DIMENSION QUANTITY UNIT

40.511
0.7
28.36 m2

40.511
0.7
0.4 11.34 m3

40.55
0.5 20.26 m2

3
18
54 m²

1
39.3 39.3 m²

93.3 m²

2
39.3
78.60 m²
DESCRIPTION
SUB-STRUCTURE
1. 0 EXCAVATION & EARTH WORK

Clear and remove top soil to an average depth of 20 cm.

TOTAL AREA

Bulk excavation in ordinary soil to reduce levels to the

designed level up to 500mm .

TOTAL AREA

Lean concrete

TOTAL AREA of lean concrete

3. MASONRY WORKS

500mm thick hard trachytic roughly dressed stone masonry

foundation wall below ground level

Retaining wall

300mm to 400mm thick hard trachytic roughy dressed stone

Masonary foundation wall Above Ground level

Fence wall

TOTAL MASONARY WORK

4.BLOCK WORK

20cm thick Class B external HCB wall which bedded in

cement mortar (1:3).

TOTAL AREA
5. Sheet metal, RHS steel, and Wood work for wall
 G+1 MULTI PURPOSE BUILDING
Item
No Description Unit Qty Rate Amount
A-SUB STRUCTURE
1. 0 EXCAVATION & EARTH WORK
Clear and remove top soil to an average depth of
1.01 20 cm. m² 28.36 #REF! #REF!
Bulk excavation in ordinary soil to reduce levels to #REF!
1.02 the designed level up to 500mm . m3 11.34 #REF!
Total carried to Summary ................................................... #REF!
2. 0 CONCRETE WORK
25mm lean concrete quality C-5, 150 kg of
2.01 cement/m3: under
Under foundation of masonary for retaining wall m² 20.26 0.50 10.13
Total carried to Summary ................................................... 10.13
3.0 MASONRY WORKS

500mm thick hard trachytic roughly dressed stone

3.01 masonry foundation wall below ground level m3 24.30 2,194.61 53,329.08
3.02 for above the ground m3 17.69 2,445.40 43,246.93
Total carried to Summary ................................................... 96,576.01
4.0 BLOCK WORK
20cm thick Class B external HCB wall which can
satisfy the designed strength , bedded in cement
mortar (1:3).Price shall include mortar bedding.
4.01 m² 78.60 378.19 29,725.73
Total carried to Summary ................................................... 29,725.73
3. ROOFING
3.01 For 15 cm solid slab flat roof
A) 3cm thick cement sand screed over light
weight pumice m² 294.67 177.12 52,191.62

B) Average 12cm thick light weight concrete over

roof slab giving 2%slope towards down pipe
trowel finished to receive water proofing material. m² 294.67 #REF! #REF!

C) Bituminous modified polymer water proofing

material with 4 mm thick sand finisher equivalent
all accord-ing to manufacturers instruction. m² 294.67 55.00 16,206.67

G30 CIS Roofing (without truss and purlin) price

3.02 includes ridge cover and washer m² 0.00 243.10 -
3.03 G28 Sheet Metal Down down pipe ml 0.00 24.97 -
3.04 Flashing. ml 0.00 183.09 -
3.05 20 cm wide fascia board ml 0.00 271.19 -
3.06 gutter development size 40 ml 52.00 318.44 16,559.06
Total carried to Summary ................................................... #REF!
4. CARPENTRY & JOINERY
Wood roof truss member :
 10 cm. dia. Upper & Lower Chords Eucaliptus
4.01 Wood m 0.00 33.53 -

4.02 6 cm. dia. Vertical & Diagonal Members of a Truss m 0.00 45.98 -
4.03 5 X 7 cm. Tid Wood Roof Purlin m 0.00 94.74 -

INTERNAL DOORS Supply & fix 40mm thick wood

framed door both sides covered with 4mm ply
wood sides ,top, sides covered with 4mm ply wood
sides ,top,bottom lipped & edged with hard wood
price includes three coats of varnish paint &
4.04 cylindrical
a) Type D1 size 850x2600 mm no 10.00 2,566.29 25,662.93
b) Type D2 size 700x2600 mm no 18.00 2,113.42 38,041.52
Total carried to Summary ................................................... 63,704.45
5.METAL AND ALUMINUM WORK
Aluminium framed windows, top
windows,window doors and doors As per iso
standard aluminium frame profile thickness
should be 2mm anodized thickness 15-25 micro
unit , & all fixing accessories should be of same
standard as that of the profile . Complete work
according to suppliers instruction. Price includes
6mm thick non reflective clear glass

NB-All dimensions shall be verifies on site prior to

production. All lockes,handles,springs& lashes
shall be of best quality & approved by the Arch.

WINDOWS
a) Type W1 Size :1500x1500mm no 14.00 5,850.00 81,900.00
b) Type W2 Size :1000x400mm no 6.00 1,024.00 6,144.00
c) Type W3 Size :1000x1500mm no 2.00 3,840.00 7,680.00
d) Type W4 Size :2500x2600mm no 4.00 16,640.00 66,560.00

DOORS
external
a) Type D1 size 850x2600 mm no 10.00 5,657.60 56,576.00
b) Type D3 size 1300x2600 mm no 2.00 8,652.80 17,305.60
5.2 c)Type D4size 1250x2600 mm no 2.00 8,320.00 16,640.00

Supply and fix Ø50mm CHS hand rail(2mm thick)

of 40x40x2mm RHS Post Anchored to the slab,
40X40X2mm RHS handrail in two rows
horizontally and 30X20X2mm Vertical C/C spacing
228mm price shall include one coats of antirest
paint two coats of synthatic enamel paint and
necessary works and material to full fill the jobs.
a) Hand rail m 16.00 1,440.00 23,040.00
 b)Guard rail m 50.00 1,440.00 72,000.00
Total carried to Summary ................................................... 347,845.60
6. FINISHING
6.1 WALL FINISH

Finishing work shall includes all surface pre

cleaning, preparation of finish, polishing and
cleaning at the end of finishing work. Apply two
coats of plaster in cement mortar to
A) External exposed concrete & concrete block
wall surface m2 0.00 276.42 -
B) Internal exposed concrete & concrete block
wall surface m2 0.00 276.42 -
C) Concrete ceiling surface m2 0.00 222.29 -
D) Stair belly,sides & landing m2 0.00 222.29 -
E)water tanker ceiling m2 110.00 222.29 24,452.31
Apply fine coat of fine cement sand plaster to
6.05 internal plastered surface m2 0.00 45.12 -

