Takeoff sheet

Takeoff Sheet
Time L*W*H PRD Description
[Link] STRUCTURE
[Link] and Earthwork
1.1 Site Clearance with a depth of 0.2m
1 4.4
4.4
19.36 m2 of soil cleared for guard house
[Link] Excavation
1 4.4
4.4
0.65
12.58 m3 of soil excavated for the Guardhouse
[Link] excavation with 0.5m working sapce
Between Axis A & Axis B
2 4.4
1.0
0.8
7.04 m3
Between Axis 1 & Axis 2
2 3.0
1.0
0.8
4.80 m3
11.84 m3 of soil to excavated for the trenches
24.42 m3 of soil to be excavated totally
 Takeoff sheet

1.4 Selected material fill

Below the Ground Slab
1 3.0
3.0
0.3
2.70 m3 of selected fill
On the External side of the masonry wall
On axis A to B side
2 4.4
0.5
0.8
3.52 m3 of selected fill
On axis 1 to 2 side
2 3.0
0.5
0.8
2.4 m3 of selected fill
8.62 m3 of selected fill
 Takeoff sheet

[Link] WORK
[Link] concrete Under the masonry with 5cm thickness
1 13.6
0.5
6.8 m2 of lean concrete
[Link] FOR SUB-STRUCTURES C-25
2.2.1 Grade Beams
Grade Beam-1
2 3.4
0.2
0.2
0.272 m3 of concrete
2 3.0 Grade Beam-2
0.2
0.2
0.24 m3 of concrete
2.2.2 Guard House 10cm thick RC slab
1 3.0
3.0
0.1
0.9 m3 of concrete
1.4 m3 of Grade C-25 concrete
 Takeoff sheet

[Link]
[Link] Beam
Grade Beam-1
4 3.4
0.2
2.72 m2 of formwork
Grade Beam-2
4 3.0
0.2
2.4 m2 of formwork
5.12 m2 of total formwork
[Link] WORK
[Link] wall
2 3.4
0.5
0.8
2.72 m3 of stone for foundation wall
2 3.0
0.5
0.8
2.4 m3 of stone for foundation wall
5.12 m3 of stone for foundation wall
[Link] core with 25cm thickness
1 3.0
3.0
9.0 m2 of total hard core stone
No. Member (Diam) Length(m) No. of [Link] members Length in meter
[Link] Stracture 6
1 Footing
F-1 12 1.8 22 4
W-1 12 1.7 30 2
W-1 12 2.7 14 2
2 column
Foundation(C-1) 14 3.99 4 4
Stirrup 8 0.8 11 4

3 Grade Beam
GB-1
Top 14 6.85 2 2
Bottom 14 6.35 2 2
stirrup 8 1.2 37 2
GB-2
Top 14 4.85 2 2
Bottom 14 4.35 2 2
stirrup 8 1.2 24 2
4 RC Slab
Axis A to B 8 3.7 19 1
Axis 1 to 2 8 5.75 29 1
5 Above Wall footing(U-Bar) 10 2.64 12 2

[Link]-STRUCTURE
1 Column
C-1 14 3.53 4 4
Stirrup 8 0.8 16 4
2 Wall(start below the Ground)
 For the Middle 10 7.8 20 2
For the sides 14 7.8 12 2
Stirrup for the sides 8 0.9 102 2
Stirrup for the whole wall 10 4 51 2
3 Roof Slab(Guard House)
Top
Axis A to Axis B 8 2.28 25 2
Axis 1 to Axis 2 8 1.57 39 2
Bottom
Axis A to Axis B 10 6.22 25 1
Axis 1 to Axis 2 10 4.17 39 1
4 Roof Slab(Enterance)
Top
Axis C to Axis D 12 4.51 104 1
Axis 1 to Axis 2 12 16.49 27 1
Bottom
Axis C to Axis D 10 4.51 104 1
Axis 1 to Axis 2 10 11.27 27 1
Axis 1 to Axis 2 12 5.22 27 1
5 Roof beam
RB-1
Top 14 6.85 2 2
Negative Bar 14 2.43 2 2
Bottom 14 6.35 2 2
Stirrup 8 1.2 37 2
RB-2
Top 14 4.85 2 2
Negative Bar 14 1.76 2 2
Bottom 14 4.35 2 2
Stirrup 8 1.2 24 2
RB-3
Top 24 6.65 3 2
Negative Bar 24 2.66 6 2
Bottom 24 5.95 5 2
Stirrup 12 2.1 25 2
RB-4
Top 24 9.02 6 1
Negative Bar 24 5.78 6 1
Bottom(Around Support) 16 2.83 6 1
Bottom(At the Middle span) 24 10.4 5 1
Stirrup 12 2.1 99 1
Total Length 0
Weight(KG)/m 0.222
[Link](KG) 0
 Length in meter
8 10 12 14 16 20 24

