer 6 1.00 4.53 2 13.59

43.05 43.23 5.25 91.53 123.57

37 Fine coat plastering m2 Mortar m3 0.008 2152.87 17.22 Forman 1 0.75 27.19 6 3.40 Tools 2 1 0.31 6 0.10
Wa. Mor 0.1 0.17 Plasterer 1 1.00 16.25 6 2.71
For Three Coats 0.0278 D. laaboure 2 1.00 4.53 6 1.51

17.40 7.62 0.10 25.12 33.91

37 Tyroline rendered Coat m2 Mortar m3 0.01 2152.87 21.53 Forman 1 0.20 10.42 1.85 1.13 Tools 2 1 0.16 1.85 0.17
Wa. Mor 0.1 0.22 plasterer- 1 1.00 8.13 1.85 4.39
D. laaboure 2 1.00 2.80 1.85 3.03

Page 8 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

21.74 8.55 0.17 30.47 41.13

37 Mineral plasering m2 Mineral m2 1 42.00 42.00 Forman 1 0.10 8.89 2.00 0.44 tools 2 1 0.16 2.00 0.16
Wast min. 5% 2.10 plsterer 1 1.00 7.10 2.00 3.55
dlaborer 2 1.00 2.66 2.00 2.66

44.10 6.66 0.16 50.92 66.19

38 30mm thick mortar m3 mortar m3 0.010 2152.87 21.53 Forman 1 0.17 8.89 3.00 0.50 Tools 2 1 0.16 3.00 0.11
grouting. Plasterer 1 1.00 7.10 3.00 2.37
D. laborer 2 1.00 2.66 3.00 1.78

21.53 4.65 0.11 26.28 34.16

Page 9 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

38 EPDM water EPDM Forman 1 0.25 8.89 0.75 2.96 Tools 2 1 0.16 0.98 0.33
profing membrane Tiler 1 1.00 7.10 0.75 9.47
including D.labourer 2 1.00 2.66 0.75 2.67
contact
adhesive &
m2 sealant m2 1 160.00 160.00 15.10 0.33
galvanized
iron profiles
with fastners
to fix the
EPDM ml 1 40.00 40.00

200.00 15.10 0.33 215.42 280.05

38 20 mm thick terazzo m2 Terazzo m2 1.05 85.00 89.25 Forman 1 0.10 27.19 1.75 1.55 Tools 2 1 0.16 1.75 0.18
floor tiles Mortar m3 0.03 2152.87 64.59 Mason-2 1 1.00 16.25 1.75 9.29
wa.mor 0.05 3.23 Dlabourer 2 1.00 4.53 1.75 5.18

157.07 16.02 0.64 173.72 234.53

39 Marble flooring 20mm m2 Marble 20mm m2


1.05 351.58 369.16 Forman 1 0.10 8.89 0.75 1.18 Tools 2 1 0.16 0.75 0.43
white Gojjam Mortar m3
0.03 2152.87 64.59 Mason-2 1 1.00 7.10 0.75 9.47
Wa. Mor 5% 3.23 D. laborer 2 1.00 2.66 0.75 7.10

436.97 17.75 0.43 455.15 614.46

39 Marble flooring 30mm m2 Marble 30mm m2


1.05 1200.00 1,260.00 Forman 1 0.10 8.89 0.75 1.18 Tools 2 1 0.16 0.75 0.43
white Gojjam Mortar m3
0.02 2152.87 43.06 Mason-2 1 1.00 7.10 0.75 9.47
Wa. Mor 5% 2.15 D. laborer 2 1.00 2.66 0.75 7.10

1,305.21 17.75 0.43 1,323.39 1,786.57

40 30mm thick cement m 2


Mortar m 2
0.048 2152.87 103.34 Forman 1 0.20 27.19 2.5 2.18 Tools 2 1 0.16 2.5 0.13
screed Wa.mor 0.05 5.17 Plasterer 1 1.00 16.25 2.5 6.50
D.laboure 2 1.00 4.53 2.5 3.63

108.50 12.30 0.13 120.93 163.26

40 Pigmented & m2 textured


textured concrete concrete tile m2 1.05 87.00 91.35 mason 1 1.00 4.38 1.25 3.50 Tools 10 1 0.16 1.25 1.28
tile hard core m3 0.25 56.00 14.00 d.laboure 10 1.00 1 1.25 8.00
trowel finish forman 1 0.25 5.25 1.25 1.05
cement qtl 1.5 110.00 165.00
sand m3 0.4 115.00 46.00

316.35 12.55 1.28 330.18 429.24

40 PVC flooring m2 PVC m2 1.05 130.00 136.50 Forman 1 0.2 8.89 1.50 1.18 Tools 2 1 0.16 1.50 0.21
Glue Liter 0.25 40.00 10.00 Tiler-2 1 1.00 7.10 1.50 4.73
D.laboure 2 1.00 2.66 1.50 3.55

146.50 3.55 0.21 150.26 202.86

Page 10 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

41 Ceramic wall tiles m2 Ceramic wall m2 1.05 50.00 52.50 Tiler-2 1 1.00 7.10 0.5 14.20 Tools 2 1 0.16 0.5 0.64
Mortar m3 0.01 2152.87 21.53 D.laboure 2 1.00 2.66 0.5 10.65
Wa.mor 5% 1.08 Forman 1 0.20 8.89 0.5 3.55