6.06 Gypsum plastering to all internal plastered surface m2 0.00 53.28 -

Gypsum board suspended ceiling nailed on &

including 4x4cm zigba batten at c/c60cm both
ways price includes corner list & all suspension
6.07 material complete work m2 0.00 180.00 -
6mm thick glazed ceramic wall tile bedded on &
including cement mortar backing and joints
6.08 grouted in white cement. m2 0.00 616.83 -
9mm thick non slippery ceramic floor tile bedded
on and including 50mm thick cement sand screed
6.09 and joints grouted . m2 0.00 632.55 -

6.10 25mm thick tid perquet floor with all acceceries m2 45.00 1,714.44 77,149.69
25mm thick non slippery terrazo floor tile bedded
on and including 30mm thick cement sand screed
6.10 and joints grouted . m2 110.00 541.24 59,536.68
9mm thick non slippery pvc floor tile bedded on
and including 50mm thick cement sand screed and
6.10 joints grouted . m2 32.00 620.61 19,859.48
marble tile skirting stuck to wall with cement
6.11 mortar m2 85.00 355.01 30,175.59
ceramic tile skirting stuck to wall with cement
6.12 mortar m2 155.00 157.64 24,434.88

Copping in harar marble tile bedded in cement

6.13 mortar & joints grouted .Size - 20/2cm m2 0.00 1,599.35 -
6.14 8cm pvc skirting m 0.00 107.95 -
Copping in harar marble tile bedded in cement
6.15 mortar & joints grouted for riser m 50.00 409.06 20,452.98
Copping in harar marble tile bedded in cement
6.16 mortar & joints grouted for tread m 50.00 585.81 29,290.33
6.17 3cm thick marble window sill 30cm m 44.00 417.23 18,358.04
 TOTAL TO SUMMARY…………………. 303,709.96
7. PAINTING -
7.1 Quartz paint External plastered wall surface m2 396.00 53.25 21,087.46
Prepare and apply by brush three coats of
7.2 synthetic enamel paint to:- -
A)Internal plastered wall surface m2 575.00 64.47 37,070.60
B)plastered ceiling surface m 2
0.00 77.42 -
C) plastered stair case belly & sides surface m 2
0.00 77.42 -
D)Gypsum board ceiling surface m 2
0.00 77.42 -
Total carried to summary …………………. 37,070.60
8)GLAZING
5mm thick clear glass glazed with beads, rubber
gasket and sealant to alumunium profile frames.
8.1 m² 0.00 #REF! #REF!
5mm thick frosted glass glazed with beads, rubber
gasket and sealant to alumunium profile frames.
8.2 m² 4.40 #REF! #REF!
Total carried to Summary ................................................... #REF!
9.SANITARY INSTALLATION
A. Interior Installation
Water Supply Pipes & fittings

Supply and install galvanized steel pipes from

elevatedwater tank to cold and hot water
distibution to all santitary fixtures as shown on the
9.1 drawing

Diameter 15 mm ml 60.00 65.00 3,900.00

Diameter 20 mm ml 40.00 85.00 3,400.00

Supply and install gate valves made of brass

completewith rubber gaskets, hand wheels
andconnecting pieces such as unions etc, for all
9.2 fixtures
Diameter 15 mm Pcs 14.00 40.00 560.00
Diameter 20 mm Pcs 10.00 45.00 450.00
Elevated water tank

Supply and mount 8m³ fibre glass water tank on

9.3 roof complete with all the necessary accessories
a) Size of water tank = 4 x 2 m Pc 1.00 15,000.00 15,000.00

b)Diameter 32mm brass gate valve for outlet pipe Pcs 1.00 350.00 350.00

c)Diameter 32mm brass gate valve for drain pipe Pcs 1.00 350.00 350.00

d)Diameter 32mm brass gate valve for inlet pipe Pcs 1.00 250.00 250.00
e)Diameter 40mm PVC float valve Pcs 1.00 350.00 350.00
f)Diameter 50 mm PVC vent pipe with vent cap
length of pipe 30 cm
g)Diameter 32mm drain and over flow galvanized
steel pipe
 Sanitary Fixtures

Supply and install low level water closet white

glazed vitreous China WC pan of approved quality
9.4 complete with all the necessary accessories Pcs 12.00 3,500.00 42,000.00

Supply and install hand wash basins made of

white vitreous China with two tap holes complete
with all the necessary accessories Size :- 500 x 405
9.5 mm Pcs 12.00 3,500.00 42,000.00

Supply & install white glazed steel cast-iron

shawor tray with slip resistance base,15mm
chrome plated shower mixer with cold & hot
taps,concealed riser tube chrome plated shower
arm tube & swivel spray head,38mm brass shower
tray waste drain hole with chrome plated
9.6 grated,dia 38mm uPVC trap.
size 900x900mm Pcs 12.00 3,500.00 42,000.00

Supply and install single tubular chrome plated

swingtowel hanger,with chrome plated fastening
screws completed with all the necessary
9.7 accessories Pcs 12.00 200.00 2,400.00

Supply and fix toilet paper holder in white vitreous

9.8 China complete with all the necessary accessories Pcs 12.00 100.00 1,200.00

Supply and fix crystal glass mirror 500 x 400 mm

9.9 Including chrome plated brass clips and screws Pcs 6.00 1,500.00 9,000.00
Waste water & Ventilation Pipe
Supply and fix water heater complete with all
9.10 neccessories.
a/Capacity 25 litters Pcs 6.00 4,500.00 27,000.00

Supply and install , waste and vent pipe in

horizontal branches and vertical stacks made of
PVC including the necessary fittings such as bends,
branches tees, elbow etc. All horizontal branches
9.11 should be laid at a slope of 2% .
Diameter 50 mm ml 106.00 74.00 7,844.00
Supply and install vent caps made of PVC at vent
pipes fitted with PVC pipe roof weathering slate at
9.12 roof level.
Diameter 50 mm Pc 25.00 85.00 2,125.00
Total carried to Summary………… Birr 200,179.00
Total to Summary for super sturacture ………… #REF!
 SUMMARY
Project : G+1 MULTIPURPOSE
Location :
Client :
Contractor :
Consultant :
SUMMARY

A-SUB STRUCTURE

1 EXCAVATION AND EARTH WORK………………………………… BIRR #REF!

2 CONCRETE WORK……………………………………………………… BIRR 10.13

3 MASONARY WORK…………………………………………………….. BIRR 96,576.01

SUB TOTAL A……………………. BIRR #REF!

B-SUPER STRUCTURE

1 CONCRETE WORK…………………………………………. BIRR #REF!

2 BLOCK WORK………………………………………………. BIRR 29,725.73

3 ROOFING WORK…………………………. BIRR #REF!

4 CARPENTRY WORK…………………………………………. BIRR 63,704.45

5 METAL AND ALUMINIUM WORK……………… BIRR 347,845.60

6 FINISHING WORK…………………………………………… BIRR 303,709.96

9 PAINTING WORK……………………………………………………….. BIRR 37,070.60

8 GLAZING WORK……………………………………………………….. BIRR #REF!

10 SANITARY INSTALLATION WORK…………………………. BIRR 200,179.00

SUB TOTAL B……………………. BIRR #REF!

