Scribd
Upload
264 views241 pages

Cost Breakdown

1. The document contains cost estimates for various construction work items including clearing, bulk excavation, pit excavation, and others. 2. Labor costs are provided by grade (e.g. daily laborer, general chief) along with number of workers and utilization factors. 3. Material, labor, and total costs are estimated on a per unit basis (e.g. per cubic meter) for each work item, and notes explain assumptions.

Uploaded by

bilisuma seboka
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
264 views241 pages

Cost Breakdown

1. The document contains cost estimates for various construction work items including clearing, bulk excavation, pit excavation, and others. 2. Labor costs are provided by grade (e.g. daily laborer, general chief) along with number of workers and utilization factors. 3. Material, labor, and total costs are estimated on a per unit basis (e.g. per cubic meter) for each work item, and notes explain assumptions.

Uploaded by

bilisuma seboka
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 241

Oda Bultum Construction material,transportation,Equipments re

PROJECT:
WORK ITEM: ( 1.01 ) Clearing to a depth of 20cm to remove top soil
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
D/L 2 1
G.Chief 1 0.1
Forman 1 0.1

Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m2 B= Manpower Unit Cost 24.375


Total of (1:02) 1.44
Hourly Output: 0.89
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Oda Bultum Construction material,transportation,Equipments rent a
PROJECT:
WORK ITEM: ( 1.02 ) Bulk excav. In ordinary soil not exceeding 150cm from NGL
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
DL 3 1
G.Chief 1 0.2
Forman 1 0.1
Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 114.9194


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments re


PROJECT:
WORK ITEM: ( 1.02 ) Bulk excav. In ordinary soil exceeding 150cm But not exceeding 3.0m
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
DL 3 1
G.Chief 1 0.2
Forman 1 0.1

Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3


B= Manpower Unit Cost 118.75
Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Oda Bultum Construction material,transportation,Equipments re
PROJECT:
WORK ITEM: ( 1.03) Pit Excavation for isolated footing to a depth of not exceeding 150cm.
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
0 DL 2 1
0 G.Chief 1 0.1
0 Forman 1 0.1

Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3


B= Manpower Unit Cost 152.3438
Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments re


PROJECT:
WORK ITEM: ( 1.04) Pit Excavation for isolated footing over 150cm but not exceeding 300cm
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
0 DL 2 1
0 G.Chief 1 0.1
0 Forman 1 0.1
0
0
0
0
0
0
Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3


B= Manpower Unit Cost 162.5
Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent and Labor cost.


PROJECT:
WORK ITEM: ( 1.06) Pit Excavation for isolated footing to soft rock at any depth
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
DL 6 1
G.Chief 1 0.1
Forman 1 0.1

Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3


B= Manpower Unit Cost 252.2727
Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Oda Bultum Construction material,transportation,Equipments re
PROJECT:
WORK ITEM: ( 1.07) Trench Excavation in ordinary soil not exceeding 150cm from NGL.

TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
DL 2 1
G.Chief 1 0.2
Forman 1 0.1

Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 139.2857


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent and Labor cost.


PROJECT:
WORK ITEM: ( 1.06) Pit Excavation for isolated footing to very Hard rock at any depth
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
DL 6 1
G.Chief 1 0.1
Forman 1 0.1
Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3


B= Manpower Unit Cost 308.3333
Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments re


PROJECT: 0
WORK ITEM: ( 1.08) Backfill selected granular material from borrow pit
TOTAL QUANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
selected material m3 1.25 220.00 275.00
0 DL 4 1
0 G.Chief 1 0.1
0 Forman 1 0.1
0
0
0
0
0
Total (1:-01) 275 Total (1:02)

A= Materials Unit Cost 275 Birr/m3B= Manpower Unit Cost 11.91667


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-7 -
Oda Bultum Construction material,transportation,Equipments re
PROJECT:
WORK ITEM: ( 1.08) Fineaggregate
TOTAL QUANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
Fine aggregate m3 1.1 450.00 495.00 DL 2 1
0 G.Chief 0 0.1
0 Forman 1 0.1
0
0
0
0
0
0
Total (1:-01) 495 Total (1:02)

A= Materials Unit Cost 495 Birr/m3 B= Manpower Unit Cost 4.21875


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-7 -

Oda Bultum Construction material,transportation,Equipments re


PROJECT:
WORK ITEM: ( 1.09) Cart away surplus excavated mats.5km. from the site.
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
D.l 1 1
Load counter 1 1

Total (1:-01) 0 Total (1:02)

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 1.607143


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments re


PROJECT: 0
WORK ITEM: ( 1.10) 20cm. thick basaltic hard core.
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour Cost (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF
basaltic stone m3 0.2875 320 92.00 Mason foreman 1 0.2
mason 1 1
DL 10 1
Forman 1 0.1

Total (1:-01) 92 Total (1:02)

A= Materials Unit Cost 92 Birr/m2 B= Manpower Unit Cost 64.02778


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent a


PROJECT:
WORK ITEM: ( 1.14) stone Curb Stone
TOTAL QANTITY OF WORK ITEM: 1m

Material Cost (1:01) Labour (1:02)

Cost per
Type of Material Unit Qty * Rate Unit Labour by Trade No. UF
stone curb stone
(20*40cm),15*17cm ml 1 40.00 40.00 Forman 1 0.05
C5- lean concrete m 2
0.05 120.00 6.00 Mason 1 1
Excavation m 3
0.04 120.00 4.80 D/L 2 1
-
-
-
Total (1:-01) 50.80 Total (1:02)
A= Materials Unit Cost 50.8 Birr/m B=Manpower Unit Cost
Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Profit Cost:
Overhead Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
portation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 2 m2/hr.
EQUIPEMENT: Tool
RESULT: 30.72 Birr/m2

our Cost (1:02) ** Equipment Cost (1:03)


Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 45 Tool 1 0.4 0.4
0 0
37.5 3.75

1:02) 48.75 Total (1:03) 0.4

Birr/m2 C= Equipment Unit Cost 0.20 Birr/m2


Total of (1:03)
Hourly output: ______________
24.58 Birr/m2
15% 3.69 "
10% 2.46 "
30.72 Birr/m2

GETED OUTPUT.
ation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 0.620 m3/hr.
EQUIPEMENT: Tool
RESULT: 144.05 Birr/m3

our Cost (1:02) Equipment Cost (1:03)

**
Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 67.5 Tools 2 0.1 0.2
0 0
37.5 3.75
1:02) 71.25 Total (1:03) 0.2

Birr/m3 C= Equipment Unit Cost 0.32 Birr/m3


Total of (1:03)
Hourly output: _______________
115.24 Birr/m3
15% 17.29 "
10% 11.52 "
144.05 Birr/m3

GETED OUTPUT.

portation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 0.600 m3/hr.
EQUIPEMENT: Tool
RESULT: 148.85 Birr/m3

our Cost (1:02) Equipment Cost (1:03)

** Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 67.5 Tools 2 0.1 0.2
0 0
37.5 3.75

1:02) 71.25 Total (1:03) 0.2

Birr/m3 C= Equipment Unit Cost 0.33 Birr/m3


Total of (1:03)
Hourly output: _______________
119.08 Birr/m3
15% 17.86 "
10% 11.91 "
148.85 Birr/m3
___________
D TO TARGETED OUTPUT.
portation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 0.32 m3/hr.
EQUIPEMENT: Tool
RESULT: 191.21 Birr/m3

our Cost (1:02) Equipment Cost (1:03)

** Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 45 Tools 2 0.1 0.2
0 0
37.5 3.75

1:02) 48.75 Total (1:03) 0.2

Birr/m3 C= Equipment Unit Cost 0.63 Birr/m3


Total of (1:03)
Hourly output: _____________
152.97 Birr/m3
15% 22.95 "
10% 15.30 "
191.21 Birr/m3
___________

D TO TARGETED OUTPUT.

portation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 0.3 m3/hr.
EQUIPEMENT: Tool
RESULT: 204.79 Birr/m3

our Cost (1:02) Equipment Cost (1:03)


Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 45 Tools 1 0.4 0.4
0 0 0
37.5 3.75 0
0 0
0 0
0 0
0 0
0 0
0 0
1:02) 48.75 Total (1:03) 0.4

Birr/m3 C= Equipment Unit Cost 1.33 Birr/m3


Total of (1:03)
Hourly output: _____________
163.83 Birr/m3
15% 24.58 "
10% 16.38 "
204.79 Birr/m3
___________

D TO TARGETED OUTPUT.

rent and Labor cost.


LABOUR HOURLY OUTPUT: 0.55 m3/hr.
EQUIPEMENT: Tool
RESULT: 336.70 Birr/m3

our Cost (1:02) Equipment Cost (1:03)


Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 135 Tools 1 9.4 9.4
0 0
37.5 3.75

1:02) 138.75 Total (1:03) 9.4

Birr/m3 C= Equipment Unit Cost 17.09 Birr/m3


Total of (1:03)
Hourly output: _____________
269.36 Birr/m3
15% 40.40 "
10% 26.94 "
336.70 Birr/m3
___________

D TO TARGETED OUTPUT.
portation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 0.35 m3/hr.
EQUIPEMENT: Tool
RESULT: 174.82 Birr/m3

our Cost (1:02) Equipment Cost (1:03)

**
Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 45 Tools 2 0.1 0.2
0 0
37.5 3.75

1:02) 48.75 Total (1:03) 0.2

Birr/m3 C= Equipment Unit Cost 0.57 Birr/m3


Total of (1:03)
Hourly output: _____________
139.86 Birr/m3
15% 20.98 "
10% 13.99 "
174.82 Birr/m3

GETED OUTPUT.

rent and Labor cost.


LABOUR HOURLY OUTPUT: 0.45 m3/hr.
EQUIPEMENT: Tool
RESULT: 368.73 Birr/m3

our Cost (1:02) Equipment Cost (1:03)


Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 135 Tools 1 9.4 9.4
0 0
37.5 3.75
1:02) 138.75 Total (1:03) 9.4

Birr/m3 C= Equipment Unit Cost 20.89 Birr/m3


Total of (1:03)
Hourly output: _____________
329.22 Birr/m3
6% 19.75 "
6% 19.75 "
368.73 Birr/m3
___________

D TO TARGETED OUTPUT.

portation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 3 m3/hr.
EQUIPEMENT: Tool
RESULT: 389.90 Birr/m3

our Cost (1:02) Equipment Cost (1:03)

** Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
0.00 H. tamper 1 75 75
8 32 0
0 0 0
37.5 3.75 0
0 0
0 0
0 0
0 0
0 0
1:02) 35.75 Total (1:03) 75

Birr/m3 C= Equipment Unit Cost 25.00 Birr/m3


Total of (1:03)
Hourly output: ______________
311.92 Birr/m3
15% 46.79 "
10% 31.19 "
389.90 Birr/m3
___________

D TO TARGETED OUTPUT.
portation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 8 m3/hr.
EQUIPEMENT: Tool
RESULT: 559.13 Birr/m3

our Cost (1:02) Equipment Cost (1:03)

**
Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
15 30 0 0
0 0 0
37.5 3.75 0
0
0 0
0 0
0 0
0 0
0 0
1:02) 33.75 Total (1:03) 0

Birr/m3 C= Equipment Unit Cost 0.00 Birr/m3


Total of (1:03)
Hourly output: ______________
499.22 Birr/m3
6% 29.95 "
6% 29.95 "
559.13 Birr/m3
44.73 Birr/m2

GETED OUTPUT.

portation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 28 m3/hr.
EQUIPEMENT: Tool
RESULT: 94.64 Birr/m3

our Cost (1:02) Equipment Cost (1:03)

**
Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
22.5 22.50 loader 1 800 800
22.5 22.50 dump truck 2 637.5 1275

1:02) 45.00 Total (1:03) 2075

Birr/m3 C= Equipment Unit Cost 74.11 Birr/m3


Total of (1:03)
Hourly output: _____________
75.71 Birr/m3
15% 11.36 "
10% 7.57 "
94.64 Birr/m3

GETED OUTPUT.

portation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 4.5 m2/hr.
EQUIPEMENT: Tool
RESULT: 195.20 Birr/m2

our Cost (1:02) Equipment Cost (1:03)

**
Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost
43.75 8.75 tools 3 0.2 0.6
50 50.00
22.5 225
43.75 4.375

1:02) 288.13 Total (1:03) 0.6

Birr/m2 C= Equipment Unit Cost 0.13 Birr/m2


Total of (1:03)
Hourly output: ______________
156.16 Birr/m2
15% 23.42 "
10% 15.62 "
195.20 Birr/m2

GETED OUTPUT.

ation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 8 m/hr.
EQUIPEMENT:
RESULT: 67.40 Birr/m

Labour (1:02) Equipment Cost (1:03)

**
Indexed
Hourly Type of Hourly
Cost Hourly Cost Equipment No. Rental Hourly Cost

25.00 1.25
43.75 43.75
15.00 30

1:02) 75.00 Total (1:03) -


9.4 Br./m C= Equipment Unit Cost 0.00 Br./m
Total of (1:03)
Hourly output:
60.2 Birr/m
6% 3.61 "
6% 3.61 "
67.40 "

GETED OUTPUT.
Oda Bultum Construction material,transportation,Equip
PROJECT:
WORK ITEM: ( 2.01 ) C-5 Lean Concrete -5cm thick
TOTAL QUANTITY OF WORK ITEM: 1 m2 0.05

Material Cost (1:01) Labour

Labour by
Type of Material Unit Qty * Rate Cost per Unit Trade
Cement Qnt. 1.5 360.00 540.00 Mason
Sand m3 0.54 310.00 167.40 D/L
Gravel (02) m3 0.82 750.00 615.00 Mason F.
Water m 3
0.06 250.00 15.00 Forman

Total (1:-01) 1,337.40 Total (1:02)

A= Materials Unit Cost 66.87 Br./m2 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item= A+B+C=

Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
Oda Bultum Construction material,transportation,Equi
PROJECT:
WORK ITEM: ( 2.02 ) C-25 Concrete
TOTAL QUANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour

Labour by
Type of Material Unit Qty * Rate Cost per Unit Trade
Cement(OPC) Qnt. 3.65 360.00 1,314.00 Foreman
Sand m3 0.52 310.00 161.20 Mason
Gravel (02) m 3
0.8 750.00 600.00 Carp.
Water m3 0.213 250.00 53.25 G.C
D.L
Mixer Op.

Total (1:-01) 2,128.45 Total (1:02)

A= Materials Unit Cost 2128.5 Birr/m3 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =

Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
Oda Bultum Construction material,transportation,Equi
PROJECT:
WORK ITEM: ( 2.02 ) C-20 10cm thick Concrete for ground slab
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour

Labour by
Type of Material Unit Qty * Rate Cost per Unit Trade
Cement(OPC) Qnt. 3.2 360.00 1,152.00 Foreman
Sand m3 0.52 310.00 161.20 Mason
Gravel (02) m3 0.8 750.00 600.00 Carp.
Water m3 0.213 250.00 53.25 G.C
D.L
Mixer Op.

Total (1:-01) 1,966.45 Total (1:02)

A= Materials Unit Cost 1966.5 Birr/m3 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =

Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transportation,Equi


PROJECT:
WORK ITEM: ( 2.03 ) Form work for sub structure Grade Beam
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labou

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade
2.5cm thick timber ml 4.00 30.00 120.00 Foreman
Nails Kg 0.30 60.00 18.00 Helper
Mould Oil Lit. 0.06 15 0.90 D/L

Total (1:-01) 138.90 Total (1:02

A= Materials Unit Cost 138.90 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =

Remark ________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
Oda Bultum Construction material,transportation,Equi
PROJECT:
WORK ITEM: ( 2.03 ) Form work for elevation column
TOTAL QANTITY OF WORK ITEM: 1

Material Cost (1:01) Labou

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade
2.5cm thick timber ml 4.00 30.00 120.00 Foreman
Nails Kg 0.30 60.00 18.00 Helper
Mould Oil Lit. 0.06 15 0.90 D/L

Total (1:-01) 138.90 Total (1:02

A= Materials Unit Cost 138.90 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =

Remark ________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transportation,Equi


PROJECT:
WORK ITEM: ( 2.03 ) Form work for top tie beam,soffit (top slab)
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labou

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade
2.5cm thick timber ml 4.00 30.00 120.00 Foreman
Nails Kg 0.30 60.00 18.00 Helper
Mould Oil Lit. 0.06 15 0.90 D/L

Total (1:-01) 138.90 Total (1:02

A= Materials Unit Cost 138.90 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =

Remark ________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transportation,Equi


PROJECT:
WORK ITEM: ( 1.1 ) 10cm thick mass concrete(c-20)
TOTAL QUANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour

Labour by
Type of Material Unit Qty * Rate Cost per Unit Trade
Cement Qnt. 2.80 350.00 980.00 Foreman
Sand m3 0.60 310.00 186.00 Mason
Gravel (02) m3 0.90 750.00 675.00 Carp.
Water m 3
0.21 1,000.00 213.00 G.C
D.L
Mixer Op.