158.4
102
75.6

63.84
35.2

27.4
25.4
88

19.4
17.4
57.6

70.3
166.75
63.36

56.48
51.2
 312
187.2
183.6
408

114
122.46

155.5
162.63

469.04
445.23

469.04
304.29
140.94

27.4
9.72
25.4
88.8

19.4
7.04
17.4
 57.6

39.9
31.92
59.5
105

54.12
34.68
16.98
52
207.9
1035.51 1874.82 1704.11 503.48 16.98 0 272.12
 0.395 0.614 0.888 1.208 1.578 2.468 3.551
409.026 1151.14 1513.25 608.204 26.7944 0 966.298
 Takeoff Sheet
Time L*W*H PRD Description
[Link] STRUCTURE
[Link] Work(C-25)
[Link]
4 0.2
0.2
2.5
0.4 m3 of concrete
[Link] Tie Beam
2 3.4 Beam 1
0.2
0.2
0.272 m3 of concrete
2 3 Beam 2
0.2
0.2
0.24 m3 of concrete
0.51 m3 of total concrete for roof beam
0.91 m3 of total concrete for super str.
 [Link]
[Link](C-1)
16 2.5
0.2
8 m2 of form work
[Link] Tie Beam
Beam 1
4 3.4
0.2
2.72 m2 of formwork
Beam 2
4 3.0
0.2
2.4 m2 of formwork
5.120 m2 of total formwork for Roof Beam
13.12 m2 of total formwork for super strc.
 [Link] finishing
Hollow Concrete Block(40cm*20cm)
4 2.5
3.0
30 m2 of HCB
1 0.46
3
1.38 m2 of HCB
Deduction
1 1.205
0.8
0.964 m2 for window 1
1 0.9
2.5
2.25 m2 for Door 1
28.166 m2 of total HCB for external wall
[Link] with mortar having a
1:3 ratio of cement and sand
For the internal Side
4 2.5
3
30 m2 of mortar
2 0.462
3.1
2.8644 m2 of mortar
 For the external side
4 2.5
3.4
34 m2 of mortar
2 0.462
3.4
3.1416 m2 of mortar
Deduction
1 1.205
0.8
0.964 m2 for window 1
1 0.9
2.5
2.25 m2 for Door 1
66.792 m2 of mortar

[Link]
All the plastered are painted except the
Top part of the roof(Deducte this from
the plastered).
[Link] work
a)Window Casing
2 2
1.6
6.4 m2 for window(W-1)
b)Glass frame
2 0.95
1.5
2.85 m2 for window(W-1)
[Link] work clear glass with t=4mm
2 0.95
1.5
2.85 m2 for window(W-1)
[Link] Work
size 90cm*250cm and
Door casing
1 1.5
2.1
3.15 m2 total door casing
 Specification and BOQ for the Guard House
Item Description Unit Qty Rate Amount
A . Sub structure

[Link] work & excavation

Clearing of the site to remove top soil and other

1.1 m2 10.00 193.60
rubbish materials to an average depth of 19.36
200mm.
Bulk excavation in ordinary soil to a depth of
1.2 500mm from the clearred out level. The work m3 12.58 50.0 629.20
shall be executed as per the recommendation
and direction of the autorized engineer.
Trench excavation in ordinary soil to masonry
foundation wall from botom of Bulk Excavaled
1.4 m3 24.42 30.00 732.72
level.

