Gosa meeshaalee/items Safaartu

Gatii meeshichaa /unit price

loading/
unloadin
unit with out vat g (0.9%)
price with vat
Surface Mounted Distribution Boards(box with braker)
- with 1 Breaker pcs 150.00 172.5 1.35
- with 4 Breakers pcs 520 598 4.68
- with 6 Breakers pcs 100 115 0.9
- with 8 Breakers pcs 120 138 1.08
- with 10 Breakers pcs 150 172.5 1.35
- with 12 Breakers pcs 200 230 1.8
- Type 6 Amper pcs 75 86.25 0.675

- Type 10 Amper pcs 300 345 2.7

- Type 16 Amper pcs 380 437 3.42

- Type 20 Amper pcs 400 460 3.6
Flexible conduit 0
- size 11 mm. dia. pcs 75 86.25 0.675
- size 13 mm. dia. pcs 85 97.75 0.765
- size 16 mm. dia. pcs 90 103.5 0.81
- size 20 mm. dia. pcs 111 127.65 0.999
Circuit Breaker ( three phase ) 0 0
- Type 2 Amper pcs 0 0
- Type 6 Amper pcs 0 0
- Type 10 Amper pcs 350 402.5 3.15
- Type 16 Amper pcs 380 437 3.42
- Type 20 Amper pcs 420 483 3.78
- Type 25 Amper pcs 0 0
- Type 32 Amper pcs 360 414 3.24
Circuit Breaker ( Singel phase ) pcs 0 0
- Type 2 Amper (GACIA TYPE)all pcs 70 80.5 0.63

- Type 6 Amper pcs 70 80.5 0.63

- Type 63 Amper pcs 0 0
Circuit Breaker ( three phase ) 0 0
- Type 2 Amper pcs 0 0
- Type 6 Amper pcs 0 0
- Type 10 Amper pcs 350 402.5 3.15
- Type 16 Amper pcs 380 437 3.42
- Type 20 Amper pcs 420 483 3.78
- Type 25 Amper pcs 0 0
- Type 32 Amper pcs 360 414 3.24
- Type 36 Amper pcs 0 0
- Type 40 Amper pcs 0 0
- Type 125 Amper pcs 1350 1552.5 12.15
- Type 150 Amper pcs 1600 1840 14.4
- Type 1250 Amper pcs 0 0
Socket fuse 0 0
- size 10 Amper pcs 25 28.75 0.225

- size 15 Amper pcs 35 40.25 0.315

- Junction box, 10X10X5mm with cover pc 7.45 0.04 0.06705
- Junction box, diam. 85mm with cover pc 450.00 2.70 4.05
- Wire connector, 5mm pc 6.00 0.04 0.054
- Wire connector, 6mm pc 8.00 0.05 0.072
- Wire connector, 7mm pc 11.00 0.07 0.099
- Wire connector, 9mm pc 13.00 0.08 0.117
- Wire connector, 12mm pc 15.00 0.09 0.135
HRS fuse 0 0
- size 100 Amper pcs 0 0
- size 150 Amper pcs 0 0
- size 200 Amper pcs 0 0
Electric Cables 0 0

- size 2 x 1.5 mm2 100m Roll 4500 5175 40.5

- size 2 x 2.5 mm2 100m

Roll 5100 5865 45.9

- size 2 x 4 mm2 50m Roll 5500 6325 49.5

- size 2 x 6 mm2 50m Roll 8000 9200 72

- size 2 x 10 mm2 meter 0 0

- size 3 x 1.5 mm2 meter 0 0

- size 3 x 2.5 mm2 meter 90 103.5 0.81

- size 3 x 4 mm2 meter 106 121.9 0.954

- size 3 x 6 mm2 meter 0 0

Surface mounted switchs 0 0

- one way 6 Amp. pcs 40 46 0.36

- one way 10 Amp.,16A pcs 50 57.5 0.45

Flush mounted switchs 0 0
- one way 6 Amp. pcs 30 34.5 0.27
 - one way 10 Amp.,16A pcs 30 34.5 0.27
- Double way 6 Amp. pcs 30 34.5 0.27
- Double way 10 Amp.,16A pcs 30 34.5 0.27
- Two way 6 Amp. pcs 30 34.5 0.27
- Two way 10 Amp.,16A pcs 30 34.5 0.27
- Four way 6 Amp. pcs 30 34.5 0.27
- Four way 10 Amp. pcs 30 34.5 0.27
Flush mounted Sockets 0 0
- size 16 Amper pcs 36 41.4 0.324
- size 20 Amper pcs 45 51.75 0.405
3 Phase surface mounted Socket 0 0
- size 10 Amper pcs 0 0
- size 15 Amper pcs 0 0
- size 20 Amper pcs 0 0
- size 25 Amper pcs 0 0
- size 30 Amper pcs 0 0
lamp 0 0
economytype 18/11w,220-240v/50/60hz pcs 40 46 0.36
great economy 40/18w,220-240v,50/60hz pcs 50 57.5 0.45
happy power energy saver80%,60w pcs 260 299 2.34
happy power energy saver80%/6500k/45w pcs 260 299 2.34
economy energy saver(phiups), 40w/6000h pcs 190 218.5 1.71
zuu 200w/220v, /50/60hz pcs 70 80.5 0.63
intel light(merwan) storelight 7w ,220-240v pcs 260 299 2.34
x-bulb7w ,220vE27 frosted pcs 30 34.5 0.27
economy yaka noor 40w pcs 190 218.5 1.71
- size 13 mm. dia. pcs 17 19.55 0.153
- size 16 mm. dia. pcs 20 23 0.18
Rigid conduit 0 0
- size 11 mm. dia. pcs 10 11.5 0.09
- size 13 mm. dia. pcs 20 23 0.18
- size 16 mm. dia. pcs 25 28.75 0.225
Philips Florecent 0 0
- TMS 012/136 with lamp pcs 0 0
TMW- TMS0122XTTL-D36W/840IC pcs 450 517.5 4.05
TMW- TMW- 215X36d1xTL D36 pcs 540 621 4.86
- TMW 065/2118 with 2 x TLD 18 Watt pcs 0 0
- GMW 065/1-36 with 1 x TLD 36 Watt pcs 0 0
Philips with Circlar glass globs 0 0
- size 20 cm. dia. pcs 0 0
- size 25 cm. dia. pcs 0 0
- size 30 cm. dia. pcs 0 0
Philips with Square glass globs 0 0
- size 20 x 20 cm. pcs 0 0
- size 25 x 25 cm. pcs 0 0
- size 30 x 30 cm. pcs 0 0
Philips florecent TL 20 W/33 pcs 0 0
Philips florecent TL 40 W/33 pcs 300 345 2.7
Philips florecent TL 65W/29 pcs 0 0
Philips Aluminium cover 0 0
- size 1 x 36 Watt pcs 1000 1150 9
- size 2 x 36 Watt pcs 1200 1380 10.8
Philips Polical bonat cover 0 0
Water proof pacific 0 0
- Type 095 , 2 x 36 Watt pcs 0 0
- Type 195 , 2 x 36 Watt pcs 0 0
- Type PL - L4 x 18 Watt pcs 0 0
a /unit price
transpor
tation
(0.6%) total

0.9 152.25
3.12 527.80
0.6 101.50
0.72 121.80
0.9 152.25
1.2 203.00
0.45 76.13
1.8 304.50
2.28 385.70
2.4 406.00
0 0.00
0.45 76.13
0.51 86.28
0.54 91.35
0.666 112.66
0 0.00
0 0.00
0 0.00
2.1 355.25
2.28 385.70
2.52 426.30
0 0.00
2.16 365.40
0 0.00
0.42 71.05
0.42 71.05
0 0.00
0 0.00
0 0.00
0 0.00
2.1 355.25
2.28 385.70
 2.52 426.30
0 0.00
2.16 365.40
0 0.00
0 0.00
8.1 1370.25
9.6 1624.00
0 0.00
0 0.00
0.15 25.38
0.21 35.53
0.0447 7.56
2.7 456.75
0.036 6.09
0.048 8.12
0.066 11.17
0.078 13.20
0.09 15.23
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
27 4567.50
30.6 5176.50
33 5582.50
48 8120.00
0 0.00
0 0.00
0.54 91.35
0.636 107.59
0 0.00
0 0.00
0.24 40.60
0.3 50.75
0 0.00
0.18 30.45
 0.18 30.45
0.18 30.45
0.18 30.45
0.18 30.45
0.18 30.45
0.18 30.45
0.18 30.45
0 0.00
0.216 36.54
0.27 45.68
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0.24 40.60
0.3 50.75
1.56 263.90
1.56 263.90
1.14 192.85
0.42 71.05
1.56 263.90
0.18 30.45
1.14 192.85
0.102 17.26
0.12 20.30
0 0.00
0.06 10.15
0.12 20.30
0.15 25.38
0 0.00
0 0.00
2.7 456.75
3.24 548.10
0 0.00
0 0.00
 0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
1.8 304.50
0 0.00
0 0.00
6 1015.00
7.2 1218.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
 No of
Location Ref No. Shape of bar Dia(mm) Length of bar(m) No of bar member Dia 6 Dia 8
SUBSTRUCTURE

Grade beam long side on axis.A,B&C 12 12.90 2 3

12 12.85 2 3

Grade beam stirrup 6 0.7 63 3 132.3

short side on
Grade beam 12 4.6 2 3
axis.2,3&4
12 4.5 2 3
Grade beam stirrup 6 0.7 24 3 50.4
12 5.3 2 2
Grade beam short side on axis.1&5
12 5.2 2 2
Grade beam stirrup 6 0.7 27.5 2 38.5
Ground Floor Slab allong .A,B&C 8 11.6 61 1 707.6
Ground Floor Slab.1,2,3&4 8 4.2 21 1 88.2
Total length(M) 221.20 795.80
Weight per M 0.222 0.395
Total weight (kg) 49.11 314.34

SUPPERSTRUCTURE

ellevation column 12 3.55 4 10

column stirrup 6 0.7 18.75 10 131.25
12 12.90 2 3
Top tie beam long side on axis.A,B&C
12 12.85 2 3
Top tie beam stirrup 6 0.7 65.5 3 137.55
short side on 12 4.6 2 3
Toptie beam
axis.2,3&4 12 4.5 2 3
Top tie beam stirrup 6 0.7 24 3 50.4
Suspended slab allong long side 12 12.5 7 1
Suspended slab allong short side 12 1.5 84 1
Total length(M) 319.20 -
Weight per M 0.222 0.395
Total weight (kg) 70.86 -
Dia 10 Dia 12 Dia 14 Dia 16

77.4

77.1

27.6

27

21.2 38
20.8

32

- 251.10 - -
0.667 0.889 1.208 1.578
- 223.20 - -

142

77.4
77.1

27.6
27

87.5
126
- 564.60 -
0.617 0.889 1.208 1.578
- 501.87 - 1.58
 21 .Labour Wages
pay rates shown below are excluding labour index(social benefit)

trade labour in chiro town&arround on

daily pay Hourly
Item no. TRADE remark
(birr) Rate
1 helper 300 37.5 37.5
2 daily labour 300 37.5 37.5
3 gang chief 300 37.5 37.5
4 carpenter II 650 70-80/sheet 81.25
5 carpenter I 650 81.25
6 mason 700 87.5
7 bar bender I (1kg=2birr 500 2-3per kg 62.5
8 bar bender II (1kg=2birr 500 62.5
9 plasterer 650 32/m2 wall,40/mbeam,50 81.25
10 tile layer 600 70-80per m2 75
11 glazier 600 75
12 painter(10birr/m2) 500 10birr/m2 62.5
13 plumber 500 7-12per ml 62.5
14 electrician(per point) 60 500 60-80per point 62.5
15 fine chisller(dressed stone) 250 31.25
16 wall & slab chissler 300 37.5
17 blasting technician 400 50
18 loader operator I 560 70
19 backhoe loader operetor 0
20 dozer operator 0
21 excavator operator 0
22 crane operator 0
23 roller operator 0
24 lowbed operator 0
25 grader operator 0
26 l.d operator II 0
27 welder 500 62.5
28 Seni.Machine Mechanic 500 62.5
30 cobble stone paver(1m2= 10birr) 500 2.2*115 62.5
31 grese boy 300 37.5
32 mixer operator 300 37.5
33 vibrator operator 300 37.5
9 earth work super intendant 500 62.5
10 general foreman I 400 50
11 earth work foreman 400 50
12 structures foreman 400 50
13 blasting foreman 400 50
21 truck drivers 500 62.5
driller 400 50
 20 .Equipment charges:
Normal working hours are 8hours/day, 6days in a week
excluding mobli & demoblization
Item no. Equipment type hourly rate daily rate remark

17 concrete mixer, 250lit. 250 2000

22 vibrator 87.5 700
35 welding machine 87.5 700
36 Grinder 87.5 700
37 tool 4 8
39 sledge hammer 13 104
41 cutter 87.5 700
 material list
price
CEMENT Unit price w/out w/vat