Total (1:-01) 2,054.00 Total (1:02)

A= Materials Unit Cost 2054.0 Birr/m3 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =

Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transportation,Equi

WORK ITEM: Dia 8-12 mm Reinforcment


TOTAL QANTITY OF WORK ITEM: 1k 1 kg

Material Cost (1:01) Labour C

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade
Reinforcement bar Diam 8-
12 kg 1.00 48.00 48 Foreman
Black wire kg 0.03 60.00 1.8 Bar bender
D/L

Total (1:01) 49.80 Total (1:02)

A= Materials Unit Cost 49.80 Birr/kg B=Manpower Unit Cost


Total of (1:02)

Hourly Output:
Direct Cost of work item = A+B+C =

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
Oda Bultum Construction material,transportation,Equi

WORK ITEM: Dia(14 -20)mm Reinforcment


TOTAL QANTITY OF WORK ITEM: 1k 1 kg

Material Cost (1:01) Labour C

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade
Reinforcement bar Diam
(14-20)mm kg 1.00 48.00 48 Foreman
Tie wire kg 0.03 60.00 1.8 Bar bender
D/L

Total (1:01) 49.80 Total (1:02)

A= Materials Unit Cost 49.80 Birr/kg B=Manpower Unit Cost


Total of (1:02)
Hourly Output:
Direct Cost of work item = A+B+C =

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transportation,Eq


WORK ITEM: Dia 6mm plain bar
TOTAL QANTITY OF WORK ITEM: 1k 1 kg
Material Cost (1:01) Labour C

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade
Reinforcement bar Diam
6mm kg 1.00 55.00 55 Foreman
Bar bender
D/L

Total (1:01) 55.00 Total (1:02)

A= Materials Unit Cost 55.00 Birr/kg B=Manpower Unit Cost


Total of (1:02)
Hourly Output:
Direct Cost of work item = A+B+C =

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
portation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 3 m2/hr.
EQUIPEMENT:
m. thick RESULT: 178.71 Birr/m2

Labour (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 1 43.75 43.75 Mixer 1 85 85
4 1 22.5 90 tools 4 0.2 0.8
1 0.1 43.75 4.375
1 0.1 43.75 4.375

Total (1:02) 142.5 Total (1:03) 85.8

47.50 Br./m2 C=Equipment Unit 28.6 Br./m2


5.65 Total of (1:03)
6.25 Hourly output: __________________
ork item= A+B+C= 142.97 Birr/m2
Profit Cost: 15% 21.45 "
Overhead Cost: 10% 14.30 "
Total Unit Cost : 178.71 Birr/m2
0.03472
0.16667
0.25333
RELATED TO TARGETED OUTPUT. 12.6667
nsportation,Equipments rent and Labor cost. 364.8
LABOUR HOURLY OUTPUT: 0.75 m3 / hr. 3.648
EQUIPEMENT: Mixer & Vibrator
RESULT: 3,893.38 Birr/m3
0.33333
Labour (1:02) Equipment Cost (1:03) 0.50667
**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost 0.66667
1 0.25 43.75 10.94 Mixer 1 85 85 0.86667
2 1 43.75 87.50 Vibrator 1 25 25
1 1 43.75 43.75
1 1 0 -
20 1 22.5 450.00
1 1 37.5 37.50

Total (1:02) 629.69 Total (1:03) 110

839.58 Br./m3 C= Equipment Unit 146.67 Br./m3


43.75 Total of (1:03) 46.85
0.75 Hourly output: 0.75
em = A+B+C = 3114.70 Birr/m3
Profit Cost: 15% 467.21 "
Overhead Cost: 10% 311.47 "
Total Unit Cost : 3,893.38 Birr/m3

RELATED TO TARGETED OUTPUT.


nsportation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 0.75 m3 / hr.
EQUIPEMENT: Mixer & Vibrator
RESULT: 486.44 Birr/m2

Labour (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 0.25 43.75 10.94 Mixer 1 85 85
2 1 43.75 87.50 Vibrator 1 25 25
1 0 43.75 -
1 1 0 -
10 1 22.5 225.00
1 1 37.5 37.50

Total (1:02) 360.94 Total (1:03) 110

481.25 Br./m3 C= Equipment Unit 146.67 Br./m3


43.75 Total of (1:03) 46.85
0.75 Hourly output: 0.75
em = A+B+C = 2594.37 Birr/m 3

Profit Cost: 15% 389.16 "


Overhead Cost: 10% 259.44 "
Total Unit Cost : 486.44 Birr/m2

RELATED TO TARGETED OUTPUT.

nsportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 30 m2/hr.
EQUIPEMENT:
RESULT: 176.18 Birr/m2

Labour (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 0.167 43.75 7.29 Tools 1 0.2 0.2
1 1 31.25 31.25
1 1 22.5 22.50

Total (1:02) 61.04 Total (1:03) 0.2

2.03 Birr/m2 C=Equipment Unit Cost 0.01 Birr/m2


Total of (1:03)
: _______________________ Hourly output: __________________
em = A+B+C = 140.94 Birr/m2
Profit Cost: 15% 21.14 Birr/m2
Over head cost : 10% 14.09 Birr/m2
Total Unit Cost : 176.18 Birr/m2

RELATED TO TARGETED OUTPUT.


nsportation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 6 m2/hr.
EQUIPEMENT:
RESULT: 194.20 Birr/ml

Labour (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 0.167 43.75 7.29 Tools 1 0.2 0.2
1 1 31.25 31.25
4 1 15 60

Total (1:02) 98.54 Total (1:03) 0.2

16.42 Birr/m2 C=Equipment Unit Cost 0.03 Birr/m2


Total of (1:03)
: _______________________ Hourly output: __________________
em = A+B+C = 155.36 Birr/m2
Profit Cost: 15% 23.30 Birr/m2
Over head cost : 10% 15.54 Birr/m2
Total Unit Cost : 194.20 Birr/m2

RELATED TO TARGETED OUTPUT.

RELATED TO TARGETED OUTPUT.

nsportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 4.5 m2/hr.
EQUIPEMENT:
RESULT: 221.89 Birr/m2

Labour (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 0.167 43.75 7.293125 Tools 1 0.2 0.2
1 1 31.25 31.25
6 1 22.5 135

Total (1:02) 173.54 Total (1:03) 0.2

38.57 Birr/m2 C=Equipment Unit Cost 0.04 Birr/m2


Total of (1:03)
: _______________________ Hourly output: __________________
em = A+B+C = 177.51 Birr/m2
Profit Cost: 15% 26.63 Birr/m2
Over head cost : 10% 17.75 Birr/m2
Total Unit Cost : 221.89 Birr/m2

RELATED TO TARGETED OUTPUT.

nsportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 2 m2 / hr.
EQUIPEMENT: Mixer & Vibrator
RESULT: 319.93 Birr/m2

Labour (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 0.25 43.75 10.94 Mixer 1 50 50
2 1.00 43.75 87.50 Vibrator 2 62.5 125
1 1.00 43.75 43.75
1 1.00 - -
30 1.00 22.50 675.00
1 1.00 18.75 18.75

Total (1:02) 835.94 Total (1:03) 175

417.97 Br./m3 C= Equipment Unit 87.50 Br./m3


43.75 Total of (1:03) 46.85
0.75 Hourly output: 0.75
em = A+B+C = 2559.47 Birr/m3

Overhead Cost: 10% 255.95 "


Profit Cost: 15% 383.92 "
Total Unit Cost : 319.93 Birr/m2
tools

RELATED TO TARGETED OUTPUT.

sportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 25 kg/hr
EQUIPEMENT: 0 kg/hr
RESULT : 65.80 Birr/kg

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost

1 0.25 43.75 10.94 tools


1 1 37.50 37.50
1 1 22.50 22.50

Total (1:02) 70.94 Total (1:03) 0

C= Equipment Unit Cost


70.938 2.84 Birr/kg Total of (1:03) == 0 90.00 Birr/kg

25 Hourly output: 0
em = A+B+C = 52.64 Birr/m3
Over head & Profit------------- 25% 13.16 "

Total Unit Cost :------------------------ 65.80 Birr/kg -


_________________
RELATED TO TARGETED OUTPUT.
sportation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 40 kg/hr
EQUIPEMENT: 0 kg/hr
RESULT : 64.66 Birr/kg

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost

1 0.25 43.75 10.94 Tools 2 12 24


1 1 43.75 43.75
1 1 22.50 22.50

Total (1:02) 77.19 Total (1:03) 24

C= Equipment Unit Cost


77.188 1.93 Birr/kg Total of (1:03) == 0 0.00 Birr/kg
40 Hourly output: 1
em = A+B+C = 51.73 Birr/m3
Over head & Profit------------- 25% 12.93 "

Total Unit Cost :------------------------ 64.66 Birr/kg -


_________________

RELATED TO TARGETED OUTPUT.

sportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 15 kg/hr
EQUIPEMENT: 12.5 kg/hr
RESULT : 75.00 Birr/kg
Labour Cost (1:02) Equipment Cost (1:03)
**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost

1 0.2 43.75 8.75


1 1 43.75 43.75
1 1 22.50 22.50

Total (1:02) 75.00 Total (1:03) 0

C= Equipment Unit Cost


75 5.00 Birr/kg Total of (1:03) == 0 0.00 Birr/kg
15 Hourly output: 12.5
em = A+B+C = 60.00 Birr/m3
Over head & Profit------------- 25% 15.00 "

Total Unit Cost :------------------------ 75.00 Birr/kg -


_________________

RELATED TO TARGETED OUTPUT.


48
53.76
Oda Bultum Construction material,transportation,Equipment

WORK ITEM : (3.01 ) masonry foundation (B.G.L).


TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour (1:02)

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade No.
Cement Qnt. 0.92 300.00 276 Foreman 1
Sand m3 0.26 310.00 80.6 Mason II 1
Stone m3 1.2 625.00 750 D/L 2
Water m3 0.01 1,000.00 10.00

Total (1:-01) 1,116.60 Total (1:02)

A= Material unit cost 1,116.60 Birr/m3 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A + B + C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipment

WORK ITEM : (3.02 ) masonry foundation (A.G.L).


TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour (1:02)

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade No.
Cement Qnt. 0.92 360.00 331.2 Foreman 1
Sand m3 0.26 310.00 80.6 Mason II 1
Stone m3 1.2 625.00 750 D/L 3
3
Water m 0.01 1,000.00 10.00

Total (1:-01) 1,171.80 Total (1:02)

A= Material unit cost 1,171.80 Birr/m3 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A + B + C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipment

WORK ITEM: (2.01 ) Class B 20 cm. Thick HCB wall


TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour (1:02)

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade No.
20cm thick HCB Pcs. 13 24.00 312.00 Forman 1
Cement Qt. 0.1 360.00 36.00 Mason 1
Sand m3 0.024 310.00 7.44 D/L 4
Water m3 0.01 1,000.00 10.00

Total (1:-01) 365.44 Total ( 1:02 )

A= Materials Unit Cost 365.44 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m /m 3 2

UF: UTILIZATION FACTOR


*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipment

WORK ITEM: (2.02 ) Class B 15 cm. Thick HCB wall


TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour (1:02)

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade No.
15cm thick HCB Pcs. 13 20.00 260.00 Forman 1
Cement Qt. 0.075 360.00 27.00 Mason 1
Sand m3 0.024 310.00 7.44 D/L 3
Water m3 0.004 1,000.00 4.00

Total (1:-01) 298.44 Total ( 1:02 )

A= Materials Unit Cost 298.44 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _______________________
38.44 Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipment

WORK ITEM: (2.04 ) Class B 10 cm. Thick HCB wall


TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour (1:02)

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade No.
10cm thick HCB Pcs. 13 18.00 234.00 Forman 1
Cement Qt. 0.055 360.00 19.80 Mason 1
Sand m3 0.02 310.00 6.20 D/L 3
Water m3 0.004 1,000.00 4.00

Total (1:-01) 264.00 Total ( 1:02 )

A= Materials Unit Cost 264.00 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipment


PROJECT:
PROJECT: 250mm thick brick wall
PROJECT: 1 m2

Material Cost (1:01) Labour (1:02)

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade No.
Brick PCS 72 16.00 1,152.00 Forman 1
Cement Qt. 0.06 360.00 21.60 Mason 1
Sand m3 0.038 310.00 11.78 D/L 3
Water m3 0.004 1,000.00 4.00
-
-
-
Total (1:-01) 1189.38 Total ( 1:02 )

A= Materials Unit Cost 1189.38 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m /m
3 2

UF: UTILIZATION FACTOR


*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipment

PROJECT: Pointing to masonary or HCBwall


1 m2

Material Cost (1:01) Labour (1:02)

Labour by
Type of Material Unit Qty * Rate Cost per Unit Grade No.
Cement Qt. 0.06 360.00 21.60 Forman 1
Sand m3 0.038 310.00 11.78 Mason 1
Water m3 0.004 1,000.00 4.00 D/L 3
-
-
-
Total (1:-01) 37.38 Total ( 1:02 )

A= Materials Unit Cost 37.38 Birr/m2 B= Manpower Unit Cost


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
tation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 0.8 m3/hr.
EQUIPEMENT: 0.8 m3/hr.
RESULT 1,573.48 Birr/m3

02) Equipment Cost (1:03)

** Indexed Type of Hourly Hourly


UF Hourly Cost Hourly Cost Equipment No. Rental Cost
0.1 43.75 25.00 Mixer 1 0 0
1 43.75 43.75 43.75
1 22.5 45.00
43

Total (1:02) 113.75 Total (1:03) 0

142.19 Birr/m3 C=Equipment Unit Cost 0 Birr/m3


Total of (1:03)
Hourly output: ________________
1258.79 Birr/m3
15% 188.82 "
10% 125.88 "
1,573.48 Birr/m3

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 0.25 m3/hr.
EQUIPEMENT: 0.25 m3/hr.
RESULT 2064.75 Birr/m3

02) Equipment Cost (1:03)

** Indexed Type of Hourly Hourly


UF Hourly Cost Hourly Cost Equipment No. Rental Cost
0.2 43.75 8.75 Mixer 1 0 0 87.5
1 43.75 43.75
1 22.5 67.50
43

Total (1:02) 120.00 Total (1:03) 0

480 Birr/m3 C=Equipment Unit Cost 0 Birr/m3


Total of (1:03)
Hourly output: ________________
1651.80 Birr/m3
15% 247.77 "
10% 165.18 "
2,064.75 Birr/m3

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 1.2 m2/hr. 12.5
EQUIPEMENT: 1 m2/hr. 0.1
RESULT: 561.49 Birr/m2 0.024
0.01
Labour (1:02) Equipment Cost (1:03)

** Indexed Type of Hourly Hourly


UF Hourly Cost Hourly Cost Equipment No. Rental Cost
0.5 43.75 41.75 Mixer 1 0 0 7.7777778
1 43.75 43.75
1 22.5 15
43

Total ( 1:02 ) 100.50 Total (1:03) 0.00

83.75 Birr/m2 C=Equipment Unit Cost 0 Birr/m2


Total of (1:03)
________________ Hourly output: ________________
449.19 Birr/m2
15% 67.38 "
10% 44.92 "
561.49 Birr/m2

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 1.2 m2/hr. 12.5
EQUIPEMENT: 1 m2/hr. 0.075
RESULT: 511.72 Birr/m2 0.024
0.004
Labour (1:02) Equipment Cost (1:03)

** Indexed Type of Hourly Hourly


UF Hourly Cost Hourly Cost Equipment No. Rental Cost
0.5 43.75 21.88 Mixer 1 0 0
1 43.75 43.75
1 22.5 67.5

Total ( 1:02 ) 133.13 Total (1:03) 0.00

110.94 Birr/m2 C=Equipment Unit Cost 0 Birr/m2


Total of (1:03)
________________ Hourly output: ________________
409.38 Birr/m2
15% 61.41 "
10% 40.94 "
511.72 Birr/m2

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 1.2 m2/hr.
EQUIPEMENT: 1.2 m2/hr.
RESULT: 468.67 Birr/m2

Labour (1:02) Equipment Cost (1:03)

** Indexed Type of Hourly Hourly


UF Hourly Cost Hourly Cost Equipment No. Rental Cost
0.5 43.75 21.88 Mixer 1 0 0
1 43.75 43.75
1 22.5 67.5

Total ( 1:02 ) 133.13 Total (1:03) 0.00

110.94 Birr/m2 C=Equipment Unit Cost 0 Birr/m2


Total of (1:03)
________________ Hourly output: ________________
374.94 Birr/m2
15% 56.24 "
10% 37.49 "
468.67 Birr/m2

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 12 m2/hr.
EQUIPEMENT:
RESULT: 1499.45 Birr/m2

Labour (1:02) Equipment Cost (1:03)

** Indexed Type of Hourly Hourly


UF Hourly Cost Hourly Cost Equipment No. Rental Cost 66.666667
0.25 43.75 10.94 0
1 43.75 43.75 0
1 22.5 67.5 0 0.015
0 0 66.666667
0 0
0 0
0 0
Total ( 1:02 ) 122.19 Total (1:03) 0.00

10.18 Birr/m2 C=Equipment Unit Cost 0 Birr/m2


Total of (1:03)
________________ Hourly output: ________________
1199.56 Birr/m2
15% 179.93 "
10% 119.96 "
1499.45 Birr/m2

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 6 m2/hr.
EQUIPEMENT:
RESULT: 78.50 Birr/m2

Labour (1:02) Equipment Cost (1:03)

** Indexed Type of Hourly Hourly


UF Hourly Cost Hourly Cost Equipment No. Rental Cost
1 41.25 41.25 0
1 43.75 43.75 0
1 22.5 67.5 0
0 0
0 0
0 0
Total ( 1:02 ) 152.50 Total (1:03) 0.00

25.42 Birr/m2 C=Equipment Unit Cost 0 Birr/m2


Total of (1:03)
________________ Hourly output: ________________
62.80 Birr/m2
15% 9.42 "
10% 6.28 "
78.50 Birr/m2
5
2.5
12.5 112.5 118.125

40
13.125 111.5625
40
27.46
179.0225
Oda Bultum Construction material,transportation,Equipments rent and La
PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.01 ) EGA 500 Roofing EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 M2 RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
EGA500 Roofing m2 1.4 250.00 350.00 Foreman 1 0.167 41.25
J bolt kg. 2 120.00 240.00 Carpentr 1 1 43.75
Plastic Washer. pkt. 2 25.00 50.00 D/L 2 1 15
lattice purlin kg. - -
anti rust paint lit - -

640.00
Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 640.00 Birr/m2 B= Manpower Unit Cost 80.64 Birr/m2
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent and La


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.01 ) G-28 Roofing EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 M2 RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
G-28 Roofing m2 1 325.00 325.00 Foreman 1 0.167 41.75
nails kg. 0.25 75.00 18.75 Carpentr 1 1 43.75
- D/L 2 1 15
-
-

343.75

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 343.75 Birr/m2 B= Manpower Unit Cost 80.72 Birr/m2
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent and La


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.01 ) G-30 Roofing EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 M2 RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
G-30 Roofing m2 1 250.00 250.00 Foreman 1 0.167 41.75
nails kg. 0.25 75.00 18.75 Carpentr 1 1 0
- D/L 2 1 15
-
-

268.75

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 268.75 Birr/m2 B= Manpower Unit Cost 1.23 Birr/m2
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent and La


PROJECT: LABOUR HOURLY OUTPUT:
WORK ITEM: (3.02 ) G-28 galvanized flat metal sheet flushing dev.length1000mm EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost

G28 galvanized flat metal sheet ml 1.00 246.00 246.00 Foreman 1 0.167 41.75
- - Carpentr 1 1 43.75
- - D/L 2 1 15
-
-
-
246.00

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 246.00 Birr/ml B= Manpower Unit Cost 8.07 Birr/ml
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.02 ) G-28 galvanized flat metal sheet flushing dev.length 700mm EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
G28 galvanized flat metal sheet m2 0.74 300.00 222.08 Foreman 1 0.167 41.25
anti rust lt 0.03 - - Carpentr 1 1 43.75
syntetic paint lt 1 - - D/L 2 1 15
-
-
-
222.08

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 222.08 Birr/ml B= Manpower Unit Cost 80.64 Birr/ml
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.02 ) G-28 galvanized flat metal sheet flushing dev.length 265 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
G28 galvanized flat metal sheet m2 0.28 300.00 83.48 Foreman 1 0.167 41.25
anti rust lt 0.03 - - Carpentr 1 1 43.75
syntetic paint lt 1 - - D/L 2 1 15
-
-
-
83.48
Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 83.48 Birr/ml B= Manpower Unit Cost 80.64 Birr/ml
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.02 ) G-28 galvanized flat metal sheet flushing dev.length 350 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
G28 galvanized flat metal sheet m2 0.37 300.00 110.25 Foreman 1 0.167 41.25
anti rust lt 0.03 - - Carpentr 1 1 43.75
syntetic paint lt 1 - - D/L 2 1 15
-
-
-
110.25