TOTAL A+B……………………. BIRR #REF!

GRAND SUMMARY
MAIN BUILDING ………………………….…..……BIRR #REF!
VAT 15% ………………………..……………..….…BIRR #REF!
Grand total with VAT15%……………..…BIRR #REF!
 concrete
-1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTI PURPOSE CONCRETE WORK LABOUR HOURLY OUTPUT:
WORK ITEM: A(2.01 ) C-5 Lean Concrete (Hand mix) 1:5:10 , 0.05 M thick EQUIPEMENT:
RESULT:
TOTAL QUANTITY OF WORK ITEM: 1 m2
Material Cost (1:01) Labour (1:02)

** Indexed
Type of Cost per Labour by Hourly
Material Unit Qty * Rate Unit Trade No. UF Cost
Cement Qnt. 2.13 385 820.05 Mason I 1 1 37.5
Sand m3 0.175 464.00 81.2 D/L 2 1 18.75
Gravel (02) m3 0.35 360.00 126
Water m3
0.054 0.75 0.041
0
0
0
Total (1:-01) 1027.291 Total (1:02)

A= Materials Unit Cost 0.00 Br./m2 B=Manpower Unit Cost 12.00 Br./m2
Total of (1:02) 5.65
Hourly Output 6.25
Direct Cost of work item= A+B+C=
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-2-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT:
WORK ITEM: B(1.01 ) C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY RESULT:
OF WORK ITEM: 1 m3
Material Cost (1:01) Labour (1:02)

Page 11
 concrete

** Indexed
Type of Cost per Labour by Hourly
Material Unit Qty * Rate Unit Trade No. UF Cost
Cement Qnt. 3.97 385.00 1528.45 Foreman 1 1 37.5
Sand m3 0.51 464.00 236.64 Mason II 2 1 37.5
Gravel (02) m3 0.76 500.00 380.00 D/L 10 1 18.75
Water m 3
0.213 0.75 0.16

Total (1:-01) 2145.25 Total (1:02)

A= Materia 2145.25 Birr/m3 B=Manpower Unit Cost 266.67 Br./m3

Total of (1:02) 43.75
Hourly Output 0.75
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT:
WORK ITEM: B( 1.01) C-25 Concrete (Hand Mix) 1:2:3 EQUIPEMENT:
TOTAL QUANTITY RESULT :
OF WORK ITEM: 1 m3
Material Cost (1:01) Labour (1:02)

** Indexed
Type of Cost per Labour Hourly
Material Unit Qty * Rate Unit byTrade No. UF Cost
Cement Qnt. 4.1 385 1578.5 Foreman 1 0.167 37.5
Sand m3 0.53 464.00 245.92 Mason II 1 1 37.5
Gravel (02) m3 0.79 500.00 395 D/L 10 1 18.75
Water m 3
0.26 0.75 0.195
0
0
0
Total (1:-01) 2219.615 Total (1:02)

Page 12
 concrete

A= Materia 2219.62 Birr/m3 B=Manpower Unit Cost 370.02 Br./m3

Total of (1:02) 12.08
Hourly Output 0.625
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT:
WORK ITEM: ( 1.10) C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY RESULT:
OF WORK ITEM: 1 m3
Material Cost (1:01) Labour (1:02)

** Indexed
Type of Cost per Labour by Hourly
Material Unit Qty * Rate Unit Trade No. UF Cost
Cement Qnt. 3.97 385.00 1528.45 Foreman 1 1 37.5
Sand m3 0.51 464.00 236.64 Mason II 2 1 37.5
Gravel (02) m3 0.76 500.00 380.00 D/L 10 1 18.75
Water m 3
0.213 0.75 0.16

Total (1:-01) 2145.25 Total (1:02)

A= Materia 2145.25 Birr/m3 B=Manpower Unit Cost 266.67 Br./m3

Total of (1:02) 43.75
Hourly Output 0.75
Direct Cost of work item = A+B+C =
Overhead Cost:
Profit Cost:
Total Unit Cost :
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.

Page 13
 concrete
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Page 14
 concrete

& INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 6.25 m2/hr.
EQUIPEMENT:
RESULT: 15.60 Birr/m2

02) Equipment Cost (1:03)

Hourly Type of Hourly Hourly

Cost Equipment No. Rental Cost
37.5 - 0
37.5 - 0
0 0
0 0
0 0
0 0
0 0
75 Total (1:03) 0

C=Equipment Unit Cos 0 Br./m2

Total of (1:03)
Hourly output: __________________
12.00 Birr/m2
15% 1.80 " 16.8
15% 1.80 "
15.60 Birr/m2

ATED TO TARGETED OUTPUT.

& INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.125 m3 / hr. 9
EQUIPEMENT: Mixer & Vibrator
3112.12 Birr/m3

02) Equipment Cost (1:03)

Page 15
 concrete

Hourly Type of Hourly Hourly

Cost Equipment No. Rental Cost
37.5 Mixer 1 62.5 62.5
75 Vibrator 1 25 25
187.5

300.00 Total (1:03) 87.5

C= Equipment Unit Cos 77.78 Br./m3

Total of (1:03) 46.85
Hourly output: 0.75
2489.69 Birr/m3
15% 373.45 "
10% 248.97 "
3112.12 Birr/m3

ATED TO TARGETED OUTPUT.

& INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 0.625 m3/hr.
EQUIPEMENT:
3237.04 Birr/m3

02) Equipment Cost (1:03)

Hourly Type of Hourly Hourly

Cost Equipment No. Rental Cost
6.2625 0
37.5 0
187.5 0
0 0
0 0
0 0
0 0
231.26 Total (1:03) 0

Page 16
 concrete

C= Equipment Unit Cost 0.00 Br./m3

Total of (1:03)
Hourly output:
2589.64 Birr/m3
10% 258.96 "
15% 388.45 "
3237.04 Birr/m3

ATED TO TARGETED OUTPUT.

& INDIRECT UNIT COSTS

LABOUR HOURLY OUTPUT: 1.125 m3 / hr. 9
EQUIPEMENT: Mixer & Vibrator
3251.01 Birr/m3

02) Equipment Cost (1:03)

Hourly Type of Hourly Hourly

Cost Equipment No. Rental Cost
37.5 Mixer 1 62.5 62.5
75 Vibrator 1 25 25
187.5 winch 1 125 125

300.00 Total (1:03) 212.5

C= Equipment Unit Cos 188.89 Br./m3

Total of (1:03) 46.85
Hourly output: 0.75
2600.81 Birr/m3
15% 390.12 "
10% 260.08 "
3251.01 Birr/m3

Page 17
 concrete
ATED TO TARGETED OUTPUT.