75.11 28.40 0.64 104.15 140.60

41 Klinker tile (heavy duty)


size 115x240x6mm m2 klinker tile m2 1.05 220.00 231.00 Forman 1 0.25 8.89 0.31 7.17 Tools 2 1 0.16 0.31 1.03
cement qtl 0.13 170.00 22.10 Tiler 1 1.00 7.10 0.31 22.90
sand m3 0.03 100.00 3.00 D. laboure 2 1.00 2.66 0.31 17.18
water m3 0.15 2.60 0.39

256.49 47.25 1.03 304.77 396.20

42 Non-slippery m2 ceramic tile m2 1.05 130.00 136.50 Forman 1 0.25 8.89 0.38 5.85 Tools 4 1 0.16 0.38 1.68
ceramic floor tile cement qtl 0.13 170.00 22.10 Tiler 1 1.00 4.38 0.38 11.53
sand m3 0.02 100.00 2.00 D. laborer 4 1.00 2.66 0.38 28.03
water m3 0.15 2.60 0.39

160.99 45.40 1.68 208.07 270.49

42 100x20mm
terazzo skirting ml skirting ml 1.05 13.10 13.76 Forman 1 0.25 8.89 5.00 0.44 Tools 2 1 0.16 5.00 0.06
cement qtl 0.01 170.00 1.70 Tiler 1 1.00 7.10 5.00 1.42
sand m3 0.002 100.00 0.20 D. laborer 2 1.00 2.66 5.00 1.07
water m3 0.1 2.60 0.26

15.92 2.93 0.06 18.91 24.58

42 100x20mm
Marble skirting ml skirting ml 1.05 48.80 51.24 Forman 1 0.25 4.44 4.00 0.28 Tools 2 1 0.16 4.00 0.08
cement qtl 0.01 170.00 1.70 Tiler 1 1.00 3.55 4.00 0.89
sand m3 0.002 100.00 0.20 D. laborer 2 1.00 8.88 4.00 4.44
water m3 0.1 2.60 0.26

53.40 5.60 0.08 59.08 76.81

42 80mm high plastic


skirting ml Skirting ml 1.05 11.50 12.08 Forman 1 0.25 8.89 5.00 0.44 Tools 2 1 0.16 5 0.06
Adhesive kg 0.02 43.48 0.87 Tiler 1 1.00 7.10 5.00 1.42
D. laborer 2 1.00 2.66 5.00 1.07

42 30mm thick pre-cast


terrazzo window sill ml sill m2 1.050 22.50 23.63 Forman 1 0.25 8.89 1.00 2.22 Tools 2 1 0.16 1 0.32
cement qtl 0.010 170.00 1.70 Tiler 1 1.00 7.10 1.00 7.10
sand m3 0.002 100.00 0.20 D. laborer 2 1.00 2.66 1.00 5.33
water m3 0.100 2.60 0.26

25.79 14.65 0.32 40.75 52.98

Page 11 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

42 Milled timber ceiling (purlin) m2 M. Timber m2 1.05 147.55 154.93 Carp-for 1 0.25 8.89 0.30 7.40 Tools 2 1 0.16 0.30 1.07
listes ml 0.90 14.99 13.49 Carp-2 1 1.00 7.99 0.30 26.63
Nails Kg 0.10 7.65 0.77 Carp-1 1 1.00 7.10 0.30 23.67
Battens ml 4.00 6.00 24.00 D.Labour 2 1.00 2.66 0.30 17.75

193.18 75.45 0.32 268.95 363.08

43 Hared board ceiling m2 Hard board m2 1.05 14.75 15.49 Carp-for 1 0.25 8.89 0.75 2.96 Tools 2 1 0.16 0.75 0.43
listes ml 0.90 14.99 13.49 Carp-2 1 1.00 7.99 0.75 10.65
Nails Kg 0.10 7.65 0.77 Carp-1 1 1.00 7.10 0.75 9.47
Battens ml 4.00 6.00 24.00 D.Labour 2 1.00 2.66 0.75 7.10

53.74 30.18 0.32 84.24 113.73

44 100cm wide Stone Pavement. m2 Stone for Pavement m3 0.25 300.00 75.00 Forman 1 0.25 27.19 2.25 3.02 Tools 2 1 0.31 2.25 0.28
Red ash m3 0.1 50.00 5.00 Mason-2 1 1.00 16.25 2.25 7.22
Gang Chief 1 1.00 7.25 2.25 3.22
Daily Labourer 4 1.00 4.53 2.25 8.06

80.00 21.52 0.28 101.80 137.43

44 Half Ø30cm concrete Pipe. m2 Half Concrete Pipe ml 1.05 220.00 231.00 Forman 1 0.25 27.19 6.5 1.05 Tools 2 1 0.31 6.5 0.10
Red ash m3 0.05 150.00 7.50 Mason-2 1 1.00 16.25 6.5 2.50
Gang Chief 1 1.00 7.25 6.5 1.12
Daily Labourer 2 1.00 4.53 6.5 1.39

238.50 6.06 0.10 244.65 330.28

8-GLAZING

45 3 mm thick clear glass m2 Glass m2 1.1 80.00 88.00 Forman 1 0.20 27.19 1.25 4.35 Glass cutter 1 1 3.00 1.25 2.40
putty Kg 0.4 12.00 4.80 D. laborer 1 1.00 4.53 1.25 3.63 Tools 2 1 0.16 1.25 0.26
Glazer 1 1.00 16.25 1.25 13.00