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 110.25 Birr/ml B= Manpower Unit Cost 80.64 Birr/ml
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.02 ) Decra roof tile EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
Decra roof tile m2 1.2 380.00 456.00 Foreman 1 0.167 41.25
Carpentr 1 1 43.75
D/L 2 1 15
- tiler 1 1 40
-
-
456.00

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 456.00 Birr/ml B= Manpower Unit Cost 120.64 Birr/ml
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.02 ) Decra ridge cover EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
Decra ridge cover ml 1 300.00 300.00 Foreman 1 0.167 41.25
Carpentr 1 1 43.75
D/L 2 1 15
-
-
-
300.00

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 300.00 Birr/ml B= Manpower Unit Cost 80.64 Birr/ml
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.01 ) EGA 700 Roofing EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1M 2
RESULT:

Material Cost (1:01) Labour (1:02)


Cost per Labour by ** Indexed
Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
EGA700 Roofing m2 1.4 300.00 420.00 Foreman 1 0.167 41.25
J bolt kg. 2 120.00 240.00 Carpentr 1 1 43.75
Plastic Washer. pkt. 2 25.00 50.00 D/L 2 1 15
lattice purlin kg. - -
anti rust paint lit - -

710.00

Total (1:-01) Total ( 1: 02 )

A= Materials Unit Cost 710.00 Birr/m2 B= Manpower Unit Cost 80.64 Birr/m2
Total of (1:02)
Hourly Output: _________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.6) 70mm thick Light weight concrete (1:3:2). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT :

Material Cost (1:01) Labour Cost (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
cement qt. 0.50 260.00 130.00 Foreman 1 0.2 41.25
sand m3 0.10 375.00 37.50 Mason 1 1 43.75
water m3 0.02 - - D/L 2 1 15
Pumice m3 0.12 - -

Total (1:01) 167.50 Total (1:02)

A= Materials Unit Cost 167.50 Birr/m2 B= Manpower Unit Cost 82.00


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.7) 5cm Thick cement screed flooring (1:4). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT :

Material Cost (1:01) Labour Cost (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
cement qt. 0.23 260.00 59.80 Foreman 1 0.2 41.25
sand m 3
0.08 375.00 30.00 plasterer 1 1 37.5
water m3 0.01 - - D/L 2 1 15
Chiseler 1 1 31.25

Total (1:01) 89.80 Total (1:02)

A= Materials Unit Cost 89.8 Birr/m2 B= Manpower Unit Cost 53.50


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.7) 3cm Thick cement screed flooring (1:4). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT :

Material Cost (1:01) Labour Cost (1:02)


Cost per Labour by ** Indexed
Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
cement qt. 0.17 400.00 68.00 Foreman 1 0.2 41.25
sand m3 0.05 220.00 11.00 plasterer 1 1 37.5
water m3 0.02 1,000.00 15.00 D/L 2 1 15
Chiseler 1 1 31.25

Total (1:01) 94.00 Total (1:02)

A= Materials Unit Cost 94 Birr/m2 B= Manpower Unit Cost 53.50


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.8) water proofing EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT :

Material Cost (1:01) Labour Cost (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost

Cleaning,
chiseling
APP modified or equivalent p/r 1.02 - - and placing 1 1 50

Total (1:01) 0.00 Total (1:02)

A= Materials Unit Cost 0.00 Birr/m2 B= Manpower Unit Cost 50.00


Total of (1:02)
Hourly Output: _______________________
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum LABOUR HOURLY OUTPUT:
WORK ITEM: (3.5) Down Pipe Development Size 110 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1m RESULT:

Material Cost (1:01) Labour (1:02)

Cost per Labour by ** Indexed


Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost
Pipe Dev. Size 100 cm. PCS 0.18 300.00 52.50 Foreman 1 1 41.25
Staffa For Down Pipe pcs 0.08 50.00 4.17 Carpentr 1 1 43.75
fittings pcs 0.08 20.00 1.67 D/L 1 1 43.75

Total (1:-01) 58.33 Total (1:02)

A= Materials Unit Cost 58.33 birr/m. B= Manpower Unit Cost 128.75 Birr/m
Total of (1:02)
Hourly Output: 7.73/3.4
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
quipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 6 m2/hr.
EQUIPEMENT:
808.01 Birr/m2

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost g-32 250
6.89 Tools 2 0.4 0.8
43.75
30

80.64 0.80
Total (1:03)

C= Equipment Unit Cost 0.80 Birr/m2


Total of (1:03)
Hourly output: __________________
721.44 Birr/m2
6% 43.29 "
6% 43.29 "
808.01 Birr/m2

quipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 12 m2/hr.
EQUIPEMENT:
531.59 Birr/m2

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
6.97 Tools 2 0.4 0.8
43.75
30

80.72 0.80

Total (1:03)

C= Equipment Unit Cost 0.80 Birr/m2


Total of (1:03)
Hourly output: __________________
425.27 Birr/m2 1.653
15% 63.79 "
10% 42.53 "
531.59 Birr/m2
quipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 30 m2/hr.
EQUIPEMENT:
338.48 Birr/m2

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost 211.25
6.97 Tools 2 0.4 0.8
0
30

36.97 0.80

Total (1:03)

C= Equipment Unit Cost 0.80 Birr/m2


Total of (1:03)
Hourly output: __________________
270.78 Birr/m2
15% 40.62 "
10% 27.08 "
338.48 Birr/m2

quipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 10 ml/hr.
EQUIPEMENT:
317.59 Birr/ml

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost

6.97
43.75
30.00
0
0
0
80.72 0.00

Total (1:03)

C= Equipment Unit Cost 0.00 Birr/ml


Total of (1:03)
Hourly output: __________________
254.07 Birr/ml
15% 38.11 "
10% 25.41 "
317.59 Birr/ml

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.8 ml/hr.
EQUIPEMENT:
364.46 Birr/ml

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
6.89 Tools 2 0.5 1
43.75
30.00
0
0
0
80.64 1.00

Total (1:03)

C= Equipment Unit Cost 1.00 Birr/ml


Total of (1:03)
Hourly output: __________________
303.71 Birr/ml
10% 30.37 "
10% 30.37 "
364.46 Birr/ml

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.8 ml/hr.
EQUIPEMENT:
198.14 Birr/ml

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
6.89 Tools 2 0.5 1
43.75
30.00
0
0
0
80.64 1.00
Total (1:03)

C= Equipment Unit Cost 1.00 Birr/ml


Total of (1:03)
Hourly output: __________________
165.11 Birr/ml
10% 16.51 "
10% 16.51 "
198.14 Birr/ml

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.8 ml/hr.
EQUIPEMENT:
230.27 Birr/ml

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
6.89 Tools 2 0.5 1
43.75
30.00
0
0
0
80.64 1.00

Total (1:03)

C= Equipment Unit Cost 1.00 Birr/ml


Total of (1:03)
Hourly output: __________________
191.89 Birr/ml
10% 19.19 "
10% 19.19 "
230.27 Birr/ml

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 2 /hr.
EQUIPEMENT:
646.96 Birr/ml

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
6.89 Tools 2 0.5 1
43.75
30.00
40
0
0
120.64 1.00

Total (1:03)

C= Equipment Unit Cost 1.00 Birr/ml


Total of (1:03)
Hourly output: __________________
577.64 Birr/ml
6% 34.66 "
6% 34.66 "
646.96 Birr/ml

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.8 /hr.
EQUIPEMENT:
457.97 Birr/ml

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
6.89 Tools 2 0.5 1
43.75
30.00

0
0
80.64 1.00

Total (1:03)

C= Equipment Unit Cost 1.00 Birr/ml


Total of (1:03)
Hourly output: __________________
381.64 Birr/ml
10% 38.16 "
10% 38.16 "
457.97 Birr/ml

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.8 m2/hr.
EQUIPEMENT:
949.73 Birr/m2

(1:02) Equipment Cost (1:03)


Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
6.89 Tools 2 0.4 0.8 0.50
43.75 0.10
30 0.02
0.12

80.64 0.80

Total (1:03)

C= Equipment Unit Cost 0.80 Birr/m2


Total of (1:03)
Hourly output: __________________
791.44 Birr/m2
10% 79.14 "
10% 79.14 "
949.73 Birr/m2

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 1 m2/hr
EQUIPEMENT: 3 m2/hr
RESULT : 299.72 Birr/m2

st (1:02) Equipment Cost (1:03)

Type of
Hourly Equipmen Hourly Hourly
Cost t No. Rental Cost
8.25 Tools 2 0.2 0.4
43.75 scaffolding 1 0.4 0.4
30 Mixer 1 0 0

82.00 Total (1:03) 0.8

Birr/m2 C= Equipment Unit Cost 0.27 Birr/m2


Total of (1:03)
______________ Hourly output: _________________
249.77 Birr/m2
10% 24.98 "
10% 24.98 "
299.72 Birr/m2

ETED OUTPUT.

UNIT COSTS
LABOUR HOURLY OUTPUT: 2 m2/hr
EQUIPEMENT: 3 m2/hr
RESULT : 171.96 Birr/m2

ost (1:02) Equipment Cost (1:03)

Hourly Type of Hourly


Cost Equipment No. Rental Hourly Cost
8.25 Mixer 1 0 0
37.5
30
31.25

107 Total (1:03) 0

Birr/m2 C= Equipment Unit C 0 Birr/m2


Total of (1:03)
___________ Hourly output: _________________
143.30 Birr/m2
10% 14.33 "
10% 14.33 "
171.96 Birr/m2

GETED OUTPUT.

UNIT COSTS
LABOUR HOURLY OUTPUT: 2 m2/hr
EQUIPEMENT: 3 m2/hr
RESULT : 184.38 Birr/m2

ost (1:02) Equipment Cost (1:03)


Hourly Type of Hourly
Cost Equipment No. Rental Hourly Cost
8.25 Mixer 1 0 0
37.5
30
31.25

107 Total (1:03) 0

Birr/m2 C= Equipment Unit C 0 Birr/m2


Total of (1:03)
___________ Hourly output: _________________
147.50 Birr/m2
15% 22.13 "
10% 14.75 "
184.38 Birr/m2

GETED OUTPUT.

UNIT COSTS
LABOUR HOURLY OUTPUT: 1 m2/hr
EQUIPEMENT:
RESULT : 60.96 Birr/m2

ost (1:02) Equipment Cost (1:03)

Hourly Type of Hourly


Cost Equipment No. Rental Hourly Cost

50.00 Tools 2 0.2 0.4


scaffolding 1 0.4 0.4

50.00 Total (1:03) 0.8

Birr/m2 C= Equipment Unit C 0.8 Birr/m2


Total of (1:03)
___________ Hourly output: _________________
50.80 Birr/m2
10% 5.08 "
10% 5.08 "
60.96 Birr/m2
GETED OUTPUT.

RECT UNIT COSTS


LABOUR HOURLY OUTPUT: 1m
EQUIPEMENT:
235.10 Birr/m.

(1:02) Equipment Cost (1:03)

Type of Hourly
Hourly Cost Equipment No. Rental Hourly Cost
41.25 Tools 2 0.5 1
43.75
43.75

128.75 Total (1:03) 1.00

C=Equipment Unit Cost 1 Birr/m


Total of (1:03)
Hourly output: ______________
188.08 Birr/m.
15% 28.21 Birr/m.
10% 18.81 Birr/m.
235.10 Birr/m.
Oda Bultum Construction material,transportation,Equipments rent an

PROJECT: Oda Bultum


WORK ITEM ( 5.01 ) Diam. (10-12)cm eucalyptus members
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labour (1:02)

Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No.
Diam. 10cm eucaly. ml 1.15 35.0 40.25 Foreman 1
Nail kg 0.09 60 5.4 Carpenter 1
D/L 2

Total (1:-01) 45.65 Total (1:02)

A= Material unit cost 45.65 Birr/m2 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark ______________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent an

PROJECT: Oda Bultum


WORK ITEM ( 5.01 ) Diam. 8-10cm eucalyptus members
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labour (1:02)

Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No.
Diam. 8-10cm eucaly. ml 1.2 25.0 30 Foreman 1
Nail kg 0.09 60 5.4 Carpenter 1
D/L 2

Total (1:-01) 35.4 Total (1:02)

A= Material unit cost 35.40 Birr/m2 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark ______________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Oda Bultum Construction material,transportation,Equipments rent and Labor co
PROJECT:
WORK ITEM 50x70mm Zigba purlin
TOTAL QANTITY OF WORK ITEM: 1 ml
Material Cost (1:01) Labour (1:02)

Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No.
50x70mm Zigba purlin ml 1 45.00 45.00 Foreman 1
Nail kg 0.09 75.00 6.75 Carpenter 1
D/L 1

Total (1:-01) 51.75 Total (1:02)

A= Material unit cost 51.75 Birr/m2 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark ______________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent and Labor co


PROJECT:
WORK ITEM ( 5.3 ) 40x50mm Zigba purlin
TOTAL QANTITY OF WORK ITEM: 1 pcs
Material Cost (1:01) Labour (1:02)

Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No.
40x50mm Zigba purlin ml 1 35.00 35.00 Foreman 1
Nail kg 0.09 60.00 5.40 Carpenter 1
D/L 1

Total (1:-01) 40.40 Total (1:02)

A= Material unit cost 40.40 Birr/m2 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark ______________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Oda Bultum Construction material,transportation,Equipments rent and Labor co
PROJECT:
WORK ITEM ( 4.4 ) 2.5 cmx25cm wooden facia board
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labour (1:02)


Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No.
2.5x25cm wooden facia board ml 1.00 130.00 130.00 Foreman 1
Nail kg 0.09 60.00 5.40 Carpenter 1
0 D/L 1
0
0
0
0
0
Total (1:-01) 135.4 Total (1:02)

A= Material unit cost 135.40 Birr/ml B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Overhead Cost :
Profit Cost:
Total Unit Cost :
Remark ______________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Oda Bultum Construction material,transportation,Equipments rent and Labor co


PROJECT:
WORK ITEM (6.11 ) 8mm. thick chipwood Ceiling
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour (1:02)

Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No.
Chip wood m2 1.05 110.00 115.50 Foreman 1
Corner list ml 1 20 20.00 help. 1
Nail kg 0.05 60 3.00 D/L 1
0
0
0
138.50
Total (1:-01) Total (1:02)

A= Material unit cost 138.5 Birr/m2 B=Manpower Unit Cost


Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Profit Cost:
Overhead Cost :
Total Unit Cost :

Remark ______________________________________________

UF: UTILIZATION FACTOR

*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.

**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
rtation,Equipments rent and Labor cost.

LABOUR HOURLY OUTPUT: 20 ml/hr


EQUIPEMENT:
RESULT 64.48 Birr/ml

Equipment Cost (1:03)


** Indexed Type of
UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
0.5 41.75 20.88 scaffolding 1.00 5 5
1 43.75 43.75 tools 2.00 2 4
1 22.5 45

Total (1:02) 109.63 Total (1:03) 9

5.48 Birr/m2 C= Equipment Unit Cost 0.45 Birr/m2


Total of (1:03)
Hourly output: _________________
51.58 Birr/ml
15% 7.74 "
10% 5.16 "
64.48 Birr/ml

rtation,Equipments rent and Labor cost.

LABOUR HOURLY OUTPUT: 20 m2/hr


EQUIPEMENT:
RESULT 51.73 Birr/ml

Equipment Cost (1:03)


** Indexed Type of
UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
0.5 43.75 21.88 scaffolding 1.00 5 5
1 43.75 43.75 tools 2.00 2 4
1 22.5 45

Total (1:02) 110.63 Total (1:03) 9

5.53 Birr/m2 C= Equipment Unit Cost 0.45 Birr/m2


Total of (1:03)
Hourly output: _________________
41.38 Birr/m2
15% 6.21 "
10% 4.14 "
51.73 Birr/ml
tation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 25 ml/hr
EQUIPEMENT:
RESULT 68.97 Birr/ml
Equipment Cost (1:03)
** Indexed Type of
UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
0.25 41.75 10.44 scaffolding 1.00 5 5
1 43.75 43.75 tools 2.00 2 4
1 22.5 22.5

Total (1:02) 76.69 Total (1:03) 9

3.07 Birr/m2 C= Equipment Unit Cost 0.36 Birr/m2


Total of (1:03)
Hourly output: _________________
55.18 Birr/m2
15% 8.28 "
10% 5.52 "
68.97 Birr/m2

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 12 m2/hr
EQUIPEMENT:
RESULT 234.79 Birr/ml
Equipment Cost (1:03)
** Indexed Type of
UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
0.25 43.75 10.94 scaffolding 1.00 5 5
1 43.75 43.75 tools 2.00 2 4
1 15 15

Total (1:02) 69.69 Total (1:03) 9

5.81 Birr/m2 C= Equipment Unit Cost 0.75 Birr/m2


Total of (1:03)
Hourly output: _________________
46.96 Birr/m2
15% 7.04 "
10% 4.70 "
58.70 Birr/m2

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 15 m2/hr
EQUIPEMENT:
RESULT 175.68 Birr/ml

Equipment Cost (1:03)


** Indexed Type of
UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
0.25 43.75 10.9375
1 43.75 43.75
1 22.5 22.5 0
0
0 0
0 0
0 0
0 0
Total (1:02) 77.19 Total (1:03) 0

5.15 Birr/ml C= Equipment Unit Cost 0 Birr/ml


Total of (1:03)
Hourly output: _________________
140.55 Birr/ml
15% 21.08 "
10% 14.05 "
175.68 Birr/ml

tation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 6 m2/hr
EQUIPEMENT:
RESULT 187.64 Birr/m2 422.43 422.43

Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
0.25 43.75 10.9375 scaffolding 1 5 5
1 31.25 31.25
1 22.5 22.5 2.777777778
0.36

125
64.69 5
Total (1:03)

10.78 Birr/m2 C= Equipment Unit Cost 0.833333333 Birr/m2


Total of (1:03)
Hourly output: _________________
150.11 Birr/m2
15% 22.52 "
10% 15.01 "
187.64 Birr/m2
Oda Bultum Construction material,transportation,Equip
PROJECT:
WORK ITEM : ( 6.1 ) 38mm LTZ profile doors
TOTAL QANTITY 1 m2

Material Cost (1:01) Labour (1:02)

Cost per Labour


Type of Material Unit Qty * Rate Unit by Grade No.
38mm LTZ profile doors m2 1 1300 1,300.00 P/R 1

-
-
-

Total (1:-01) 1300.00 Total (1:02)

A= Material unit cost 1300 Birr/pcs


B=Manpower Unit Cost
Total of (1:02)
Hourly Output
Direct Cost of work item = A + B + C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUT
Oda Bultum Construction material,transportation,Equipm
PROJECT:
WORK ITEM : ( 6.1 ) 38mmLTZ profile windows
TOTAL QANTITY 1 m2

Material Cost (1:01) Labour (1:02)

Cost per Labour


Type of Material Unit Qty * Rate Unit by Grade No.
LTZ profile windows m2 1 1300 1,300.00 P/R 1
Total (1:-01) 1300.00 Total (1:02)