NATIONALOPC qntl 1,067.50 1227.6

NATIONALPPC " 1,105.00 1270.8
GIFT NAILS Unit
5CM-15CM ( 1pcs=5kg Pkt 977.50 1124.1
1.5 BLACK IRON kg 160.00 184.0
2.5 BLACK IRON Kg. 70.00 80.5
3-4MM BLACK WIRE Kg. 90.00 103.5
MASONRY WORKS Unit
Water M3 25.00 28.8
Cement Qut. 1,500.00 1725.0
Sand M3 750.00 862.5
Red ash (pomish m3 190.00 218.5
Trachaytic stone(black) m3 800.00 920.0
Trachaytic stone(white) m3 800.00 920.0
Cobble stone pcs 2.30 2.6
white cement qnt 400.00 460.0
Lime(10kg( jesso) kg 3.00 3.5
Lime (25kg Kg. 4.00 4.6
gypsum decorative (finex) 25kg kg 4.40 5.1
gypsum extra(chack) 25kg kg 5.60 6.4
gypsum wall (wegan) 25kg kg 5.60 6.4
Curb stone Met.
selected material M3 250.00
CONCRETE WORKS
Aggregate size 00 M 3 380.00 437
Aggregate size 01 M3 380.00 437
812 1/2
Aggregate ,, ( 02 ) ,, 934
Aggregate ,, ( 03 ) ,, 812.50 934
FORMWORK
Timber Formwork M2
Steel Formwork ,,
Reinforcement Bars(TURKY) (ferro)
Dia 6 mm Plain Bars Kg. 130.33 149.88
Dia 8 mm Deformed Bars berga 566.67 651.67
Dia 10 mm Deformed Bars " 950.00 1092.50
Dia 12 mm Deformed Bars " 1,248.58 1435.87
Dia 14 mm Deformed Bars " 1,325.22 1524.00
Dia 16 mm Deformed Bars " 1,453.91 1671.99
Dia 18 mm Deformed Bars " 0
Dia20 mm Deformed Bars " 60.00 69
Dia 22 mm Deformed Bars " 60.00 69
Dia24 mm Deformed Bars " 70.00 80.5
Dia32 mm Deformed Bars " 0
Black annealed (soft) wire
Size 1.5 mm kg 60.00 69
Size 2.0 mm kg 60.00 69
Size 2.5 mm kg 60.00
Size 3.0 mm kg
Size 3.5 mm kg
Galvanized soft wire
Size 1 mm kg
Size 1.5 mm kg
Size 2.0 mm kg
Size 2.5 mm kg 12.00
Size 3.0 mm kg 14.00
Size 3.5 mm kg
WALLING MATERIALS 15.00
BRICK 20.00
Ordinary Brick pcs 0
Fairfaced brick pcs 13.00 14.95
Solid blocket 15.00 17.25
Solid Bloket 10 x 20 x 40 cm. ,, 25.00 28.75
Solid blocket15 x 20 x 40 cm. ,, 0
Hollow Concrete Blocket
HCB - size 10 x 20 x 40 cm Pcs. 13.00 14.95
HCB - size 15 x 20 x 40 cm " 15.00 17.25
HCB - size 20 x 20 x 40cm " 25.00 28.75
hollow Concrete Ribed blocket 977.5
HCB -size 20x24x40cm pcs 25.00 920
precast beam (3m long) pcs 994.75
ROOFING
G-32 C.I.Sheet roof cover horse pcs 850.00 977.5
G-32 C.I.Sheet roof cover DHG pcs 800.00 920
G-32 C.I.Sheet roof cover Adama pcs 865.00 994.75
G-30 C.I.Sheet roof cover horse pcs 900.00 1035
G-30 C.I.Sheet roof cover DHG pcs 950.00 1092.5
G-30 C.I.Sheet roof cover Adama pcs 0
G-28 down pipe gutter with dev.leng.67cm ml 69 79.35
Roof end closer in o.4mm galvanized sheet ml 63 72.45
Dome headed Roofing nails. kg. 0
Metal bonda less thick kg 130 149.5
Metal bonda high thick/bracket kg 151.2 173.88
Rondella pcs 170 195.5
plastic sheet roof cover(sun light transfer (2x0 pcs 0
Plastic Washer.(gomini) pkt. 20 23
Wooden structure/for roofing/ 301.31 2.712
Zigba Purlin 301.31 2.712
Size 4 x 5cm ,4m long(morale for ceiling) Pcs. 27 0.243
Size 5 x 7cm(morale for roof) ml 49.45 0.445
Corner list (angulare ) ml 71.25 0.641
Plastic cealling m2 520 4.680
Eucalyptus wood 0.000
Size dia. 6 - 8 cm. Pcs 130 1.170
Size dia. 8 - 10 cm. ,, 151.2 1.361
Size dia.10-12cm ,, 170 1.530
Tid wood Facia board( kefef) 0.000
Size 15 x 2.5cm Pcs. 507.5 4.568
Size 20 x 2.5cm pcs 340 3.060
Size 30 x 2.5cm pcs 301.31 2.712
wood formwork 25cmx2.5 pcs 360 3.240
FINISHING MATERIALS 525 4.725
FLOOR FINISHINGS 410 3.690
40 x 40 cm. Non slippery ceramic tiles M2 800.00 7.200
GLAZING WORKS 27 0.243
Putty kg 27.00 0.243
Glass 0.000
Size4 mm. Thick clear M2 1350 8.100
PAINTING
Supper Plastic oil paint gal 507.56 3.045
Supper Plastic paint(water) ' 0.000
Supper paints enamel ,, 0.000
synthetic enamel for metal and wood ' 536 3.216
Anti-rust primer ,, 450 2.700
Wood glue , 360 3.240
thinner lit 0.000
Oil lit 27 0.162
mould oil lit 27 0.243
Texture paint quartz 0.000
sand paper (birciqo wereqat ) ml 65 0.585
Glue (solid) kg 120 1.080
Glue kg 1800 16.200
METAL WORKS
LTZ profile 0.000
L- Profile 0.000
L size 28 x 28 x 0.8 Pcs. 450 4.050
L- size 28 x 28 x 1.2 pcs 360 3.240
T - Profile 0.000
T 28 x 28 x 0.8 pcs 525 4.725
T size 28 x 28 x 1.2 " 360 3.240
Z - Profile 0.000
Z - size 28 x 28 x 0.8 pcs 525 4.725
SHS Metal Pole having 4m length
size 80x80x3 pcs 0.000
Flat Sheet Metal (lamera lumux) 0 0.000
Size 2000 x 1000 x 1.0 mm. ,, 450 4.050
barbed wire 0.000
Manelia No 21 0.189
Creketto No 7.2 0.065
Hinge ( torno) No 30 0.270
Electrode(3.2) No 7 0.063
Flat metal (piato) ml 180 1.620
Cylinderical lock (china brand Pcs 500 4.500
frame( fermo) 10 ,6m ml 9 0.081
SANITARY MATERIALS 0.000
 half concrete pipe 0.000
Diameter 20cm Cement pipe ml 0 0.000
Diameter 30cm Cement pipe ml 450 4.050
load/ total
unloading transprt price
0.70% 6%
7.4725 64.05 1139.0
7.735 66.3 1179.0
0 0 0.0
6.8425 58.65 1043.0
1.12 9.6 170.7
0.49 4.2 74.7
0.63 5.4 96.0
0 0 0.0
0.175 1.5 26.7
10.5 90 1600.5
5.25 45 795.0
1.33 11.4 202.7
5.6 48 848.0
5.6 48 848.0
0.0161 0.138 2.5
2.8 24 426.8
0.021 0.18 3.2
0.028 0.24 4.3
0.0308 0.264 4.7
0.0392 0.336 6.0
0.0392 0.336 6.0
0 0 0.0
1.75 15 265.0
0 0 0.0
2.66 22.8 405.5
2.66 22.8 405.5
5.6875 48.75 861.3
5.6875 48.75 866.9
0 0 0.0
0 0 0.0
0 0 0.0
 0 0 0.0
0.91 7.82 139.1
3.97 34.00 604.6 4.74 127.56
6.65 57.00 1013.7
8.74 74.91 1332.2 10.668 124.88
9.28 79.51 1414.0
10.18 87.23 1551.3
0 0 0.0
0.42 3.6 64.0
0.42 3.6 64.0
0.49 4.2 74.7
0 0 0.0
0 0 0.0
0.42 3.6 64.0
0.42 3.6 64.0
0.42 3.6 64.0
0 0 0.0
0 0 0.0
0 0 0.0
0 0 0.0
0 0 0.0
0 0 0.0
0.084 0.72 12.8
0.098 0.84 14.9
0 0 0.0
0.105 0.9 16.0
0.14 1.2 21.3
0 0 0.0
0.091 0.78 13.9
0.105 0.9 16.0
0.175 1.5 26.7
0 0 0.0
0 0 0.0
0.091 0.78 13.9
0.105 0.9 16.0
0.175 1.5 26.7
5.95 51 907.0
5.6 48 853.6
 6.055 51.9 923.0

5.95 51 907.0
5.60 48 853.6
6.06 51.9 923.0
6.30 54 960.3
6.65 57 1013.7
- - 0.0
0.483 4.14 73.6
0.441 3.78 67.2
0 0 0.0
0.91 7.8 138.7
1.0584 9.072 161.3
1.19 10.2 181.4
0 0 0.0
0.14 1.2 21.3
2.10917 18.0786 321.5
2.10917 18.0786 321.5
0.189 1.62 28.8
0.346115 2.9667 52.8
0.49875 4.275 76.0
3.64 31.2 554.8
0 0 0.0
0.91 7.8 138.7
1.0584 9.072 161.3
1.19 10.2 181.4
0 0 0.0
3.5525 30.45 541.5
2.38 20.4 362.8
2.10917 18.0786 321.5
2.52 21.6 384.1
3.675 31.5 560.2
2.87 24.6 437.5
5.6 48 853.6
0.189 1.62 28.8
0.189 1.62 28.8
0 0 0.0
 9.45 81 1440.5

3.55292 30.4536 541.6

0 0 0.0
0 0 0.0
3.752 32.16 571.9
3.15 27 480.2
2.52 21.6 384.1
0 0 0.0
0.189 1.62 28.8
0.189 1.62 28.8
0 0 0.0
0.455 3.9 69.4
0.84 7.2 128.0
12.6 108 1920.6
0 0 0.0
0 0 0.0
0 0 0.0
3.15 27 480.2
2.52 21.6 384.1
0 0 0.0
3.675 31.5 560.2
2.52 21.6 384.1
0 0 0.0
3.675 31.5 560.2
0 0 0.0
0 0 0.0
0 0 0.0
3.15 27 480.2
0 0 0.0
0.147 1.26 22.4
0.0504 0.432 7.7
0.21 1.8 32.0
0.049 0.42 7.5
1.26 10.8 192.1
3.5 30 533.5
0.063 0.54 9.6
0 0 0.0
 0 0 0.0
0 0 0.0
3.15 27 480.2
 ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: EXCAVATION AND EARTH WORK.
WORK ITEM: ( 1.1 ) Clearing of 20 cm thick top organic soil
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
D/L
forman

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

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

Total of (1:02)
Daily 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 TARGETED OUTPUT.
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: EXCAVATION AND EARTH WORK.
WORK ITEM: ( 1.29 ) Bulk excavation to reduce and level at avr. depth of 50cm starting from N.G.L. level
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
0 DL
0 G.Chief
0 Forman
Total (1:-01) 0 Total (1:02)

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

Total of (1:02)
Daily 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 TARGETED OUTPUT.
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: EXCAVATION AND EARTH WORK.
WORK ITEM: ( 1.31 ) Pit and Trench excavation to the debth of 150cm.ordinary soil
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
0 DL
0 G.Chief
0 Forman
Total (1:-01) 0 Total (1:02)

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

Total of (1:02)
Daily 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 TARGETED OUTPUT.
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: EXCAVATION AND EARTH WORK.
WORK ITEM: ( 1.29 ) Pit and Trench excavation not exceeding 150cm. Soft rock
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
0 DL
0 G.Chief
 0 Forman
Total (1:-01) 0 Total (1:02)

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

Total of (1:02)
Daily 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 TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: EXCAVATION AND EARTH WORK.
WORK ITEM: ( 1.38 ) Back fill around footing and masonry foundation
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
selective material m3 1 265 265 DL
0 forman
0
Total (1:-01) 265 Total (1:02)

A= Materials Unit Cost 265 Birr/m3 B= Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: EXCAVATION AND EARTH WORK.
WORK ITEM: ( 1.40 ) Hauling surplus excavated material 100m away
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
0
0 DL
0
0 Forman
Total (1:-01) 0 Total (1:02)

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

Total of (1:02)
Daily 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 TARGETED OUTPUT.
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: EXCAVATION AND EARTH WORK.
WORK ITEM: ( 1.45 ) 25cm thick hard core.
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Basaltic stone m2 0.3 848.00 254.4 Mason-II
DL-II
0 forman
Total (1:-01) 254.4 Total (1:02)

A= Materials Unit Cost 254.40 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.