92.80 20.98 2.66 116.43 157.18

46 4mm thick clear glass m2 Glass m2 1.10 65.22 71.74 Forman 1 0.20 10.42 1.10 1.89 Glass cutter 1 1 3 1.1 2.73
putty Kg 0.4 8.50 3.40 D. laborer 2 1.00 2.80 1.10 5.09 Tools 2 1 0.31 1.1 0.56
Glazer 1 1.00 8.13 1.10 7.39

75.14 14.38 3.29 92.81 125.29

Page 12 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

47 6 mm thick clear glass m2 Glass m2 1.10 108.70 119.57 Forman 1 0.20 10.42 1.10 1.89 Glass cutter 1 1 3 1.1 2.73
putty Kg 0.40 8.50 3.40 D. laborer 2 1.00 2.80 1.10 5.09 Tools 2 1 0.31 1.1 0.56
Glazer 1 1.00 8.13 1.10 7.39

122.97 14.38 3.29 140.63 189.85

47 4 mm thick tinted glass m2 Glass m2 1.10 156.52 172.17 Forman 1 0.20 10.42 1.10 1.89 Glass cutter 1 1 3 1.1 2.73
putty Kg 0.40 8.50 3.40 D. laborer 2 1.00 2.80 1.10 5.09 Tools 2 1 0.31 1.1 0.56
Glazer 1 1.00 8.13 1.10 7.39

175.57 14.38 3.29 193.24 260.88

47 4 mm thick figured glass m2 Glass m2 1.10 152.17 167.39 Forman 1 0.20 10.42 1.10 1.89 Glass cutter 1 1 3 1.1 2.73
putty Kg 0.40 8.50 3.40 D. laborer 2 1.00 2.80 1.10 5.09 Tools 2 1 0.31 1.1 0.56
Glazer 1 1.00 8.13 1.10 7.39

170.79 14.38 3.29 188.46 254.42

47 6 mm thick tinted glass m2 Glass m2 1.10 2250.00 2,475.00 Forman 1 0.20 10.42 1.00 2.08 Tools 2 1 0.16 1.00 0.32
putty Kg 0.40 8.50 3.40 D. laborer 1 1.00 2.80 1.00 2.80
Glazer 1 1.00 8.13 1.00 8.13

2,478.40 13.01 0.32 2,491.73 3,363.84

47 5 mm thick tinted glass m2 Glass m2 1.10 350.00 385.00 Forman 1 0.20 10.42 1.00 2.08 Tools 2 1 0.16 1.00 0.32
putty Kg 0.40 8.50 3.40 D. laborer 1 1.00 2.80 1.00 2.80
Glazer 1 1.00 8.13 1.00 8.13

388.40 13.01 0.32 401.73 542.34

9- PAINTING

48 Three coats plastic emulsion paint m2 Paint Gal 0.1 210.00 21.00 Forman 1 0.20 27.12 2.5 2.17 Tools 2 1 0.31 2.5 0.25
stucoo Kg 0.3 60.00 18.00 D. laborer 2 1.00 4.54 2.5 3.63
painter 1 1.00 25.00 2.5 10.00

39.00 15.80 0.25 55.05 74.32

48 Gypsum fine coat m2 Gypsum kg 2.00 3.00 6.00 Forman 1 0.10 27.19 3 0.91 Tools 2 1 0.16 3 0.11
cola kg 0.10 25.00 2.50 Plaster 1 1.00 16.25 3 5.42
solvent lit 0.10 0.60 0.06 D. laborer 2 1.00 4.53 3 0.67
wastage 5% 0.50 0.43

8.99 6.99 0.11 16.08 20.91

49 Ditto but varnish paint m2 paint Gal 0.11 86.46 9.51 Forman 1 1.00 27.19 1.75 15.54 Tools 2 1 0.16 1.75 0.18
Painter 1 1.00 25.00 1.75 14.29
D. laborer 2 0.20 4.53 1.75 1.04

9.51 30.86 0.16 40.53 54.71

50 Ditto but synthetic enamel m2 paint Gal 0.10 77.60 7.76 painter 1 1.00 3.75 2 1.88 Tools 2 1 0.16 2 0.16
Glue Kg 0.30 15.00 4.50 D.laboure 2 1.00 1.06 2 1.06
Forman 1 0.20 4.50 2 0.45

12.26 3.39 0.16 15.81 21.34

SANITARY INSTALLATION

PIPES

Page 13 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

1 Galvanized pipe ml Pipes m 1.05 13.04 13.70 Forman 1 0.25 8.89 2.00 1.11 Tools 2 1 3.00 2 3.00
Diameter 15mm m J.comp. gram 12 0.03 0.36 Plumber 1 1.00 7.99 2.00 3.99
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 2.66 2.00 1.33
Access. No. 0.2 2.00 0.40 Chiseler 1 1.00 4.44 2.00 2.22

15.66 8.65 1.60 25.91 34.98

Galvanized pipe ml Pipes m 1.05 17.39 18.26 Forman 1 0.25 8.89 1.75 1.27 Tools 2 1 3.00 1.75 3.43
Diameter20mm m J.comp. gram 12 0.03 0.36 Plumber 1 1.00 7.99 1.75 4.56
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 2.66 1.75 1.52
Access. No. 0.2 3.50 0.70 Chiseler 1 1.00 4.44 1.75 2.54