A= Material unit cost 1300 Birr/m2


B=Manpower Unit Cost
Total of (1:02)
Hourly Output
Direct Cost of work item = A + B + C =
Profit Cost:
Overhead Cost :
Total Unit Cost :
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
Oda Bultum Construction material,transportation,Equipm
PROJECT:
WORK ITEM: ( 6.8) 40*40*4mm RHS
TOTAL QUANTITY OF WORK ITEM: 1 ml
Material Cost (1:01) Labour (1:02)

Cost per Labour


Type of Material Unit Qty * Rate Unit by Trade No.
40*40*4mm RHS ml 1.03 260.00 267.80 P/R 1
Syntetic paint li 0.01 240.00 2.40
Electrode ( 3.2 mm ) pkt 0.01 120.00 1.20
Antirust li 0.01 120.00 1.20

Total (1:-01) 272.60 Total (1:02)


A= Materials Unit Cost 272.6 Birr/pc B=Manpower Unit Cost
Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Profit Cost:
Overhead Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUT
portation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 1 pcs./hr.
EQUIPEMENT:
RESULT 1880.00 Birr/m2

(1:02) Equipment Cost (1:03)


**
Indexed
Hourly Type of Hourly Hourly
UF Cost Hourly Cost Equipment No. Rental Cost
1 200 200.00 Compinanto 2 2 4.00

Total (1:02) 200.00 Total (1:03) 4.00

200.00 Birr/pcs C=Equipment Unit Cost 4.00 Birr/pcs


Total of (1:03)
Hourly output:
em = A + B + C = 1504.00 Birr/pcs
15% 225.60 "
10% 150.40 "
1,880.00 Birr/pcs

TED TO TARGETED OUTPUT.


portation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 2 pcs./hr.
EQUIPEMENT:
RESULT 1752.50 Birr/m2

(1:02) Equipment Cost (1:03)


**
Indexed
Hourly Type of Hourly Hourly
UF Cost Hourly Cost Equipment No. Rental Cost
1 200 200.00 Compinanto 2 2 4.00
2.45
4293.625
Total (1:02) 200.00 Total (1:03) 4.00

100.00 Birr/m2 C=Equipment Unit Cost 2.00 Birr/m2


Total of (1:03)
Hourly output:
em = A + B + C = 1402.00 Birr/m2
15% 210.30 Birr/m2
10% 140.20 Birr/m2
1,752.50 Birr/m2

portation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 1 kg/hr 1
EQUIPEMENT: Welding & Grinding machine 5 kg/hr
RESULT: 358.25 Br./ml
Labour (1:02) Equipment Cost (1:03)
**
Indexed
Hourly Type of Hourly Hourly
UF Cost Hourly Cost Equipment No. Rental Cost
1 10 10 Weld. Mach. 1 20 20
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total (1:02) 10 Total (1:03) 20
10.0 Br./pc C= Equipment Unit Cost 4.00 Br./pc
Total of (1:03)
Hourly output:
em = A+B+C = 286.60 Birr/pc
Profit Cost: 15% 42.99 "
Overhead Cost: 10% 28.66 "
Total Unit Cost : 358.25 birr/ml

TED TO TARGETED OUTPUT.


3760
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.01) Three Coat of cement plastering ( 1:3 )
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.162 360.00
sand m3 0.026 310.00
water m 3
0.070 250.00

Total (1:01)

A= Materials Unit Cost 83.99 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.01) one Coat of cement plastering ( 1:2)
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.0926 360.00
sand m3 0.0252 310.00
water m 3
0.07 250.00

Total (1:01)

A= Materials Unit Cost 58.648 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRE


PROJECT: AA JUSTUS
WORK ITEM: ( 6.02) 3mm thick gypsum paint
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


animal glue kg 0.013 18.00
brush pcs 0.01 72.00
sand paper pcs 0.01 15.00
gypsum kg 3 5.6

Total (1:-01)

A= Materials Unit Cost 17.904 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT &


PROJECT: FINISHING WORKS. AA JUSTUS
WORK ITEM: (11.7) Pointing to brick wall surface.
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.075 360.00
sand m3 0.009 310.00
water m 3
0.01 250.00

Total (1:01)

A= Materials Unit Cost 32.29 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUT

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (7.17) Dressed stone pavement
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.12 335.00
sand m3 0.02 200.00
Dressed stone pavement m2 1.05 15.04

Total (1:01)

A= Materials Unit Cost 58.9207 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (7.10) 20mm terrazzo tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


20mm terrazzo tile m 2
1.02 180.00
Cement Qt 0.2 360.00
Sand m3 0.05 310.00
cement grout m3 0.003 193.30

Total (1:01)

A= Materials Unit Cost 271.68 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (7.10) 100x10mm terrazzo tile skirting
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


100x10mm terrazzo tile skirting m2 1.02 12.50
Cement Qt 0.009 360.00
Sand m3 0.01 310.00
cement grout m 3
0.003 193.30

Total (1:01)

A= Materials Unit Cost 19.67 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (7.10) 30mm terrazzo tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


30mm terrazzo tile m 2
1.02 157.65
Cement Qt 0.2 360.00
Sand m3 0.05 310.00
cement grout m3 0.003 193.30

Total (1:01)

A= Materials Unit Cost 248.885 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (7.11) 260mm high 20mm thick terrazzo coping
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)


Type of Material Unit Qty * Rate
260mm high 20mm thick terrazzo coping ml 1.05 29.30
Cement Qt 0.014 360.00
Sand m3 0.006 310.00
White cement kg 0.08 15.04
3cm thick cement sand mortar m2 0.3 310.00

Total (1:01)

A= Materials Unit Cost 131.868 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (7.11) 260mm high 30mm thick terrazzo Window cill
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


260mm high 30mm thick terrazzo Window cill ml 1.02 49.70
Cement Qt 0.014 360.00
Sand m3 0.006 310.00
White cement kg 0.08 15.04
3cm thick cement sand mortar m2 0.3 360.00

Total (1:01)
A= Materials Unit Cost 166.793 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (7.11) 100mm high 10mm thick ceramic skirting
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


100mm high 10mm thick ceramic skirting ml 1.02 107.57
Cement Qt 0.014 360.00
Sand m3 0.006 310.00
White cement kg 0.08 15.04

Total (1:01)

A= Materials Unit Cost 117.82 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.06) Plastic tile with Adhesive glue
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


Adheasive Kg 0.3 102.00
plastic tile m2 1.02 151.04

Total (1:01)

A= Materials Unit Cost 184.664 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.08) 10cm high plastic skirting
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


10cm high plastic skirting ml 1.05 51.26
Adheasive kg 0.05 102.00
Total (1:01)

A= Materials Unit Cost 58.9239 Birr/ml

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.07) 48mm Thick cement screed flooring
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.22 360.00
sand m3 0.06 310.00
water m3 0.025 250.00

Total (1:01)

A= Materials Unit Cost 104.05 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.07) 40mm Thick cement screed flooring
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.2 360.00
sand m3 0.06 310.00
water m 3
0.025 250.00

Total (1:01)

A= Materials Unit Cost 96.85 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.07) 30mm Thick cement screed flooring
TOTAL QANTITY OF WORK ITEM: 1 m2
Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.15 360.00
sand m3 0.04 310.00
water m3 0.025 250.00

Total (1:01)

A= Materials Unit Cost 72.65 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.03) 6mm RAK ceramic wall tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


6mm RAK ceramic wall tile m2 1.05 168.43
Cement Qt 0.14112 360.00
Sand m3 0.0432 365.00
White cement kg 0.5 15.04
Total (1:01)

A= Materials Unit Cost 250.949 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.03) 6mm thick CLINKER wall tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


6mm CLINKER wall tile m2 1.1 190.17
Cement Qt 0.1764 360.00
Sand m3 0.0432 365.00
White cement kg 0.8 15.04

Total (1:01)

A= Materials Unit Cost 300.498 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.04) 8mm thick ceramic floor tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


8mm thick ceramic floor tile m2 1.05 255.39
Cement Qt 0.14112 360.00
Sand m3 0.0432 365.00
White cement kg 0.5 15.04

Total (1:01)

A= Materials Unit Cost 342.254 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.04) 10mm thick ceramic floor tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


9mm thick ceramic floor tile m2 1.05 233.65
Cement Qt 0.14112 360.00
Sand m3 0.0432 365.00
White cement kg 0.5 15.04

Total (1:01)

A= Materials Unit Cost 319.428 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.04) 10mm thick porcelain floor tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


10mm thick porcelain floor tile m2 1.05 344.13
Cement Qt 0.14112 360.00
Sand m3 0.0432 365.00
White cement kg 0.5 15.04

Total (1:01)

A= Materials Unit Cost 435.43 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.04) Epoxy floor finish
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


Epoxy floor finish m2 1.02 650.00

Total (1:01)

A= Materials Unit Cost 663 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.04) 10mm thick porcelain skirting
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)


Type of Material Unit Qty * Rate
10mm thick porcelain skirting m2 0.105 344.13
Cement Qt 0.14112 360.00
Sand m3 0.0432 365.00
White cement kg 0.5 15.04

Total (1:01)

A= Materials Unit Cost 110.227 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.05) 30mm thick marble floor tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


30mm thick marble tile m2 1.05 618.00
Cement Qt 0.20 360.00
Sand m3 0.04 365.00
Cement grouting kg 0.00 193.30

Total (1:01)

A= Materials Unit Cost 734.829 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.05) 30mm thick marble tread floor tile
TOTAL QANTITY OF WORK ITEM: 1m

Material Cost (1:01)

Type of Material Unit Qty * Rate


30mm thick marble tile m 1.05 345.44
Cement Qt 0.20 360.00
Sand m3 0.04 365.00
Cement grouting kg 0.00 193.30

Total (1:01)

A= Materials Unit Cost 448.641 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.05) 20mm thick white marble floor tile
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


20mm thick marble tile m2 1.05 528.00
Cement Qt 0.18 360.00
Sand m3 0.04 365.00
Cement grouting kg 0.00 193.30

Total (1:01)

A= Materials Unit Cost 632.391 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.05) 30mm thick marble riser floor tile
TOTAL QANTITY OF WORK ITEM: 1m

Material Cost (1:01)

Type of Material Unit Qty * Rate


30mm thick marble tile m 1.05 169.76
Cement Qt 0.18 360.00
Sand m3 0.04 365.00
Cement grouting kg 0.00 193.30
Total (1:01)

A= Materials Unit Cost 256.239 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.09) 140mm high 20mm thick marble skirting
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


10cm high 2cm thick marble skirting ml 1.05 120.57
Cement Qt 0.014 360.00
Sand m3 0.006 365.00
White cement kg 0.08 15.04

Total (1:01)

A= Materials Unit Cost 135.028 Birr/ml

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.09) 100mm high 20mm thick Harer marble skirting
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


100mm high 20mm thick harer marble skirting ml 1.05 113.00
Cement Qt 0.014 360.00
Sand m3 0.006 365.00
White cement kg 0.08 15.04

Total (1:01)

A= Materials Unit Cost 127.083 Birr/ml

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.10) 15x2cm marble copping
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


15x3cm marble copping ml 1.05 119.00
Cement m3 0.014 360.00
Sand m3 0.006 365.00
White cement kg 0.08 15.04
3cm thick cement sand mortar m2 1 122.68

Total (1:01)

A= Materials Unit Cost 256.067 Birr/ml

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.10) 20x2cm marble copping
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


20x2cm marble copping ml 1.05 173.64
Cement m3 0.014 360.00
Sand m3 0.006 365.00
White cement kg 0.08 15.04
3cm thick cement sand mortar m2 1 122.68

Total (1:01)

A= Materials Unit Cost 313.443 Birr/ml


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.10) 25x20mm marble copping
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


25x20mm marble copping ml 1.05 207.56
Cement m3 0.014 360.00
Sand m3 0.006 365.00
White cement kg 0.08 15.04
3cm thick cement sand mortar m2 1 122.68

Total (1:01)

A= Materials Unit Cost 349.05 Birr/ml

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (6.10) 280x20mm marble Window cill
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


280x20mm marble Window cill ml 1.05 242.96
Cement m3 0.014 360.00
Sand m3 0.006 365.00
White cement kg 0.08 15.04
3cm thick cement sand mortar m2 1 122.68

Total (1:01)

A= Materials Unit Cost 386.225 Birr/ml

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT
PROJECT: AA JUSTUS
WORK ITEM: (7.17) Granite tile cladding
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


cement qt. 0.12 360.00
sand m3 0.02 365.00
Granite tile cladding m2
1.05 645.00
White cement kg 0.08 15.04
3cm thick cement sand mortar m2 1 122.68
dia.4mm re-bar kg 2 47.97

Total (1:01)

A= Materials Unit Cost 946.876 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (6.16) cement tile pavement
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


Cement tile pavement m 2
1.05 160.00
Cement Qt 0.18 360.00
Sand m3 0.04 365.00
3cm thick cement sand mortar m2 1.00 122.68

Total (1:01)

A= Materials Unit Cost 369.955 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT

PROJECT: AA JUSTUS
WORK ITEM: (8.1) 4mm thick tinted glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


4mm thick tinted glass . m2 1.05 380.00
Putty ml 1.00 13.50

Total (1:01)

A= Materials Unit Cost 412.5 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT

PROJECT: AA JUSTUS
WORK ITEM: (8.1) 5mm thick tinted glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


5mm thick tinted glass . m2 1.05 355.00
Putty kg 1.00 13.50
Total (1:01)

A= Materials Unit Cost 386.25 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT

PROJECT: AA JUSTUS
WORK ITEM: (8.1) 6mm tinted glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


6mm tinted glass . m2 1.05 390.00
Putty kg 1.00 13.50

Total (1:01)

A= Materials Unit Cost 423 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT

PROJECT: AA JUSTUS
WORK ITEM: (8.1) 5mm tinted laminated glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


5mm tinted laminated glass . m2 1.05 650.00
Putty kg 1.00 13.50

Total (1:01)

A= Materials Unit Cost 696 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT


PROJECT: AA JUSTUS
WORK ITEM: (8.1) 6mm tinted laminated glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


6mm tinted laminated glass . m2 1.05 685.00
Putty kg 1.00 13.50

Total (1:01)

A= Materials Unit Cost 732.75 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT

PROJECT: AA JUSTUS
WORK ITEM: (8.1) 8mm tinted laminated glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


8mm tinted laminated glass . m2 1.05 895.00
Putty kg 1.00 13.50

Total (1:01)

A= Materials Unit Cost 953.25 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

ANALYSIS SHEET FOR DIRECT

PROJECT: AA JUSTUS
WORK ITEM: (8.1) 6mm piexi glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


6mm piexi glass . m2 1.05 1,150.00
Putty kg 1.00 13.50

Total (1:01)

A= Materials Unit Cost 1221 Birr/m2


Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIRECT

PROJECT: AA JUSTUS
WORK ITEM: (8.1) 8mm tinted glass .
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01)

Type of Material Unit Qty * Rate


8mm tinted glass . m2 1.05 670.00
Putty kg 1.00 13.50

Total (1:01)

A= Materials Unit Cost 717 Birr/m2

Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
ANALYSIS SHEET FOR DIR
PROJECT: Drivers Training & Examination Center
WORK ITEM: ( 7.23 ) 10cm thick C-15 Concrete pavement
TOTAL QUANTITY OF WORK ITEM: 1 m2
Material Cost (1:01)

Type of Material Unit Qty * Rate


Cement Qnt. 0.32 360.00
Sand m3 0.052 365.00
Gravel (02) m 3
0.08 350.00
Water m3 0.213 100.00
Selected back Fill m 3
0.4 230.38
red ash m2 0.1 50.00

Total (1:-01)

A= Materials Unit Cost 280.6 Birr/m3

Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 1.8
t plastering ( 1:3 ) EQUIPEMENT: 7
RESULT : 186.24 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
58.36 Foreman 1 0.2 41.25 8.25 Mixer 1
8.14 Plasterer 1 1 37.5 37.5
17.50 Chisiler 1 1 31.25 31.25
D/L 3 1 10 30

83.99 Total (1:02) 107 Total (1:03)

B= Manpower Unit Cost 59.44 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 148.99 Birr/m2
Profit Cost: 10% 14.90 "
Over head cost : 15% 22.35 "
Total Unit Cost : 186.24 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 1.8
plastering ( 1:2) EQUIPEMENT: 7
RESULT : 154.55 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
33.34 Foreman 1 0.2 41.25 8.25 Mixer 1
7.81 Plasterer 1 1 37.5 37.5
17.50 Chisiler 1 1 31.25 31.25
D/L 3 1 10 30

58.648 Total (1:02) 107 Total (1:03)

B= Manpower Unit Cost 59.44 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 123.64 Birr/m2
Profit Cost: 10% 12.36 "
Over head cost : 15% 18.55 "
Total Unit Cost : 154.55 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 1.11
gypsum paint EQUIPEMENT: Tool
RESULT: 92.00 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
0.23 foreman 1 0.1 41.25 4.125 tools 1
0.72 painter 1 1 37.5 37.5
0.15 DL 2 1 10 20
16.8

17.904 Total (1:02) 61.625 Total (1:03)

B= Manpower Unit Cost 55.518 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 73.60 Birr/m2
Profit Cost: 10% 7.36 "
Over head cost : 15% 11.04 "
Total Unit Cost : 92.00 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

ALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 3
EQUIPEMENT: 20
RESULT : 67.27 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Hourly Type of
Cost per Unit Labour by Grade No. UF Cost Hourly Cost Equipment No.
27.00 Foreman 1 0.03 41.25 1.24 Mixer 1
2.79 Plasterer 1 1 37.5 37.5
2.50 Chisiler 31.25 0
D/L 2 1 10 20

32.29 Total (1:02) 58.74 Total (1:03)

B= Manpower Unit Cost 19.58 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 53.81 Birr/m2
Profit Cost: 10% 5.38 "
Over head cost : 15% 8.07 "
Total Unit Cost : 67.27 Birr/m2
_________________

RELATED TO TARGETED OUTPUT. 363.232125

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.5
EQUIPEMENT:
RESULT : 240.55 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
38.53 Foreman 1 0.2 17 3.4 Mixer 1
4.60 mason 1 1 10 10
15.80 D/L 2 1 3.75 7.5
0 Chiseler 1 1 7 7
0 0
0 0
0 0
0 0
58.92 Total (1:02) 27.9 Total (1:03)

B= Manpower Unit Cost 55.80 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 192.44 Birr/m2
Profit Cost: 10% 19.24 "
Over head cost : 15% 28.87 "
Total Unit Cost : 240.55 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.5
EQUIPEMENT:
RESULT : 486.22 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
183.60 Foreman 1 0.2 41.25 8.25 Tools 2
72.00 Tiler 1 1 40 40 Scaffolding
15.50 DL 1 1 10 10
0.58 0
0 0
0 0
0 0
271.68 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 116.5 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 388.98 Birr/m2
Profit Cost: 10% 38.90 "
Over head cost : 15% 58.35 "
Total Unit Cost : 486.22 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 1.8
EQUIPEMENT:
RESULT : 65.32 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
12.75 Foreman 1 0.2 41.25 8.25 Tools 2
3.24 Tiler 1 1 40 40 Scaffolding
3.10 DL 1 1 10 10
0.58