Page 18
 1
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT:Alembank’s Land investment MASONRY WORKS LABOUR HOURLY OUTPUT: 0.23 m3/hr.
WORK ITEM : ( 3.02 ) 50cm. thick masonry foundation (A.G.L) EQUIPEMENT:
TOTAL QANTITY OF RESULT 2445.40 Birr/m3
WORK ITEM: 1 m3

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Cement Qnt. 0.88 385.00 338.8 Foreman 1 0.17 37.5 6.38 0
Sand m3 0.17 464.00 78.88 Masone II 2 1 37.5 75.00 0
Stone m3
1.25 687.00 858.75 D/L 4 1 18.75 75.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 1276.43 Total (1:02) 156.38 Total (1:03) 0

A= Material 1276.43 Birr/m3 B=Manpower Unit Cost 679.8913 Birr/m3 C=Equipment Unit Cost 0 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Out 7.08/0.24 = 29.5 Hourly output: __________________
Direct Cost of work item = A + B + C = 1956.32 Birr/m3
Overhead Cost : 10% 195.63 "
Profit Cost: 15% 293.45 "
Total Unit Cost : 2445.40 Birr/m3
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 2
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT:G+1 MULTIPURPOSE MASONRY WORKS LABOUR HOURLY OUTPUT: 0.5 m3/hr.
WORK ITEM : ( 3.01 )50cm. thick masonry foundation (B.G.L). EQUIPEMENT:
TOTAL QANTITY OF RESULT 2194.61 Birr/m3
WORK ITEM: 1 m 3

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Cement Qtl.. 0.92 385.00 354.2 Foreman 1 0.17 37.5 6.38 0
Sand m3 0.26 464.00 120.64 Masone II 2 1 37.5 75.00 0
Stone m3 1.3 687.00 893.1 D/L 6 1 18.75 112.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 1367.94 Total (1:02) 193.88 Total (1:03) 0

A= Material 1367.94 Birr/m3 B=Manpower Unit Cost 387.75 Birr/m3 C=Equipment Unit Cost 0 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: __________________
Direct Cost of work item = A + B + C = 1755.69 Birr/m3
Overhead Cost : 10% 175.57 "
Profit Cost: 15% 263.35 "
Total Unit Cost : 2194.61 Birr/m3
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 1
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 DUPLEX FORM WORKS LABOUR HOURLY OUTPUT: 0.6 m2/hr.
WORK ITEM: ( 2.03 ) For Foundation Footing & Column. EQUIPEMENT:
RESULT: 622.47 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 m 2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
2.5cm thick
timber M2 1.05 325 341.25 Foreman 1 0.167 37.5 6.25 0
40 x 50 cm.
battens M 0.32 56.25 18 Carpenter 1 1 37.5 37.50 0
Nails Kg 0.05 65 3.25 Helper 1 1 18.75 18.75 0
Mould Oil Lit. 0.015 4 0.06 D/L 1 1 18.75 18.75 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
Total (1:-01) 362.56 Total (1:02) 81.25 Total (1:03) 0
Materials Unit Cost 362.56 Birr/m2 B= Manpower Unit Cost 135.42 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 497.98 Birr/m2
Over head cost : 10% 49.80 Birr/m2
Profit Cost: 15% 74.70 Birr/m2
Total Unit Cost : 622.47 Birr/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -2-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 DUPLEX FORM WORK LABOUR HOURLY OUTPUT: 0.5 m2/hr.
WORK ITEM: ( 2.03 ) For Grade Beam. EQUIPEMENT:
TOTAL QUANTITY OF WORK RESULT: 654.52 Birr/m2
ITEM : 1 m 2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
2.5cm thick
timber M2 1.05 325 341.25 Foreman 1 0.167 37.5 6.26 0
50 x 70 cm
battens M 0.11 25 2.75 Carpenter 1 1 37.5 37.50 0
Strut 0 60 mm M 0.1 6 0.6 Helper 1 1 18.75 18.75 0
Nails Kg 0.25 65 16.25 D/L 1 1 18.75 18.75 0
Mould Oil Lit. 0.06 4 0.24 0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
Total (1:-01) 361.09 Total (1:02) 81.26 Total (1:03) 0
A Materials Unit Cost 361.09 Birr/m2 B= Manpower Unit Cost 162.525 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _________________
Direct Cost of Work Item = A+B+C = 523.62 Birr/m2
Over head cost : 10% 52.36 Birr/m2
Profit Cost: 15% 78.54 Birr/m2
Total Unit Cost : 654.52 Birr/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -3-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 DUPLEX FORM WORK LABOUR HOURLY OUTPUT: 0.5 m2/hr.
WORK ITEM: ( 1.02 ) For Elevation Column. EQUIPEMENT:
TOTAL QUANTITY OF WORK RESULT: 670.27 Birr/m2
ITEM : 1 m 2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
2.5cm thick
timber M2 1.05 325 341.25 Foreman 1 0.167 37.5 6.26 0
50 x 70 cm
battens M 0.46 25 11.50 Carpenter 1 1 37.5 37.50 0
Strut 60 mm.
dia. M 0.2 6 1.2 Helper 1 1 18.75 18.75 0
Nails Kg 0.3 65 19.5 D/L 1 1 18.75 18.75 0
Mould Oil Lit. 0.06 4 0.24 0.00 0
0.00 0
0.00
0.00
0.00
0.00
Total (1:-01) 373.69 Total (1:02) 81.26 Total (1:03) 0.00
A Materials Unit Cost 373.69 Birr/m 2
B= Manpower Unit Cost 162.525 Birr/m 2
C=Equipment Unit Cost 0 Birr/m 2

Total of (1:02) Total of (1:03)

Hourly Output: Hourly output: _________________
Direct Cost of Work Item = A+B+C = 536.22 Birr/m2
Over head cost : 10% 53.62 Birr/m2
Profit Cost: 15% 80.43 Birr/m2
Total Unit Cost : 670.27 Birr/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
 -4-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT:G+1 DUPLEX FORM WORK LABOUR HOURLY OUTPUT: 1 M2/hr
WORK ITEM: (1.02) For Suspended slab (150mm) EQUIPEMENT:
TOTAL QUANTITY OF WORK RESULT 648.57 Birr/m2
ITEM : 1 m 2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
2.5cm thick
timber M2 1.05 375 393.75 Foreman 1 0.167 37.50 6.26 0
50 x 70 cm
battens M 0.84 25 21 Carpenter 1 1 37.5 37.50 0
50 x 70 cm
battens M 0.1 25 2.5 Helper 1 1 18.75 18.75 0
Strut 0 60 mm M 0.1 6 0.6 D/L 1 1 18.75 18.75 0
Nails Kg 0.3 65 19.5 0.00 0
Mould Oil Lit. 0.06 4 0.24 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Total (1:-01) 437.59 Total (1:02) 81.26 Total (1:03) 0.00
A= Materials Unit Cost 437.59 Birr/m 2
B= Manpower Unit Cost 81.26 Birr/m 2
C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _________________
Direct Cost of Work Item = A+B+C = 518.85 Birr/m2
Over head cost : 10% 51.89 Birr/m2
Profit Cost: 15% 77.83 Birr/m2
Total Unit Cost : 648.57 Birr/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
 -1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: :G+1 DUPLEX ROOFING WORKS LABOUR HOURLY OUTPUT: 2.8 m/hr.
WORK ITEM 3.04 Flashing Development Size 19 cm. EQUIPEMENT:
RESULT: 183.09 Birr/m.
TOTAL QANTITY OF WORK ITEM: 1 m
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost

G28 Sheet Metal

Flasing 0 Foreman 1 0.167 37.5 6.26 0
Dev. Size 19 cm. ml. 1.05 110 115.5 Carpenter 1 1 37.5 37.50 0
Nails kg 0.03 65 1.95 Helper 1 1 18.75 18.75 0
0 D/L 1 1 18.75 18.75 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Total (1:-01) 117.45 Total (1:02) 81.26 Total (1:03) 0.00

A Materials Unit Cost 117.45 Birr/m B= Manpower Unit Cost 29.02 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output 7.73/2.8 = 2.75 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 146.47 Birr/m.
Over Head : 10% 14.65 Birr/m.
Profit Cost: 15% 21.97 Birr/m.
Total Unit Cost : 183.09 Birr/m.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -2 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX ROOFING WORKS LABOUR HOURLY OUTPUT: 3.4 m/hr
WORK ITEM: 3.03 Down Pipe Development Size 33 cm. EQUIPMENT:
RESULT: 24.97 Birr/m.
TOTAL QUANTITY OF WORK ITEM: 1 m.
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
G28 Sheet Metal
Down 0 Foreman 1 0.167 5 0.84 0
Pipe Dev. Size 33
cm. ml. 1.05 14 14.7 Carpenter 1 1 3.75 3.75 0
Staffa For Down P pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Total (1:-01) 17.70 Total (1:02) 7.74 Total (1:03) 0.00
A= Materials Unit Cost 17.7 Birr/m B= Manpower Unit Cost 2.28 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/3.4 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 19.98 Birr/m.
Over head cost : 10% 2.00 Birr/m.
Profit Cost: 15% 3.00 Birr/m.
Total Unit Cost : 24.97 Birr/m.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -3-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 DUPLEX ROOFING WORKS LABOUR HOURLY OUTPUT: 2.6 m/hr
WORK ITEM: (3.06) Gutter Development Size 40 cm. EQUIPEMENT:
RESULT: 318.44 Birr/m.
TOTAL QANTITY OF WORK ITEM: 1 m
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
G28 Sheet Metal
Gutter 0 Foreman 1 0.167 37.5 6.26 0

Dev. Size40 cm. m 1.05 210 220.5 Carpenter 1 1 37.5 37.50 0

Staffa For Gutter pcs. 2 1.5 3 Helper 1 1 18.75 18.75 0

0 D/L 1 1 18.75 18.75 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 223.50 Total (1:02) 81.26 Total (1:03) 0.00

A= Materials Unit Cost 223.5 birr/m. B= Manpower Unit Cost 31.25 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/2.6 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 254.75 Birr/m.
Over head cost : 10% 25.48 Birr/m.
Profit Cost: 15% 38.21 Birr/m.
Total Unit Cost 318.44 Birr/m.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX ROOFING WORKS LABOUR HOURLY OUTPUT: 1.5 ml./hr.
WORK ITEM: ( 3.05) 20 cm. Wide Kerrero Facia Board EQUIPEMENT:
RESULT: 271.19 Birr/m.
TOTAL QANTITY OF WORK ITEM: 1 ml.
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
20 cm. Wide
Faciaboard ml. 1.1 150
165.00 Carpenter1 1 1 37.5 37.50 0.00
Nails kg. 0.03 65
1.95 D/L 2 1 18.75 37.50 0.00
0.00 . 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total (1:01) 166.95 Total (1:02) 75.00 Total (1:03) 0.00
A= Materials Unit 166.95 birr/m. B= Manpower Unit Cost 50.00 Birr/m C= Equipment Unit Co 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 10.88/7 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 216.95 Birr/m.
Over head cost : 10% 21.70 Birr/m.
Profit Cost: 15% 32.54 Birr/m.
Total Unit Cost : 271.19 Birr/m.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -5-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 DUPLEX ROOFING WORKS LABOUR HOURLY OUTPUT: 8.59 ml./hr.
WORK ITEM: ( 4.01) 10 cm. dia. Upper & Lower Chords Eucaliptus Wood. EQUIPEMENT:
ml. = 1 RESULT: 33.53 Birr/ml.
TOTAL QANTITY OF WORK ITEM:17.89 Trusse
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
O 10 cm. Upper
Chord ml. 9.22 7.5 69.15 Foreman 1 0.25 37.5 9.375 0.00
O 10 cm. Lower
Chord " 8.67 7.5 65.03 Carpenter2 1 1 37.5 37.5 0.00

10 - 12 cm. Nails kg. 1.11 65

72.15 Helper 2 1 18.75 37.5 0.00
Fixing Bands " 1.78 97.90 55 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 304.23 Total ( 1: 02 ) 84.38 Total (1:03) 0.00
AMaterials Unit Cost 17.01 Birr/ml. B= Manpower Unit Cost 9.82 Birr/ml. C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 26.83 Birr/ml.
Over head cost : 10% 2.68 "
Profit Cost: 15% 4.02 "
Total Unit Cost : 33.53 Birr/ml.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.5 m2/hr.
WORK ITEM: ( 3.02) G30 C I S Roofing ( Without Truss & Purlin ) EQUIPEMENT:
TOTAL QANTITY OF WORK I 108 M2 RESULT: 243.10 Birr/m2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
G32 CIS m2 108.00 147 15876.00 Foreman 1 0.167 37.5 6.2625 0.00
Roofing nails. kg. 12 80 960.00 Carpentr1 1 1 37.5 37.5 0.00
Plastic Washer. pkt. 5 7 35.00 Helper 1 1 18.75 18.75 0.00
Ridge cover. ml. 13 125 1625.00 D/L 1 1 18.75 18.75 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 18496.00 Total ( 1: 02 ) 81.26 Total (1:03) 0.00
A Materials Unit Cost 171.26 Birr/m 2
B= Manpower Unit Cost 23.21786 Birr/m 2
C= Equipment Unit Co 0
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 194.48 Birr/m2
Over head cost : 10% 19.45 "
Profit Cost: 15% 29.17 "
Total Unit Cost : 243.10 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 - 7 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 DUPLEX ROOFING WORKS LABOUR HOURLY OUTPUT: 8.59 ml./hr.
WORK ITEM: (4.02 ) 6 cm. dia. Vertical & Diagonal Members of a Truss EQUIPEMENT:
TOTAL QANTITY OF WORK ml. = 1 RESULT: 45.98 Birr/ml.
ITEM: 8.78 Trusse
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost

O 6 cm.
Eucaliptus Wood ml. 8.78 25 219.50 Foreman 1 0.25 37.5 9.375 0.00

6 - 8 cm. Nails kg. 0.56 65

36.40 Carpenter1 1 1 37.5 37.5 0.00
0.00 Helper 1 1 18.75 18.75 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 255.90 Total ( 1: 02 ) 65.63 Total (1:03) 0.00
A Materials Unit Cost 29.15 Birr/ml. B= Manpower Unit Cost 7.64 Birr/ml. C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 36.79 Birr/ml.
Over head cost : 10% 3.68 "
Profit Cost: 15% 5.52 "
Total Unit Cost : 45.98 Birr/ml.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -8-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX ROOFING WORKS LABOUR HOURLY OUTPUT: 7 ml./hr.
WORK ITEM: ( 4.03 ) 5 X 7 cm. Tid Wood Roof Purlin EQUIPEMENT:
TOTAL QANTITY OF WORK 14.11 ml. = 1 Trusse RESULT: 94.74 Birr/ml.
ITEM:
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
5 X 7 cm. Tid
Purlin ml. 14.11 56.25
793.69 Foreman 1 0.167 37.5 6.2625 0.00
6 - 8 cm. Nails kg. 0.56 65
36.40 Carpenter2 1 1 37.5 37.5 0.00
0.00 Helper 1 1 18.75 18.75 0.00
0.00 D/L 3 1 18.75 56.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 830.09 Total ( 1: 02 ) 118.76 Total (1:03) 0.00
A Materials Unit Cost 58.83 Birr/ml. B= Manpower Unit Cost 16.97 Birr/ml. C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 75.80 Birr/ml.
Over head cost : 10% 7.58 "
Profit Cost: 15% 11.37 "
Total Unit Cost : 94.74 Birr/ml.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTI PURPOSE WALLING LABOUR HOURLY OUTPUT: 0.8 m2/hr.
WORK ITEM: (2.01 ) 20 cm. thick HCB Wall Both Sides Left For Plastering. EQUIPEMENT:
RESULT: 378.19 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 m 2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
15 cm.Thick HCB Pcs. 13 10 130 Foreman 1 1 37.5 37.50 0
Cement Qt. 0.08 385 30.8 Mason 1 1 37.5 37.5 0
Sand m3 0.002 562 1.124 D/L 2 1 18.75 37.5 0
Water m 3
0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 161.93 Total ( 1:02 ) 112.50 Total (1:03) 0.00

A Materials Unit Cost 161.93 Birr/m2 B= Manpower Unit Cost 140.63 Birr/m2 C=Equipment Unit Cos 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 302.55 Birr/m2
Over head cost : 10% 30.26 "
Profit Cost: 15% 45.38 "
Total Unit Cost : 378.19 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

2
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTI PURPOSE WALLING LABOUR HOURLY OUTPUT: 0.8 m2/hr.
WORK ITEM: ( 2.02 ) 15 cm. thick HCB Wall Both Sides Left For Plastering. EQUIPEMENT:
RESULT: 361.93 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 m 2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
15 cm. Thick HCB Pcs. 13 9 117 Foreman 1 1 37.5 37.50 0
Cement Qt. 0.061 385 23.485 Mason 1 1 37.5 37.5 0
Sand m3 0.015 562 8.43 D/L 2 1 18.75 37.5 0
Water m 3
0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 148.92 Total ( 1:02 ) 112.50 Total (1:03) 0.00

A Materials Unit Cost 148.92 Birr/m2 B= Manpower Unit Cost 140.63 Birr/m2 C=Equipment Unit Cos 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 289.54 Birr/m2
Over head cost : 10% 28.95 "
Profit Cost: 15% 43.43 "
Total Unit Cost : 361.93 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: CARPETRY & JOINERY LABOUR HOURLY OUTPUT: 1.13 pcs./hr.
WORK ITEM : (4 ) Framed & Panelled solid Doors & Windows . EQUIPEMENT:
RESULT 1161.22 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 pcs. 1.89 m 2

Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Making & Fixing Compinanto 2 40.00 80.00
Tid wood frame
(external) m3 0.051 4500.00 229.50 Carpenter I 1 1 37.5 37.50 Vice 1 26.00 26.00
Tid wood frame
(internal) m3 0.03 45000.00 1350.00 Helper 1 1 37.5 37.50 0.00
T & G Tidwood
panel. m2 1.26 650.00 819 Foreman 1 0.167 37.5 6.26 0.00
Door list. ml. 5.1 36.00 183.6 Carpenter I 1 1 37.5 37.50 0.00
Cylinderical
Lock(Hungary) Pcs. 1 150.00 150 Helper 1 1 18.75 18.75 0.00
Hinges " 3 30.00 90 0.00 0.00
Screw " 10 2.00 20 0.00 0.00
Colla lit. 0.4 140.00 56 0.00 0.00
Nails of diff.
Sizes. kg. 0.2 65.00 13 0.00 0.00
Total (1:-01) 2911.10 Total (1:02) 137.51 Total (1:03) 106.00
A= Material unit cos 1540.265 Birr/m2. B=Manpower Unit Cost 121.69 Birr/m2 C=Equipment Unit Cost 93.81 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A + B + C = 1755.76 Birr/pcs.
Overhead Cost : 10% 175.58 "
Profit Cost: 15% 263.36 "
Total Unit Cost : 2194.70 Birr/pcs.
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
 -1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (8.01) Fixing 4mm clear glass. EQUIPEMENT:
TOTAL QANTITY OF RESULT: 567.29 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
4 mm. clear glass m2 1.1 365 401.5 Foreman 1 0.167 37.5 6.2625 0
Putty kg 0.4 30 12 Glazer 1 1 37.5 37.5 0
0 DL 1 1 18.75 18.75 0
0 0
0 0
0 0
0 0
Total (1:01) 413.5 Total (1:02) 62.5125 Total (1:03) 0
A Materials Unit Cost 413.5 Birr/m 2
B= Manpower Unit Cost 40.33 Birr/m 2
C= Equipment Unit Co 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _______________ 1.55 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 453.83 Birr/m2
Over head cost : 10% 45.38 "
Profit Cost: 15% 68.07 "
Total Unit Cost : 567.29 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-2-
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (8.02) Fixing 4 mm. Frosted glass EQUIPEMENT:
TOTAL QANTITY OF RESULT: 710.66 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
4mm frosted
glass m2 1.1 470 517 Foreman 1 0.167 37.5 6.2625 0
Putty kg 0.4 30 12 Glazer 1 1 37.5 37.5 0
0 D/L 1 1 17.5 17.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 529 Total (1:02) 61.2625 Total (1:03) 0

