Item Description Unit Qty Unit Price

A. SUB STRUCTURE
1.EXCAVATION AND EARTH WORK
1.1 Trench excavation for masonry foundation wall to a depth not exceeding 150 cm from reduced
level m3 183.00
1.2 Cart away surplus excavated material and spread on a chosen site at a distance not exceeding 2
km from site. m3 256
1.3 Back fill around the building with selected material brought from outside and well ram in layers
not exceeding 20cm thick. m3 43.00
TOTAL CARRIED TO SUMMARY ....................
2. CONCRETE WORKS
2.1 5cm thick lean concrete in class C-5 with minimum cement content of 150 kg/m3.
a) under masonary foundation. m2 122.00
TOTAL CARRIED TO SUMMARY ....................
3. MASONRY WORK
3.1 50cm thick hard trachytic stone foundation masonry wall bedded in cement sand mortar of mix
ratio1:3 m3 183.00
TOTAL CARRIED TO SUMMARY ....................
B. SUPER STRUCTURE
2. BLOCK AND MASONRY WORK
2.1 20 cm thick class "A" H.C.B wall bedded on cement sand mortar of ratio 1:3, both sides left for
plastering. m2 94.00
TOTAL CARRIED TO SUMMARY ....................
TOTAL BID AMOUNT
Total Amount
 LABOR

ACTIVITY Unit Quantity LABOR TRADE IN No. of UTILIZATION

CREW Labor/Crew FACTOR (%)

Trench Excavation m3 183.00 Daily laborer 2 100%

Labor gangster 1 100%

Cartaway m3 256 Daily laborer 8 100%

Labor gangster 1 100%
Daily laborer 4 100%
Backfill m3 43.00
Labor gangster 1 100%
Daily laborer 15 100%
Lean Concreting m2 122.00 Mason 1 100%
Mixer operator 1 100%
Labor gangster 1 100%
Daily laborer 2 100%
stone masonry foundation m3 183.00 Mason 1 100%
Helper 1 100%
Daily laborer 1 100%
20cm blockwork m2 94.00 Mason 1 100%
1
Daily laborer 10 100%
Mason 1 100%
Cement Mortar (1:3) m3 1
Mixer operator 1 100%
Labor gangster 1 100%
BOR MATERIAL Equipment

CREW PRODUCTIVITY
RATE (Qty/CrHr)
Type Unit Qty Unit Cost Total Cost Type Size No.

0.4 Small tools

8 Dump truck 16m3 1

Small tools
Selected material m3 43.00 100.00 4,300.00 Dump truck 16m3 1
0.5
Small tools
cement qnt 4.0667 300.00 1,220.00 Mixer 0.75m3 1
32.6 sand m3 12.708 120.00 1,525.00 Small tools
Aggregate m3 6.4211 150.00 963.16

Stone m3 228.75 100.00 22,875.00 Small tools

0.1875 Mortar m3 47.58 1,400.00 66,612.00

HCB Pcs 1175 11.50 13,512.50 Small tools

0.8 MORTAR/1:3/ M3 1.41 1,400.00 1,974.00
-
Cement Qnt 4.10 300.0 1,230.00 Mixer 0.5m3 1
Sand m 3
1.08 120.0 129.60
0.9
wa. Ce Ls 5%
Wa.san Ls 2%
 Equipment
HOURLY
RENTAL Sub-Contract
eq-hr/ cr- RATE ($/cr-
hr(%) hr) eq-hr/q $/quan

3.15 125.00 32 12,600.00

-
100% 125 2.7 335.94
-
100% 37.5 3.74 140.34
-
-
-
-

-
-
-
50% 100 1.11 55.56
MORTAR ESTIMATING SPREADSHEET

Labor Wage Rate

Trade Wage rate No/Crew
Daily laborer 48.79 10
Mason 120.94 1
Mixer operator 61.91 1
Labor gangster 55.35 1

COMPANY NAME
PRICE ANALYSIS SHEET

Project:-
Item of Work:- CEMENT MORTAR (1:3)

1.MATERIAL COST 2.LABOUR COST

UNIT TOTAL LABOUR BY
TYPE OF MATERIAL UNIT QTY Waste q/cr-hr
COST COST TRADE Mhr/Crhr
Cement Qnt 4.00 300.0 5% 1260.00 Mason 1
Sand m3 1 100.0 2% 102.00 D. Labor 10
0.90
Mix-opre 0.25
Labor gangster 1
SUB TOTAL 1 = 1,362.00 SUB TOTAL 2 =
COMPANY NAME
CE ANALYSIS SHEET

Location: Unit:- M3

2.LABOUR COST 3.EQUIPMENT COST

HOURLY
Wage per TOTAL TYPE OF TOTAL
Mhr/q NO. Eqhr/Crhr RENTAL eq-hr/q
MrHr COST EQUIPMENT COST TOTAL
RATE
15.12 1.11 16.80 0.5m3 Mixer 1 0.5 100 0.6 55.56
6.10 11.11 67.77
7.74 0.28 2.15
6.92 1.11 7.69
SUB TOTAL 2 = 94.40 SUBTOTAL 3 = 55.56 1,511.96