19.67 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 32.3611 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 52.25 Birr/m2
Profit Cost: 10% 5.23 "
Over head cost : 15% 7.84 "
Total Unit Cost : 65.32 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.5
EQUIPEMENT:
RESULT : 458.73 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
160.81 Foreman 1 0.2 41.25 8.25 Tools 2
72.00 Tiler 1 1 40 40 Scaffolding 1
15.50 DL 1 1 10 10
0.58 0
0 0
0 0
0 0
248.89 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 116.5 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 366.99 Birr/m2
Profit Cost: 10% 36.70 "
Over head cost : 15% 55.05 "
Total Unit Cost : 458.73 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 2
ick terrazzo coping EQUIPEMENT:
RESULT : 201.24 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
30.77 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
1.86 DL 1 1 10 10
1.20
93.00

131.87 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 29.13 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 160.99 Birr/m2
Profit Cost: 10% 16.10 "
Over head cost : 15% 24.15 "
Total Unit Cost : 201.24 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 2
ick terrazzo Window cill EQUIPEMENT:
RESULT : 244.90 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
50.69 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
1.86 DL 1 1 10 10
1.20
108.00

166.79 Total (1:02) 58.25 Total (1:03)


B= Manpower Unit Cost 29.13 Birr/m2 C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 195.92 Birr/m2
Profit Cost: 10% 19.59 "
Over head cost : 15% 29.39 "
Total Unit Cost : 244.90 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 3
ick ceramic skirting EQUIPEMENT:
RESULT : 171.55 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
109.72 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
1.86 DL 1 1 10 10
1.20 0
0 0
0 0
0 0
117.82 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 19.42 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 137.24 Birr/m2
Profit Cost: 10% 13.72 "
Over head cost : 15% 20.59 "
Total Unit Cost : 171.55 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 1
EQUIPEMENT: 3
RESULT : 342.40 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
30.6 Foreman 1 0.1 41.25 4.125 Scaffolding 1
154.06 Tiler 2 1 40 80
D/L 1 0.5 10 5

184.66 Total (1:02) 89.125 Total (1:03)

B= Manpower Unit Cost 89.13 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 273.92 Birr/m2
Profit Cost: 10% 27.39 "
Over head cost : 15% 41.09 "
Total Unit Cost : 342.40 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 3
EQUIPEMENT:
RESULT : 97.93 Birr/ml

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
53.82 Foreman 1 0.2 41.25 8.25 Mixer
5.1 Tiler 1 1 40 40
DL 1 1 10 10
58.92 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 19.42 Birr/ml C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 78.34 Birr/ml
Profit Cost: 10% 7.83 "
Over head cost : 15% 11.75 "
Total Unit Cost : 97.93 Birr/ml
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 2
screed flooring EQUIPEMENT:
RESULT : 220.44 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
79.20 Foreman 1 0.2 41.25 8.25 Mixer 1
18.60 plasterer 1 1 37.5 37.5
6.25 D/L 2 1 10 20
Tiler 1 1 40 40

104.05 Total (1:02) 105.75 Total (1:03)

B= Manpower Unit Cost 52.88 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 176.36 Birr/m2
Profit Cost: 10% 17.64 "
Over head cost : 15% 26.45 "
Total Unit Cost : 220.44 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 2
screed flooring EQUIPEMENT:
RESULT : 209.88 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
72.00 Foreman 1 0.2 41.25 8.25 Mixer 1
18.60 plasterer 1 1 37.5 37.5
6.25 D/L 2 1 10 20
Tiler 1 1 37.5 37.5

96.85 Total (1:02) 103.25 Total (1:03)

B= Manpower Unit Cost 51.63 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 167.91 Birr/m2
Profit Cost: 10% 16.79 "
Over head cost : 15% 25.19 "
Total Unit Cost : 209.88 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 2
creed flooring EQUIPEMENT:
RESULT : 181.19 Birr/m2
Labour Cost (1:02) Equipment Cost (1:03)
**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
54.00 Foreman 1 0.2 41.25 8.25 Mixer 1
12.40 plasterer 1 1 37.5 37.5
6.25 D/L 2 1 10 20
Tiler 1 1 40 40

72.65 Total (1:02) 105.75 Total (1:03)

B= Manpower Unit Cost 52.88 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 144.96 Birr/m2
Profit Cost: 10% 14.50 "
Over head cost : 15% 21.74 "
Total Unit Cost : 181.19 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.6
EQUIPEMENT:
RESULT : 435.87 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
176.86 Foreman 1 0.2 41.25 8.25 Tools 2
50.80 Tiler 1 1 40 40 Scaffolding
15.77 DL 1 1 10 10
7.52
250.95 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 97.0833 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 348.70 Birr/m2
Profit Cost: 10% 34.87 "
Over head cost : 15% 52.30 "
Total Unit Cost : 435.87 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.5
EQUIPEMENT:
RESULT : 523.25 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
209.19 Foreman 1 0.2 41.25 8.25 Tools 2
63.50 Tiler 1 1 40 40 Scaffolding 1
15.77 DL 1 1 10 10
12.03

300.50 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 116.5 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 418.60 Birr/m2
Profit Cost: 10% 41.86 "
Over head cost : 15% 62.79 "
Total Unit Cost : 523.25 Birr/m2
_______________________
RTIME RELATED TO TARGETED OUTPUT.
LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.6
EQUIPEMENT:
RESULT : 550.00 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
268.1608696 Foreman 1 0.2 41.25 8.25 Tools 2
50.80 Tiler 1 1 40 40 Scaffolding
15.77 DL 1 1 10 10
7.52

342.25 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 97.0833 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 440.00 Birr/m2
Profit Cost: 10% 44.00 "
Over head cost : 15% 66.00 "
Total Unit Cost : 550.00 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.6
EQUIPEMENT:
RESULT : 522.31 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
245.3347826 Foreman 1 0.2 41.25 8.25 Tools 2
50.80 Tiler 1 1 40 40 Scaffolding 1
15.77 DL 1 1 10 10
7.52

319.43 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 97.0833 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 417.84 Birr/m2
Profit Cost: 10% 41.78 "
Over head cost : 15% 62.68 "
Total Unit Cost : 522.31 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.6
EQUIPEMENT:
RESULT : 667.31 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
361.3369565 Foreman 1 0.2 41.25 8.25 Tools 2
50.80 Tiler 1 1 40 40 Scaffolding 1
15.77 DL 1 1 10 10
7.52

435.43 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 97.0833 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 533.85 Birr/m2
Profit Cost: 10% 53.38 "
Over head cost : 15% 80.08 "
Total Unit Cost : 667.31 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 1
EQUIPEMENT:
RESULT : 852.56 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
663 Foreman 1 0.2 41.25 8.25 Tools 2
Tiler 1 0.2 40 8 Scaffolding 1
DL 1 0.2 10 2

663.00 Total (1:02) 18.25 Total (1:03)

B= Manpower Unit Cost 18.25 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 682.05 Birr/m2
Profit Cost: 10% 68.21 "
Over head cost : 15% 102.31 "
Total Unit Cost : 852.56 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.6
EQUIPEMENT:
RESULT : 260.80 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
36.13 Foreman 1 0.2 41.25 8.25 Tools 2
50.80 Tiler 1 1 40 40 Scaffolding 1
15.77 DL 1 1 10 10
7.52

110.23 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 97.0833 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 208.64 Birr/m2
Profit Cost: 10% 20.86 "
Over head cost : 15% 31.30 "
Total Unit Cost : 260.80 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.5
EQUIPEMENT:
RESULT : 1,068.54 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
648.9 P/R 1 1 60 60 Tools
71.44 Scaffolding
13.91
0.58

734.83 Total (1:02) 60 Total (1:03)

B= Manpower Unit Cost 120 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 854.83 Birr/m2
Profit Cost: 10% 85.48 "
Over head cost : 15% 128.22 "
Total Unit Cost : 1,068.54 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.5
ead floor tile EQUIPEMENT:
RESULT : 710.80 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
362.71 P/R 1 1 60 60 Tools
71.44 Scaffolding
13.91
0.58

448.64 Total (1:02) 60 Total (1:03)

B= Manpower Unit Cost 120 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 568.64 Birr/m
Profit Cost: 10% 56.86 "
Over head cost : 15% 85.30 "
Total Unit Cost : 710.80 Birr/m
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.9
ble floor tile EQUIPEMENT:
RESULT : 852.99 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
554.40 P/R 1 1 45 45 Tools
63.50 Scaffolding
13.91
0.58

632.39 Total (1:02) 45 Total (1:03)

B= Manpower Unit Cost 50 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 682.39 Birr/m2
Profit Cost: 10% 68.24 "
Over head cost : 15% 102.36 "
Total Unit Cost : 852.99 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.9
ser floor tile EQUIPEMENT:
RESULT : 382.80 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
178.25 P/R 1 1 45 45 Tools
63.50 Scaffolding
13.91
0.58
256.24 Total (1:02) 45 Total (1:03)

B= Manpower Unit Cost 50 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 306.24 Birr/m
Profit Cost: 10% 30.62 "
Over head cost : 15% 45.94 "
Total Unit Cost : 382.80 Birr/m
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 1.5
ick marble skirting EQUIPEMENT:
RESULT : 218.16 Birr/ml

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
126.59 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
2.19 DL 1 1 10 10
1.20

135.03 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 38.83 Birr/ml C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 174.53 Birr/ml
Profit Cost: 10% 17.45 "
Over head cost : 15% 26.18 "
Total Unit Cost : 218.16 Birr/ml
_______________________
RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 2
ick Harer marble skirting EQUIPEMENT:
RESULT : 195.26 Birr/ml

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
118.65 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
2.19 DL 1 1 10 10
1.20

127.08 Total (1:02) 58.25 Total (1:03)

B= Manpower Unit Cost 29.13 Birr/ml C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 156.21 Birr/ml
Profit Cost: 10% 15.62 "
Over head cost : 15% 23.43 "
Total Unit Cost : 195.26 Birr/ml
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.45
EQUIPEMENT:
RESULT : 540.22 Birr/ml

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
124.95 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
2.19 DL 3 1 10 30
1.20
122.68

256.07 Total (1:02) 78.25 Total (1:03)

B= Manpower Unit Cost 173.89 Birr/ml C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 432.18 Birr/ml
Profit Cost: 10% 43.22 "
Over head cost : 15% 64.83 "
Total Unit Cost : 540.22 Birr/ml
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.45
EQUIPEMENT:
RESULT : 611.94 Birr/ml

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
182.33 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
2.19 DL 3 1 10 30
1.20
122.68

313.44 Total (1:02) 78.25 Total (1:03)

B= Manpower Unit Cost 173.89 Birr/ml C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 489.55 Birr/ml
Profit Cost: 10% 48.96 "
Over head cost : 15% 73.43 "
Total Unit Cost : 611.94 Birr/ml
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.45
EQUIPEMENT:
RESULT : 656.45 Birr/ml

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
217.93 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
2.19 DL 3 1 10 30
1.20
122.68

349.05 Total (1:02) 78.25 Total (1:03)

B= Manpower Unit Cost 173.89 Birr/ml C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 525.16 Birr/ml
Profit Cost: 10% 52.52 "
Over head cost : 15% 78.77 "
Total Unit Cost : 656.45 Birr/ml
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.45
EQUIPEMENT:
RESULT : 702.92 Birr/ml

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
255.11 Foreman 1 0.2 41.25 8.25 Tools 2
5.04 Tiler 1 1 40 40 Scaffolding 1
2.19 DL 3 1 10 30
1.20
122.68

386.22 Total (1:02) 78.25 Total (1:03)

B= Manpower Unit Cost 173.89 Birr/ml C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 562.34 Birr/ml
Profit Cost: 10% 56.23 "
Over head cost : 15% 84.35 "
Total Unit Cost : 702.92 Birr/ml
_______________________

RTIME RELATED TO TARGETED OUTPUT.


LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.3
EQUIPEMENT:
RESULT : 1,587.76 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
41.40 Foreman 1 0.2 41.25 8.25 Mixer
8.40 mason 1 1 37.5 37.5
677.25 D/L 2 1 10 20
1.20 Chiseler 1 1 31.25 31.25
122.68 0
95.94 0
0
0
946.88 Total (1:02) 97 Total (1:03)

B= Manpower Unit Cost 323.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 1,270.21 Birr/m2
Profit Cost: 10% 127.02 "
Over head cost : 15% 190.53 "
Total Unit Cost : 1,587.76 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

LYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.45
EQUIPEMENT:
RESULT : 504.5275 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
168.00 Foreman 1 0.2 17.00 3.40 Tools
63.50 Tiler 1 1 8.00 8.00 Scaffolding
15.77 DL 1 1 3.75 3.75
122.68 -
- -
- -
-
369.96 Total (1:02) 15.15 Total (1:03)

B= Manpower Unit Cost 33.6667 Birr/m2 C= Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C = 403.62 Birr/m2
Over head cost : 10% 40.36 "
Profit Cost: 15% 60.54 "
Total Unit Cost : 504.53 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

IS SHEET FOR DIRECT & INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.5


nted glass . EQUIPEMENT:
RESULT: 533.125 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
399.00 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 10 20
- 0
-
- 0
- 0
- 0
412.50 Total (1:02) 20.00 Total (1:03)

B= Manpower Unit Cost 13.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 426.50 Birr/m2
Profit Cost: 10% 42.65 "
Over head cost : 15% 63.98 "
Total Unit Cost : 533.13 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

IS SHEET FOR DIRECT & INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.5


nted glass . EQUIPEMENT:
RESULT: 489.89583333 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
372.75 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 3.75 7.5
- 0
-
- 0
- 0
- 0
386.25 Total (1:02) 7.50 Total (1:03)

B= Manpower Unit Cost 5.00 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 391.92 Birr/m2
Profit Cost: 10% 39.19 "
Over head cost : 15% 58.79 "
Total Unit Cost : 489.90 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


IS SHEET FOR DIRECT & INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.5


EQUIPEMENT:
RESULT: 546.25 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
409.50 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 10 20
- 0
-
- 0
- 0
- 0
423.00 Total (1:02) 20.00 Total (1:03)

B= Manpower Unit Cost 13.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 437.00 Birr/m2
Profit Cost: 10% 43.70 "
Over head cost : 15% 65.55 "
Total Unit Cost : 546.25 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

IS SHEET FOR DIRECT & INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.5


aminated glass . EQUIPEMENT:
RESULT: 887.5 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
682.50 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 10 20
- 0
-
- 0
- 0
- 0
696.00 Total (1:02) 20.00 Total (1:03)

B= Manpower Unit Cost 13.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 710.00 Birr/m2
Profit Cost: 10% 71.00 "
Over head cost : 15% 106.50 "
Total Unit Cost : 887.50 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

IS SHEET FOR DIRECT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 1.5
aminated glass . EQUIPEMENT:
RESULT: 933.4375 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
719.25 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 10 20
- 0
-
- 0
- 0
- 0
732.75 Total (1:02) 20.00 Total (1:03)

B= Manpower Unit Cost 13.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 746.75 Birr/m2
Profit Cost: 10% 74.68 "
Over head cost : 15% 112.01 "
Total Unit Cost : 933.44 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

IS SHEET FOR DIRECT & INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.5


aminated glass . EQUIPEMENT:
RESULT: 1209.0625 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
939.75 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 10 20
- 0
-
- 0
- 0
- 0
953.25 Total (1:02) 20.00 Total (1:03)

B= Manpower Unit Cost 13.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 967.25 Birr/m2
Profit Cost: 10% 96.73 "
Over head cost : 15% 145.09 "
Total Unit Cost : 1,209.06 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.

IS SHEET FOR DIRECT & INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.5


EQUIPEMENT:
RESULT: 1543.75 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
1,207.50 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 10 20
- 0
-
- 0
- 0
- 0
1,221.00 Total (1:02) 20.00 Total (1:03)

B= Manpower Unit Cost 13.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 1,235.00 Birr/m2
Profit Cost: 10% 123.50 "
Over head cost : 15% 185.25 "
Total Unit Cost : 1,543.75 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


IS SHEET FOR DIRECT & INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.5


EQUIPEMENT:
RESULT: 913.75 Birr/m2

Labour Cost (1:02) Equipment Cost (1:03)


**
Indexed
Labour by Hourly Type of
Cost per Unit Grade No. UF Cost Hourly Cost Equipment No.
703.50 Glazer 1 1 0 0 tools 2
13.50 D/L 2 1 10 20
- 0
-
- 0
- 0
- 0
717.00 Total (1:02) 20.00 Total (1:03)

B= Manpower Unit Cost 13.33 Birr/m2 C= Equipment Unit Cost


Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _________________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 731.00 Birr/m2
Profit Cost: 10% 73.10 "
Over head cost : 15% 109.65 "
Total Unit Cost : 913.75 Birr/m2
_______________________

RTIME RELATED TO TARGETED OUTPUT.


ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
xamination Center LABOUR HOURLY OUTPUT: 5
ncrete pavement EQUIPEMENT: Mixer & Vibrator
RESULT: 470.28 Birr/m2
Labour (1:02) Equipment Cost (1:03)
**
Indexed
Labour by Hourly Type of
Cost per Unit Trade No. UF Cost Hourly Cost Equipment No.
115.20 Foreman 1 0.25 41.25 10.31 Mixer 1
18.98 Mason 2 1 37.50 75.00 Vibrator 1
28.00 Carp. 1 1 37.50 37.50
21.30 G.C 1 1 - -
92.15 D.L 30 1 10.00 300.00
5.00 Mixer Op. 1 1 - -

280.63 Total (1:02) 422.81 Total (1:03)

B=Manpower Unit Cost 84.56 Br./m3 C= Equipment Unit Cost


Total of (1:02) 43.75 Total of (1:03)
Hourly Output 0.75 Hourly output:
Direct Cost of work item = A+B+C = 376.23 Birr/m3
Profit Cost: 10% 37.62 "
Overhead Cost: 15% 56.43 "
Total Unit Cost : 470.28 Birr/m3

RTIME RELATED TO TARGETED OUTPUT.


ml./hr.
ml./hr.

quipment Cost (1:03)

Hourly
Rental Hourly Cost 0.09261
38.86 38.86 0.0252
0.07

0.16207
0.0252
0.07

tal (1:03) 38.86

5.5514286 Birr/m2

t: _________________

ml./hr.
ml./hr.

quipment Cost (1:03)

Hourly
Rental Hourly Cost
38.86 38.86
tal (1:03) 38.86

5.5514286 Birr/m2

t: _________________

m2/hr.

