Professional Documents
Culture Documents
Famii Karoora
Famii Karoora
MONTH 1
duration
y Value of
item
iti Work(Birr)
tiv WEEK 1 WEEK 2 WEEK 3 WEEK 4
ac without VAT %
day 1 day 2 day 3 day 4 day 5 day 1 day 2 day 3 day 4 day 5 day 1 day 2 day 3 day 4 day 5 day 1 day 2 day 3 day 4 day 5
A sub-structure
1excavation & earth work 154,198.42 25.03% 6 25,699.74 25,699.74 25,699.74 25,699.74 25,699.74 25,699.74
2concrete work 39,510.00 6.41% 4 9,877.50 9,877.50 9,877.50 9,877.50
3massonary 422,229.00 68.55% 6 70,371.50 70,371.50 70,371.50 70,371.50 70,371.50 70,371.50
2
1
y4
5
2 2 payment
y
y
y
nd
da
da
da
da
da
da
da
da
da
da
da
da
da
da
da
da
da
da
da
da
3 3rd payment 545,565.92 88.57%
4 4th payment 615,937.42 100.00%
t (Birr)
25
25
25
25
25
25
70
70
70
70
70
70
amoun
9,
9,
9,
9,
,6
,6
,6
,6
,6
,3
,3
,3
,3
,3
lanned
69
87
87
87
87
37
9
99
71
71
71
dayly p
9.
9.
9.
9.
7.
7.
1.
1.
1.
0.
0.
0.
0.
.7
.7
.5
.5
.5
.5
.5
50
74
74
74
74
50
50
50
50
00
00
0
4
0
0
0
)
ount (%
7%
Am
2%
6%
3%
1%
1%
2%
%
%
%
lanned
17
7
7
7%
4%
69
21
05
47
90
32
75
.1
.1
.1
dayly p
4.
.5
.8
.0
.8
.4
.6
.0
4
.
.
1
12
20
25
30
32
35
10
16
29
34
47
58
69
81
92
10
10
10
4.
8.
ve (%)
11
11
11
11
11
11
mulati
4.
4.
4.
4.
4.
4.
1.
1.
1.
1.
0.
0.
0.
0.
dayly co
.4
.4
.
1
17
17
60
60
60
60
00
00
43
43
43
43
7%
7%
7%
7%
0%
0%
3%
3%
%
%
%
%
%
monthly planeed amount (birr) 128,498.68 65,209.74 351,857.50 70,371.50
EQUIPMENT SCHEDULE
PROJECT NAME RECTANGULAR DRAINAGE DITCH
LOCATION CHELENKO TOWN ,TAYWAN
2 Civil Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
3 site surveyer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
4 Forman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
5 Administrator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
6 Purchaser & Cashier 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
7 Secretary 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
8 Store keeper 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
9 Guards 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
10 Carpenter 2 2 2 2 2 2 2 2 2 2
11 Mason 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
12 Mixer Operator 2 2 2 2
13 Plasterers 5 5 5 5 5 5 5 5 5 5
14 Daily labourers 10 10 10 10 10 15 15 15 15 20 20 20 20 20 20 20 20 20 20
Total 9 19 19 19 19 27 34 34 34 34 44 44 44 44 44 44 44 21 44 44
kg
25.0 _
Diameter 10mm kg 75.0
_
_
_ "s" curve
Projet name RECTANGULAR DRAINAGE DITCH
location CHELENKO TOWN ,TAYWAN
claint CHELENKO ADMINISTRATION
contracter MOOSIS CONISTRUCTION
120% 1 2
Week 1
3
_
4 5 1 2
Week 2
3 4 5 1 2
Week 3
3 4 5 1 2
Week 4
3 4 5
110%
90% 120.00% _
80%
70%
60%
100.00%
_
50%
80.00%
40%
_
30%
Row 173
60.00% Row 174
20% _
10%
40.00%
Days
0%
1 2 3 _
4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5
104.17%
104.17%
104.17%
104.17%
Daylly Planned Amount ( %)
12.52%
16.69%
20.86%
25.03%
29.21%
30.81%
32.41%
34.02%
35.62%
47.05%
58.47%
69.90%
81.32%
92.75%
20.00%
4.17%
8.34%
11.43%
11.43%
11.43%
11.43%
11.43%
11.43%
4.17%
4.17%
4.17%
4.17%
4.17%
4.17%
1.60%
1.60%
1.60%
1.60%
0.00%
0.00%
0.00%
0.00%
CUMMULATIVE (%) 0.00%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
MASTER WORK SCHEDULE
PROJECT NAME:-FORD
LOCATION :- OROMIA, EAST HARARGHE , CHELENKO
Client:CHELENKO ADMINISTRATION
CONTRACTER :-FAMI,TAJUU FI SHARIKKAN
No
Duration
Value of
Work(Birr) without % YEAR 2014 E.C
VAT Month 1
Week 1 Week 2 Week 3 Week 4 Week 5 Week 6