A Materials Unit Cost 529 Birr/m2 B= Manpower Unit Cost 39.52 Birr/m2 C= Equipment Unit Co 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: _______________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 568.52 Birr/m2
Over head cost : 10% 56.85 "
Profit Cost: 15% 85.28 "
Total Unit Cost : 710.66 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.5 m2/hr
WORK ITEM: (6.1) 3 Coats of cement plastering ( 1:3 ) EQUIPEMENT:
TOTAL QANTITY OF RESULT : 354.83 Birr/m2
WORK ITEM: 1 m
2

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.14 385 53.9 Foreman 1 0.167 37.5 6.26 0
sand m 3
0.036 464 16.704 Plasterer 1 1 37.5 37.5 0
water m3 0.0065 10 0.065 Chilser 1 1 31.25 31.25 0
0 D/L 2 1 18.75 37.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 70.67 Total (1:02) 112.51 Total (1:03) 0

A= Materials Unit 70.669 Birr/m2 B= Manpower Unit Cost 225.03 Birr/m2 C= Equipment Unit Co 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 295.69 Birr/m2
Over head cost : 10% 29.57 "
Profit Cost: 10% 29.57 "
Total Unit Cost : 354.83 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.67 m2/hr
WORK ITEM: (6.1d) 2 Coats of cement plastering to soffit celling. EQUIPEMENT:
TOTAL QANTITY OF RESULT : 222.29 Birr/m2
WORK ITEM: 1 m
2

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.076 385 29.26 Foreman 1 0.167 37.5 6.26 0
sand m3
0.0186 464 8.6304 Plasterer 1 1 37.5 37.5 0
water m3 0.0007 0.75 0.001 Chilser 1 1 31.25 31.25 0
0 D/L 1 1 18.75 18.75 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 37.89 Total (1:02) 93.76 Total (1:03) 0

A Materials Unit Cost 37.89 Birr/m2 B= Manpower Unit Cost 139.94 Birr/m2 C= Equipment Unit Co 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 177.83 Birr/m2
Over head cost : 10% 17.78 "
Profit Cost: 15% 26.68 "
Total Unit Cost : 222.29 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-5-
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.6 m2/hr
WORK ITEM : 6.01 2 Coats of cement plastering to exposed beams and columns. EQUIPEMENT:
TOTAL QANTITY OF RESULT : 276.42 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.097 385 37.345 Foreman 1 0.167 37.5 6.26 0
sand m 3
0.024 464 11.136 Plasterer 1 1 37.5 37.5 0
water m 3
0.0045 0.75 0.003 Chilser 1 1 31.25 31.25 0
0 D/L 1 1 18.75 18.75 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 48.48 Total (1:02) 93.76 Total (1:03) 0

A Materials Unit Cost 48.48 Birr/m2 B= Manpower Unit Cost 156.27 Birr/m2 C= Equipment Unit Co 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 204.76 Birr/m2
Over head cost : 10% 20.48 "
Profit Cost: 25% 51.19 "
Total Unit Cost : 276.42 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

6
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 m2/hr
WORK ITEM: (6.06) 1 coat (final coat) gypsum plastering . EQUIPEMENT:
TOTAL QANTITY OF RESULT : 53.28 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
gypsum qt. 0.048 500 24 Foreman 1 0.25 5 1.25 Tools 1 4.44 4.44
sand m3 0.012 464 5.568 Plasterer 1 1 25 25 0
water m3 0.002 10 0.020 helper 1 1 1.9 1.9 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 29.59 Total (1:02) 28.15 Total (1:03) 4.44

A Materials Unit Cost 29.59 Birr/m2 B= Manpower Unit Cost 11.26 Birr/m2 C= Equipment Unit Co 1.78 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 42.62 Birr/m2
Over head cost : 10% 4.26 "
Profit Cost: 15% 6.39 "
Total Unit Cost : 53.28 Birr/m2
Remark 3.Coats of rendering ( 3+4 ) 53.28
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

7
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 m2/hr
WORK ITEM: (6.01) 1 coat (final coat) cement rendering. EQUIPEMENT:
TOTAL QANTITY OF RESULT : 45.12 Birr/m2
WORK ITEM: 1 m
2

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.048 360 17.28 Foreman 1 0.25 5 1.25 Tools 1 4.44 4.44
sand m3 0.012 480 5.76 Plasterer 1 1 25 25 0
water m3 0.002 10 0.020 helper 1 1 1.9 1.9 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 23.06 Total (1:02) 28.15 Total (1:03) 4.44

A Materials Unit Cost 23.06 Birr/m2 B= Manpower Unit Cost 11.26 Birr/m2 C= Equipment Unit Co 1.78 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 36.10 Birr/m2
Over head cost : 10% 3.61 "
Profit Cost: 15% 5.41 "
Total Unit Cost : 45.12 Birr/m2
Remark 3.Coats of rendering ( 3+4 ) 321.54
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-8-
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.38 m2/hr
WORK ITEM: (3.01) 3cm. Thick cement screed flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF RESULT : 177.12 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.168 385 64.68 Foreman 1 0.167 37.5 6.26 0
sand m 3
0.041 464 19.024 Plasterer 2 1 37.5 75 0
water m 3
0.01 0.75 0.008 D/L 2 1 18.75 37.5 0
cement grout qt. 0.021 385 8.085 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 91.80 Total (1:02) 118.76 Total (1:03) 0

A Materials Unit Cost 91.80 Birr/m2 B= Manpower Unit Cost 49.90 Birr/m2 C= Equipment Unit Co 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 141.70 Birr/m2
Over head cost : 10% 14.17 "
Profit Cost: 15% 21.25 "
Total Unit Cost : 177.12 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-9-
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.43 m2/hr
WORK ITEM: 5cm. Thick cement screed flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF RESULT : 294.86 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.28 385 107.8 Foreman 1 0.167 37.5 6.26 0
sand m 3
0.068 464 31.552 Plasterer 2 1 37.5 75 0
water m 3
0.01 0.75 0.008 D/L 2 1 18.75 37.5 0
cement grout qt. 0.035 385 13.475 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 152.83 Total (1:02) 118.76 Total (1:03) 0