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0.2

tal (1:03) 0.2

0.1801802 Birr/m2
t: ______________

m2/hr
m2/hr

Equipment Cost (1:03)

Hourly
Rental Hourly Cost
38.86 38.86
0
0
0
0
0
0
0
otal (1:03) 38.86

1.94 Birr/m2

_________________

m2/hr
quipment Cost (1:03)

Hourly
Rental Hourly Cost
38.86 38.86
0
0
0
0
0
0
0
tal (1:03) 38.86

77.72 Birr/m2

t: _________________

m2/hr

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0
0
0
0
0
0
tal (1:03) 0.4

0.8 Birr/m2

t: _________________

m2/hr

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0
0
0
0
0
0
tal (1:03) 0.4

0.2222222 Birr/m2

t: _________________
m2/hr

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0.4
0
0
0
0
0
tal (1:03) 0.8

1.6 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)


Hourly
Rental Hourly Cost
0
0
0
0
0
0
0
tal (1:03) 0

0 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0
0
0
0
0
0
0
tal (1:03) 0
0 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0
0
0
0
0
0
0
tal (1:03) 0

0 Birr/m2

t: _________________
m2/hr
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.4 0.4

tal (1:03) 0.4

0.1333333 Birr/m2

t: _________________

ml/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0 0
tal (1:03) 0

0 Birr/ml

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
38.86 38.86
0
0
0
0
0
0
0
tal (1:03) 38.86

19.43 Birr/m2

t: _________________
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
38.86 38.86
0
0
0
0
0
0
0
tal (1:03) 38.86

19.43 Birr/m2

t: _________________

m2/hr
quipment Cost (1:03)

Hourly
Rental Hourly Cost
38.86 38.86

tal (1:03) 38.86

19.43 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0.4 1.05
0.4 0 0.14112
0.0432
0.5
tal (1:03) 0.4

0.6666667 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0.4

tal (1:03) 0.8

1.6 Birr/m2

t: _________________
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0

tal (1:03) 0.4

0.6666667 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0.4

tal (1:03) 0.8

1.3333333 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0.4

tal (1:03) 0.8

1.33 Birr/m2

t: _________________
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0.4
0.4 0.4

tal (1:03) 0.8

0.80 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)


Hourly
Rental Hourly Cost
0.2 0.4
0.4 0.4

tal (1:03) 0.8

1.3333333 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0
0.4 0

tal (1:03) 0

0 Birr/m2
t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0
0.4 0

tal (1:03) 0

0 Birr/m2

t: _________________

m2/hr
quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0
0.4 0

tal (1:03) 0

0 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0
0.4 0
tal (1:03) 0

0 Birr/m2

t: _________________

ml/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1
0

tal (1:03) 1

0.6666667 Birr/ml

t: _________________
ml/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0
0

tal (1:03) 0

0 Birr/ml

t: _________________

ml/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1
0

tal (1:03) 1

2.22 Birr/ml

t: _________________

ml/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1
0

tal (1:03) 1

2.22 Birr/ml

t: _________________
ml/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1
0

tal (1:03) 1

2.22 Birr/ml

t: _________________

ml/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1
0

tal (1:03) 1

2.22 Birr/ml

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
38.86 0
0
0
0
0
0
0
0
tal (1:03) 0

0 Birr/m2

t: _________________
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.2 0
0.4 0
0
0
0
0
0
tal (1:03) 0

0 Birr/m2

t: _________________

m2/hr
quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________

m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________
m2/hr

quipment Cost (1:03)

Hourly
Rental Hourly Cost
0.5 1.00
-
-
-
-
-
-
otal (1:03) 1.00

0.67 Birr/m2

t: _________________

m2 / hr.
ent Cost (1:03)

Hourly
Rental Hourly Cost
38.86 38.86
16.31 16.31
0
0
0
0
0

tal (1:03) 55.17

11.03 Br./m3
46.85
0.75
Oda Bultum Construction material,transportation,Equipmen
PROJECT:
WORK ITEM: ( 7.01) Three coats of synthetic paint
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour Cost (1:02)

Cost per Labour by


Type of Material Unit Qty * Rate Unit Grade No. UF
Synthetic paint lit 0.35 112.50 39.38 foreman 1 0.1
stucco kg 0.1 70.00 7.00 painter 1 1
brush pcs 0.01 100.00 1.00 DL 1 1
sand paper pcs 0.01 50.00 0.50
gypsum kg 0.04 6.00 0.06

Total (1:-01) 47.94 Total (1:02)

A= Materials Unit Cost 47.94 Birr/m2 B= Manpower Unit Cost 2.15


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Oda Bultum Construction material,transportation,Equipmen
PROJECT:
WORK ITEM: ( 7.01) Three coats of water paint
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour Cost (1:02)

Cost per Labour by


Type of Material Unit Qty * Rate Unit Grade No. UF
water paint lit 0.35 74.29 26.00 foreman 1 0.1
stucco kg 0.1 70.00 7.00 painter 1 1
brush pcs 0.01 100.00 1.00 DL 1 1
gypsum kg 0.04 6.00 0.24
sand paper pcs 0.01 50.00 0.50

Total (1:-01) 34.74 Total (1:02)

A= Materials Unit Cost 34.74 Birr/m2 B= Manpower Unit Cost 2.15


Total of (1:02)
Hourly Output:
Direct Cost of Work Item = A+B+C =
Profit Cost:
Over head cost :
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
ortation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 30 ml/hr
EQUIPEMENT: Tool
RESULT: 62.62 Birr/m2

bour Cost (1:02) Equipment Cost (1:03)

Indexed
Hourly Hourly Type of Hourly Hourly
Cost Cost Equipment No. Rental Cost
43.75 4.38 tools 1 0.5 0.5
37.50 37.50
22.50 22.5

al (1:02) 64.38 Total (1:03) 0.5

Birr/m2 C= Equipment Unit Cost 0.02 Birr/m2


Total of (1:03)
Hourly output: ______________
50.10 Birr/m2
15% 7.51 "
10% 5.01 "
62.62 Birr/m2

ED OUTPUT.
ortation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 30 ml/hr
EQUIPEMENT: Tool
RESULT: 46.13 Birr/m2

bour Cost (1:02) Equipment Cost (1:03)


Indexed
Hourly Hourly Type of Hourly Hourly
Cost Cost Equipment No. Rental Cost 0.4
43.75 4.38 tools 1 0.5 0.5
37.50 37.50
22.50 22.5
al (1:02) 64.38 Total (1:03) 0.5

Birr/m2 C= Equipment Unit Cost 0.02 Birr/m2


Total of (1:03)
Hourly output: ______________
36.90 Birr/m2
15% 5.54 "
10% 3.69 "
46.13 Birr/m2

ED OUTPUT.
Oda Bultum Construction material,transp
PROJECT:
WORK ITEM: (8.1) Main Distribution board
TOTAL QANTITY OF WORK ITEM: 1 Pcs

Material Cost (1:01)

Type of Material Unit Qty * Rate

Main Distribution board no 1 2500


1 pc main ACB of 20A/1P no 1 80
2 pcs ACB of 16A/1P no 2 80
2pcs ACB of 10A/1P no 2 80

A= Materials Unit Cost 2,900.00 Birr/Pcs

Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transp


PROJECT:
WORK ITEM: Socket Outlet
TOTAL QANTITY OF WORK ITEM: 1 Pt

Material Cost (1:01)


Type of Material Unit Qty * Rate
Sinlge pole switch No 1 100.00

Total (1:-01)

A= Materials Unit Cost 100.00 Birr/Pt

Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transp


PROJECT:
WORK ITEM: 2*2.5mm conductor wire
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01)

Type of Material Unit Qty * Rate


2*2.5mm conductor wire ml 2 16.00
25mm condiut ml 1 10.00

Total (1:-01)
A= Materials Unit Cost 42.00 Birr/m

Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE

Oda Bultum Construction material,transp


PROJECT:
WORK ITEM: (8.19) Socket outlet points
TOTAL QANTITY OF WORK ITEM: 1 Pt

Material Cost (1:01)

Type of Material Unit Qty * Rate


diam.16mm conduit m 3 10.00
pvc insulated conductor of 3x2.5mm 2 m 5 10.00
connectors No. 10 20.00
junction box No. 1 10.00

Total (1:-01)

A= Materials Unit Cost 290.00 Birr/Pt

Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
Oda Bultum Construction material,transp
PROJECT:
WORK ITEM: (8.52) Extra Over Socket outlet
TOTAL QANTITY OF WORK ITEM: 1 Pt

Material Cost (1:01)

Type of Material Unit Qty * Rate


twin socket outlet No 1 85.22

Total (1:-01)

A= Materials Unit Cost 85.22 Birr/Pt

Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGE
aterial,transportation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 8
EQUIPEMENT:
RESULT: 3633.20 Birr/Pcs

Labour (1:02) Equipment Cost (1:03)

Indexed
Cost per Labour by Hourly Hourly Type of
Unit Grade No. UF Cost Cost Equipment No.

2500 Electiritian 1 1 37.5 37.5


80 DL 1 1 15 15
160
160

2,900.00 Total ( 1:02 ) 52.50 Total (1:03)

B= Manpower Unit Cost 6.56 Birr/Pcs C=Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 2906.56 Birr/Pcs
Profit Cost: 15% 435.98 "
Over head cost : 10% 290.66 "
Total Unit Cost : 3,633.20 Birr/Pcs

RELATED TO TARGETED OUTPUT.

aterial,transportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 15
EQUIPEMENT:
RESULT: 129.90 Birr/Pt

Labour (1:02) Equipment Cost (1:03)


** Indexed
Cost per Labour by Hourly Hourly Type of
Unit Grade No. UF Cost Cost Equipment No.
100.00 Electritian 1 1 43.75 43.75
D/L 1 1 15 15.00

100.00 Total ( 1:02 ) 58.75 Total (1:03)

B= Manpower Unit Cost 3.92 Birr/Pt C=Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 103.92 Birr/Pt
Over head cost : 10% 10.39 "
Profit Cost: 15% 15.59 "
Total Unit Cost : 129.90 Birr/Pt

RELATED TO TARGETED OUTPUT.

aterial,transportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 60
EQUIPEMENT:
RESULT: 53.72 Birr/m

Labour (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of
Unit Grade No. UF Cost Cost Equipment No.
32.00 Electritian 1 1 43.75 43.75
10.00 D/L 1 1 15 15.00

42.00 Total ( 1:02 ) 58.75 Total (1:03)


B= Manpower Unit Cost 0.98 Birr/Pt C=Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 42.98 Birr/m
Over head cost : 10% 4.30 "
Profit Cost: 15% 6.45 "
Total Unit Cost : 53.72 Birr/m

RELATED TO TARGETED OUTPUT.

aterial,transportation,Equipments rent and Labor cost.


LABOUR HOURLY OUTPUT: 1
EQUIPEMENT:
RESULT: 425.00 Birr/Pt

Labour (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of
Unit Grade No. UF Cost Cost Equipment No.
30.00 P/r 1 1 50 50
50.00
200.00
10.00
-
-

290.00 Total ( 1:02 ) 50.00 Total (1:03)

B= Manpower Unit Cost 50.00 Birr/Pt C=Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 340.00 Birr/Pt
Over head cost : 10% 34.00 "
Profit Cost: 15% 51.00 "
Total Unit Cost : 425.00 Birr/Pt

RELATED TO TARGETED OUTPUT.


aterial,transportation,Equipments rent and Labor cost.
LABOUR HOURLY OUTPUT: 1
EQUIPEMENT:
RESULT: 156.52 Birr/Pt

Labour (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of
Unit Grade No. UF Cost Cost Equipment No.
85.22 P/r 1 1 40 40.00

85.22 Total ( 1:02 ) 40.00 Total (1:03)

B= Manpower Unit Cost 40.00 Birr/Pt C=Equipment Unit Cost


Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 125.22 Birr/Pt
Over head cost : 10% 12.52 "
Profit Cost: 15% 18.78 "
Total Unit Cost : 156.52 Birr/Pt

RELATED TO TARGETED OUTPUT.


st.
Ps/hr

Equipment Cost (1:03)

Hourly
Rental Hourly Cost

tal (1:03) 0.00

0 Birr/Pcs

__________________

st.
ml/hr
Hourly
Rental Hourly Cost
0

tal (1:03) 0.00

0 Birr/Pt

__________________

st.
ml/hr

Hourly
Rental Hourly Cost
0

tal (1:03) 0.00


0 Birr/Pt

__________________

st.
ml/hr

Hourly
Rental Hourly Cost
0

tal (1:03) 0.00

0 Birr/Pt

__________________
st.
ml/hr

Hourly
Rental Hourly Cost
0

tal (1:03) 0.00

0 Birr/Pt

__________________
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: Oda Bultum
WORK ITEM: ( 10.4.1) Grill gate, size 1200x430cm
TOTAL QUANTITY OF WORK ITEM: 1 kg

Material Cost (1:01) Labour (1:02)

Cost per Labour by


Type of Material Unit Qty * Rate Unit Trade No. UF
RHS kg 117.77 36.20 4,263.27 Painter 1 1
Anti rust lit 0.03 33.55 1.01
Syntetic paint lit 0.04 53.08 2.12
Brush no 0.01 56.10 0.56
15x3mm flat metal pcs 5.292 0.00 -

Total (1:-01) 4,266.96 Total (1:02)


A= Materials Unit Cost 4267.0 Birr/pc B=Manpower Unit Cost
Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum
WORK ITEM: ( 10.4.1) Grill gate, size 200x430cm
TOTAL QUANTITY OF WORK ITEM: 1 kg

Material Cost (1:01) Labour (1:02)

Cost per Labour by


Type of Material Unit Qty * Rate Unit Trade No. UF
RHS kg 117.77 36.20 4,263.27 Painter 1 1
Anti rust lit 0.03 33.55 1.01
Syntetic paint lit 0.04 53.08 2.12
Brush no 0.01 56.10 0.56
15x3mm flat metal pcs 5.292 0.00 -

Total (1:-01) 4,266.96 Total (1:02)


A= Materials Unit Cost 4267.0 Birr/pc B=Manpower Unit Cost
Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: Oda Bultum
WORK ITEM: ( 10.4.2) Grill fence made of 40x30x2mm and 30x30x2mm RHS
TOTAL QUANTITY OF WORK ITEM: 1 kg

Material Cost (1:01) Labour (1:02)


Cost per Labour by
Type of Material Unit Qty * Rate Unit Trade No. UF
RHS kg 24.26 36.20 878.21 Painter 1 1
Anti rust lit 0.03 33.55 1.01
Syntetic paint lit 0.05 53.08 2.65
Brush no 0.01 56.10 0.56
15x3mm flat metal pcs 0.01 0.00 0
Total (1:-01) 882.43 Total (1:02)
A= Materials Unit Cost 882.4 Birr/pc B=Manpower Unit Cost
Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
CT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.2 pc/hr
EQUIPEMENT: Welding & Grinding machine m2/hr.
RESULT: 6436.75 Br./m 2

Labour (1:02) Equipment Cost (1:03)

** Indexed Type of Hourly


Hourly Cost Hourly Cost Equipment No. Rental Hourly Cost
100 100 tools 1 0.2 0.2

(1:02) 100 Total (1:03) 0.2


500.0 Br./pc C= Equipment Unit Cost 1.00 Br./pc
Total of (1:03)
Hourly output:
4,767.96 Birr/pc
20% 953.59 "
15% 715.19 "
6,436.75 "

GETED OUTPUT.

CT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 0.2 pc/hr
EQUIPEMENT: Welding & Grinding machine m2/hr.
RESULT: 5959.96 Br./m2

Labour (1:02) Equipment Cost (1:03)

** Indexed Type of Hourly


Hourly Cost Hourly Cost Equipment No. Rental Hourly Cost
100 100 tools 1 0.2 0.2
(1:02) 100 Total (1:03) 0.2
500.0 Br./pc C= Equipment Unit Cost 1.00 Br./pc
Total of (1:03)
Hourly output:
4,767.96 Birr/pc
10% 476.80 "
15% 715.19 "
5,959.96 "

GETED OUTPUT.

CT & INDIRECT UNIT COSTS


LABOUR HOURLY OUTPUT: 1 pc/hr
EQUIPEMENT: Welding & Grinding machine m2/hr.
RESULT: 1115.79 Br./m2

Labour (1:02) Equipment Cost (1:03)


** Indexed Type of Hourly
Hourly Cost Hourly Cost Equipment No. Rental Hourly Cost
10 10 tools 1 0.2 0.2
(1:02) 10 Total (1:03) 0.2
10.0 Br./pc C= Equipment Unit Cost 0.20 Br./pc
Total of (1:03)
Hourly output:
892.6 Birr/pc
10% 89.26 "
15% 133.89 "
1,115.79 "

GETED OUTPUT.
Item no. MATERIAL Unit material cost

1 Cement OPC qtl. 360.00


2 Cement PPC qtl. -
2 Sand m3 310.00
3 Gravel (02) m3 750.00
4 Stone m3 366.67
5 Class B 20cm thick HCB Pcs. 25.00
6 Class B 15cm thick HCB Pcs. 20.00
7 Class B 10cm thick HCB Pcs. 16.00
Ribbed block Pcs.
8 Brick Pcs. 20.00
curb stone ml
9 Borowed Selected material m3 220.00
Base coarse m3
red ash m3 400.00
10 Plain bar dia 6 kg 45.00
11 Reinforcment bar dia 8 kg 44.87
12 Reinforcment bar dia 10 kg 43.24
13 Reinforcment bar dia 12 kg 45.45
14 Reinforcment bar dia 14 kg 41.37
15 Reinforcment bar dia 16 kg 28.00
16 Reinforcment bar dia 20 kg 25.00
Reinforcment bar dia 24 kg
s-400 Reinforcment bar dia 8-20 kg
14 Nails different size kg 70.00
15 Roofing nails kg 70.00
16 Black wire 1.5mm kg 45.00
17 Black wire 2.5mm kg 60.00
18 Mould Oil Lit.
19 Water m3

20 Struts diam. 6mm ml 7.80


21 Pumice m3
22 HERTLAN(E.P.D.M.) water proofing system m2
Barbed wire role/80M 550.00
ROOFING
1 Ø10-12cm eucalyptus ml 40.00
2 Ø6-8cm eucalyptus ml 35.00
3 Roofing Nails Kg. 75.00
4 EGA 500 galvanized sheet m2 250.00
5 EGA 700 galvanized sheet m2 300.00
RHS size 25x25x2mm lattice purlin m
5 Gauge 28 galvanized Ribbed metal sheet M2 361.11
Gauge 35 CIS m2 110.00
6 J bolt Kg. 120.00
7 Plastic Washer. Kg. 25.00
8 PVC down pipe dia 50mm pcs 130.00
PVC down pipe dia 75mm pcs 180.00
PVC down pipe dia 110mm pcs 260.00
9 Staffa For Down Pipe pcs
fittings pcs
APP or equivalent water proofing m2
Cementious or equivalent water proofing m2
armstrong ceiling m2
decra roof tile m2 380.00
decra ridge cover ml 300.00
CARPENTRY & JOINERY

40mm thick wood framed door both side covered with 4mm ply
wood side, top, bottom lipped & eadge with hard woodprice
include three coat of varnish paint & cyliderical lock with top top
8 glazed fun light m2