DAYS Days 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1
ACTIVITIES
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
EXCAVATION AND EARTH
1 22,626.39 3.81% 15.00
WORK
35367.19
35367.19
35367.19
35367.19
35367.19
35367.19
35367.19
35367.19
35367.19
35367.19
35367.19
2 CONCRETE WORK 389,039.10 65.43% 11.00
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
13062.75
3 MASONARY WORK 182,878.50 30.76% 14.00
No
VAT(Birr) YEAR 2014 E.C
Week 1 Week 2 Week 3 Week 4 Week 5 Week 6
1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1
49938.37
48429.94
48429.94
13062.75
13062.75
13062.75
36875.62
49938.37
49938.37
49938.37
49938.37
48429.94
48429.94
13062.75
13062.75
13062.75
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
1508.43
0.00
6.20% 14.69%
6.20% 20.89%
6.20% 27.09%
6.20% 33.30%
6.20% 39.50%
8.15% 45.70%
8.15% 53.85%
8.15% 61.99%
8.15% 70.14%
2.20% 78.28%
2.20% 80.48%
2.20% 82.68%
2.20% 84.87%
2.20% 87.07%
2.20% 89.27%
#REF! 91.47%
0.25% 0.25%
0.25% 0.51%
0.25% 0.76%
0.25% 1.01%
0.25% 1.27%
0.25% 1.52%
0.25% 1.78%
0.25% 2.03%
6.20% 8.49%
6.20% 2.28%
Weekly Planned Amount ( Birr) 7,542.13 78,276.51 249,691.83 206,782.51 65,313.75 ###
Weekly Planned Commul (Birr) 7,542.13 85,818.64 335,510.48 542,292.99 607,606.74 ###
Weekly Planned Amount ( %) 1.27% 13.17% 42.00% 34.78% 10.99% ###
Commulative Amount ( %) 1.27% 14.43% 56.43% 91.21% 102.20% ###
EQUIPMENT SCHEDULE
PROJECT NAME:-FORD
Client:CHELENKO ADMINISTRATION
Month 1
Week 1 Week 2 Week 3 Week 4
1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4
1spade pc 5 2
2hoe pc 7
3pick axes pc 8 2
4digging bar Robin pc 2 2
5measuring box pc 2 1
6head pan pc 2 1
7masonery trowel (spoon) pc 3 1
8measurement tape 5m&50m m 3 1
9float pc 1
10wheel barrow pc 1 1
11crow bar pc 3 1
12brick hammer pc 2 1
13Plumb Bob m2 1
14Measuring Box pc 3 1
15hand saw pc 2 1
16spirit level pc
17barbender pc
18bar cutter pc
19mason squere pc
4 Forman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 ###
5 Administrator 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 ###
7 Secretary 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 ###
9 Guards 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 ###
10 Carpenter 2 2 2 2 2 2 2 2 2 2
11 Mason 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 ###
12 Mixer Operator 2 2 2 2 2 2 2 2
13 Plasterers 5 5 5 5 5 5 5 5 5 5
Total 9 19 19 19 19 27 34 34 34 34 44 44 44 44 44 44 44 21 44 44 39 39 34 34 27 ###
Week 1
_ Week 2
YEAR 2014 E.C
Week 3 Week 4 Week 1 Week 2
1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5 1 2 3 4 5
_
_
_ " S " CURVE
PROJECT NAME:-FORD
LOCATION :- OROMIA, EAST HARARGHE , CHELENKO
Client:CHELENKO ADMINISTRATION
CONTRACTER :-FAMI,TAJUU FI SHARIKKAN
Mobilization Perad:- 10 working days
_
YEAR 2014 E.C
Month 1 Month 1
1 2
Week 1
3 4
_ 5 1 2
Week 2
3 4 5 1 2
Week 3
3 4 5 1 2
Week 4
3 4 5
Week 5
1 2 3 4 5
Week 6
1 2 3 4 5
100.00%
90.00%
80.00%
70.00%
_
60.00%
30.00%
_
20.00%
10.00%
0.00%
1 2 3 4 5 6 7 _ 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
14.69%
20.89%
27.09%
33.30%
39.50%
45.70%
53.85%
61.99%
70.14%
78.28%
80.48%
82.68%
84.87%
87.07%
89.27%
0.51%
0.76%
1.01%
1.27%
1.52%
1.78%
2.03%
2.28%
8.49%
0.25%
#REF!
#REF!
#REF!
#REF!
#REF!
_
#REF!
#REF!
#REF!
#REF!
#REF!
0.25%
0.25%
0.25%
0.25%
0.25%
0.25%
0.25%
0.25%
6.20%
6.20%
6.20%
6.20%
6.20%
6.20%
6.20%
8.15%
8.15%
8.15%
8.15%
2.20%
2.20%
2.20%
2.20%
2.20%
0.00%
_