1.5 Borrow fill all excavated area and around stone

masonrywith borrowed materials,well rammed in 90.00 775.80
layers of 200mm thick and compacted with
optimum moisture to required density. m3 8.62
Cart away & spread surplus excavated materials
1.6 to distance of 2 km away from site as
37.01 70.00 2,590.56
recommended by site Engineer. m3
Supply and lay 250mm thick basaltic hard core
1.7 well rolled, consolidated and blinded with
9.00 100.00 900.00
crushed stone. m2
 Total carried to summary Birr 5,821.88

Mix & [Link]

50mm thick work
C-5 lean concrete
2.1 under:-
[Link] foundation walls m2 6.8 ### 8948.3

Mix & construct with Reinforced Concrete class

2.2 C-25 with [Link] mix ratio minimum cement
content of 360kg/m3 cast into form work and
vibrated around steel reinforcement bar.
Reinforcement bar and form work measures
separately. In:-
a. Grade beams. m3 0.51 1408 720.9
b. Ground floor slabs 100mm thick. m2 0.90 1408 1267.2
2.3 Provide cut & fix in position sawn structural
wood or steel formwork whichever is
Appropriate
a. Grade Beams. m2 5.12 353.6 1810.5

Total carried to summary

12746.90
Birr

[Link] work
Supply hard trachaytic stone and semi dressed
3.1 for below ground well jointly with cement sand
5.2
mortar of 1:3 ratio. m3 2.72 14.1

Total carried to
14.144
summary Birr
 Grand total for Sub-structure Birr
18,582.92
B . Supper structure

[Link] Work
1.1 Mix & construct with reinforced concrete class C-
25 with minimum cement content of 360kg/m3
cast into form work and vibrated around steel
reinforcement bar. Reinforcement bar and form
work measures separately. In:-
a. Elevation Columns m3 0.4 1408 563.2
[Link] Beam m3 0.51 1408 720.9

1.2 Provide cut & fix in position sawn structural

wood or steel formwork whichever is
Appropriate
a. Elevation columns m2 8 341.0 2728.0
[Link] Beam m2 5.12 341.0 1745.9

Total carried to summary

5758.02
Birr
2. Block work

2.1 Class C [Link] HCB for external wall

235.7
bedded in cement sand mortar mix (1:3). m2 28.166 6639.0

Total carried to summary

Birr 6639.0

[Link] Work
 Supply & fix aluminum door &windows
fabricated from anodized aluminum window
frems manfactured from fubular profile
frames euro profile or equivalent 2mm thick
with an average weight that shall be approved
by the Engineer. Joints shall be water tight
fxed and opening panels exposed to weather
shall be provided with weather strips ensuring
3.1
that the strip are fixed continious enough to
A.W-1 (1200*800)mm No. 1 1500 1500
B.D-1 (900*2500)mm No. 1 3000 3000

Total carried to
4500
summary Birr

4. wall Finishing

Plastering
Supply & apply two coats of plastering in
cement sand mortar to every internal and
external wall surface columns & beams mix
ratio shall be 1:3 price shall include preparing m 202.86
2

the background for plastering by hacking,

4.1 nicking out joint chiseling smooth surfaces to 66.792 13549.7
roughen them etc
Painting
 The specification of the manufacturer approved
by the Engineer shall govern for selection of
paint materials and [Link] paint materials
shall generally be obtained from approved
suppliers only. Surface sealers, primers and
under coats shall generally be in accordance
with the paint manufacturer's recommendation.
Paint strippers, abrasive papers, cleaning
agents, etching solutions and fillers shall be as
4.2 recommended by the paint manufacturer.
Apply three coats of plastic emulsion paint to
m2 30.9
internal and external wall surfaces, columns and 66.79 2062.2
beams.
Total carried to
15611.9
summary Birr
[Link]
Supply and fix 4mm thick clear [Link] shall 2
m 171.4
include fixing accessories. 2.85 488.6
Grand Total for the
superstructure Birr 32508.9
Grand total for the Guard House51,091.80
VAT(15%) 7,663.77
Grand total for the Guard House Including VAT58,755.57
 Coast Break Down
PROJECT: G+1 with service house
Location:-Addis Ababa Equipment Hourly o
Overhead+profit=30% of th
Client: W/o Addis
Material Cost (A) Labour Cost (
Cost
per
unit(Birr Labour by
Description of Work Unit Type of Material Unit Qty Rate ) Grade No.
EXCAVATION m3 Forman 1
1, site clearing(20cm) operator 1
2, Bulk excavation [Link] 2
3, Pit excavation