12 Eucalyptus wood upper & lower truss members size Dia.10-12cm pcs 200.00

13 Eucalyptus wood vertical & diagonal truss members size Dia.80 cm pcs 180.00

14 Eucalyptus wood vertical & diagonal truss members size Dia.15 cm pcs
14 50x70mm sawn zigba wood roof purlin pcs 280.00
40x50mm sawn zigba wood roof purlin pcs 200.00
15 8mm thick 120*60mm chipwood ceiling m2 150.00
16 40x50mm sawn zigba wood battens pcs 200.00
corner list m 2

17 2.5cm thick timber m2


18 30cm pcs
19 25cm pcs

Item no. MATERIAL Unit material cost

20 20cm pcs
21 2.5cm thick timber average m2
21 3cm facia board (20cm) ml 45.00
3cm facia board (15cm) ml 30.00
22 Cyliderical lock pcs
23 Hing pcs
kerero hand rail on stair ml
kerero hand rail on wall ml
Cupboard m2
Cupboard key pcs
Plastic Door m2
Metal Work
Aluiminium profile doors m2
Aluiminium profile windows m2
Aluiminium profile curtain wall m2
Aluiminium hand rail h=1m dia 50mm ml
Aluiminium hand rail h=1cm dia 40mm ml
Aluiminium hand rail h=37cm fixed on wall ml
Anchor bolt dia.16mm length 300mm pcs
Plates 5 thick pcs
Plates 4 thick pcs
Plates 4 thick pcs
Plates 3 thick pcs
Plates2(500+364x582mm pcs
Bolts with nuts dia20 pcs
Bolts with nuts dia 14 pcs
Bolts with nuts dia 12 pcs
Bolts with nuts dia 20 pcs
Bolts with nuts dia16 pcs
Angle iron(60x60x3mm) kg
RHS Purlin 80x80x3mm kg
RHS Purlin 25x25x1.5mm kg
RHS truss 100x100x3.5mm kg
RHS truss 80x80x4mm kg
RHS truss 40x40x2mm kg
RHS truss 30x30x2.5mm kg
RHS truss 60x60x3mm kg
SHS 80x80x3mm kg
SHS 40x40x2.5 kg
Electrode(3.2mm) kg
LTZ steel profile frame doors m2
LTZ steel profile frame windows m2
type w1 size 3700x2100mm m2
type w2 size 2180x2100mm m2
type w3 size 2900x3120mm m2
type w4 size 700x3120mm m2
type w5size 2180x600mm m2
type D1 size 3700x3120mm m2
type D2 size 20000x3120mm m2
type D2 size 3000x3120mm m2
type D2 size 2000x3120mm m2
50x30x3mm RHS ml
Diagonal Wooden hand rail 15x3cm ml
kerero hand rail 80x40mm ml
CHS dia. 60mm kg
CHS dia. 50mm kg

Item no. MATERIAL Unit material cost

5mm thick flat metal sheet pcs


angle iron 600x600mm pcs
angle iron 30x25x25x4mm kg
steel pole kg
FINISHING WORK
30mm thick white marble floor tile m2
30mm thick white marble floor tile for tread m
30mm granite tile m2
20mm thick harer marble floor tile m2
30mm thick marble floor tile for riser m
14 cm high 2cm thick marble skirting ml
10 cm high 2cm thick harer marble skirting ml
Marble window cill 30/3cm ml
Marble window cill 28/3cm ml
Marble window cill 29/3cm ml
Marble window cill 34/3cm ml
Marble chips window cill 27/3cm kg
8 Marble thread 35/3cm ml
Marble thread 30/3cm ml
10 Marble riser 16/2cm ml
Marble riser 13/2cm ml
Marble chips thread 35/3cm kg
Marble chips Riser 13/2cm kg
50mm Marble chips kg
6mm thick CLINKER wall tile m2
7 250x20mm Marble threshold m2
Marble threshold m2
3x15cm marble copping ml
3x20cm marble copping ml
3x25cm marble copping ml
13 2mm plastic tile m2
150x150x6mm thick glazed ceramic wall tile m2
150x150x8mm thick glazed ceramic wall tile m2
17 7cm high plastic tile skirting ml
17 10cm high ceramic tile skirting ml
17 300x300x9mm non silpery ceramic floor tile m2
18 300x300x10mm non silpery ceramic floor tile m2
18 300x300x12mm non silpery ceramic floor tile m2

30x30x3 angle iron pcs


White cement kg
Adhesive glue kg
Polish
20mm terrazzo floor tile m2
10x100mm terrazzo skirting tile ml
30mm terrazzo floor tile m2
260x30mm terrazzo window cill ml
cement grout kg
20mm terrazzo tile coping ml
4mm clear glass . m2
6mm clear glass . m3
5mm figured glass . m2
3mm clear glass . m2
Putty kg
PAINTING
1 animal glue kg
2 anti-rust lit
3 brush pcs
4 gypsum kg
5 plastic paint lit

Item no. MATERIAL Unit material cost

6 sand paper pcs


7 stucco kg
8 thinner lit
9 varnish paint lit
10 quartz paint lit
ELECTRICAL INSTALLATION
DISTRIBUTION BOARDS
(TYPE SIEMENS,ABB,LEGRAND OR EQUIVALENT
APPROVED)
shor circuit triping characterstics of each circuit breaker
inside distribution board shall be as specified below:
CB rating (A) Short circuit rating (KA)
6-25 6
32-63 10
Flush mounting distribution board with lockable door,and
including phase,neutral and earth bar of 63A rating and consisting
of
1 pc main ACB of 50A/3P
1 pc ACB of 32A/3P
1 pc ACB of 25A/3P
5 pcs ACB of 16A/1P
6 pcs ACB of 10A/1P No
Flush mounting distribution board with lockable door,and
including phase,neutral and earth bar of 50A rating and consisting
of
1 pc main ACB of 32A/3P
4 pcs ACB of 16A/1P
5pcs ACB of 10A/1P No
Flush mounting distribution board with lockable door,and
including phase,neutral and earth bar of 50A rating and consisting
of
1 pc main ACB of 25A/3P
4 pcs ACB of 16A/1P
6pcs ACB of 10A/1P No
Flush mounting distribution board with lockable door,and
including phase,neutral and earth bar of 50A rating and consisting
of
1 pc main ACB of 25A/1P
4 pcs ACB of 16A/1P
3 pcs ACB of 10A/1P No
Flush mounting distribution board with lockable door,and
including phase,neutral and earth bar of 50A rating and consisting
of
1 pc main ACB of 25A/3P
1 pc ACB of 20A/3P
3 pcs ACB of 16A/1P
5 pcs ACB of 10A/1P No
Flush mounting distribution board with lockable door,and
including phase,neutral and earth bar of 50A rating and consisting
of
1 pc main ACB of 20A/3P
2 pcs ACB of 16A/1P
3 pcs ACB of 10A/1P No
Flush mounting distribution board with lockable door,and
including phase,neutral and earth bar of 50A rating and consisting
of
1 pc main ACB of 25A/1P
2 pcs ACB of 16A/1P
2 pcs ACB of 10A/1P No

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 50A rating and consisting of
1 pc main ACB of 25A/1P
2 pcs ACB of 16A/1P
4 pcs ACB of 10A/1P No

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 50A rating and consisting of
1 pc main ACB of 32A/3P
1 pc ACB of 25A/3P
1 pc ACB of 25A/1P
1 pc ACB of 16A/1P
6 pcs ACB of 10A/1P No

Item no. MATERIAL Unit material cost

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 63A 3ph,380 Vrating and consisting
of
1 pc main ACB of 50A/3P
1 pc ACB of 16A/3P
5 pcs ACB of 10A/3P
1 pc CONTACTOR Rated operational power in AC3 380/400V is
25KW/3p,rated operational voltage is 1000V.Complete with
auxiliary contacts for solar switches No

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 50A rating and consisting of
1 pc main ACB of 25A/3P
1 pc ACB of 16A/1P
6 pcs ACB of 10A/1P No

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 50A rating and consisting of
1 pc main ACB of 25A/3P
1 pc ACB of 16A/1P
3 pcs ACB of 10A/1P No 100.00

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 50A rating and consisting of
1 pc main ACB of 25A/3P
1 pc ACB of 16A/1P
10 pcs ACB of 10A/1P No 100.00

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 50A rating and consisting of
1 pc main ACB of 25A/3P
1 pc ACB of 16A/1P
7pcs ACB of 10A/1P No 100.00

Flush mounting distribution board with lockable door,and including


phase,neutral and earth bar of 50A rating and consisting of
1 pc main ACB of 25A/1P
1 pc ACB of 16A/1P
2pcs ACB of 10A/1P No
low voltage system earthing consisting of 1500x10mm copper
bond earthing rod including all concting accessories No
low voltage system earthing consisting of 2400x10mm copper
bond earthing rod including all concting accessories No
low voltage system earthing consisting of 1x16mm2 bare copper
conductor No
low voltage system earthing consisting of 1x10mm2 bare copper
conductor ml
low voltage system earthing consisting of 1x6mm2 bare copper
conductor ml
Earthing cable 1x35mm 2
ml
Conduits and PVC pipe
Dia.200 pcs
Dia.110 pcs
Dia.95 pcs
Dia 70 pcs
Dia.50 pcs
Dia.40 pcs
Dia.36 pcs
pcs
Dia.29 pcs
Feeder Cables (Siemens Nyy 0.6/1.0KV)
5x16mm2 ml
5x10mm 2
ml
5x6mm 2
ml
5x4mm 2
ml
5x2.5mm2 ml
3x25/16+1x16mm 2
ml

3x50/25+1x25mm2 ml

3x95/50+1x50mm2 ml

3x240/120mm2 ml
4x16mm 2
ml
3x16mm 2
ml

Item no. MATERIAL Unit material cost

3x6mm2 ml
4x6mm2 ml
4x10mm 2
ml
4x4mm 2
ml
3x4mm2 ml
3x2.5mm 2
ml
2x1mm 2
ml
1x70mm 2
ml
1x120mm 2
ml
1x16mm 2
ml
dia.16mm &2400mm long copper rod pcs
dia.20mm &3000mm long copper rod pcs
Dia 20mm rigid conduit pcs
Dia 25mm rigid conduit pcs
Dia 13.5mm rigid conduit pcs
Dia 16mm rigid conduit pcs
Dia 19mm rigid conduit pcs
2.5mm2 electrical wire ml
4mm electrical wire
2
ml
Connector pcs
Dia 65 Junction box No
Dia 85 Junction box No
Dia150x100mm Junction box No
SWITCHES (TYPE LEGRAND DÉCOR OR EQUIVALENT)
Sinlge switch No
double switch No
two-way switch No
intermediate switch No
SOCKET OUTLETS(TYPE LEGRAND DÉCOR OR EQUIVALENT)
Socket out let of 16A/1P No
twin Socket out let of 16A/1P No
suitable for hand dryer AC plug Socket out let of 16A/1P No
220V/50HZ Automatic hand dryer heating temprature of 40-60 dc
dynamicl balanced centrifugal fan of multiplmetalic vane,fire
retardant,high gloss finish plastic covr and mounting base,infrared
sensors complete with all accessories No
Floor Box No
Floor Box but twin No
2xCAT 6 UTP data cable ml
4xCAT 6 UTP data cable ml
2xRJ 45 8 contact data socket out lets No
single module RJ 45 8 contact data socket out lets No

12 ports 1 U RJ 45,8 contacts patch pannel with power supply unit


with power plug and standard pivoting cabinet with rack for wall
mounting ,Knock out holes for cable entrance and conduit
connection,ventilation ports,standard patch cords and 25%reserve
space for hubs and switches,with fiber to copper converter,all the
necessary accessories to make the system complete No
Ditto as above but with 24 ports 1 U No
Ditto as above but with 36 ports 3 U No
Ditto as above but with 48 ports 2 U No
Ditto as above but with 72 ports 2 U No

Parallel operated approved type 380V/3ph+/-5% ,50Hz 40&40kVA


UPS with maitenance free sealed lead acid battery life time of
minimum 5 years ,LED status display with battery bar graph for on
line,replace battery and over load indicator static electronics
manual by pass switch for 10min operation with surge protector
utility for parallel connection out puts, power factor of grator or
equal 0.95 and all the necessary accessories. No
Telepone/data system
Data/telephone points fed through 2x(twisted pair category 6E UTP
cable inside PVC conduit of 25mm diameter. ml
120 pair CAT 5 UTP telephone cable ml
80 pair CAT 5 UTP telephone cable ml
50 pair CAT 5 UTP telephone cable ml
4 pair CAT 3 UTP telephone cable ml
Twin moudule(ganged) RJ 11 (2xRJ 11) telephone out let of 4
contact for flush mounting with lebeling from teleterminal boxes No

Item no. MATERIAL Unit material cost

Flush mounted main distribution frame 180 pairs telephone


terminal blocks or punch down blocks with lockable doors wall
support structure complete accessories or equivalent pair as ETC
standard No

Flush mounted 60 pairs telephone terminal blocks or punch down


blocks with plastic cover complete accessories or equivalent pair
as ETC standard No

Flush mounted 20 pairs telephone terminal blocks or punch down


blocks with plastic cover complete accessories or equivalent pair
as ETC standard No

LED 5w illuminated signage system shall be installed to give


information with standard dimensions information displays and
illumination level.the display consisting of symbols ,text or figures
supported with direction which will indicate EXIT and floor level
(thickness shall not be greater than 7 cm) No

LED 5w illuminated emergency lighting system,the system shall


provide safety evacuation of public during emergency for with at
least of 2hr emergency battery(thickness shall not be greater than
7 cm) No

2X1 Audio cable No

Factory assembled surface mounted metal enclouseres light


control pannel ,(LCP) with lockable door including DIN rail mounted
terminal blocks,cover all fixing and end brackets,marking tags all
fixing and connection accessories ,complete and consisting of 28
pcs spring return miniture push button with LED pilot light to be
fixed on the front of the enclosure 50pcs DIN rail mounted terminal
blocks with endbrakets and marking tags all complte No
Fire alarm control panel with specification of input power 220
VAC,50Hz,capable of networked connection ,Programmable
internal hard ware and output circuits,programmeble software
zones,accessories for out put connection for telephone circuit,with
built in sealed battery capable of supply to all equipmets for at least
72Hr,PA system interface with prerecorded announcement,trouble
acknowledge and alarm silence switch,visual and audiable trouble
alarm by zone,manual acknowlage function,Minimum of 4 zones
digital,LCD display (80 characters) program keypad,LED
indicators,Two relay outputs,1 loop all the necessary accessories
and facilities (functions)as per the BSNE 54 standards to make the
system complete No

Speakers Wall ,high standard ,frequency response as per


academic buildings standards,Temperature between 60 degree
centigrade,power rating 10W RMS,shall be provided with mounting
bracket suitable for academic premises No

Audio amplifier shall have a minimum of four inputchannels,Each


output shall be capable of providing a 70.7 and 100V constant
voltage audio line. The amplifier shall have wirless inputs ,audio
CD player and TM tunner with 12U 19" equipment rack with glass
door,removable side panel,vent panels with ventilation equipments
including fan and all the necessary accessories No

60 Watts RMS No

Wireless Microphone /Transmitter type Bosch LBB 9121/00 or


approved equivalent No

Table Top Microphone No

P A Network controller to be mounted in a 19" rack. No

2x60W power amplifier to be mounted in a 19"rack No

Call station basic No

Call station keypad for call station basic No

Line supervision set with complete accessories No

Back ground music source to be mounted in a 19" rack No


8W wall mounted speaker with fixing accessories and surface
mounting box No
Configuration/diagnostic & logging
sofitwares,documentation,power supplies/transformers No

Item no. MATERIAL Unit material cost

sound/speaker,micophone cabling and termination,color coded


including label,tested and commisione. No
smoke detector with complete accessories No
Visual and audibble fire alarm indicators with the amplifires storbed
intensity with all the necessary accessories to make the system
complete for surface/flush mounting No
Manual fire alarm breakglass with all the necessary acessories for
surface/Flush mounting No
CAT6 RJ 45 twin outlets. No
LIGHT FITTING AND LAMPS
Fluorescent with four lamps,optics type closed louver medium
glossy ,lamp wattage 18 watts ,luminare material steel sheet
,ingress protection 40,with a length 596mm,width 596mm and
25 100mm height control gear 220V/50HZ,electronics ballast No
Fluorescent with one lamp,optics type closed louver high glossy
,lamp wattage 36 watts ,luminare material steel sheet ,ingress
protection 40,with a length 1262mm,width 86mm and 85mm height
26 control gear 220V/50HZ,electronics ballast No
Fluorescent with one lamp,optics type closed louver high glossy
,lamp wattage 36 watts ,luminare material steel sheet ,ingress
protection 20,with a length 1238mm,width 88mm and 46mm height
control gear 220V/50HZ,electronics ballast No

Fluorescent with two lamps,optics type closed louver high glossy


,lamp wattage 36 watts ,luminare material steel sheet ,ingress
protection 40,with a length 1273mm,width 200mm and 78mm
27 height control gear 220V/50HZ,electronics ballast No

Fluorescent with two lamps,optics type closed louver high glossy


,lamp wattage 36 watts ,luminare material steel sheet ,ingress
protection 20,with a length 1230mm,width 220mm and 115mm
height control gear 220V/50HZ,electronics ballast No
Fluorescent with two lamps,optics type closed louver low glossy
,lamp wattage 36 watts ,luminare material steel sheet ,ingress
protection 20,with a length 1230mm,width 220mm and 115mm
height control gear 220V/50HZ,electronics ballast No

compact Fluorescent with one lamp,optics type opal ,lamp wattage


11 watts ,luminare material metal base ,cover texured with push
button switch,ingress protection 40,with a length 295mm,width
66mm and 85mm height control gear 220V/50HZ,electronics
ballast No
compact Fluorescent with one lamp,optics type opal ,lamp wattage
11 watts ,luminare polycarbonate ,ingress protection 44,with a
length 295mm,width 66mm and 55mm height control gear
28 220V/50HZ,electronics ballast No
compact Fluorescent with one lamp,optics type opal ,lamp wattage
13 watts ,luminare material polycarbonate,steel sheet base ingress
protection 43,with a diameter 201 mm and 115mm height control
gear 220V/50HZ,electronics ballast No

compact Fluorescent with one lamp,optics type closed louver,


,lamp wattage 18 watts ,luminare material Dicast aluminium with
protective cage ingress protection 54,with a diameter 240mm and
130mm height control gear 220V/50HZ,electronics ballast No
Fluorescent with one lamp,optics type dircet lightl ,lamp wattage 36
watts ,luminare material steel sheet ,ingress protection 20,with a
length 1224mm,width 50mm and 78.5mm height control gear
29 220V/50HZ,electronics ballast No

Fluorescent with two lamps,optics type closed louver high glossy


,lamp wattage 36 watts ,luminare material steel sheet ,ingress
protection 20,with a length 1230mm,width 220mm and 115mm
height control gear 220V/50HZ,electronics ballast No