PROJECT: Masonary work

WORK ITEM : ( 4.3) 50 cm thick Stone foundation masonary (1:3) Cement sand ratio

TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * U.P Unit Labor by Trade
Cement Qnt. 1.02 1139.02 1161.80 Forman
Sand m3 0.42 795.00 333.90 Mason II
Stone m 3
1.10 848.00 932.80
water m3 0.006 26.68 0.16 DL
Total (1:-01) 2428.66 Total (1:02)

A= Material unit cost 2428.66 Birr/m3 B=Manpower Unit Cost

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

_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: Masonary work
WORK ITEM : ( 4.5 ) 50 cm thick Semi dressed stone masonary foundation wall (1:4) Cement sand ratio. A.G.L
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * U.P Unit Labor by Trade
Cement Qt. 1.5 1139.02 1708.53 Forman
Sand m3 0.28 795.00 222.60 Mason II
Stone m3
1.2 848.00 1017.60 Helper
water m3 0.06 26.68 1.60 DL
Total (1:-01) 2950.33 Total (1:02)

A= Material unit cost 2950.33425 Birr/m3 B=Manpower Unit Co

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

_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: FINISHING WORKS
WORK ITEM : ( 7.10 ) Pointing stone masonry wall
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement qt. 0.032 1139.0 36.4 Forman
Sand m3 0.007 795.0 5.57 Plasterer
Water m3 0.01 26.68 0.27 D/L
Total (1:-01) 42.28 Total (1:02)

A= Material unit cost 42.28 Birr/m2 B=Manpower Unit Cost

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total:
Remark : ____________________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 _____________________
Prepared by
PROJECT: CONCRETE WORK
WORK ITEM: ( 2.1) 5cm thick C-5 lean concrete (manual mix)
TOTAL QUANTITY OF WORK ITEM: 1m 2

Material Cost (1:01) Labor (1:0

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement Qtl.. 1.5 1139.02 1708.53 Foreman
Sand m3 0.42 795.00 333.90 Messon
Gravel (02) m3 0.84 861.25 723.45 DL II
Water m3 0.0063 26.68 0.17
Total (1:-01) 2766.05 Total (1:02)

A=Materials Unit Cost 138.30 Birr/m2 B=Manpower Unit Cost

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

UF: UTILIZATION FACTOR

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

Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: CONCRETE WORK
WORK ITEM: ( 2.5 ) C-25 concrete for footing pad
C-25 and footing
Concrete column
for footing pad ,footing column and Grade beam
TOTAL QUANTITY OF WORK ITEM: 1m 3
1m3

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

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement Qtl.. 3.65 1139.02 4157.43 Foreman
Sand m3 0.45 795.00 357.75 Messon
Gravel (02) m3 0.83 861.25 717.34 DL II
Water m3 0.24 26.68 6.32

Total (1:-01) 5238.84 Total (1:02)

A= Materials Unit Cost 5238.84 Birr/m3
B=Manpower Unit Cost
 Direct Co Total of (1:02)
Daily Output

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

_______________________
Prepared by Checked by

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: CONCRETE WORK
WORK ITEM: ( 2.3 ) C-10 Concrete for R.C slab
TOTAL QUANTITY OF WORK ITEM: 1m 3
10 cm thick

Material Cost (1:01) Labor (1:0

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement Qtl.. 3.2 1139.02 3644.87 Foreman
Sand m3 0.45 795.00 357.75 Messon
Gravel (02) m3 0.82 866.94 714.79 DL II
Water m3 0.208 26.68 5.55

Total (1:-01) 4722.96 Total (1:02)

A= Materials Unit Cost 472.30 Birr/m3
B=Manpower Unit Cost

Total of (1:02)
Direct Co Daily Output

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

_______________________
Prepared by
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: CONCRETE WORK
WORK ITEM: ( 2.20 ) C-25 Concrete manual mix Elevation column and top tie beam
TOTAL QUANTITY OF WORK ITEM: 1m 3
1 m3

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

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement Qtl.. 3.60 1139.02 4100.48 Foreman
Sand m3 0.49 795.00 389.55 Mason II
Gravel (02) m3 0.85 861.25 732.06 DL II
Water m3 0.27 26.68 7.15

Total (1:-01) 5229.24 Total (1:02)

A= Materials Unit Cost 5229.24 Birr/m3 B=Manpower Unit Cost

Direct Co Total of (1:02)

Daily Output

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

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT : REINFORCEMENT BARS
WORK ITEM: ( 3.1 ) Diameter 6 mm Plain reinforcement Bars
TOTAL QANTITY OF WORK ITEM : 1 kg.

Material Cost (1:01) Labor (1:0

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Dia. 10mm plain bars kg 1.05 139.06 146.02 Forman
1.5 mm black annealed wire " 0.02 64.02 1.2804 Bar bender II
0 Healper
0
 0
Total (1:-01) 147.30 Total (1:02)

A= Materials Unit Cost 147.30 birr/kg B= Manpower Unit Cost

Total of (1:02)
Daily out put:
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 TARGETED OUTPUT.

_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT : REINFORCEMENT BARS
WORK ITEM: ( 3.1 ) Diameter 8 mm Plain reinforcement Bars
TOTAL QANTITY OF WORK ITEM : 1 kg.

Material Cost (1:01) Labor (1:0

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Dia. 8mm plain bars kg 1.05 127.56 133.94 Forman
1.5 mm black annealed wire " 0.02 64.02 1.2804 Bar bender II
0 Helper
0
0
Total (1:-01) 135.22 Total (1:02)

A= Materials Unit Cost 135.22 birr/kg B= Manpower Unit Cost

Total of (1:02)
Daily out put:
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 TARGETED OUTPUT.
 _____________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT : REINFORCEMENT BARS
WORK ITEM: ( 3.4 ) Diameter 12 mm Deformed reinforcement Bars
TOTAL QANTITY OF WORK ITEM: 1 kg.

Material Cost (1:01) Labor (1:0

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Dia. 12 mm deformed bars kg 1.05 124.88 131.13 Forman
1.5 mm black annealed wire " 1 64.02 64.02 Bar bender II
0 Bar bender I
0 Helper
Total (1:-01) 119.72 Total (1:02)

A= Materials Unit Cost 119.72 birr/kg B= Manpower Unit Cost

Total of (1:02)
Daily out put:
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 TARGETED OUTPUT.
_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT
PROJECT: CARPETRY
WORK ITEM :( 8.1 ) Diam. 10-12 cm thick eucalyptus pole
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Eucalyptus ml 1.5 45.35 68.02 Forman
Nail Kg 0.004 208.60 0.83 Carpenter II
Band iron Kg 0.009 64.02 0.58 Helper
Oil

Total (1:-01) 69.43 Total (1:02)

A=Material unit cost 69.43 Birr/ml B=Manpower Unit Cost

Total of (1:02)
Daily output:
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total :
Remark : ______________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT
PROJECT: CARPETRY
WORK ITEM :( 8.2 ) Diam. 8-10 cm thick eucalyptus truss diagonal and vertical member
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Eucalyptus ml 1.5 32.27 48.40 Forman
Nail Kg 0.04 208.60 8.34 Carpenter II
Band iron Kg 0.012 64.02 0.77 Helper
Oil Lt 0.01 28.81 0.29
Total (1:-01) 57.80 Total (1:02)

A=Material unit cost 57.80 Birr/ml B=Manpower Unit Cost

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

ANALYSIS SHEET FOR DIRECT & INDIRECT

PROJECT: CARPETRY
WORK ITEM :( 8.3 ) Diam. 6 -8 cm thick eucalyptus
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Eucalyptus ml 1.5 34.68 52.02 Forman
Nail Kg 0.04 208.60 8.34 Carpenter II
oil Kg 0.01 28.81 0.29 Helper
Total (1:-01) 60.65 Total (1:02)

A=Material unit cost 60.65 Birr/ml B=Manpower Unit Cost

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

_____________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT

PROJECT: CARPETRY
WORK ITEM :( 8.4 ) Diam. 5x7cm thick Local machine sawn pine zigba purline
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
5*7cm thick purlin ml 1.2 17.59 21.10 Forman
Nail Kg 0.15 208.60 31.29 Carpenter II
oil Kg 0.01 28.81 0.29 Helper
 Total (1:-01) 52.68 Total (1:02)

A=Material unit cost 52.68 Birr/ml B=Manpower Unit Cost

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

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT- Block work
WORK ITEM: ( 5.15 ) 20 cm. thick class - B H.C.B Wall Both Sides Left For Plastering.
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * rate Unit Labor by Trade
20 cm. Thick solid C.B Pcs. 13 26.68 346.78 Forman
Cement Qt. 0.1 1139.02 113.90 Mason
Sand m3 0.028 795.00 22.26 helper
Water m3
0.02 26.68 0.53

Total (1:-01) 483.47 Total ( 1:02 )

A=Materials Unit Cost 483.47075 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
0.034482759 Daily Output:
0.344827586 Direct Cost of Work Item = A+B+C =
Over head cost :
Profit Cost:
Total :

UF: UTILIZATION FACTOR Total Unit Cost :

*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 _____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: ROOFING WORKS
WORK ITEM : ( 7.3 ) G-30 C.I.Sheet wall cover
TOTAL QANTITY OF WORK ITEM: 1 m2

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

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
G-30 CIS m2 1.0 960.30 960.30 Forman
Roofing nails. kg. 0.005 208.60 1.04 Carpenter II
Plastic Washer. pkt. 1 21.34 21.34 Helper

Total (1:-01) 982.68 Total (1:02)

A= Material unit cost 982.6829925 Birr/m2 B=Manpower Unit Cost

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total:
Remark : ____________________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
_____________________ _____________________
Prepared by
PROJECT: ROOFING WORKS
WORK ITEM : ( 7.50 ) Roof end closer in o.4mm galvanized sheet
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Roof end closer ml 1.02 67.22 68.57 Forman
Nails No. 3 3.86 11.59 Carpenter II
helper
Total (1:-01) 80.15 Total (1:02)
A= Material unit cost 80.15422556 Birr/ml B=Manpower Unit Cost
Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total:
Remark : ____________________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________
Prepared by

PROJECT: ROOFING WORKS

WORK ITEM : ( 7.50 ) Roof end closer in o.4mm galvanized sheet
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
G-28 gutter devt. Leng.67cm ml 1.02 28.81 29.39 Forman
Metal bonda high thick/bracket No. 3 3.23 9.68 Carpenter II
Anti-rust primer lit. 0.27 96.03 25.93 helper
Total (1:-01) 64.99 Total (1:02)

A= Material unit cost 64.993104 Birr/ml B=Manpower Unit Cost

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

_____________________
Prepared by
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: FORM WORKS
WORK ITEM: ( 2.1 ) Zigba form work for footing, footing column and Grade beam.
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Eucalyptus wood 4cm dimater m 2.20 138.71 305.16 Foreman
form work 2.5cm - local wood m2 0.027 384.12 10.37 Carpenter II
nails of different size Kg 0.20 208.60 41.72 DL
mould oil lit 0.06 28.81 1.73 Helper

Total (1:01) 358.98 Total (1:02)

A= Materials Unit Cost 358.98 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.
_____________________ _____________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: FORM WORKS
WORK ITEM: ( 2.1 ) Zigba form work for Ellevation column and toptie beam.
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Eucalyptus wood 4cm dimater m 2.40 138.71 332.90 Foreman
form work 2.5cm - local wood m2 0.027 384.12 10.37 Carpenter II
nails of different size Kg 0.20 208.60 41.72 DL
mould oil lit 0.06 28.81 1.73 Helper
 Total (1:01) 386.72 Total (1:02)

A= Materials Unit Cost 386.72 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.
_____________________ _____________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: FINISHING WORKS
WORK ITEM : ( 7.31 ) 10 cm high Ceramic tile skirting
TOTAL QUANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Ceramic tile ml 1.05 170.72 179.3 Forman
Cement qnt 0.02 1139.02 26.74 Masson
Sand m3 0.01 795.00 6.36 D/L
Total (1:-01) 212.36 Total (1:02)

A= Material unit cost 212.36 Birr/ml B=Manpower Unit Cost

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total:
Remark : ____________________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
_____________________
 Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: FINISHING WORKS
WORK ITEM : ( 7.31 ) 40x40cm high Ceramic tile flooring
TOTAL QUANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Ceramic tile ml 1.05 853.60 896.3 Forman
Cement qnt 0.02 1139.02 26.20 Masson
Sand m3 0.01 795.00 5.57 D/L
Total (1:-01) 928.04 Total (1:02)

A= Material unit cost 928.04 Birr/ml B=Manpower Unit Cost

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

ANALYSIS SHEET FOR DIRECT & INDIRECT

PROJECT: CARPETRY
WORK ITEM :( 8.6 ) Plastic ceiling
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
8 mm thick plastic ceelling m2 1.1 554.84 610.32 Forman
4x5 cm batten ml 1.1 28.81 31.69 Carpenter II
Nails kg 0.08 208.60 16.69 Daily labour
Corner list ml 1.75 76.02 133.04
Total (1:-01) 791.74 Total (1:02)
A=Material unit cost 791.74 Birr/m2 B=Manpower Unit Cost
Total of (1:02)
Daily output:
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total :
Remark : ______________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
_____________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT

PROJECT: CARPETRY
WORK ITEM :( 8.10 ) Supply and fix 25x 2.5cm wooden fascia board price inludes one coat of wood preservation oil and two
TOTAL QANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
25cm width Wooden fascia board ml 1.2 107.17 128.60 Forman
Nail Kg 0.03 208.60 6.26 Carpenter II
synthetic enamel paint lit 0.18 114.38 20.59 DL
Total (1:-01) 155.45 Total (1:02)