Material Cost (A) Cost Labour Cost (

per
unit(Birr Labour by
Description of Work Unit Type of Material Unit Qty Rate ) Grade No.
Trench exczvation m3 Forman 1
[Link] 5
 0
Cost
per
unit(Birr Labour by
Description of Work Unit Type of Material Unit Qty Rate ) Grade No.
Back fill m3 Forman 1
[Link] 5

0
Cost
per
unit(Birr Labour by
Description of Work Unit Type of Material Unit Qty Rate ) Grade No.
Hard core(250mm thick)m3 Hard core m3 1 145 145 Forman 1
[Link] 5
Meason 1

145
 Cost
per
unit(Birr Labour by
Description of Work Unit Type of Material Unit Qty Rate ) Grade No.
selected material (cost
m3 Hard core m3 1 105 105 Forman 1
incuding hauling
distance 5km) [Link] 5

105
Cost
per
unit(Birr Labour by
Description of Work Unit Type of Material Unit Qty Rate ) Grade No.
Cart away of surples mat
m3 Forman 1
operator 1
driver 1
[Link] 2

Material Cost (A) Labour Cost (

 Cost
per
unit(Birr Labour by
Description of Work Unit Type of Material Unit Qty Rate ) Grade No.
C-5 Lean concrete m3 cement(PPC) qtl 1.5 220 330 Forman 1
sand m3 0.45 462.5 208.125 Meason 1
[Link](02) m3 0.95 437.5 415.625 [Link] 2

953.75
Material Cost (A) Labour Cost (
C-25 Reinf, Concrete m3 cement(PPC) qtl 3.7 220 814 Forman 1
sand m3 0.517 462.5 239.113 Meason 3
[Link](02) m3 0.775 437.5 339.063 [Link] 6
W/C=0.6 m3 0.155 2.5 0.3875

1392.6
Material Cost (A) Labour Cost (
Formwork m2 Play Wood(4mm) m2 1 50 50 Forman 1
eucalyptus pc 3 10 30 Carpenter 2
Nails kg 0.4 35 14 [Link] 2
[Link] 4
94
Material Cost (A) Labour Cost (
Reinforcement kg Rebar kg 1 20 20 Forman 1
Black wire(1.5) kg 0.03 30 0.9 Bar bender 2
 [Link] Bend 3
20.9
Material Cost (A) Labour Cost (
Masonry m3 stone m3 0 130 0 Forman 0
Cement qtl 0 220 0 Meason 0
Sand m3 0 462.5 0 [Link] 0
W/C=0.6 m3 0 2.5 0 [Link] 0
0
Material Cost (A) Labour Cost (
Block Work(t=20cm) m2 Block(40cm*20cm) pc 11.5 8 92 Forman 1
N.B 1: 4 Cement qtl 0.11232 220 24.7104 Meason 2
Sand m3 0.0312 462.5 14.43 [Link] 2
W/C=0.6 m3 0.15 2.5 0.375 [Link] 3
131.52

Material Cost (A) Labour Cost (

Plastering m2 Cement qtl 0.156 220 34.32 Forman 1
N.B 1:3 Sand m3 0.0159 462.5 7.35375 Plasterer 2
W/C=0.6 m3 0.15 2.5 0.375 Chiseler 1
[Link] 2
[Link] 2
42.049
Material Cost (A) Labour Cost (
wall finishing(painting) m2 Plastic paint lt 0.1 42 4.2 Forman 1
Primer paint lt 0.15 42 6.3 Painter 1
[Link] 1
 10.5

wall finishing(Gypsum) m2 Gypsum plastering qtl 0.038 560 21.28 Forman 1

Painter 1
[Link] 1
21.28

wall finishing(Quartz) m2 Quartz lt 4 22.5 90 Forman 1

Painter 1
[Link] 1
90
Material Cost (A) Labour Cost (
Floor Finish(Ceramic) m2 Ceramics m2 1 200 200 Forman 1
N.B 20*20 Cement qtl 0.2 220 44 Tiller 1
sand m3 0.05 462.5 23.125 [Link] 1
Water m3 0.0021 2.5 0.00525 [Link] 1
244.0