20.52 9.89 3.43 33.84 45.68

Page 14 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

Galvanized pipe ml Pipes m 1.05 24.63 25.86 Forman 1 0.25 8.89 1.50 1.48 Tools 2 1 3.00 1.50 4.00
Diameter 25mm m J.comp. gram 12 0.03 0.36 Plumber 1 1.00 7.99 1.50 5.33
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 2.66 1.50 1.78
Access. No. 0.2 4.00 0.80 Chiseler 1 1.00 4.44 1.50 2.96

28.22 11.54 4.00 43.76 59.08

Galvanized pipe ml Pipes m 1.05 43.00 45.15 Forman 1 0.25 8.89 1.25 1.78 Tools 2 1 3.00 1.25 4.80
Diameter 32mm m J.comp. gram 12 0.03 0.36 Plumber 1 1.00 7.99 1.25 6.39
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 2.66 1.25 2.13
Access. No. 0.2 5.00 1.00 Chiseler 1 1.00 4.44 1.25 3.55

47.71 13.85 4.80 66.36 89.58

Galvanized pipe ml Pipes m 1.05 42.03 44.13 Forman 1 0.25 8.89 1.00 2.22 Tools 2 1 3.00 1.00 6.00
Diameter 40mm J.comp. gram 12 0.05 0.60 Plumber 1 1.00 7.99 1.00 7.99
Hemp gram 6 0.30 1.80 Daily La. 2 1.00 2.66 1.00 2.66
Access. No. 0.2 3.50 0.70 Chiseler 1 1.00 4.44 1.00 4.44

47.23 17.31 6.00 70.54 95.23

Galvanized pipe ml Pipes m 1.05 50.72 53.26 Forman 1 0.25 8.89 0.75 2.96 Tools 2 1 3.00 0.75 8.00
Diameter 50mm J.comp. gram 12 0.07 0.84 Plumber 1 1.00 7.99 0.75 10.65
Hemp gram 6 0.50 3.00 Daily La. 2 1.00 2.66 0.75 3.55
Access. No. 0.2 6.00 1.20 Chiseler 1 1.00 4.44 0.75 5.92

58.30 23.08 8.00 89.37 120.66


PVC PIPE
Diameter 50mm ml Pipes m 1.05 7.19 7.55 Forman 1 0.25 8.89 2.50 0.89 Tools 2 1 3.00 2.5 2.40
Access. No 1 12.14 12.14 Plumber 1 1.00 7.99 2.50 3.20
Adhesive Kg 0.12 42.30 5.08 Daily La. 2 1.00 2.66 2.50 1.07

24.77 5.15 2.40 32.31 43.62

Page 15 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

Diameter 110mm ml Pipes m 1.05 19.46 20.43 Forman 1 0.25 8.89 2.00 1.11 Tools 2 1 3.00 2.00 3.00
Access. No 1 22.48 22.48 Plumber 1 1.00 7.99 2.00 3.99
Adhesive Kg 0.12 42.30 5.08 Daily La. 2 1.00 2.66 2.00 1.33

47.99 6.44 3.00 57.42 77.52

Gate valves No. Valve No 1.05 19.20 20.16 Forman 1 0.25 8.89 4.00 0.56 Tools 2 1 0.40 4.00 0.20
Diameter 15mm J.comp. Kg 0.04 0.03 0.00 Plumber 1 1.00 7.99 4.00 2.00
Hemp Kg 0.02 0.20 0.00 Daily La. 2 1.00 2.66 4.00 0.67

20.17 3.22 0.20 23.58 31.84

Gate valves No. Valve No 1 22.00 22.00 Forman 1 0.25 8.89 4.00 0.56 Tools 2 1 3.00 4.00 1.50
Diameter 20mm J.comp. Kg 0.04 0.03 0.00 Plumber 1 1.00 7.99 4.00 2.00
Hemp Kg 0.02 0.20 0.00 Daily La. 2 1.00 2.66 4.00 0.67

22.01 3.22 1.50 26.72 36.08

Gate valves No. Valve No 1 30.00 30.00 Forman 1 0.25 8.89 3.00 0.74 Tools 2 1 3.00 3.00 2.00
Diameter 25mm J.comp. Kg 0.04 0.03 0.00 Plumber 1 1.00 7.99 3.00 2.66
Hemp Kg 0.02 0.20 0.00 Daily La. 2 1.00 2.66 3.00 0.89

30.01 4.29 2.00 36.30 49.00

Gate valves No. Valve No 1 43.00 43.00 Forman 1 0.25 8.89 3.00 0.74 Tools 4 1 3.00 3.00 4.00
Diameter 32mm J.comp. Kg 0.04 0.03 0.00 Plumber 1 1.00 7.99 3.00 2.66
Hemp Kg 0.02 0.20 0.00 Daily La. 2 1.00 2.66 3.00 0.89

43.01 4.29 4.00 51.30 69.25

Gate valves No. Valve No 1.00 56.00 56.00 Forman 1 0.25 8.89 3.00 0.74 Tools 2 1 3.00 3.00 2.00
Diameter 40mm J.comp. Kg 0.04 0.05 0.00 Plumber 1 1.00 7.99 3.00 2.66
Hemp Kg 0.02 0.30 0.01 Daily La. 2 1.00 2.66 3.00 0.89