A=Material unit cost 155.45 Birr/ml B=Manpower Unit Cost

Total of (1:02)
Daily output:
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total :
Remark : ______________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT
ANALYSIS SHEET FOR DIRECT & INDIRECT
PROJECT: Metal Works
WORK ITEM :( 5.4 ) 28 mm LTZ metal profile window fully covered withmetal sheet
TOTAL QANTITY OF WORK ITEM: 1.5x1.5 cm

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
L - Section ml 5.00 120.04 600.19 Forman
T - Section ml 2.50 140.04 350.11 welder
Z - Section ml 5.00 140.04 700.22 Helper
Frame ml 10.00 9.60 96.03 Carpenter
manelia No 1.00 22.41 22.41
Creketto No 1.00 7.68 7.68
Hinge No 4.00 32.01 128.04
Electrode No 8.00 7.47 59.75
Antirust lt 0.18 96.03 17.29
Electric power Kw/hr 4 3.65 14.60

Total (1:-01) 1996.31 Total (1:02)

A= Material unit cost= 1996.31 Birr/Pc B=Manpower Unit Cost

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

ANALYSIS SHEET FOR DIRECT & INDIRECT

PROJECT: Metal Works
WORK ITEM :( 5.4 ) 28 mm LTZ metal profile door half galzed covered with metal sheet
TOTAL QANTITY OF WORK ITEM: 0.7x2.5cm

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
L - Section ml 5.00 120.04 600.19 Forman
T - Section ml 2.50 140.04 350.11 welder
Z - Section ml 5.00 140.04 700.22 Helper
Frame ml 10.00 9.60 96.03 Carpenter
manelia No 1.00 22.41 22.41
Creketto No 1.00 7.68 7.68
Hinge No 4.00 32.01 128.04
Electrode No 8.00 7.47 59.75
Antirust lt 0.233 96.03 22.37
Electric power Kw/hr 4 3.65 14.60

Total (1:-01) 2001.40 Total (1:02)

A= Material unit cost= 2001.40 Birr/Pc B=Manpower Unit Cost

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

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: FINISHING WORKS
WORK ITEM : ( 7.1 ) First coat of cement plaster to vertical surfaces (1:3)
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement qt. 0.048 1139.0 54.79 Forman
Sand m3 0.011 795.0 8.75 Plasterer
Water m3 0.007 26.7 0.17 helper
Total (1:-01) 63.71 Total (1:02)

A=Material unit cost 63.71 Birr/m2 B=Manpower Unit Cost

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

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: FINISHING WORKS
WORK ITEM : ( 7.2 ) Second coat of cement plaster to vertical surfaces (1:3)
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement qt. 0.058 1139.0 66.41 Forman
Sand m3 0.014 795.0 11.13 Plasterer
Water m 3
0.007 26.68 0.17 D/L
Total (1:-01) 77.71 Total (1:02)

A=Material unit cost 77.71 Birr/m2 B=Manpower Unit Cost

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total:
Remark : ____________________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: FINISHING WORKS
WORK ITEM : ( 7.3 ) Final coat of cement plaster to vertical surface (1:3)
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement qt. 0.022 1139.0 24.5 Forman
Sand m3 0.002 795.0 1.51 Plasterer
Water m 3
0.007 26.68 0.19 D/L
 Total (1:-01) 26.19 Total (1:02)

A= Material unit cost 26.19 Birr/m3 B=Manpower Unit Cost

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

_____________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: FINISHING WORKS
WORK ITEM : ( 7.7 ) Final coat of tyroline rendering external wall surface (1:3)
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Cement qt. 0.028 1139.0 31.4 Forman
Sand m3 0.006 795.0 4.97 Plasterer
Water m3 0.009 26.68 0.24 D/L
Total (1:-01) 109.79 Total (1:02)

A= Material unit cost 109.79 Birr/m2 B=Manpower Unit Cost

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

_____________________
 Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COS
PROJECT: SITE SANITARY WORK
WORK ITEM:( 13.15 ) Supply and lay Diameter 30 cm concrete pipe
TOTAL QUANTITY OF WORK ITEM: 1 ml

Material Cost (1:01) Labor (1:0

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Concrete pipe ml 1.05 480.15 504.10 Forman
Cement Kg 2.58 11.39 29.34 mason
Sand m3 0.0075 795.00 5.96 Helper
Red ash m3 0.0185 202.73 3.75
Total (1:-01) 543.15 Total (1:02)

A=Materials Unit Cost 543.15 Birr/ml B=Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.
_______________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: Masonary work
WORK ITEM : ( 4.5 ) Roughly dressed stone pavement all around the building (1:4) Cement sand ratio. A.G.L
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * U.P Unit Labor by Trade
Cement Qt. 1.5 1139.02 1708.53 Forman
Sand m3 0.28 795.00 222.57 Mason II
Stone m 3
1.2 848.00 1017.60 Helper
water m3 0.06 26.68 1.60 DL
Total (1:-01) 2950.30 Total (1:02)
A= Material unit cost 2950.30245 Birr/m2 B=Manpower Unit Co
Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost :
Profit Cost:
Total:
Remark : ____________________________________
UF: UTILIZATION FACTOR Total Unit Cost :
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________
Prepared by

ANALYSIS SHEET FOR DIRECT & INDIRECT COS

PROJECT: GLAZING
WORK ITEM: (10.1 ) Fixing 4mm thick clear glass in metal door & window frames .
TOTAL QANTITY OF WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost

Cost per Labour by

Type of Material Unit Qty * U.P. Unit trade
4mm clear glass m2 1.1 1440.45 1584.495 Forman
Putty kg 1.00 28.81 28.81 Glazer
D/L

1613.30 Total (1:02)

A=Materials Unit Cost 1613.304 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.
 _________________ _________________
Prepared by Checked by
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: PAINTING.
WORK ITEM: ( 12.2) Three coats of Plastic emulsion paint to internal plastered wall.
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
Plastic paint lit 0.18 194.81 35.07 Forman
Gypsum kg 0.08 5.98 0.48 Painter II
glue kg 0.01 128.04 1.60 DL II
Sand paper No 0.2 69.36 13.87
Total (1:-01) 51.01 Total (1:02)

A=Materials Unit Cost 51.01 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.

_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: PAINTING.
WORK ITEM: ( 12.4) Two coats of Plastic emulsion paint to tyroline rendered external wall.
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labor Cost (

Cost per
Type of Material Unit Qty * Rate Unit Labor by Trade
plastic paint lit 0.25 108.31 27.08 Forman
Painter II
DL II
 Total (1:-01) 27.08 Total (1:02)

A= Materials Unit Cost 27.08 Birr/m2 B= Manpower Unit Cost

Total of (1:02)
Daily 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 TARGETED OUTPUT.

_____________________
Prepared by
ANALYSIS SHEET FOR DIRECT & INDIRECT UNI
PROJECT: ELECTRICAL INSTALLATION
WORK ITEM: (14.2 ) SDB including bus bars of 20 Amp.rating
TOTAL QANTITY OF WORK ITEM: 1 Pcs

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

Cost per Labour by

Type of Material Unit Qty * Rate Unit Grade
SDB with locable door 1 527.80 527.8 Foreman
0 EL
0 D/L
1 Pcs 20 Amp 3 ph No. 1 406.00 406
5 Pcs 16 Amp 1ph No. 5 91.35 456.75
4 Pcs ACB OF 10 Amp 1 Ph No. 4 152.25 609
box SDB No. 10 7.56 75.6175
Total (1:-01) 2075.17 Total ( 1:02 )

2075.17 Birr/Pcs B= Manpower Unit Cost

Total of (1:02)
Hourly Output: __________________
Direct Cost of Work Item = A+B+C =
Over head 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.
PROJECT: ELECTRICAL INSTALLATION
WORK ITEM: (14.3 ) light point including two way switch
TOTAL QANTITY OF WORK ITEM: 1 Pt

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

Cost per Labour by
Type of Material Unit Qty * Rate Unit Grade
diam.16mm conduit ml 2.4 91.35 219.24 Foreman
pvc insulated conductor EL
of 2x2.5mm2 ml 4.7 10.35 24.8472
connectors No. 1 15.23 15.225 Plaster
junction box No. 1 456.75 456.75 D/L
Flush mounted two way switch No. 1 30.45 30.45
0
Total (1:-01) 471.98 Total ( 1:02 )

A= Materials Unit Cost 471.98 Birr/Pt B= Manpower Unit Cost

Total of (1:02)
Hourly Output: __________________
Direct Cost of Work Item = A+B+C =
Over head 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 UNI
PROJECT: ELECTRICAL INSTALLATION
WORK ITEM: (14.4 ) light point including one way switch
TOTAL QANTITY OF WORK ITEM: 1 Pt

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

Cost per Labour by
Type of Material Unit Qty * Rate Unit Grade
diam.13mm conduit m 2.43 91.35 221.9805 Foreman
pvc insulated conductor 0.00 0 EL
of 3x2.5m2 m 4.99 10.35 51.64905 0
connectors No. 1 15.23 15.225 Plaster
junction box No. 1 456.75 456.75 D/L
Flush mounted one way switch No. 1 30.45 30.45
0
Total (1:-01) 554.07 Total ( 1:02 )

A= Materials Unit Cost 554.07 Birr/Pt B= Manpower Unit Cost

 Total of (1:02)
Hourly Output: __________________
Direct Cost of Work Item = A+B+C =
Over head 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.

PROJECT: ELECTRICAL INSTALLATION

WORK ITEM: (14.7 ) Sockect point 20Amp.

TOTAL QANTITY OF WORK ITEM: 1 Pt

Labour (1:02)

Labour by
Material Cost (1:01) Grade
Cost per
Type of Material Unit Qty * Rate Unit Foreman
diam.25mm conduit m 4.7 86.28 408.167 EL
pvc insulated conductor 0 0
of 3x4mm2 m 4.8 0.00 107.59 Plaster
Socket out let 20Amp. No. 1 0.00 426.30 D/L
junction box No. 1 0.00 7.56
0
0
Total (1:-01) 523.32 Total ( 1:02 )

A= Materials Unit Cost 523.32 Birr/Pt B= Manpower Unit Cost

Total of (1:02)
Hourly Output: __________________
Direct CostOver head 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.
PROJECT: ELECTRICAL INSTALLATION
WORK ITEM: (14.14 ) Flourecent fitting type philips TMW- 215X36d1xTL D36
TOTAL QANTITY OF WORK ITEM: 1 No.
 Material Cost (1:01)
Cost per
Type of Material Unit Qty * Rate Unit Labour (1:02)

Labour by
Flourecent philips type TMS Grade
TMW- 215X36d1xTL D36 No. 1 548.10 548.1 Foreman
0 EL
0 D/L
0
0
0
Total (1:-01)
548.10 Total ( 1:02 )
A= Materials Unit Cost 548.10 Birr/No.
B= Manpower Unit Cost
Total of (1:02)
Hourly Output: ______________
Direct Cost of Work Item = A+B+C =
Over head cost :
Profit Cost:
Total Unit Cost :

PROJECT: ELECTRICAL INSTALLATION

WORK ITEM: (14.14 ) Flourecent fitting type philips TMW- TMS0122XTTL-D36W/840IC
TOTAL QANTITY OF WORK ITEM: 1 No.