Floor Finish(marble) m2 marble m2 1 1375 1375 Forman 1

N.B (3cm thick white) Cement qtl 0.2 220 44 Tiller 1
sand m3 0.05 462.5 23.125 [Link] 1
Water m3 0.0021 2.5 0.00525 [Link] 1
1419.0

Floor Finish(parquet) m2 parquet m2 1 700 700 Forman 1

N.B Tid Nails kg 0.1 35 3.5 Carpenter 2
[Link] 1
[Link] 1
 703.5
Material Cost (A) Labour Cost (
Glazing m2 4mm thick clear glam2 1 100 100 Forman 1
Putty kg 0.15 120 18 Glazer 1
[Link] 1
118

Material Cost (A) Labour Cost (

Window (almunium) m2 almunium work m2 1 2500 2500 Forman 1
Glazer 1
[Link] 1
2500

Material Cost (A) Labour Cost (

Door(wood) m2 wood m2 1 1852 1852 Forman 1
Carpenter 1
[Link] 1
1852

Material Cost (A) Labour Cost (

Down pipe pc PVC pipe pc 1 115 115 Forman 1
elbow pc 3 25 75 plumber 1
[Link] 1
190

Material Cost (A) Labour Cost (

Ceiling pc PVCceiling pc 1 1852 1852 Forman 1
 Nails kg 0.05 100 5 Carpenter 1
[Link] 1
1857

Material Cost (A) Labour Cost (

Zigba batten(shashemepc Zigba batten pc 1 120 120 Forman 1
Carpenter 1
[Link] 1
120

Material Cost (A) Labour Cost (

G 28 CIS sheet pc Iron sheet pc 1 285 285 Forman 1
Nails kg 0.1 30 3 Carpenter 1
[Link] 2

288

Material Cost (A) Labour Cost (

wood rafteer pc wood rafteer pc 1 140 140 Forman 1
Carpenter 1
[Link] 2

140

Material Cost (A) Labour Cost (

Zigba purlin pc Zigba purlin pc 1 115 115 Forman 1
Carpenter 1
[Link] 2

115
Equipment Hourly output=1m3/hr
Overhead+profit=30% of the project

Labour Cost (B) Equipment Cost C Direct Cost

Indexed Unit price
Hourly Labour Type of with
Cost(12 Hourly Equip Hourly overhead
UF 5%) Output Cost ment No. UF Cost output per H cost per UniA+B+C=D (D*1.3)
0.25 30 1 7.5 Tools 3 1 1 1 3
1 40 1 40 scavato 1 0.1 1100 1 110
1 12.5 1 25

72.5 113 185.50 241.15

Labour Cost (B)

Indexed Equipment Cost C Direct CostUnit price
Hourly Labour Type of with
Cost(12 Hourly Equip Hourly overhead
UF 5%) Output Cost ment No. UF Cost output per H cost per UniA+B+C=D (D*1.3)
0.25 30 1 7.5 Tools 6 1 1 1 6
1 12.5 1 62.5
 70 6 76.00 98.80
Indexed Unit price
Hourly Labour Type of with
Cost(12 Hourly Equip Hourly overhead
UF 5%) Output Cost ment No. UF Cost output per H cost per UniA+B+C=D (D*1.3)
0.25 30 1 7.5 Tools 6 1 1 1 6
1 12.5 1 62.5

70 6 76.00 98.80
Indexed Unit price
Hourly Labour Type of with
Cost(12 Hourly Equip Hourly overhead
UF 5%) Output Cost ment No. UF Cost output per H cost per UniA+B+C=D (D*1.3)
0.25 30 1 7.5 Tools 5 1 1 1 5
1 12.5 1 62.5
1 20 1 20

70 5 220.00 286.00
 Indexed Unit price
Hourly Labour Type of with
Cost(12 Hourly Equip Hourly overhead
UF 5%) Output Cost ment No. UF Cost output per H cost per UniA+B+C=D (D*1.3)
0.25 30 1 7.5 Tools 5 1 1 1 5
1 12.5 1 62.5

70 5 180.00 234.00
Indexed Unit price
Hourly Labour Type of with
Cost(12 Hourly Equip Hourly overhead
UF 5%) Output Cost ment No. UF Cost output per H cost per UniA+B+C=D (D*1.3)
0.25 30 1 7.5 Tools 3 1 1 1 3
1 40 1 40 scavato 1 0.1 1100 1 110
1 25 1 25 truck 1 1 330 1 330
1 12.5 1 25