56.01 4.29 2.00 62.30 84.10

Gate valves No. Valve No 1.05 85.00 89.25 Forman 1 0.25 8.89 2.50 0.89 Tools 2 1 3.00 2.50 2.40
Diameter 50mm J.comp. Kg 0.04 0.07 0.00 Plumber 1 1.00 7.99 2.50 3.20
Hemp Kg 0.02 0.50 0.01 Daily La. 2 1.00 2.66 2.50 1.07

89.26 5.15 2.40 96.81 130.70

Page 16 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

Gate valves No. Valve No 1.05 200.00 Forman 1 0.25 8.89 2.50 0.89 Tools 2 1 3.00 2.50 2.40
Diameter 60mm J.comp. Kg 0.04 0.03 0.00 Plumber 1 1.00 7.99 2.50 3.20
Hemp Kg 0.02 0.20 0.00 Daily La. 2 1.00 2.66 2.50 1.07

200.01 5.15 2.40 207.55 280.20

Gate valves No. Valve No 1.05 168.00 176.40 Forman 1 0.25 8.89 2 1.11 Tools 2 1 3.00 2.00 3.00
Diameter 75mm J.comp. Kg 0.04 10.00 0.40 Plumber 1 1.00 7.99 2 3.99
Hemp Kg 0.02 10.00 0.20 Daily La. 2 1.00 2.66 2 1.33

177.00 6.44 3.00 186.44 251.69

Bronze Gate valves No. Valve No 1.05 99.75 200.00 Forman 1 0.25 8.89 2.50 0.89 Tools 2 1 3.00 2.50 2.40
Diameter 15mm J.comp. Kg 0.04 10.00 0.40 Plumber 1 1.00 7.99 2.50 3.20
Hemp Kg 0.02 10.00 0.20 Daily La. 2 1.00 2.66 2.50 1.07

200.60 5.15 2.40 208.15 281.00

Bronze Gate valves No. Valve No 1.05 132.05 138.65 Forman 1 0.25 8.89 2 1.11 Tools 2 1 3.00 2.00 3.00
Diameter 20mm J.comp. Kg 0.04 10.00 0.40 Plumber 1 1.00 7.99 2 3.99
Hemp Kg 0.02 10.00 0.20 Daily La. 2 1.00 2.66 2 1.33

139.25 6.44 3.00 148.69 200.73

Bronze Gate valves No. Valve No 1.05 184.30 200.00 Forman 1 0.25 8.89 2.50 0.89 Tools 2 1 3.00 2.50 2.40
Diameter 25mm J.comp. Kg 0.04 10.00 0.40 Plumber 1 1.00 7.99 2.50 3.20
Hemp Kg 0.02 10.00 0.20 Daily La. 2 1.00 2.66 2.50 1.07

200.60 5.15 2.40 208.15 281.00

Bronze Gate valves No. Valve No 1.05 247.00 259.35 Forman 1 0.25 8.89 2 1.11 Tools 2 1 3.00 2.00 3.00
Diameter 32mm J.comp. Kg 0.04 10.00 0.40 Plumber 1 1.00 7.99 2 3.99
Hemp Kg 0.02 10.00 0.20 Daily La. 2 1.00 2.66 2 1.33

259.95 6.44 3.00 269.39 363.67

Bronze Gate valves No. Valve No 1.05 384.75 403.99 Forman 1 0.25 - 2 0.00 Tools 2 1 3.00 2.00 3.00
Diameter 40mm J.comp. Kg 0.04 10.00 0.40 Plumber 1 1.00 8.89 2 4.44
Hemp Kg 0.02 10.00 0.20 Daily La. 2 1.00 7.99 2 3.99

404.59 8.44 3.00 416.02 561.63

Hand Wash No. Hand pc 1.05 550.00 577.50 Forman 1 0.25 8.89 0.25 8.89 Tools 2 1 3.00 0.25 24.00
Basin with all wash Plumber 1 1.00 7.99 0.25 31.95
accessaries Daily La. 2 1.00 2.66 0.25 10.65
Plasterer 1 0.25 7.10 0.25 7.10

577.50 58.59 24.00 660.09 891.11

WC/low flush No. wc pc 1.05 713.04 748.69 Forman 1 0.25 8.89 0.2 11.11 Tools 2 1 3.00 0.2 30.00
with all access. Plumber 1 1.00 7.99 0.2 39.94
Daily La. 2 1.00 2.66 0.2 13.31
Plasterer 1 0.25 7.10 0.2 8.88

748.69 73.23 30.00 851.92 1,150.10

Urinal with all No. urinal pc 1.05 250.00 262.50 Forman 1 0.25 8.89 0.25 8.89 Tools 2 1 3.00 0.25 24.00
accessaries Plumber 1 1.00 7.99 0.25 31.95
Daily La. 2 1.00 2.66 0.25 10.65
Plasterer 1 0.25 7.10 0.25 7.10

Page 17 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

420.00 58.59 6.40 327.49 442.10

Bath tub with No. Buth tub No 1.05 1100.00 1,155.00 Forman 1 0.25 8.89 0.125 17.77 Tools 2 1 3.00 0.125 48.00
all accessaries Plumber 1 1.00 7.99 0.125 63.90
Hemp Kg 0.12 Daily La. 2 1.00 2.66 0.125 21.30
Plasterer 1 0.25 7.10 0.125 14.20

1,155.00 117.17 48.00 1,320.17 1,782.23

Water heater No. Heater No 1.05 1234.78 1,296.52 Forman 1 0.25 8.89 0.125 17.77 Tools 2 1 3.00 0.125 48.00
all accessaries (100liters) Hemp Kg 0.03 Plumber 1 1.00 7.99 0.125 63.90
Bolt No 4.20 Daily La. 2 1.00 2.66 0.125 21.30
Plasterer 1 0.25 7.10 0.125 14.20