Material Cost (1:01)

Cost per
Type of Material Unit Qty * Rate Unit Labour (1:02)

Labour by
Flourecent philips type TMS Grade
TMW- TMS0122XTTL-D36W/840IC No. 1 456.75 456.75 Foreman
0 EL
0 D/L
0
0
0
Total (1:-01)
456.75 Total ( 1:02 )
A= Materials Unit Cost 456.75 Birr/No.
B= Manpower Unit Cost
 Total of (1:02)
Hourly Output: ______________
Direct Cost of Work Item = A+B+C =
Over head cost :
Profit Cost:
Total Unit Cost :
 RECT & INDIRECT COSTS
LABOUR HOURLY OUTPUT: 10 m2/Dy
EQUIPEMENTOUT PUT : 10 m2/Dy
RESULT: 42.72 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 1 300 300 Tools 2 8 16
1 0.1 400 40

Total (1:02) 340.00 Total (1:03) 16

34 Birr/m2 C= Equipment Unit Cost 1.60 Birr/m2

Total of (1:03) 16.00
Daily output: 10
Work Item = A+B+C = 35.60 Birr/m2
Over head cost : 10% 3.56 "
Profit Cost: 10% 3.56 "
Total : 42.72 Birr/m2

Total Unit Cost : 42.72 Birr/m2

O TARGETED OUTPUT.
RECT & INDIRECT COSTS
RECT & INDIRECT COSTS
LABOUR HOURLY OUTPUT: 1.5 m3/Dy
arting from N.G.L. level EQUIPEMENTOUT PUT : 1.5 m3/Dy
RESULT: 356.80 Birr/m3

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 1 300 300 Tools 2 8.00 16
1 0.1 300 30 0
1 0.25 400 100 0
Total (1:02) 430 Total (1:03) 16

286.67 Birr/m3 C= Equipment Unit Cost 10.67 Birr/m3

Total of (1:03)
Daily output:
Work Item = A+B+C = 297.33 Birr/m3
Over head cost : 10% 29.73 "
Profit Cost: 10% 29.73 "
Total : 356.80 Birr/m3

Total Unit Cost : 356.80 Birr/m3

O TARGETED OUTPUT.
RECT & INDIRECT COSTS
LABOUR HOURLY OUTPUT: 1.25 m3/Dy
150cm.ordinary soil EQUIPEMENTOUT PUT : 1.25 m3/Dy
RESULT: 370.56 Birr/m3

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 1 300 300 Tools 2 8.00 16
1 0.1 300 30
1 0.1 400 40 0
Total (1:02) 370 Total (1:03) 16

296.00 Birr/m3 C= Equipment Unit Cost 12.80 Birr/m3

Total of (1:03)
Daily output:
Work Item = A+B+C = 308.80 Birr/m3
Over head cost : 10% 30.88 "
Profit Cost: 10% 30.88 "
Total : 370.56 Birr/m3

Total Unit Cost : 370.56 Birr/m3

O TARGETED OUTPUT.
RECT & INDIRECT COSTS
LABOUR HOURLY OUTPUT: 0.96 m3/Dy
EQUIPEMENTOUT PUT : 0.96 m3/Dy
RESULT: 687.50 Birr/m3

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 1 300 300 Tools 2 8.00 16
1 0.1 300 30 Sladge hamme 1 104.00 104
 1 0.25 400 100 0
Total (1:02) 430 Total (1:03) 120

447.92 Birr/m3 C= Equipment Unit Cost 125.00 Birr/m3

Total of (1:03)
Daily output:
Work Item = A+B+C = 572.92 Birr/m3
Over head cost : 10% 57.29 "
Profit Cost: 10% 57.29 "
Total : 687.50 Birr/m3

Total Unit Cost : 687.50 Birr/m3

O TARGETED OUTPUT.

RECT & INDIRECT COSTS

LABOUR HOURLY OUTPUT: 4 m3/Dy
ry foundation EQUIPEMENTOUT PUT : 4 m3/Dy
RESULT: 424.80 Birr/m 3

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 1 300 300 Tools 2 8.00 16
1 0.1 400 40 0
0 0
Total (1:02) 340 Total (1:03) 16

85.00 Birr/m3 C= Equipment Unit Cost 4.00 Birr/m3

Total of (1:03)
Daily output:
Work Item = A+B+C = 354.00 Birr/m3
Over head cost : 10% 35.40 "
Profit Cost: 10% 35.40 "
Total : 424.80 Birr/m3

Total Unit Cost : 424.80 Birr/m3

O TARGETED OUTPUT.

RECT & INDIRECT COSTS

LABOUR HOURLY OUTPUT: 2.5 m3/Dy
EQUIPEMENTOUT PUT : 2.5 m3/Dy
 RESULT: 170.88 Birr/m3

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
0 0
1 1 300 300 tools 2 8.00 16

1 0.1 400 40 0
Total (1:02) 340 Total (1:03) 16

136.00 Birr/m3 C= Equipment Unit Cost 6.40 Birr/m3

Total of (1:03)
Daily output:
Work Item = A+B+C = 142.40 Birr/m3
Over head cost : 10% 14.24 "
Profit Cost: 10% 14.24 "
Total : 170.88 Birr/m3

Total Unit Cost : 170.88 Birr/m3

O TARGETED OUTPUT.
RECT & INDIRECT COSTS
LABOUR HOURLY OUTPUT: 15 m2/dy
EQUIPEMENTOUT PUT : 15 m2/dy
RESULT: 394.56 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 1 700 700.00 tools 2 8.00 16
1 1 300 300
1 0.25 400 100 0
Total (1:02) 1100 Total (1:03) 16

73.33 Birr/m2 C=Equipment Unit Cost 1.07 Birr/m2

Total of (1:03)
Daily output:
Work Item = A+B+C = 328.80 Birr/m2
Over head cost : 10% 32.88 "
Profit Cost: 10% 32.88 "
Total : 394.56 Birr/m2
 Total Unit Cost : 394.56 Birr/m2

O TARGETED OUTPUT.

LABOUR DAILY OUTPUT: 5 m3/Dy

nt sand ratio EQUIPEMENT DAILY OUT PUT: 5 m3/Dy
RESULT : 3710.24 Birr/m3

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400.000 100.00 Tool 2.00 8.00 16
2 1 700.000 1400.00 0
0
6 1 300.000 1800.00 0
Total (1:02) 3300.00 Total (1:03) 16

Manpower Unit Cost 660.00 Birr/m3 C=Equipment Unit Cost 3.20 Birr/m3
Total of (1:03)
Daily output:
work item = A + B + C = 3091.86 Birr/m3
rhead Cost : 10% 309.19 Birr/m3
10% 309.19 Birr/m3
3710.24 Birr/m3

al Unit Cost : 3710.24 Birr/m3

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by
IRECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 7 m3/Dy 1316.9
Cement sand ratio. A.G.L EQUIPEMENT DAILY OUT PUT: 7 m /Dy
3 10.656
RESULT : 4163.03 Birr/m 3 123.583

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400.000 100.00 Tool 4.00 8.00 32.00
 2 1 700.000 1400.00 0.00
1 1 300.000 300.00 0.00
6 1 300.000 1800.00 0.00
Total (1:02) 3600.00 Total (1:03) 32.00

B=Manpower Unit Cost 514.2857 Birr/m3 C=Equipment Unit Cost 4.57 Birr/m3
Total of (1:03)
Daily output:
work item = A + B + C = 3469.19 Birr/m3
rhead Cost : 10% 346.92 Birr/m3
10% 346.92 Birr/m3
4163.03 Birr/m3

al Unit Cost : 4163.03 Birr/m3

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by
RECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 10 m2/Dy
EQUIPMENT DAILY OUT PUT: 10 m2/Dy
RESULT : 214.66 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Hand tools 2.00 8.00 16
1 1 650 650.00 0
2 1 300 600.00 0
Total (1:02) 1350.00 Total (1:03) 16

Manpower Unit Cost 135.00 Birr/m2 C=Equipment Unit Cost 1.60 Birr/m2
Total of (1:03)
Daily output:
178.88 Birr/m2
rhead Cost : 10% 17.89 Birr/m2
10% 17.89 Birr/m2
214.66 Birr/m2

al Unit Cost : 214.66 Birr/m2

O TARGETED OUTPUT.
 _____________________ __________________
Checked by Approved by
LABOR DAILY OUTPUT: 20 m2 / Dy
EQUIPMENT DAILY OUT PUT: 20 m2/ Dy
RESULT: 322.92 Birr/m2

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

**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100 tools 2 8.00 16
1 1 700 700 0
6 1 300 1800 0
0
Total (1:02) 2600.00 Total (1:03) 16

130.00 Br./m2 C=Equipment Unit Cost 0.8 Br./m2

Total of (1:03)
Daily output:
work item = A+B+C = 269.10 Birr/m2
Overhead Cost: 10% 26.91 Birr/m2
Profit Cost: 10% 26.91 Birr/m2
Total : 322.92 Birr/m2
Total unit cost: 322.92 Birr/m2

O TARGETED OUTPUT.

Checked by Approved by

1.8 m3 / Dy
LABOR DAILY OUTPUT: 1.8 m3 / Dy
EQUIPMENT DAILY OUT PUT: Birr/m3
RESULT: 8030.61
Equipment Cost (1:03)
**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100 tools 2 8.00 16
1 1 700 700
6 1 300 1800 0

2600.00 Total (1:03) 16

1444.44 Br./m 3
8.88889 Br./m3
 C=Equipment Unit Cost
Total of (1:03)
Daily Output Birr/m3
6692.17 "
Overhead Cost: 10% 669.22 "
Profit Cost: 10% 669.22 Birr/m3
Total : 8030.61
Birr/m3
Total unit cost: 8030.61

______________________ ________________________
Checked by Approved by

IRECT & INDIRECT COSTS

LABOR DAILY OUTPUT: 16 m3 / Dy
EQUIPMENT DAILY OUT PUT: 16 m3 / Dy
RESULT: 762.96 Birr/m3

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

**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100 tools 2 8.00 16
1 1 700 700
6 1 300 1800

Total (1:02) 2600.00 Total (1:03) 16

162.50 Br./m 3
1 Br./m3

C=Equipment Unit Cost

Total of (1:03)
Daily Output Birr/m3
635.80 "
Overhead Cost: 10% 63.58 "
Profit Cost: 10% 63.58 Birr/m3
Total : 762.96 76.30 Birr/m2
Birr/m3
Total unit cost: 762.96
O TARGETED OUTPUT.

______________________ ________________________
Checked by Approved by
 1.75 m3 / Dy
and top tie beam LABOR DAILY OUTPUT: 1.75 m3 / Dy
EQUIPMENT DAILY OUT PUT: Birr/m3
RESULT: 8068.92
Equipment Cost (1:03)
**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100 tools 2 8.00 16
1 1 700 700
6 1 300 1800

Total (1:02) 2600.00 Total (1:03) 16

1485.71 Br./m3 9.14286 Br./m3

C=Equipment Unit Cost

Total of (1:03)
Daily Output Birr/m3
6724.10 "
Overhead Cost: 10% 672.41 "
Profit Cost: 10% 672.41 Birr/m3
Total : 8068.92
Birr/m3
Total unit cost: 8068.92
______________________ ________________________
Checked by Approved by

RECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 360 kg/Dy
EQUIPEMENT DAILY OUT PUT: 360 kg/Dy
RESULT: 179.81 Birr/kg.

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

**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16
1 1 500 500.00 0
1 1 300 300.00 0
0
 0
Total (1:02) 900.00 Total (1:03) 16

2.50 Birr/kg. Equipment Unit Cost 0.04 Birr/kg.

Total of (1:03)
Daily out put:
Work Item = A+B+C = 149.84 Birr/kg.
Over head cost : 10% 14.98 "
Profit Cost: 10% 14.98 "
Total : 179.81 Birr/kg.

Total unit cost : 179.81 Birr/kg.

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by
RECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 450 kg/Dy
EQUIPEMENT DAILY OUT PUT: 450 kg/Dy
RESULT: 164.70 Birr/kg.

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

**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16
1 1 500 500.00 0
1 1 300 300.00 0
0
0
Total (1:02) 900.00 Total (1:03) 16

2.00 Birr/kg. Equipment Unit Cost 0.04 Birr/kg.

Total of (1:03)
Daily out put:
Work Item = A+B+C = 137.25 Birr/kg.
Over head cost : 10% 13.73 "
Profit Cost: 10% 13.73 "
Total : 164.70 Birr/kg.

Total unit cost : 164.70 Birr/kg.

O TARGETED OUTPUT.
 _____________________ __________________
Checked by Approved by

RECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 350 kg/Dy
EQUIPEMENT DAILY OUT PUT: 350 kg/Dy
RESULT: 148.52 Birr/kg.

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

**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100.00 tools 2 8.00 16
1 1 500 500.00 0
1 1 500 500.00 0
1 1 300 300.00 0
Total (1:02) 1400.00 Total (1:03) 16

4.00 Birr/kg. C- Equipment Unit Co 0.05 Birr/kg.

Total of (1:03)
Daily out put:
Work Item = A+B+C = 123.77 Birr/kg.
Over head cost : 10% 12.38 "
Profit Cost: 10% 12.38 "
Total : 148.52 Birr/kg.

Total unit cost: 148.52 Birr/kg.