13.61
INPUT TO UNIT PRICE BID

1.MATERIAL COST
Cost Item Unit Quantity
TYPE OF MATERIAL UNIT QTY UNIT COST

mobilize EA 1
trench excavation m3 183
Cartaway m3 256
Lean Concreting m2 122.00
50cm stone masonry foundation m3 183.00
backfill m3 43.00
20cm blockwork m2 94.00
TOTAL

PROJECT OVERHEAD for Small Tools Project Daily Overhead

Other Equip. $/Day= 120.00 Total Days= 64.77 Mgr $/Day=
Total No. of Days 65 Add Days= 19.43 Oth $/Day=
Day factor 1.30 Projct Days= 84.20 Tot $/Day=
Miscellaneous Equipment 10,104.10 Total Cost=

PROJECT TOTAL COST AND BID

ITEMS Other Ind $Other Ind Total
Material = 128,474.72 4% 5,138.99 133,613.71
Labor = 56,464.43 0.00 56,464.43
Equipment = 27,684.20 10,104.10 37,788.30
Project Direct Cost = 227,866.44
Project OH = 37,890.38 0.00 37,890.38
Construction Cost = 265,756.82
Markup % = 0.18 Markup $ = 47,836.23
Project Bid = 313,593.04
L COST 2. LABOR COST

TYPE OF
Waste $/quan Total q/cr-hr $/cr-hr m-hr/q $/quan Total
EQUIPMENT
m-hr/cr-hr
5000.00 5000.00 10,000.00 10,000.00
0.00 0.00 2.40 13.00 80.11 5.42 36.72 6,719.20 Small tools
0.00 8.00 9.00 55.71 1.13 7.66 1,961.09 Dump truck
31.14 3799.66 32.60 18.00 123.72 0.55 3.80 463.01 Mixer
537.76 98410.98 1.1250 21.00 184.65 18.67 164.14 30,036.86 Small tools
112.50 4837.50 0.50 9.00 55.71 18.00 111.43 4,791.30 Dump truck
174.75 16426.58 0.80 2.00 21.22 2.50 26.52 2,492.96 Small tools
5,856.16 128,474.72 10,350.26 56,464.43

150.00
300.00
450.00
37,890.38
 3.EQUIPMENT COST

Hrly rental TOTAL Total No. of

Size NO. Eqhr/Crhr $/cr-hr $/quan Total 4. Sub- DIRECT Days
rate ($/eq-hr)
contract Cost COST Required
15,000.00 15,000.00 0.00 30,000.00 5.0
- 6,719.20 9.5
16m3 1 3.15 125 393.8 49.22 12,600.00 14,561.09 4.0
0.75m 3
1 1 22.5 22.5 0.69 84.20 4,346.87 0.5
- 128,447.84 20
- 9,628.80 11
- 18,919.55 15
15,049.91 27,684.20 0.00 212,623.35 65
comparative
checks 212,623.35
 Remark

10% allowance for swelling index

10% allowance for swelling index
 UNIT PRICE FOR BID

Project Bid [A] = 313,593.04

Project Direct Cost [B] 182,623.35
A-B 130,969.69
A/B 1.72

Activity Direct Cost

Trench Excavation 6,719.20
Cartaway 14,561.09
Backfill 4,346.87
Lean concrete 128,447.84
Stone Masonry 9,628.80
20cm Blockwork 18,919.55
Total 182,623.35

Item Description Unit Qty Unit Price

A. SUB STRUCTURE
1.EXCAVATION AND EARTH WORK
1.1 Trench excavation for masonry foundation wall to a depth not exceeding 150 cm from reduced
level m3 183.00 63.05
1.2 Cart away surplus excavated material and spread on a chosen site at a distance not exceeding 2
km from site. m3 256 97.67
1.3 Back fill around the building with selected material brought from outside and well ram in layers
not exceeding 20cm thick. m3 43.00 173.59
TOTAL CARRIED TO SUMMARY ....................
2. CONCRETE WORKS
2.1 5cm thick lean concrete in class C-5 with minimum cement content of 150 kg/m3.
a) under masonary foundation. m2 122.00 1,807.91
TOTAL CARRIED TO SUMMARY ....................
3. MASONRY WORK
3.1 50cm thick hard trachytic stone foundation masonry wall bedded in cement sand mortar of mix
ratio1:3 m3 183.00 90.35
TOTAL CARRIED TO SUMMARY ....................
B. SUPER STRUCTURE
2. BLOCK AND MASONRY WORK
2.1 20 cm thick class "A" H.C.B wall bedded on cement sand mortar of ratio 1:3, both sides left for
plastering. m2 94.00 345.62
TOTAL CARRIED TO SUMMARY ....................
TOTAL BID AMOUNT
(A/B)* DIRECT COST Qty Unit Price for Bid
11,537.92 183.00 63.05
25,003.69 256 97.67
7,464.27 43.00 173.59
220,565.16 122.00 1,807.91
16,534.17 183.00 90.35
32,487.84 94.00 345.62
313,593.04