1,296.52 117.17 48.00 1,461.69 1,973.28

Shower unit No Shower No 1.05 373.91 392.61 Forman 1 0.25 8.89 0.25 8.89 Tools 2 1 3.00 0.25 24.00
all accessaries Mortar m3 0.06 2152.87 129.17 Plumber 1 1.00 7.99 0.25 31.95
Hemp Kg 0.12 0.20 0.02 Daily La. 2 1.00 2.66 0.25 10.65
Plasterer 1 0.25 7.10 0.25 7.10

521.80 58.59 24.00 604.39 815.92

Page 18 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

Sink No. Sink No 1.05 250.00 262.50 Forman 1 0.25 8.89 0.25 8.89 Tools 2 1 3.00 0.25 24.00
Single bowl with Plumber 1 1.00 7.99 0.25 31.95
all accessaries Daily La. 2 1.00 2.66 0.25 21.30

262.50 62.14 24.00 348.64 470.66

Double bowl No. Sink No 1.05 350.00 367.50 Forman 1 0.25 8.89 0.25 8.89 Tools 2 1 3.00 0.25 24.00
Plumber 1 1.00 7.99 0.25 31.95
Daily La. 2 1.00 2.66 0.25 21.30

367.50 62.14 24.00 453.64 612.41

Tiolet paper No. Holder No 1.05 20.00 21.00 Forman 1 0.25 8.89 4.00 0.56 Tools 2 1 0.4 4.00 0.20
holder Plumber 1 1.00 7.99 4.00 2.00
Daily La. 2 1.00 2.66 4.00 1.33

21.00 3.88 0.20 25.08 33.86

Soap holder No. Soap holder with all No 1.05 20.00 21.00 Forman 1 0.25 8.89 4.00 0.56 Tools 2 1 0.4 4.00 0.20
accessories Plumber 1 1.00 7.99 4.00 2.00
Daily La. 2 1.00 2.66 4.00 1.33

21.00 3.88 0.20 25.08 33.86

Towel Rail/Hook No. Rail/Hook No 1.05 15.65 16.43 Forman 1 0.25 8.89 4.00 0.56 Tools 2 1 0.4 4.00 0.20
Plumber 1 1.00 7.99 4.00 2.00
Daily La. 2 1.00 2.66 4.00 1.33

16.43 3.88 0.20 20.52 27.70

Floor drain No. Drain No 1.05 39.13 41.09 Forman 1 0.25 8.89 4 0.56 Tools 2 1 0.4 4.00 0.20
Hemp Kg 0.12 0.20 0.02 Plumber 1 1.00 7.99 4 2.00
Daily La. 2 1.00 2.66 4 1.33

41.11 3.88 0.20 45.19 61.01

PP-R water pipes ml Pipes m 1.05 14.00 14.70 Forman 1 0.25 - 1.75 0.00 Tools 2 1 3.00 1.75 3.43
Diameter20mm m J.comp. gram 12 0.03 0.36 Plumber 1 1.00 8.89 1.75 5.08
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 7.99 1.75 4.56
Access. No. 1 10.00 10.00 Chiseler 1 1.00 2.66 1.75 1.52

26.26 11.16 3.43 40.85 55.15

PP-R water pipes ml Pipes m 1.05 28.33 29.75 Forman 1 0.25 - 1.50 0.00 Solder 2 1 3.00 1.50 4.00
Diameter 25mm m J.comp. gram 12 0.03 0.36 Plumber 1 1.00 8.89 1.50 5.92 Tools 2 1 3.00 1.50 4.00
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 7.99 1.50 5.33
Access. No. 1 12.00 12.00 Chiseler 1 1.00 2.66 1.50 1.78

43.31 13.02 8.00 64.33 86.85

PP-R water pipes ml Pipes m 1.05 43.33 45.50 Forman 1 0.25 - 1.25 0.00 Tools 2 1 3.00 1.25 4.80
Diameter 32mm m J.comp. gram 12 0.03 0.36 Plumber 1 1.00 8.89 1.25 7.11
Hemp gram 6 0.20 1.20 Daily La. 2 1.00 7.99 1.25 6.39
Access. No. 1 15.00 15.00 Chiseler 1 1.00 2.66 1.25 2.13

62.06 15.63 4.80 82.49 111.36

PP-R water pipes ml Pipes m 1.05 53.33 56.00 Forman 1 0.25 - 1.00 0.00 Tools 2 1 3.00 1.00 6.00
Diameter 40mm J.comp. gram 12 0.05 0.60 Plumber 1 1.00 8.89 1.00 8.89
Hemp gram 6 0.30 1.80 Daily La. 2 1.00 7.99 1.00 7.99
Access. No. 1 18.00 18.00 Chiseler 1 1.00 2.66 1.00 2.66

Page 19 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

76.40 19.54 6.00 101.94 137.61

Concrete trough No. Trough No 1.05 297.06 311.91 Forman 1 0.25 8.89 0.50 4.44 Tools 4 1 0.4 0.50 3.20
size (1.10x0.60x0.57)m. Drain with Plumber 1 1.00 7.99 0.50 15.98
smell trap NO 1.05 80.00 84.00 Daily La. 4 1.00 2.66 0.50 21.30
Hemp Kg 0.12 0.20 0.02 Plasterer 1 1.00 7.10 0.50 3.55
Mortar m3 0.005 398.00 1.99
Chain, holder
and plug No 1.05 20.00 21.00