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by
OR DIRECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 120 ml /Day
le EQUIPEMENT DAILY OUT PUT: 120 ml./Day
RESULT 93.98 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16.00
1 1 650 650.00
 1 1 300 300.00

Total (1:02) 1050.00 Total (1:03) 16

Manpower Unit Cost 8.75 Birr/ml C=Equipment Unit Cost 0.13 Birr/ml
Total of (1:03)
Daily output:
78.32 Birr/ml
rhead Cost : 10% 7.83 "
10% 7.83 "
93.98 "

al Unit Cost : 93.98 Birr/ml

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by
OR DIRECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 60 ml /Day
EQUIPEMENT DAILY OUT PUT: 60 ml./Day
RESULT 90.68 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16.00
1 1 650 650.00
1 1 300 300.00

Total (1:02) 1050.00 Total (1:03) 16.00

Manpower Unit Cost 17.50 Birr/ml C=Equipment Unit Cost 0.27 Birr/ml
Total of (1:03)
Daily output:
75.57 Birr/ml
rhead Cost : 10% 7.56 "
10% 7.56 "
90.68 "

al Unit Cost : 90.68 Birr/ml

O TARGETED OUTPUT.
 _____________________ __________________
Checked by Approved by

OR DIRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 75 ml /Day
EQUIPEMENT DAILY OUT PUT: 75 ml./Day
RESULT 89.83 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16.00
1 1 650 650.00
1 1 300 300.00
Total (1:02) 1050.00 Total (1:03) 16.00

Manpower Unit Cost 14.00 Birr/ml C=Equipment Unit Cost 0.21 Birr/ml
Total of (1:03)
Daily output:
74.86 Birr/ml
rhead Cost : 10% 7.49 "
10% 7.49 "
"
89.83 Birr/ml
al Unit Cost :

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by

OR DIRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 75 ml /Day
EQUIPEMENT DAILY OUT PUT: 75 ml./Day
RESULT 85.07 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16.00 49.445
1 1 650 650.00
2 1 300 600.00
 Total (1:02) 1350.00 Total (1:03) 16.00

Manpower Unit Cost 18.00 Birr/ml C=Equipment Unit Cost 0.21 Birr/ml
Total of (1:03)
Daily output:
70.89 Birr/ml
rhead Cost : 10% 7.09 "
10% 7.09 "
85.07 "

al Unit Cost : 85.07 Birr/ml

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by

IRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 7 m2/Day.
EQUIPEMENT DAILY OUT PUT: 7 m2/Day.
RESULT: 822.91 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400.000 100.00 tool 2 8.00 16
1 1 700.000 700.00
2 1 300.000 600.00

Total ( 1:02 ) 1400.00 Total (1:03) 16.00

Manpower Unit Cost 200.00 Birr/m2 C=Equipment Unit Cost 2.29 Birr/m2
Total of (1:03)
Daily output:
Work Item = A+B+C = 685.76 Birr/m2
r head cost : 10% 68.58 "
10% 68.58 "
822.91 Birr/m2

al Unit Cost : 822.91 Birr/m2

O TARGETED OUTPUT.
 _____________________ __________________
Checked by Approved by

LABOUR DAILY OUTPUT: 40 m2/Dy

EQUIPEMENT DAILY OUT PUT: 40 m2/Dy
RESULT : 1211.20 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tool 2.00 8.00 16
1 1 650 650.00 0
1 1 300 300.00 0
0
0
1050.00 Total (1:03) 16

26.25 Birr/m2 C=Equipment Unit Cost 0.40 Birr/m2

Total of (1:03)
Daily output:
1009.33 Birr/m2
rhead Cost : 10% 100.93 Birr/m2
10% 100.93 Birr/m2
1211.20 Birr/m2

al Unit Cost : 1211.20 Birr/m2

O TARGETED OUTPUT.
__________________ __________________
Checked by Approved by
LABOUR DAILY OUTPUT: 45 ml/Dy
EQUIPEMENT DAILY OUT PUT: 45 ml/Dy
RESULT : 132.61 Birr/ml

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tool 2.00 8.00 16
1 1 650 650.00 0
2 1 300 600.00 0
Total (1:02) 1350.00 Total (1:03) 16
 30.00 Birr/ml C=Equipment Unit Co 0.36 Birr/ml
Total of (1:03)
Daily output:
110.51 Birr/ml
rhead Cost : 10% 11.05 Birr/ml
10% 11.05 Birr/ml
132.61 Birr/ml

al Unit Cost : 132.61 Birr/ml

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by

LABOUR DAILY OUTPUT: 45 ml/Dy

EQUIPEMENT DAILY OUT PUT: 45 ml/Dy
RESULT : 113.09 Birr/ml

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 0 0.00 Tool 2.00 8.00 16
1 1 300 300.00 0
2 1 500 1000.00 0
Total (1:02) 1300.00 Total (1:03) 16

28.89 Birr/ml C=Equipment Unit Co 0.36 Birr/ml

Total of (1:03)
Daily output:
94.24 Birr/ml
rhead Cost : 10% 9.42 Birr/ml
10% 9.42 Birr/ml
113.09 Birr/ml

al Unit Cost : 113.09 Birr/ml

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by
 IRECT & INDIRECT COSTS
LABOR DAILY OUTPUT: 9 m2/Dy.
ade beam. EQUIPMENT DAILY OUT PUT: 9 m2/Dy.
RESULT: 612.91 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 tools 2 8.00 16
1 1 650 650.00 0
1 1 300 300.00 0
1 1 300 300.00 0
0
0
Total (1:02) 1350.00 Total (1:03) 16

150.00 Birr/m2 C=Equipment Unit Cost 1.78 Birr/m2

Total of (1:03)
Daily output:
Work Item = A+B+C = 510.76 Birr/m2
Over head cost : 10% 51.08 Birr/m2
Profit Cost: 10% 51.08 Birr/m2
Total: 612.91 Birr/m2

Total unit cost: 612.91 Birr/m2

O TARGETED OUTPUT.
__________________ __________________
Checked by Approved by

IRECT & INDIRECT COSTS

LABOR DAILY OUTPUT: 9 m2/Dy.
eam. EQUIPMENT DAILY OUT PUT: 9 m2/Dy.
RESULT: 646.20 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 tools 2 8.00 16
1 1 650 650.00 0
1 1 300 300.00 0
1 1 300 300.00 0
 0
0
Total (1:02) 1350.00 Total (1:03) 16

150.00 Birr/m2 C=Equipment Unit Cost 1.78 Birr/m2

Total of (1:03)
Daily output:
Work Item = A+B+C = 538.50 Birr/m2
Over head cost : 10% 53.85 Birr/m2
Profit Cost: 10% 53.85 Birr/m2
Total: 646.20 Birr/m2

Total unit cost: 646.20 Birr/m2

O TARGETED OUTPUT.
__________________ __________________
Checked by Approved by

RECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 12 ml/Dy
EQUIPMENT DAILY OUT PUT: 12 ml/Dy
RESULT : 364.83 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tool 2.00 0.00 0
1 1 700 700.00 0
1 1 300 300.00 0
Total (1:02) 1100.00 Total (1:03) 0

Manpower Unit Cost 91.67 Birr/ml C=Equipment Unit Cost 0.00 Birr/ml
Total of (1:03)
Daily output:
304.03 Birr/ml
rhead Cost : 15% 30.40 Birr/ml
10% 30.40 Birr/ml
364.83 Birr/ml

al Unit Cost : 364.83 Birr/ml

O TARGETED OUTPUT.
_____________________ __________________
 Checked by Approved by
RECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 12 m2/Dy
EQUIPMENT DAILY OUT PUT: 12 m2/Dy
RESULT : 1255.25 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 0 400.00 Tool 2.00 8.00 16
1 1 0 700.00 0
2 1 0 300.00 0
Total (1:02) 1400.00 Total (1:03) 16

Manpower Unit Cost 116.67 Birr/ml C=Equipment Unit Cost 1.33 Birr/ml
Total of (1:03)
Daily output:
1046.04 Birr/ml
rhead Cost : 15% 104.60 Birr/ml
10% 104.60 Birr/ml
1255.25 Birr/ml

al Unit Cost : 1255.25 Birr/ml

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by

OR DIRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 10 m2 /Day
EQUIPEMENT DAILY OUT PUT: 10 m2/Day
RESULT 1114.01 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16.00
1 1 650 650.00
2 1 300 600.00

Total (1:02) 1350.00 Total (1:03) 16.00

Manpower Unit Cost 135.00 Birr/m2 C=Equipment Unit Cost 1.60 Birr/m2
Total of (1:03)
Daily output:
928.34 Birr/m2
rhead Cost : 10% 92.83 Birr/m2
10% 92.83 Birr/m2
1114.01 Birr/m2

al Unit Cost : 1114.01 Birr/m2

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by

OR DIRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 70 ml /Day
EQUIPEMENT DAILY OUT PUT:
coat of wood preservation oil and two coats 70 ml./Day
RESULT 209.95 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16.00
1 1 650 650.00
2 1 300 600.00
Total (1:02) 1350.00 Total (1:03) 16.00

Manpower Unit Cost 19.29 Birr/ml C=Equipment Unit Cost 0.23 Birr/ml
Total of (1:03)
Daily output:
174.96 Birr/ml
rhead Cost : 10% 17.50 "
10% 17.50 "
209.95 "

al Unit Cost : 209.95 Birr/ml

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by
OR DIRECT & INDIRECT COSTS
OR DIRECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 3 pc/Day
EQUIPEMENT DAILY OUT PUT: 3 pc/Day
 RESULT 3036.50 Birr/pc

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 50 12.50 Welding mac. 1 700.00 700.00
1 1 62.5 62.50 Grinder 1 700.00 700.00
2 1 37.5 75.00 Tools 4 8.00 32.00
1 0.25 81.25 20.31

Total (1:02) 170.31 Total (1:03) 1432.00

Manpower Unit Cost 56.77 Birr/pc C=Equipment Unit Cost 477.33 Birr/pc
Total of (1:03)
Daily output:
2530.42 Birr/pc
rhead Cost : 10% 253.04 Birr/pc
10% 253.04 Birr/pc
3036.50 Birr/pc

al Unit Cost : 3036.50 Birr/pc

O TARGETED OUTPUT. 393.00

OR DIRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 5 pc/Day
with metal sheet EQUIPEMENT DAILY OUT PUT: 5 pc/Day
RESULT 3185.52 Birr/pc

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Welding mac. 1 700.00 700.00
1 1 500 500.00 Grinder 1 700.00 700.00
2 1 300 600.00 Tools 2 8.00 16.00
1 1 650 650.00
 Total (1:02) 1850.00 Total (1:03) 1416.00

Manpower Unit Cost 370.00 Birr/pc C=Equipment Unit Cost 283.20 Birr/pc
Total of (1:03)
Daily output:
2654.60 Birr/pc
rhead Cost : 10% 265.46 Birr/pc
10% 265.46 Birr/pc
3185.52 Birr/pc

al Unit Cost : 3185.52 Birr/pc

O TARGETED OUTPUT.

RECT & INDIRECT COSTS

LABOR DAILY OUTPUT: 20 m2/Dy
al surfaces (1:3) EQUIPMENT DAILY OUT PUT: 20 m2/Dy
RESULT : 140.41 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Hand tools 2.00 8.00 16
1 1 650 650.00 0
1 1 300 300.00 0
Total (1:02) 1050.00 Total (1:03) 16

Manpower Unit Cost 52.50 Birr/m2 C=Equipment Unit Cost 0.80 Birr/m2
Total of (1:03)
Daily output:
t Cost of work item = A + B + C = 117.01 Birr/m2
rhead Cost : 15% 11.70 Birr/m2
10% 11.70 Birr/m2
140.41 Birr/m2 393.00

al Unit Cost : 140.41 Birr/m2

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by

RECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 20 m2/Dy
cal surfaces (1:3) EQUIPMENT DAILY OUT PUT: 20 m2/Dy
RESULT : 157.21 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Hand tools 2.00 8.00 16
1 1 650 650.00 0
1 1 300 300.00 0
Total (1:02) 1050.00 Total (1:03) 16

Manpower Unit Cost 52.50 Birr/m2 C=Equipment Unit Cost 0.80 Birr/m2
Total of (1:03)
Daily output:
131.01 Birr/m2
rhead Cost : 10% 13.10 Birr/m2
10% 13.10 Birr/m2 summation of three coat =
157.21 Birr/m 2

al Unit Cost : 157.21 Birr/m2

O TARGETED OUTPUT.
_____________________ __________________
Checked by Approved by
RECT & INDIRECT COSTS
LABOUR DAILY OUTPUT: 20 m2/Dy
EQUIPMENT DAILY OUT PUT: 20 m2/Dy
RESULT : 95.38 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Hand tools 2.00 8.00 16
1 1 650 650.00 0
1 1 300 300.00 0
 Total (1:02) 1050.00 Total (1:03) 16

Manpower Unit Cost 52.50 Birr/m3 C=Equipment Unit Cost 0.80 Birr/m3
Total of (1:03)
Daily output:
79.49 Birr/m2
rhead Cost : 10% 7.95 Birr/m2
10% 7.95 Birr/m2
95.38 Birr/m2

al Unit Cost : 95.38 Birr/m2

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by

RECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 18 m2/Dy
(1:3) EQUIPMENT DAILY OUT PUT: 18 m2/Dy
RESULT : 404.95 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Hand tools 2.00 8.00 16
1 1 650 650.00 0
2 1 300 600.00 0
Total (1:02) 1350.00 Total (1:03) 16

Manpower Unit Cost 225.00 Birr/m2 C=Equipment Unit Cost 2.67 Birr/m2
Total of (1:03)
Daily output:
337.46 Birr/m2
rhead Cost : 10% 33.75 Birr/m2
10% 33.75 Birr/m2
404.95 Birr/m2

al Unit Cost : 404.95 Birr/m2

O TARGETED OUTPUT.