Total Amount

11,537.92

25,003.69

7,464.27
44,005.88

220,565.16
220,565.16

16,534.17
16,534.17

32,487.84
32,487.84
313,593.04
 1 2 3 4 5 6 7
Crew Labor trade in Hourly No. of Utilization
Activity q/cr-hr (crew
Code crew wage Labor/Crew factor (%)
productivity rate)
Daily laborer 6.10 12 100%
Trench CW1 2.40
Excavation Labor gangster 6.92 1 100%

Daily laborer 6.10 8 100%

CW2 8.00
Cartaway Labor gangster 6.92 1 100%

Daily laborer 6.10 8 100%

CW3 0.50
Backfill Labor gangster 6.92 1 100%

Daily laborer 6.10 15 100%

Mason 15.12 1 100%
Lean CW4 32.60
Concreting Mixer operator 10.20 1 100%
Labor gangster 6.92 1 100%

Daily laborer 6.10 12 100%

stone masonry CW5 Mason 15.12 6 100% 1.1250
foundation Helper 6.92 3 100%

Daily laborer 6.10 1 100%

20cm 0.80
CW6 Mason 15.12 1 100%
blockwork
1
Daily laborer 6.10 10 100%
Mason 15.12 1 100%
Cement Mortar CW7 0.90
(1:3) Mixer operator 7.74 1 25%
Labor gangster 6.92 1 100%
 8 9 10 11
m-hr/cr-hr m-hr/q $/quan
$/cr-hr
(Σ5*6) (Σ8/7) (Σ9/7)
(Σ4*5*6)
12.00 73.19
5.42 33.38
1.00 6.92
13.00 80.11
8.00 48.79
1.13 6.96
1.00 6.92
9.00 55.71
8.00 48.79
18.00 111.43
1.00 6.92
9.00 55.71
15.00 91.49
1.00 15.12
0.55 3.80
1.00 10.20
1.00 6.92
18.00 123.72
12.00 73.19
6.00 90.71 18.67 164.14
3.00 20.76
21.00 184.65
1.00 6.10
2.50 26.52
1.00 15.12
2.00 21.22
10.00 60.99
1.00 15.12
13.61 94.40
0.25 1.93
1.00 6.92
12.25 84.96
 1.MATERIAL COST
Cost Item Unit Quantity TYPE OF
UNIT QTY UNIT COST Waste $/quan
MATERIAL
m2 122.00 cement qnt 0.03 300.00 5% 10.50
Lean sand m3 0.10 120.00 2% 12.75
Concreting Aggregate m3 0.05 150.00 7.89
31.14
m 3
183.00 Stone m3 1.25 100.0 125.00
50cm stone
masonry Mortar m3 0.26 1512.0 5% 412.76
foundation 537.76
Selected
backfill m 3
43.00 material m3 1.25 90.0 112.50
112.50

20cm HCB m2 94.00 HCB Pcs 12.5 11.50 5% 150.94

block work Mortar 1:3 M3 0.015 1,511.96 5% 23.81
174.75
m3 Cement Qnt 4.00 300.00 5% 1,260.00
1
Mortar Sand m3 1 100.00 2% 102.00
1,362.00
 Remark

C-5: Cement- 1.5qtl/m3

of concrete;
0.48m3/m3; 0.95m3/m3

1.25m3 of stone/m3 of
dressed stone; 0.26m3
of mortar/m3 of
masonry

25% allowance for

compaction

12.5HCB/m2; mortar-
0.015m3/m2

353.846154 442.307692
Item of Work:- CEMENT MORTAR (1:3)
1.MATERIAL COST Labor
Cost
Unit Qty Unit m-hr/cr-
Item
Type Unit Qty Cost Waste $/quan q/cr-hr hr $/cr-hr m-hr/q
Mortar m3 1 Cement Qnt 4.00 300.00 5% 1,260.00 0.90 12.25 84.96 13.61
Sand m3 1 100.00 2% 102.00
1,362.00
 Equipment
q/cr-hr eq-hr/cr-hr $/cr-hr

Location:

bor Equipment
Eq.hr/ Hrly rental rate
$/quan q/cr-hr Type Size No. Cr.hr ($/eq-hr) $/cr-hr $/quan Sub Total
94.40 0.90 Mixer 0.5m3 1 0.5 18.75 9.375 10.42 -

94.40 10.42 - 1,466.82

Equipment
eq-hr/q $/quan

Unit:- M3