Fluorescent with one lamp,optics type direct light,lamp wattage 36


watts ,luminare material steel sheet ,ingress protection 65,with a
length 1224mm,width 50mm and 94mm height control gear
220V/50HZ,electronics ballast No

Energy Saving lamp,lamp wattage 23 watts ,luminare material fiber


glass ,ingress protection 65,with a length 510mm,width 300mm
30 control gear 220V/50HZt No

compact Fluorescent with one lamp,optics type opal ,lamp wattage


18 watts ,luminare material tubular metal base ,cover texured with
push button switch,ingress protection 40,with a length
32 295mm,width 66mm and 85mm height control gear 220V/50HZ No

Item no. MATERIAL Unit material cost

compact Fluorescent with one lamp,optics type opal ,lamp wattage


11 watts ,luminare polycarbonate steel sheet base,ingress
protection 43,with a diameter of 301mm and 115mm height control
gear 220V/50HZ,electronics ballast No

Disano1606 BOX1 rectangular with FLC 1x18W lamp or


31 equivallent No
Octagonal steel light pole of dia 120mm at base and dia. 60mm at
top with length 3000mm above ground level 4 ancor cable entry
through PP dia.50mm,fuse box and fuse of 2A No
TV system
TV outlet (TYPE LEGRAND DÉCOR OR EQUIVALENT) No
single arm street light pole of 6 mt height above ground level with
free fixed door including removable panel with clamps for power
6 cables and protective fuse holder with 1x6A fuses. No
WARNING TAPES
100 mm wide plastic tape ,colored yellow with suitable warning
legend describing buried electrical lines ml
1pc MCB of 32A,(1-ph)
1pc MCB of 40A,(3-ph)
1pc of main switch of 30A,3-ph and with bus- bar of 100 A.
Complete all accessories No

Sub distribution board SDB-CL1 for flush mounting with lockable


door,complete with bus terminals,neutral and earth bars and
7 consisting of
14 pcs of MCB of 10A(1-ph)
6 pc of MCB of 16A(1-ph)
1pc of main switch of 40A,3-ph and with bus- bar of 63 A.
8 Complete all accessories No
Sub distribution board SDB-CL2 for flush mounting with lockable
door,complete with bus terminals,neutral and earth bars and
9 consisting of
4 pcs of MCB of 10A(1-ph)
2 pc of MCB of 16A(1-ph)
1pc of main switch of 32A,1-ph and with bus- bar of 40 A.
10 Complete all accessories No
Sub distribution board SDB-H2 for flush mounting with lockable
door,complete with bus terminals,neutral and earth bars and
11 consisting of
10 pcs of MCB of 10A(1-ph)
5 pc of MCB of 16A(1-ph)
1pc of main switch of 80 A,3-ph and with bus- bar of 100 A.
Complete all accessories No
Main distribution board for flour with lockable door,complete with
13 bus terminals,neutral and earth bars and consisting of
2 pcs of ACB of 20A,1ph
1 pcs of ACB of 20A ,3 ph
2 pcs of ACB of 80A,3ph
2 pcs of ACB of 40A,3ph
2 pcs of ACB of 100A,3ph
14 1pc MCB of 200A,3ph
15 Complete all accessories No
Sub distribution board DB-G with lockable door,complete with bus
17 terminals,neutral and earth bars and consisting of
1 pc of ACB of 10A,1ph
1 pc of ACB of 16A ,1 ph
1 pc of ACB of 20A,3ph
1 pcs of main switch of 20A,3-ph with phas bar of 25A, earthing
and neutral terminal
Complete all accessories No
20 2.5mm2 electrical wire ml
21 Dia 13.5mm rigid conduit pcs
22 Dia 16mm rigid conduit pcs
23 Dia 19mm rigid conduit pcs
24 Dia 21mm rigid conduit pcs
25 Dia 32mm rigid conduit pcs
Dia 40mm rigid conduit pcs
26 Dia 13mm flexible conduit pcs
27 Dia 16mm flexible conduit pcs
28 Dia 19mm flexible conduit pcs
29 Dia 21mm flexible conduit pcs
30 Dia 29mm flexible conduit pcs
31 Connector pcs
32 Dia 65Junction box No
33 Dia150x100mm Junction box No
35 Sinlge pole switch No
35 Double pole switch No
35 Two way switch No

Item no. MATERIAL Unit material cost

37 Four way switch No


Flush mounted Socket out let( Siemens shucko type)of 16A (1-ph)
Lagrand Suno cover, plates and frame with mechanism of type
40 legrand Suno 7740 20 or equivalent No
41 Ditto but with twin socket outlet No
Telepone/data system
RJ45twin outlets, type legrand cariva cover with rocker and
mechanism, category 6e with 8 contacts complete with clip on
43 support frame and labeling accessories No
RJ 11 twin outlets, type legrand suno , category 6e with 4 contacts
complete with clip on support frame No
44 2( 4 pair category 6e UTP caple) ml
CAT6 UTP -4pairs,100 ohms covered with PVC sleeve (type
legrand 327 50 or equivalent) ml
42 U Datacenter Cabinet ml
TV system
TV outlet type LEGRAND sunocategory 6e with 4contacts
45 complete with clip on support frame No

Flus mounted CCTV points coaxial 75 ohm pvc insulated cable


46 type RG-11/U (copper center conductor)for horizontal installation ml
Day and night +ICR camera with IR LEDs.
Light fittings and lamps
Fluorescent luminaries type siemens 5LJ 225-2C or similar with
47 2x36 watts of fluorescent tube No
48 Seimens 5 LJ 225-1C and with 1x 36 watts of fluorescent tube No
Siemens 5NG 635 4.0 or similar with 60 watts of incandescent
49 lamp No
50 Siemens 5NA 5001-1 cor similar with 1xHQL 80W lamp No
Post top lantern for vandal proof type seimens 5NA481 2-1 AWO
51 or similar with 1xHQL 30-W lamp No
52 Disano1546 GLOBO with FL C2 x9S lamp No
Disano 6401 T8 238042-00 with FL 1x36 lamp No
PHILIPS TMS 012/136 I with 1x TLD 36W/840 lamp No
PVC pipe & rigid condutes
82 Dia.100 pcs
83 Dia.65 pcs
84 Dia.50 pcs
85 Dia.40 pcs
86 Dia.29 pcs
87 Dia.25 pcs
88 Dia.21 pcs
Cables (Siemens Nyy 0.6/1.0KV)
88 2x25mm2 ml
91 2x6mm 2
ml
92 2x10mm2 ml
93 3x10mm 2
ml
4x10mm2 ml
4x16mm2 ml
3x25/16mm 2
ml
3x35/16mm 2
ml
3x50/25mm 2
ml
3x95/50mm 2
ml
2(3x300/160)mm2 ml
3x4mm 2
ml
Coaxial cable 2x0.8mm 2
ml
97 Earthing cable 1x25mm 2
ml
98 Earthing cable 1x16mm 2
ml
99 Earthing cable 1x6mm 2
ml
100 Earthing cable 1x4mm 2
ml

2pcs Earthing rod of diameter 12.5mm complete with driving


101 stud,coupler,spike and rod to cable clamp driven to a depth of 3m No
Copper clad steel earth road 35mm diameter complete with cable
103 clamp and all other necessary accessories No
Inspection pit No
1mm thick sheet metal ml
3mm thick sheet metal ml
Diesel engine 1500rpm at 50Hz with automatic speed governor No

Three phase 70KVA (56Kw),Y-connection and accessible neutral No


single arm steel pole of 8 mt length No
3 mt height steel pole of 60 mm at the top No

Item no. MATERIAL Unit material cost

SANITARY WORK

All sanitary fixtures shall be European standard/ manufactured /


and shall be approved by the Architect, based on
samples,catalogues and brochures
RAK or equivalent Hand wash basine made of white vitreous
china, with chrome plated lever operated cold & hot water mixer,
complete with plug, chrome plated china holder, P-smell trap with
connection pipe and with all other necessary accessories( IDEAL
STANDARD or equivalent)
Size: 500x400 with pedestal No
Ditto but with cold water tap,Size: 500x400 with pedestal No
Kitchen sink Size: 1200x500x150 No

Ditto but Laboratory wash basin size 435x305mm No

Ditto but countertop Laboratory wash basin size 435x305mm No

Wash down water closet made of white vitreous china with plastic
seat and cover including low flush cistern. Complete with all
accessories ( RAK or equivalent)
Size: Medium with solid plastic seat & cover 735x385 No
Turkish type WC No
BATH TUB No

Single bowl stainless steel janitory sink complete with all


accessories including a drained removeable strainer, chrome
plated hot and cold water mixing tap ,faucet,p-smell trap Complete
with all the necessary accessories
Size: 400x800cm No

RAK toilet paper holder witholler . Complete with fastening screw


Size: Standard No

Crystal glass mirror for toilet hand wash basine with copper back
protection, Mirror with wall mini cabinates,with rigid plastic frame
and with all its accessories including chrome plated brass mirror
clips with chrome plated screws of 500x400mm size or more
Size: 500x400mm No
Urinals No
fire extingusherm 6kg wet co2 No
Electric water heater, 50 litters No
Electric water heater, 100 litters No
Soap holder in white vitreous china of size 150x150mm. Complete
with the necessary fixing and other accessories for hand wash
basine and shower No

Single tubularchrome plated swing pattern towel hanger, with


chrome plated fastening screws. Complete with all accessories. No

floor drain made of polished steel of approved quality complete


with P-smell trap and all othernecessary fitting and accessories
Size:50
Size:100
approved standard shower tray size 700x700mm No
Angus model 2c fixed type fire hydrant hose No

Slab clean outs of approved quality complete with P-smell trap and
all othernecessary fitting and accessories
Dia. 50mm No
Dia. 110mm No
Water supply line
PP-R type 3, description =PN16,SDR6 pipe appropriate for cold
and hot water
Dia.15mm pcs
Dia. 20mm pcs
Dia. 25mm pcs
Dia. 40mm pcs
Dia. 50mm pcs
Dia. 65mm pcs
Chrome service valve of approved standard with all necessary
accessories
Dia.15mm No
Dia.20mm(PPR stop cocks) No
Dia.25mm(PPR stop cocks) No
Non return(oneway) valve Dia.32mm No
polypropylenen pipe (PPR) ball valve
Dia. 40mm No
Dia. 32mm No

Item no. MATERIAL Unit material cost

UPVC pipe
Dia 15mm pcs
Dia 50mm pcs
Dia 80mm pcs
Dia 100mm pcs
Dia 110mm pcs
Dia 80mm pcs
Dia 150mm pcs
Dia 200mm pcs
Dia 300mm pcs
PVC vent cap dia. 50 No
PVC vent cap dia. 80 No
PVC vent cap dia. 100 No
PVC vent cap dia. 110 No
HDPE pipe
Dia 20mm ml
Dia 25mm ml
Dia 32mm ml
Dia 40mm ml
Dia 50mm ml
Dia 65mm ml
Dia 80mm ml
Dia 90mm ml
Dia 110mm ml
PVC pipe(rigid)
Dia 50mm PN 4 pcs
Dia 75mm PN 4 pcs
Dia 100mm PN 4 pcs
Dia 110mm PN 4 pcs
Dia 200mm pcs
Dia 150mm pcs
Dia 100mm blind pipe pcs
Dia 150mm blind pipe pcs
bronze gate valve
Dia 15mm No
Dia 20mm No
Dia 25mm No
Dia 32mm No
Dia 40mm No
Dia 50mm No
Dia 65mm No
Check valve
Dia 50mm No
Dia 65mm No
angle valve dia.15 No
Elevated water tank with a capacity of 2m3 No

Domestic water supply centrifugal pumps of approved quality


complete with all the necessary accessories & connecting fittings
with the aluminium collection chamber, outlet and inlet pipes
discharge = 5.4I/S
Head =58.48m
Efficiency greater than70% No
discharge = 71I/S
Head =70m
Efficiency greater than70% No
GS pipe
Dia 15mm pcs
Dia 20mm pcs
Dia 25mm pcs
Dia 32mm pcs
Dia 40mm pcs
Dia 50mm pcs
Dia 65mm pcs
Dia 80mm pcs
Dia 90mm pcs
Dia150mm
Garden tap
Dia 20mm No
Open cement half ditch pipe dia.40cm ml
Open cement half ditch pipe dia.30cm ml
concrete pipe dia.30cm ml
concrete pipe dia.20cm ml
concrete pipe dia.15cm ml
concrete pipe dia.10cm ml
Dia 50 suction strainer pcs
Dia 50 float valve pcs
Dia 90 float valve pcs
one way dia.32mm pcs
Dia 25 cap with mesh pcs

Item no. MATERIAL Unit material cost

Automatic level switch pcs


Dia 32mm Water meter pcs
Dia 40 mm Water meter pcs

Fiber glass water tank with a capacity of 10m3 No


Fiber glass water tank with a capacity of 4m 3
No
semi elastic cementitious water proffing m2
PVCreducer
1 Dia 110-75mm No
2 Dia 75-50mm No
3 Dia 110-50mm No
UPVC Tee
4 Dia 50mm No
5 Dia 75mm No
6 Dia 110mm No
UPVC Elebow
7 Dia 50mm No
8 Dia 75mm No
9 Dia 110mm No
UPVCreducer
10 Dia 110-75mm No
11 Dia 75-50mm No
12 Dia 110-50mm No
PVC Tee
13 Dia 50mm PN 6 No
14 Dia 75mm PN 4 No
15 Dia 110mm PN 4 No
GS elbow
16 Dia 20mm No
17 Dia 25mm No
18 Dia 40mm No
PVC Elebow
19 Dia 50mm PN 6 No
20 Dia 75mm PN 4 No
21 Dia 110mm PN 4 No
PPR Tee
22 Dia. 1/2" No
23 Dia. 3/4" No
24 Dia. 1" No
25 Dia. 1.5" No
PPR Elbow
26 Dia. 1/2" No
27 Dia. 3/4" No
28 Dia. 1" No
29 Dia. 1.5" No
PPR Reducer
30 Dia. 3/4"-1/2" No
31 Dia. 1"-3/4" No
32 Dia. 1.5"- 1" No
33 Dia. 1.5"-3/4" No
fittings avg.
LTZ profile windows 3700x2100mm
LTZ profile windows 2180x2100mm
LTZ profile windows 3700x2100mm
LTZ profile windows 3700x2100mm
LTZ profile windows 3700x2100mm
LTZ profile windows 3700x2100mm
LTZ profile doors 186x240cm m2
LTZ profile windows 100x140cm m2
LTZ profile windows 50x80cm m2
4mm thick glass m2
Asphalt AC 85/100 kg
Concrete Curb stone ml
Coble stone size 10x10x10cm & 15x10x10cm m2
Crushed agg. For beding m3
key pcs

Item no. MATERIAL Unit


Roto water tank with a capacity of 10m 3
No
Roto water tank with a capacity of 5m3 No

Grundfose,lowara or equivalent electric driven centrifugal


domestic water pump of approved quality complete with all the
necessary accessories & connecting fittings with the aluminium
collection chamber, outlet and inlet pipes,
discharge = 2.7I/S
Head =18m
Estimated power =2.4kw
Efficiency greater than 70% No
Transport,
10%
loading & Price Remark
contingence
unloading cost

360.00
-
310.00
750.00 1m 0.222 6
366.67 Berga 0.222 7.77
25.00 35
20.00 1m 0.222 8
16.00 Berga 4.736
- 165 34.839527
20.00 1m 0.222 10
- Berga 7.4
220.00 235 31.7567568
- 1m 0.222 12
400.00 Berga 10.656
1 46.00 320 30.03003
2 46.87 1m 0.222 14
2 45.24 Berga 14.504
2 47.45 420 28.957529
1 42.37 1m 0.222 16
1 29.00 Berga 18.944
1 26.00 530 27.9771959
- 1m 0.222 20
- Berga 29.6
70.00 720 24.3243243
70.00
45.00
60.00 0.39111111
-
-

7.80
- 2.88 0.34722222

- 111.111111

550.00

5 45.00
3 38.00 112.5
75.00
250.00
300.00
- 71.0526316
361.11

120.00
25.00
130.00
-
-
-

-
-
380.00
300.00

5 1.00 205.00

5 185.00

-
280.00

150.00
200.00
40-450
- 38mm door 1400
-
- imitation-1600

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-
1 46.00
1 31.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-
-
-
-
-
-

-
-
-
-

-
-
-
-
-
-

-
-
-
-

-
-
-
-

-
-
-
-

-
-
-
-
-

-
-
-
-

-
-
-
-

-
-
-
-

-
-
-
-
-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-
-
-

-
-
-
-

-
-
-
100.00

-
-
-
100.00

-
-
-
100.00

-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

-
-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-

-
-
-
-

-
-

-
-
-
-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-

-
-
-

-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost

-
-
-

-
-

-
-
-
-
-

-
-
-
-
-

-
-
-
-
-

-
-
-
-
-

-
-
-
-
-
-
-
-

-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Transport,
10%
loading & Price Remark
contingence
unloading cost
Transport,
10%
loading & Price Remark
contingence
unloading cost
Transport,
10%
loading & Price Remark
contingence
unloading cost
Transport,
10%
loading & Price Remark
contingence
unloading cost
amount material & loading

perdium Fuel Total


36 0.222

36 0.39466667

36 0.61666667

36 0.888

36 1.20866667

36 1.57866667

36 2.46666667
Unit cost
It No Type of equipment Hourly Rental
1 Excavator
2 Grader
3 Loader (3.5mcu capacity) 800
4 Dump truck (8.5mcu capacity) 637.5
5 Water Truck(13000lit)
6 Roller
7 Concrete Mixer 500lit. 0
8 Concrete Mixer 300lit. 87.5
9 Vibrator 3-5hp. (Diesel) 62.5
10 D.C Welding Machine 500Amp
11 Generator
12 Water pump
13 Plate Compactor
14 compinanto
15 Wood Machine
16 Cutter machine 25
17 Grinder
18 Drill
19 H.ramper 75
20 Welding machine 50
Indexed
Item Indexed Hourly Indexed
No. Labour by Grade Daily Cost Cost Hourly Cost Remark
1 Foreman 350 43.75 43.75
2 Carpenter foreman 350 43.75 43.75
3 mason forman 350 43.75 43.75
4 Plum. Foreman 250 31.25 31.25
5 Elect. Forman 350 43.75 43.75
6 carpenter 350 43.75 43.75
7 mason 400 50 50
8 Plasterer 300 37.5 37.5
9 Barbender 350 43.75 43.75
10 tiler 400 50 50
11 Painter 300 37.5 37.5
12 Glazer 0 0
13 Plumber 0 0
14 Electrician 0 0
15 Loader operator 0 0 0
16 dump truck driver 0 0 0
17 mixer operator 0 0 0
18 Welder 300 37.5 37.5
19 Chisler 250 31.25 31.25
20 Guang leader 0 0
21 G.Chief 0 0
22 Load counter 180 22.5 22.5
23 helper 250 31.25 31.25
24 Skilled labour 300 37.5 37.5
25 D/L 180 22.5 22.5
25 D/L 180 22.5 22.5

You might also like