_____________________ __________________
 Checked by Approved by
IRECT & INDIRECT COSTS
LABOR DAILY OUTPUT: 25 ml / Dy
EQUIPMENT DAILY OUT PUT: 25 ml / Dy
RESULT: 719.75 Birr/ml

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

**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.25 400 100 Hand tools 2 8.00 16
1 1 700 700
2 1 300 600

Total (1:02) 1400.00 Total (1:03) 16

Manpower Unit Cost 56.00 Birr/ml C=Equipment Unit Cost 0.64 Birr/ml
Total of (1:03)
Daily Output
work item = A+B+C = 599.79 Birr/ml
Overhead Cost: 10% 59.98 Birr/ml
Profit Cost: 10% 59.98 Birr/ml
Total : 719.75 Birr/ml

Total unit cost: 719.75 Birr/ml

O TARGETED OUTPUT.
______________________ ________________________
Checked by Approved by

IRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 12 m2Dy
(1:4) Cement sand ratio. A.G.L EQUIPEMENT DAILY OUT PUT: 12 m2/Dy
RESULT : 3681.96 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400.000 100.00 Tool 2.00 8.00 16.00
1 1 700.000 700.00 0.00
1 1 300.000 300.00 0.00
1 1 300.000 300.00 0.00
Total (1:02) 1400.00 Total (1:03) 16.00
 B=Manpower Unit Cost 116.6667 Birr/m2 C=Equipment Unit Cost 1.33 Birr/m2
Total of (1:03)
Daily output:
work item = A + B + C = 3068.30 Birr/m2
rhead Cost : 10% 306.83 Birr/m2
10% 306.83 Birr/m2
3681.96 Birr/m2

al Unit Cost : 3681.96 Birr/m3

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by

IRECT & INDIRECT COSTS

LABOUR DAILY OUTPUT: 14 m2/Dy
EQUIPEMENT DAILY OUT PUT: 14 m2/Dy
RESULT: 2080.20 Birr/m2
Labour Cost (1:02) Equipment Cost (1:03)
**
Indexed
Daily Type of Daily
No. UF Cost Daily Cost Equipment No. Rental Daily Cost
1 0.167 400.00 66.8 Tools 2 8.00 16.00
1 1 600.00 600.00 Cutter 1 700.00 700.00
1 1 300.00 300.00

Total (1:02) 966.80 Total (1:03) 716

ower Unit Cost 69.06 Birr/m2 C= Equipment Unit Cost 51.14 Birr/m2
Total of (1:03)
Daily output:
Work Item = A+B+C = 1733.50 Birr/m2
Over head cost : 10% 173.35 "
Profit Cost: 10% 173.35 "
Total : 2080.20 Birr/m2

Total unit cost: 2080.20 Birr/m2

O TARGETED OUTPUT.
 ______________ _________________
Checked by Approved by

LABOUR DAILY OUTPUT: 25 m2/Dy.

astered wall. EQUIPEMENT DAILY OUT PUT: 25 m2/Dy.
RESULT: 105.19 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16
1 1 500 500.00 0
1 1 300 300.00 0
0
Total (1:02) 900 Total (1:03) 16

36.00 Birr/m2 C= Equipment Unit Cost 0.64 Birr/m2

Total of (1:03)
Daily output: ______________
Work Item = A+B+C = 87.65 Birr/m2
Over head cost : 10% 8.77 "
Profit Cost: 10% 8.77 "
Total : 105.19 Birr/m2

Total unit cost: 105.19 Birr/m2

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by

LABOUR DAILY OUTPUT: 25 m2/Dy.

ered external wall. EQUIPEMENT DAILY OUT PUT: 25 m2/Dy.
RESULT: 76.46 Birr/m2

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

**
Indexed
daily Type of Daily
No. UF wage Daily wage Equipment No. Rental Daily Cost
1 0.25 400 100.00 Tools 2 8.00 16
1 1 500 500.00 0
1 1 300 300.00 0
 Total (1:02) 900 Total (1:03) 16

36.00 Birr/m2 C= Equipment Unit Cost 0.64 Birr/m2

Total of (1:03)
Daily output: ______________
Work Item = A+B+C = 63.72 Birr/m2
Over head cost : 10% 6.37 "
Profit Cost: 10% 6.37 "
Total : 76.46 Birr/m2

Total unit cost: 76.46 Birr/m2

O TARGETED OUTPUT.

_____________________ __________________
Checked by Approved by
ECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.13 Pcs/hr
EQUIPEMENT:
RESULT: 3647.00 Birr/Pcs

** Equipment Cost (1:03)

Indexed
Hourly Type of Hourly Hourly
No. UF Cost Hourly Cost Equipment No. Rental Cost
1 0.25 50 12.50 Tools 1 8 8
1 1 62.5 62.5 0
1 1 37.5 37.5 0
0 0
0 0
0 0
0 0
Total ( 1:02 ) 112.50 Total (1:03) 8.00

900.00 Birr/Pcs C=Equipment Unit Cost 64 Birr/Pcs

Total of (1:03)
Output: _______________________ Hourly output: __________________
Work Item = A+B+C = 3039.17 Birr/Pcs
r head cost : 10% 303.92 "
10% 303.92 "
l Unit Cost : 3647.00 Birr/Pcs

ED OUTPUT.
 LABOUR HOURLY OUTPUT: 1.25 Pt/hr
EQUIPEMENT:
RESULT: 765.81 Birr/Pt

**
Indexed Equipment Cost (1:03)
Hourly Type of Hourly Hourly
No. UF Cost Hourly Cost Equipment No. Rental Cost
1 0.21 50 10.50 2 8.00 16
1 1 62.5 62.5 0
0
1 1 81.25 81.25 0
1 1 37.5 37.5 0
0 0
0 0
Total ( 1:02 ) 191.75 Total (1:03) 16.00

153.40 Birr/Pt C=Equipment Unit Cost 12.8 Birr/Pt

Total of (1:03)
Output: _______________________ Hourly output: __________________
Work Item = A+B+C = 638.18 Birr/Pt
r head cost : 10% 63.82 "
10% 63.82 "
l Unit Cost : 765.81 Birr/Pt

ED OUTPUT.
ECT & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 2.50 Pt/hr
EQUIPEMENT:
RESULT: 761.73 Birr/Pt

** Equipment Cost (1:03)

Indexed
Hourly Type of Hourly Hourly
No. UF Cost Hourly Cost Equipment No. Rental Cost
1 0.25 50 12.50 1 8.00 8
1 1 62.5 62.5 0
0 0 0 0
1 1 81.25 81.25 0
1 1 37.5 37.5 0
0 0
0 0
Total ( 1:02 ) 193.75 Total (1:03) 8.00

77.50 Birr/Pt C=Equipment Unit Cost 3.2 Birr/Pt

 Total of (1:03)
Output: _______________________ Hourly output: __________________
Work Item = A+B+C = 634.77 Birr/Pt
r head cost : 10% 63.48 "
10% 63.48 "
l Unit Cost : 761.73 Birr/Pt

ED OUTPUT.
LABOUR HOURLY OUTPUT: 2.50 Pt/hr
EQUIPEMENT:

RESULT: 685.82 Birr/Pt

Equipment Cost (1:03)

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

1 0.25 50 12.50 0
1 1 62.5 62.5 1 8.00 8
0 0 0 0 0
1 1 0 0
1 1 37.5 37.5 0
0 0
0 0

Total ( 1:02 ) 112.50 Total (1:03) 8.00

45.00 Birr/Pt C=Equipment Unit Cost 3.2 Birr/Pt
Total of (1:03)
Hourly output: __________________
Output: _______________________ 571.52 Birr/Pt
r head cost : 10% 57.15 "
10% 57.15 "
l Unit Cost : 685.82 Birr/Pt

ED OUTPUT.

LABOUR HOURLY OUTPUT: 2.5 No./hr

EQUIPEMENT:
 RESULT: 776.74 Birr/No.

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

**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 0.1 50 5.00 1 8 8
1 1 62.5 62.5 0
1 1 37.5 37.5 0
0 0
0 0
0 0
0 0
Total ( 1:02 ) 105.00 Total (1:03) 8.00

42.00 Birr/No. C=Equipment Unit C 3.2 Birr/No.

Total of (1:03)
y Output: _______________________ Hourly output: __________________
Work Item = A+B+C = 647.28 Birr/No.
r head cost : 10% 64.73 "
10% 64.73 "
al Unit Cost : 776.74 Birr/No.

2XTTL-D36W/840IC LABOUR HOURLY OUTPUT: 2.5 No./hr

EQUIPEMENT:
RESULT: 605.94 Birr/No.

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

**
Indexed
Hourly Hourly Type of Hourly Hourly
No. UF Cost Cost Equipment No. Rental Cost
1 0.25 50 12.50 1 8 8
1 1 62.5 62.5 0
1 1 37.5 37.5 0
0 0
0 0
0 0
0 0
Total ( 1:02 ) 112.50 Total (1:03) 8.00

45.00 Birr/No. C=Equipment Unit C 3.2 Birr/No.

 Total of (1:03)
y Output: _______________________ Hourly output: __________________
Work Item = A+B+C = 504.95 Birr/No.
r head cost : 10% 50.50 "
10% 50.50 "
al Unit Cost : 605.94 Birr/No.
 TAKE OFF SHEET
Timsing L/W/D Total Qnt. Description Timsing L/H/W Total Qnt.

A. SUB STRUCTURE
1. Earth work 12.4
1.1 Site clearing to a depth of 20cm 5.1 63.24
1m clear spacing on area along each side
l=12.4+2.6=15m along long side

15 w=4.4=4.4m 5
4.4 66 m2 3.6 18
1.2 Bulk Excavation
13.4 L=12.4+0.5+0.5=13.4m along long side
4.4 w=4.4=4.4m d=0.5 12.4
56.9 0.5 29.48 m3 30.4
1.3.trench excavation
61.7 Ttotal length of=(12.4+0.3)*3+(4.4)*3+5.1*2=61.7m 12.4
0.8 w=0.5+0.3=0.8m, d=0.7m working space=0.3m
0.7 34.552 m3 2 13.4
1.4.backfill under hardcore 4.8 128.64
L=12.4m 7.11
12.4 w=4.1m 12.4 88.164
4.1 d=0.25m 5.89
0.25 12.4 73.036
12.71 m3 1.6
12.4 19.84
1.5.backfill around massonery 92.876
l=61.7m, w=0.15m working space on each side. i.e
61.7 0.3m both side 6.33
0.3 d=0.7m 12.4 78.492
0.7 12.96 m3
m3

1.6.cartaway 12.4
item 1.1-item1.2 & item 1.3

77.23 m3

1.7. hardcore 4 4
4 4

11.4 L=11.4m depth= 0.25cm thick

4.1 w=4.1m
46.74 m2
2.Massonary work
2.1 .Below NGL
54.8 L=(12.4)*3+(3.4*3)+(3.7*2)=54.8m, w=0.5m ,d=0.7m
0.5 210.16
1 27.40 m3 4 7.00
2.2 above NGL 4 9.00
54.8 L=(12.4)*3+(3.4*3)+(3.7*2)=54.8m,w=0.5m ,d=0.5m 16.00
0.5 210.16
0.5 13.70 m3 194.16
Stone Massonery Staircase 194.16
4 L=4m W=3m D=0.5m
3
0.5 6.00 m3
2.3 Apply pointing to stone masnory foundation 21.2
wall above ground level 2.8 62.24
35 L=12.4*2+5.1*2=35m h=0.5m
0.5 17.50 m2 12.4
stone massonery pavement 0.6 7.44
37.6 L=(12.4+1)*2+(4.4+0.7)*2=37.6m, 69.68
1 w=0.5m D=0.20m

37.60 m2 12
3.concret work 4 48.0
3.1.lean under masonary

54.8 L=(12.4)*3+(3.4*3)+(3.7*2)=54.8m, w=0.5m

0.5 27.4 m2 62.8
3.2. 10cm thick concrete floor slab
L=11.4m
12 w=4.5m
4.5 54.00 m2 36.5
3.3.in R.C grade beam concrete
 58.2 L=(12.4)*3+(4*3)+4.5*2=58.2m, w=0.2m ,
0.2 d=0.2m
0.2 2.33 m3 3.64
3.3. formwork to Grade beam
116.4 L=((12.4)*3+(4*3)+4.5*2)*2=116.4m ,w=0.2m 12.64
0.2 23.28

B.SUPER STRUCTURE
10 2.8 Concreate Work 194.16
0.2 a) Ellevation Column
0.2 h=2.8m W=0.2 D=0.2 12
 6.Roofing

6.1.G-32 galvanized corrugated iron sheet roofing

L=12.4m W= 4.4+0.7=5.1m
m2
6.2.Roof end closer
L=12.4m rare side of the building
G-28 flat metal roof Gutter and down pipe cover and 2 coat of
presevative paint antirust.
ml down pipe
Gutter to install only rare side of the building
L=12.4m
ml
ml Total
Roof end closer in 0.4mm galvanized sheet
ml
7. Carpentary and Joinery
a. Ø10-12 cm eucalyptus 12.4/1+1=13.4 No.
ml. upper and lower member
a. Ø8-10 cm eucalyptus 4.4+0.4+0.7=5.5/0.9+1=7.11 No.
ml.
c. Ø6-8cm eucalyptus 4.4/0.9+1=5.89bracing
ml.
d. Ø6-8cm eucalyptus l=0.6+1=1.6m diagonal & vertical
ml
ml total to Ø6-8cm

d. 5 x 7 cm zigba purlin 4.8/0.9+1=6.33 No.

ml
Fascia board
ml L=12.4m

ml
8. METAL WORK
All metal door and window shall be fabricated from localy
manufactured 38mm
8.1. Steel door LTZ frame
externaly cladded with 8.8mm finely CIS or
1.2mm flat iron
Type D1, Size 0.7mx2.5m
8.2. Metal Windows, W1 Size 1.5x1.5m
9, PLASTERING AND POINTING
Internal plastered wall surfaces,external beams and column
area of HCB wall alongs long sides
A1=((2.8*12.4)*3)m=104.16m2
A2=(2.8*4.4*8)=98.56m2