97.5 113 210.50 273.65

Labour Cost (B) Equipment Cost C Direct Cost

 Indexed Unit price
Hourly Labour Type of with
Cost(12 Hourly Equip Hourly overhead
UF 5%) Output Cost ment No. UF Cost output per H cost per UniA+B+C=D (D*1.3)
0.25 30 1 7.5 Tools 6 1 1 1 6
1 20 1 20
1 12.5 1 25

52.5 6 1012.25 1315.93

Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 30 1 7.5 Tools 7 1 1 1 7
1 20 1 60 mixer 1 0.25 500 1 125
1 12.5 1 75 vibrator 1 1 25 1 25

142.5 157 1692.06 2199.7

Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 30 1.5 5 Tools 5 1 1 1 5
1 20 1.5 26.667
1 13.75 1.5 18.333
1 12.5 1.5 33.333
83.33 5 182.3 237.0
Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 30 2.5 3 Tools 3 1 1 1 3
1 20 2.5 16 Grinder 1 1 4 1 4
 1 13.75 2.5 16.5
35.5 7 63.4 82.42
Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 30 1.5 0.00 Tools 4 1 1 1 4
1 20 1.5 0.00
1 13.75 1.5 0.00
1 12.75 1.5 0.00
0.00 4 4.00 5.2
Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 35 2.5 3.50 Tools 4 1 1 1 4
1 20 2.5 16.00
1 13.75 2.5 11.00
1 12.75 2.5 15.30
45.80 4 181.32 235.7

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 1 7.50 Tools 8 1 2 1 16
1 25 1 50.00
1 13 1 13.00
1 13.75 1 27.50
1 12.75 1 25.50
98.00 16 156.0 202.863
Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 30 5 1.50 Tools 2 1 1 1 2
1 20 5 4.00 [Link] 3 1 1 1 3
1 13.75 5 2.75
 8.25 5 23.75 30.9

0.25 30 5 1.50 Tools 3 1 1 1 3

1 20 5 4.00
1 13.75 5 2.75
8.25 3 32.53 42.3

0.25 30 5 1.50 Tools 2 1 1 1 2

1 20 5 4.00
1 13.75 5 2.75
8.25 2 100.25 130.3
Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 30 4 1.88 Tools 4 1 2 1 8
1 20 4 5.00
1 15 4 3.75
1 12 4 3
13.63 8 265.63 345.3

0.25 30 4 1.88 Tools 4 1 2 1 8

1 20 4 5.00
1 15 4 3.75
1 12 4 3
13.63 8 1440.63 1872.8

0.25 30 4 1.88 Tools 4 1 2 1 8

1 35 1.5 46.667
1 15 4 3.75
1 12 4 3
 55.29 8 766.79 996.8
Labour Cost (B) Equipment Cost C Direct CosUnit price
0.25 30 4 1.88 Tools 2 1 2 1 4
1 20 4 5.00
1 12 4 3.00
9.88 4 131.88 171.4

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 4 1.88 Tools 2 1 2 1 4
1 45 4 11.25
1 30 4 7.50
20.63 4 2524.63 3282.0

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 5 1.50 Tools 3 1 1 1 3
1 120 5 24.00
1 50 5 10.00
35.50 3 1890.50 2457.7

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 4 1.88 Tools 2 1 2 1 4
1 25 4 6.25
1 12 4 3.00
11.13 4 205.13 266.7

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 5 1.50 Tools 3 1 1 1 3
 1 120 5 24.00
1 50 5 10.00
35.50 3 1895.50 2464.2

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 4 1.88 Tools 2 1 2 1 4
1 25 4 6.25
1 12 4 3.00
11.13 4 135.13 175.7

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 5 1.50 Tools 5 1 1 1 5
1 25 5 5.00
1 15 5 6.00

12.50 5 305.50 397.2

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 5 1.50 Tools 5 1 1 1 5
1 25 5 5.00
1 15 5 6.00

12.50 5 157.50 204.8

Labour Cost (B) Equipment Cost C Direct CosUnit price

0.25 30 5 1.50 Tools 5 1 1 1 5
1 25 5 5.00
1 15 5 6.00

12.50 5 132.50 172.3