418.93 45.27 3.20 467.39 630.98

Page 20 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

Electrical Instalation

1 Main distribution board Pc Board Pc 1.00 14,000.00 14,000.00 Electrician 2 1.00 8.33 0.10 83.33 Tools 4 1.00 0.40 0.10 16.00
MDB-GF-DOR Accessories set 1.00 60.00 60.00 Helper 2 1.00 6.88 0.10 68.75
Chiseler 1 1.00 5.00 0.10 50.00

14,060.00 202.08 16.00 14,278.08 19,275.41

2 Sub distribution board Pc Board Pc 1.00 2,300.00 2,300.00 Electrician 1 1.00 8.33 0.10 83.33 Tools 4 1.00 0.40 0.10 16.00
SDB-TF-DOR Helper 1 1.00 6.88 0.10 68.75
Chiseler 1 1.00 5.00 0.10 50.00

2,300.00 202.08 16.00 2,518.08 3,399.41

Light point Conduit m 4.80 5.00 24.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
(dormitory,Apart. Pvc condu. m 9.40 7.00 65.80 Helper 1 1.00 6.88 1.00 6.88
J.box no 0.50 1.00 0.50 Chiseler 1 0.50 5.00 1.00 2.50
Connector no 1.00 0.75 0.75

91.05 17.71 1.60 110.36 148.98

Switch Legrand switch no 1.00 120.00 120.00 Electrici. 1 1.00 8.33 4.00 2.08 Tools 4 1.00 0.40 4.00 0.40
Single Pole Switch) Helper 1 1.00 6.88 4.00 1.72

120.00 3.80 0.40 124.20 167.67

Legrand Double Pole Switch switch no 1.00 90.00 90.00 Electrici. 1 1.00 8.33 4.00 2.08 Tools 4 1.00 0.40 4.00 0.40
Helper 1 1.00 6.88 4.00 1.72

90.00 3.80 0.40 94.20 127.17

Legrand Two way Switch switch no 1.00 90.00 90.00 Electrici. 1 1.00 8.33 4.00 2.08 Tools 4 1.00 0.40 4.00 0.40
Helper 1 1.00 6.88 4.00 1.72

90.00 3.80 0.40 94.20 127.17

Legrand Intermediate Switch switch no 1.00 90.00 90.00 Electrici. 1 1.00 8.33 4.00 2.08 Tools 4 1.00 0.40 4.00 0.40
Helper 1 1.00 6.88 4.00 1.72

90.00 3.80 0.40 94.20 127.17

Legrand Triple Switch switch no 1.00 90.00 90.00 Electrici. 1 1.00 8.33 4.00 2.08 Tools 4 1.00 0.40 4.00 0.40
Helper 1 1.00 6.88 4.00 1.72

90.00 3.80 0.40 94.20 127.17

SOCKET OUT LET

Socket Outlet Out let no 1.00 280.00 280.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Conductor m m 11.20 8.00 89.60 Helper 1 1.00 6.88 1.00 6.88
Conduit m 5.60 5.00 28.00 Plasterer 1 1.00 8.33 1.00 8.33
Junct.box no 1.00 0.75 0.75

398.35 23.54 1.60 423.49 571.71

Ditto twin Socket Outlet Out let no 1.05 680.00 714.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Conductor m m 11.20 0.00 Helper 1 1.00 6.88 1.00 6.88

Page 21 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

Conduit m 5.60 0.00 Plasterer 1 1.00 10.00 1.00 10.00


Junct.box no 1.00 0.00

714.00 25.21 1.60 740.81 1,000.09

Socket Outlet Out let no 1.00 14.00 14.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Workshop/store/ Conductor m m 33.00 8.00 264.00 Helper 1 1.00 6.88 1.00 6.88
Conduit m 16.50 3.00 49.50 Plasterer 1 0.50 8.33 1.00 4.17
Junct.box no 1.00 0.75 0.75

328.25 19.37 1.60 349.22 471.45

Socket Outlet Out let no 1.00 14.00 14.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Workshop/store/ Conductor m m 10.00 8.00 80.00 Helper 1 1.00 6.88 1.00 6.88
Conduit m 5.00 3.00 15.00 Plasterer 1 0.50 8.33 1.00 4.17
Junct.box no 1.00 0.75 0.75

109.75 19.37 1.60 130.72 176.48

Bell Point Out let no 1.00 14.00 14.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Conductor m m 4.70 5.00 23.50 Helper 1 1.00 6.88 1.00 6.88
Conduit m 2.40 3.00 7.20 Plasterer 1 0.50 8.33 1.00 4.17
Junct.box no 0.33 0.75 0.25

44.95 19.37 1.60 65.92 88.99

Fan Out let Switch no 1.00 14.00 14.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Conductor m m 8.00 5.00 40.00 Helper 1 1.00 6.88 1.00 6.88
Conduit m 4.00 3.00 12.00 Plasterer 1 0.50 8.33 1.00 4.17
Junct.box no 1.00 0.75 0.75

66.75 19.37 1.60 87.72 118.43

Telephone Out Switchbox no 1.00 15.00 15.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
let Conduit m 4.00 3.00 12.00 Helper 1 1.00 6.88 1.00 6.88
Junct.box no 1.00 0.75 0.75 Plasterer 1 0.50 8.33 1.00 4.17