A4=12.4*0.6=7.44
m2
Deduction doors1 area=0.7*2.5=1.75m2
Window area A1=1.5*1.5=2.25m2,
Total deduction
m2

m2 Total quantityof plastering work

Rendering external HCB walls
L=12.4+4.4*2=21.2m ,h=2.8m
L=((0.6*4.8)*1/2)*2=2.88m2 gable side
m2
HCB wall above top tie beam to parapit wall
l=12.4m h=0.6m
m2
m2 Total rendering area
10.PAVING AND FLOORING
10.1. Ceramic flooring
L=12m , W=4m
m2
skerting

L=(4+2.3+3+4)*4=53.2ml outer front side L=12.4-(0.7*4)=9.6

ml
10.2. stone pavement
10.3.Half Ditch
L=13.1*2+5.2*2=36.6ml
ml
11. GLAZING
Supply and fix 4mm glazing quality clear sheet glass panes glazed
to metal including putty
Area =0.7*1.3*4=3.64m2 to all doors
m2
Area =1.5*1.5*4=9m2 to all window
m2
12. PAINTING
1Apply three coat plastic paint to all internal plastered wall
surfaces
Internal painting plastered wall surfaces,external beams and
column
m2
Plastic celling
 Sheed Building Block
IT NO. DESCRIPTION UNIT ontract Qty.
A SUB STRUCTURE
1. Excavation & Earthwork
Clear the site to remove the top soil to a depth of 20cm. The clearanse
1.1 include shall include cutting cutting and up rooting of trees on the site m2 66
Bulk excavation under built up area and under pavement around the
building to reduce level to a depth of 50cm starting from natural ground
1.2 level m3 29.48
Excavate for foundation trench to a depth of not exceeding 150
1.4 Back
cm.starting fromhard
fill under reduced ground
core & at thelevel
back(GL)
of stone masnory foundation m3 34.552
wall with selected material and well ram in layer not exceeding 0.7cm
1.5 depth. m3 12.71
Cart away surplus excavated material and deposit at a distance not
1.7 exeeding 1km from site m3 77.23
25cm. thick basaltic stone or equivalent hard-core well rolled,
1.8 consolidated and blinded with hand crushed stone. m2 46.74
TOTAL CARRIED TO SUMMARY
2. MASNONRY
50cm thick basaltic or equivalent stone masnory foundation to a depth of
not exceeding 40cm below reduced level,bedded and jointed in cement
2.1 mortar 1:3 m3 27.40

50cm thick hard trachytic stone masnory foundation wall with an

average height of 30cm above reduced level,bedded and jointed in
2.2 compo mortar 1:3. external side roughly dressed and left for pointing m3 13.70

50cm thick hard trachytic stone masnory Staircase with an average

height of 50cm above reduced level,bedded and jointed in compo mortar
2.3 1:3. external side roughly dressed and left for pointing m3 6.00
Apply pointing to stone masnory foundation wall above ground level in
2.4 cement mortar 1:3 m2 17.50
TOTAL CARRIED TO SUMMARY
3. CONCRETE WORK
5 cm lean concrete C-5 with minimum cement content of
3.1 150Kg./m3,under masnory foundation wall m2 27.4
Reinforced concrete filled into formwork and vibrated around
reinforcement bar. Formwork and reinforcement bar measured
3.2 separately.
a. in 10 cm thick minimum reienforcement concrete floor slab..concrete
quality C-20, 32O kg cement/m3 of concrete evenly spread and leveled m2 54.00
b.in R.C grade beam, concrete quality C-25,360 kg cement/m3 of
3.3.1 concrete m3 2.33
Provide cut and fix in position sawn zigiba form work or equivalent.
Unit price shall include supply,cutting and fixing in position two side
3.3 grade beam m2 23.28
Provide cut and fix in position steel reinforcement according to the
drawing/0190 .cut,bent and placed in position Price shall include
3.4 cutting, bending and placing in position and tying wire
Ø6mm deformed bars kg 49.11
 Ø8mm deformed bars kg 314.34
Ø12mm deformed bars kg 223.20
TOTAL CARRIED TO SUMMARY
B.SUPER STRUCTURE
4. CONCRETE WORK
Reienforced concrete class C-25, filled into formwork and vibrated
around reienforcement rods.Reienforcement and formwork are
4.1 measured separetly
a) In RC. Ellevation Column m3 1.12
b) In RC. Top tie beam m3 2.38
c) In RC Suspended slab m2 18.60
d) In 6 x 25 cm R.C Window sill ml 6
Steel Reinforcement according to strucural drawing .cut,bent and placed
in position Price shall include cutting, bending and placing in position
4.2 and tying wire
Ø6mm deformed bars kg 70.86
Ø10mm deformed bars kg
Ø12mm deformed bars kg 501.87
4.3 Provide cut and fix in position sawn zigiba form work or equivalent
a. Elevation column m2 28
b, Top tie beam m2 21.20
c) In Suspended slab m2 18.60
TOTAL CARRIED TO SUMMARY
5. CONCRETE HOLLOW BLOCK WORK
20 cm thick Concrete hollow block (Class B) walling bedded in cement
mortar 1:3. internal wall are left for plastering and external wall are left
5.1 for rendering m3 125.36
TOTAL CARRIED TO SUMMARY
6. Roofing

G-30 galvanized corrugated iron sheet roofing fixed to 5 x 7 cm zigba

purlin at c/c 90cm and Ø8-10cm eucluptus truss . Unit price include G-
28 flat metal roof ridge cover and 3 coat of wood presevative paint to all
6.1 truss member and roof purlin. purlin and roof truss measured separetly m2 63.24
G-28 flat metal roof Gutter and down pipe to collect storm water comes
from roof cover with necessary accesery and 2 coat of presevative paint
6.2 antirust. ml 30.4
6.3 Roof end closer in 0.4mm galvanized sheet ml 12.4
TOTAL CARRIED TO SUMMARY
7. CARPENTARY & JOINERY
All structural member shall be well seasoned, straight and free from any
harmful defect. Each truss joint be connected with band iron and truss
7.1 shall be firmly anchored to concrete top tie beam with Ø6 plain bars
a. Ø10-12 cm eucalyptus or equivalent side post as shown on drawing ml 128.64
b. Ø8-10 cm eucalyptus lower/upper member ml 88.16
c. Ø6-8cm eucalyptus bracing and internal members ml 92.88
d. 5 x 7 cm zigba purlin ml 78.49
e. Plastic cealling with all its necessery accesery m2 48.00
 Supply and fix 25 x 2.5cm kararo or equivalent fascia board including
7.2 three coat of weather resistant paint ml 12.4
TOTAL CARRIED TO SUMMARY
8.
AllMETAL WORK
metal door and window shall be fabricated from localy
manufactured 38mm LTZ frame,with necessary irn mongery ,
accessories and three coat of synthetic enamel paint. Glazing is
measured separetly
8.1 Steel door externaly cladded with 8.8mm finely CIS or 1.2mm flat iron
Type D1, Size 0.7x2.50m No 4
8.3 Metal Windows, W1 Size 1.5x1.5cm No 4
TOTAL CARRIED TO SUMMARY
9, PLASTERING AND POINTING
Apply three coat of compo mortar plaster1:2:9 to internal plastered wall
9.1 surfaces,external beams and column m2 194.16
9.2 Apply rendering in cement mortar 1:3 to all external HCB walls m2 69.68
TOTAL CARRIED TO SUMMARY
10.PAVING AND FLOORING
10.1 White non slippery Ceramic 40*40cm flooring in cement mortar 1:3 m2 48

Roughly dressed stone pavement all around the building bedded in and
including 10cm thick sand or red ash ,jointed in cement mortar 1:3 and
10.2 pavement must have a minimum slope of 2% out ward from the building m2 37.60
Supply and lay storm water concrete pipes of half diameter 40 cm with
minimum slope of 2 % or natural ground slope which ever is greater on
and including a firm bed of sand 100mm thick below. The joints shall be
grounted in cement sand mortar of (1:3). Price shall include 20 cm thick
10.3 stone masonry shoulder and earth work. ml 36.5
TOTAL CARRIED TO SUMMARY
11. GLAZING
Supply and fix 4mm glazing quality clear sheet glass panes glazed to
11.1 metal including putty to all doors m2 3.64
Supply and fix 4mm glazing quality clear sheet glass panes glazed to
11.2 metal including putty to all window m2 12.64
TOTAL CARRIED TO SUMMARY
12. PAINTING
12.1 Apply three coat plastic paint to all internal plastered wall surfaces m2 194.16
Apply three coat plastic paint to all external Column and toptie beam
12.2 surfaces m2 12.32
Apply two coat of plastic paint to all external Column and toptie beam
12.3 surfaces m2 69.68
TOTAL CARRIED TO SUMMARY
13. ELECTRICAL INSTALLATION
14.1 Flash mounting distribution board , in sheet steel enclosure with
lockable door and with phase, neutral, and earth bus-bars and consisting
of:-
a/ 1 pc main ACB of 20A/3P,
b/ 24pcs ACB of 10A/1P,
c/ 2pcs ACB of 16A/1P PCS 1
14.2 socket outlet point
14.2 16A/1P single socket outlet points fed through PVC insulated
conductors of 3x2.5mm² inside PVC conduits of 16mm diameter
including junction boxes with covers, and insulating screw cap
connectors all for flush mounting. PCS 8
14.3 light point
14.3 Flush mounted light points fed through PVC insulated conductors of
2x2.5 mm² inside PVC conduits of 16mm diameter, including junction
boxes with covers insulating screw cap connectors & its Light Fixtures
With Type Philips TMW- 215X36d1xTL D36 accessory. pcs 8
14.4 FLOURECENT LIGHT LAMP AND SWICH
Supply and fix Legrand Mosaic 45 or approved type 10/16 amp or 60w
14.4 ampole
Switch’s with appropriate wall boxes
a/Singe phase switch No 4
b/ two way switch No 4
light points fed through PVC conductors of 2x2.5mm² in thermoplastic
conduit of 16mm in/under surface including junction boxes,screw type
13.1 insulating caps and cover ,as well as flush mounted switches ml 270.00
Flush mounted socket outlets of 16 Amp 1-ph fed through PVC
conductors of 3x2.5mm² in thermoplastic conduit of 16mm in/under
13.2 surface including junction boxes,screw type insulating caps and cover. Pcs 8.00
2. Type of light fitting or equivalent
13.3 Philips TMS O12/1X18 TLD Pcs 8.00
a) Type 1 = TMW- TMW- 215X36d1xTL D36 Lamps Pcs 8
b) Type 2 = TMW- TMS0122XTTL-D36W/840IC Lamps Pcs 8
TOTAL CARRIED TO SUMMARY
RATE AMOUNT

42.72 2,819.52

356.80 10,518.46

370.56 12,803.59

424.80 5,399.21

170.88 13,197.40

394.56 18,441.73
63,179.92

3,710.24 101,660.46

3,710.24 50,830.23

3,710.24 22,261.41

214.66 3,756.49
178,508.59

322.92 8,848.09

762.96 41,199.58

8,030.61 18,695.25

612.91 14,268.57

179.81 8,829.73
 164.70 51,773.40
148.52 33,150.13
176,764.75

8,068.92 9,037.19
8,068.92 19,171.75
1,210.34 22,512.29
201.72 1,210.34

179.81 12,741.63
-
148.52 74,538.29

646.20 18,093.64
646.20 13,699.47
646.20 12,019.35
183,023.95

822.91 103,159.72
103,159.72

1,211.20 76,596.26

113.09 3,437.79
132.61 1,644.39
81,678.43

93.98 12,089.35
90.68 7,994.65
89.83 8,343.42
85.07 6,677.56
1,114.01 53,472.58
 209.95 2,603.41
91,180.97

3,185.52 12,742.09
3,036.50 12,146.00
24,888.09

393.00 76,304.87
404.95 28,216.95
104,521.82

1,255.25 60,252.05

3,681.96 138,441.81

719.75 26,270.77
224,964.63

2,080.20 7,571.95

2,080.20 26,293.79
33,865.73

105.19 20,422.91

105.19 1,295.89

76.46 5,327.87
27,046.67

3,647.00 3,647.00
 685.82 5,486.58

761.73 6,093.83

761.73 3,046.92
765.81 3,063.24

761.73 205,666.79

685.82 5,486.58

685.82 5,486.58
776.74 6,213.89
605.94 4,847.52
24,903.89
 Sheed Building Block
Summery for sheed

Contract
Sub Structure Amount
A. In Birr

1 Excavation and Earth Work 63,179.92

2 Masnory Work 178,508.59

3 Concrete Work 176,764.75
Sub Total A 418,453.26
Supper Structure
4 Concrete Work 183,023.95
5 Concrete Hollow Block Work 103,159.72
6 Roofing 81,678.43
7 Carpentary & Joinery 91,180.97
8 Metal Work 24,888.09
9 Plastering & Pointing 104,521.82
10 Paving & Flooring 224,964.63
11 Glazing 33,865.73
12 Painting 27,046.67
13 Electrical Installation 24,903.89
Sub Total B 899,233.90

TOTAL A + B 1,317,687.16 ETB

VAT(15%) 197,653.07 ETB
TOTAL WITH VAT 1,515,340.24 ETB

Prepared by.____________________________ Checked by.________________________

Approved by._______________________