27.75 19.37 1.60 48.72 65.78

TV out let Flat twin


TV cable m 8.00 6.00 48.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Conduit m 4.00 3.00 12.00 Helper 1 1.00 6.88 1.00 6.88
Junct.box no 0.50 0.75 0.38 Plasterer 1 0.50 8.33 1.00 4.17

60.38 19.37 1.60 81.35 109.82


FIXTURES
Bell System Buzzer no 1.00 Electrici. 1 1.00 8.33 1.00 8.33 Tools 4 1.00 0.40 1.00 1.60
Indicater no 1.00 Helper 1 1.00 6.88 1.00 6.88
Transform. no 1.00 Plasterer 1 0.50 8.33 1.00 4.17

19.37 1.60 20.97 28.31

Fans Fans no 1.00 750.00 750.00 Electrici. 1 1.00 0.00 0.50 0.00 Tools 4 1.00 0.40 1.00 1.60
Helper 1 1.00 8.88 0.50 17.75
Plasterer 1 0.50 0.00 0.50 0.00

750.00 17.75 1.60 769.35 1,038.62

Light Fixtures Pcs 2 x 36w/830 surface no 1.00 480.00 480.00 Electrici. 1 1.00 8.33 4.00 2.08 Tools 4 1.00 0.40 4.00 0.40
Helper 2 1.00 6.88 4.00 1.72
Plasterer 1 0.50 8.33 4.00 1.04

Page 22 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

480.00 4.84 0.40 485.24 655.08

Power Outlet Cablea ml 5 x 16 mm m 1.06 52.00 55.12 Electrici. 1 1.00 8.88 6.50 1.37 Tools 4 1.00 0.40 6.50 0.25
Accessories pcs 2.00 0.20 0.40 Helper 1 1.00 8.33 6.50 1.28
Forman 1 0.25 10.42 6.50 0.40

55.52 3.05 0.40 58.97 79.61

Page 23 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

SITE WORK
1 30*120 precast ml concret e
cncrete curb C-15 m3 0.042 2519.32 105.81 Forman 1 0.10 7 3 0.23 Tools 2 1 0.16 3 0.11
Lean concret mason ii 1 1.00 3.5 3 1.17
C-5 m2 0.35 #VALUE! #VALUE! d laborer 2 1.00 1 3 0.67
Form work m2 0.24 187.24 44.94

#VALUE! 2.07 0.11 #VALUE! #VALUE!

2 Sub base Selected


course m3 material m3 1.25 135.714286 169.64 Roller Roller 2 1 800 43 37.21
operator 2 1.00 27.0833 43 1.26 Grader 1 1 1800 43 41.86
grader Dump
operator 1 1.00 39.5833 43 0.92 truck 4 1 366.6667 43 34.11

Page 24 of 25
A - Material cost B - Labour Cost C - Equipment/Machinery Cost Unit Rate
Unit of
Item No Description of work Indexed cost per Hourly out put Cost per Direct cost Unit price with
measurement Type of material Unit Qty Rate Cost per unit Labour by trade No UF out put Type of Equip. No UF
Hr Cost unit Rental per Hr unit A+B+C over head

Constract Water 1 1 150 43 3.49


ion forman 1 1.00 30.2083 43 0.70
Dlaborer 10 1.00 4.25 43 0.99
Damp truck
operator 4 1.00 20.8333 43 1.94
Water
tanker
operator 1 1.00 20.8333 43 0.48
Loader
operator 1 1.00 29.1667 43 0.68

169.64 6.97 116.67 293.28 381.27

2 25 cm thick hard m2 stone m3 0.35 60.87 21.30 mason-1 1 1.00 6.21 1.5 4.14 Tools 3 1 0.16 1.5 0.32
core D. labour 3 1.00 2.66 1.5 5.33
Forman 1 0.10 8.89 1.5 0.59

21.30 10.06 0.32 31.68 42.77

3 Asphalt surface
treatment m2
asphalt AC85/100 -
2kg/m2 and
Aggrgate size 12-
20mm-22kg/m2
1stAPPLICATION 85/100Aspha kg 2 36.36 72.73 Formanii 1 0.50 5.5 12.5 0.22 Roller 1 0.5 150 12.5 6.00
Aggregate Roller AS
size 12/20 m3 0.01 450.00 4.50 opperator 1 1.00 4.25 12.5 0.34 sprayer 1 0.5 100 12.5 4.00
77.23 sprayer 1 1.00 2.5 12.5 0.20
G/leadr 1 1.00 3 12.5 0.24
d/laborer 10 1.00 1.2 12.5 0.10

77.23 0.88 10.00 88.10 118.94

2nd APPLICATION 180/200 kg 1.43 36.36 52.00


AC 180/200-1.3kg/m2 asphalt
and Aggregate size aggrigate ditto ditto
6-10mm-12kg/m2 6/10mm m3 0.005 450.00 2.25

79.48 0 0.88 10.00 89.48 120.79

3rd APPLICATION 180/100


ASPHALT AC asphalt kg 1.1 36.36 40.00 ditto ditto
180/100-1kg/m2 and 0/5mm
aggrigat size 0-5mm aggrigate m3 0.003 450.00 1.35
7/m2
41.35 0 0.88 10.00 52.23 70.51

229.81 310.24

Page 25 of 25

You might also like