A Materials Unit Cost 152.83 Birr/m2 B= Manpower Unit Cost 83.05 Birr/m2 C= Equipment Unit Co 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 235.89 Birr/m2
Over head cost : 10% 23.59 "
Profit Cost: 15% 35.38 "
Total Unit Cost : 294.86 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 10 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.25 m2/hr
WORK ITEM: (6.10) 20 x 20cm. terrazzo tile flooring(1:3). EQUIPEMENT:
TOTAL QANTITY OF RESULT : 541.24 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.168 385 64.68 Foreman 1 0.25 5 1.25 0
sand m3 0.041 464 19.024 mason ii 1 1 3.75 3.75 0
water m3 0.008 385 3.080 D/L 1 1 1.25 1.25 0
cement grout qt. 0.014 385 5.39 helper 1 1 1.9 1.9 0
20 x 20 cm.
terrazzo tile no 25.5 13 331.5 0 0
polish lit 0.1 28 2.80 0 0
0 0 0
0 0 0
Total (1:01) 426.47 Total (1:02) 8.15 Total (1:03) 0

A Materials Unit Cost 426.47 Birr/m2 B= Manpower Unit Cost 6.52 Birr/m2 C= Equipment Unit Co 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 432.99 Birr/m2
Over head cost : 10% 43.30 "
Profit Cost: 15% 64.95 "
Total Unit Cost : 541.24 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 11 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 m2/hr
WORK ITEM: (6.13) 2cm thick Harar marble flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF RESULT : 1599.35 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.097 385 37.345 Foreman 1 1 37.5 37.50 grinder 1 3.75 3.75
sand m 3
0.024 464 11.136 tiler 1 1 37.5 37.5 0
water m 3
0.005 0.75 0.004 D/L 1 1 18.75 18.75 0
cement grout qt. 0.014 385 5.39 helper 2 1 18.75 37.5 0
2 cm. thick harar
marble no 1.02 1050 1071 0 0
polish lit 0.1 12 1.20 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 1126.07 Total (1:02) 131.25 Total (1:03) 3.75

A Materials Unit Cost 1126.07 Birr/m2 B= Manpower Unit Cost 149.15 Birr/m2 C= Equipment Unit Co 4.26 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 1279.48 Birr/m2
Over head cost : 10% 127.95 "
Profit Cost: 15% 191.92 "
Total Unit Cost : 1599.35 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
12
 PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 1 m2/hr 10
WORK ITEM: (6.09) Ceramic tile flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF RESULT : 632.55 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
cement qt. 0.101 385 38.885 Foreman 1 0.17 37.5 6.38 0
sand m 3
0.025 464 11.6 tiler 1 1 37.5 37.5 0
water m 3
0.005 0.75 0.004 D/L 1 1 18.75 18.75 0
cement grout qt. 0.014 385 5.39 helper 2 1 18.75 37.5 0
7mm thick
ceramic tile m2 1.02 342 348.84 0 0
polish lit 0.1 12 1.20 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 405.92 Total (1:02) 100.13 Total (1:03) 0

A Materials Unit Cost 405.92 Birr/m2 B= Manpower Unit Cost 100.13 Birr/m2 C= Equipment Unit Co 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 506.04 Birr/m2
Over head cost : 10% 50.60 "
Profit Cost: 15% 75.91 "
Total Unit Cost : 632.55 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 13-
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 3.45 m2/hr
WORK ITEM: (6.13) 2mm. thick PVC flooring. (Ethiopia) EQUIPEMENT:
TOTAL QANTITY OF RESULT : 620.61 Birr/m2
WORK ITEM: 1 m 2

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
PVC tile m2 1.02 380 387.6 Foreman 1 0.17 37.5 6.38 0
adhesive glue gal 0.11 750 82.5 tiler 1 1 37.5 37.5 0
polish lit 0.1 28 2.80 D/L 2 1 18.75 37.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 472.90 Total (1:02) 81.38 Total (1:03) 0

A Materials Unit Cost 472.90 Birr/m2 B= Manpower Unit Cost 23.59 Birr/m2 C= Equipment Unit Co 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 496.49 Birr/m2
Over head cost : 10% 49.65 "
Profit Cost: 15% 74.47 "
Total Unit Cost : 620.61 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 14 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: : G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 m2/hr
WORK ITEM: (6.10) Parque flooring with all accessories . EQUIPEMENT:
TOTAL QANTITY OF RESULT : 1714.44 Birr/m2
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
parque m2 1.03 1300 1339 Foreman 1 0.17 37.5 6.38 0
0 carpenter 1 1 37.5 37.5 0
0 D/L 2 1 18.75 37.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 1339.00 Total (1:02) 81.38 Total (1:03) 0

A Materials Unit Cost 1339.00 Birr/m2 B= Manpower Unit Cost 32.55 Birr/m2 C= Equipment Unit Co 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 1371.55 Birr/m2
Over head cost : 10% 137.16 "
Profit Cost: 15% 205.73 "
Total Unit Cost : 1714.44 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 15 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
 WORK ITEM: (6.11) 15 x 75mm. Marble skirting ( 1: 3 ). EQUIPEMENT:
TOTAL QANTITY OF RESULT : 355.01 Birr/ml
WORK ITEM: 1 ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
marble slate ml 1.05 235 246.75 Foreman 1 0.25 37.5 9.38 grinder 1 10 10
polish lit 0.003 0.28 0.00 mason ii 1 1 37.5 37.5 0
cement qt 0.004 385 1.540 helper I 1 1 18.75 18.75 0
sand m3 0.001 464 0.464 D/L 1 1 18.75 18.75 0
water m 3
0.001 0.75 0.001 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 248.76 Total (1:02) 84.38 Total (1:03) 10

A= Materials Unit Cost 248.76 Birr/mlB= Manpower Unit Cost 33.75 Birr/ml C= Equipment Unit Co 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 284.01 Birr/ml
Over head cost : 10% 28.40 "
Profit Cost: 15% 42.60 "
Total Unit Cost : 355.01 Birr/ml
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 16 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: : G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
 WORK ITEM: (6.12) ceramic tile skirting (1:3). EQUIPEMENT:
TOTAL QANTITY OF RESULT : 157.64 Birr/ml
WORK ITEM: 1 ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost

ceramic tile
skirting pc 5 15 75.00 Foreman 1 0.25 37.5 9.38 grinder 1 10 10
cement qt 0.04 385 15.40 masonii 1 1 37.5 37.5 0
sand m3 0.001 464 0.464 helper I 1 1 18.75 18.75 0
water m3 0.002 0.75 0.002 D/L 1 1 18.75 18.75 0
0 0 0
0 0 0
0 0 0
Total (1:01) 90.87 Total (1:02) 84.38 Total (1:03) 10

A Materials Unit Cost 90.87 Birr/ml

B= Manpower Unit Cost 33.75 Birr/ml C= Equipment Unit Co 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 126.12 Birr/ml
Over head cost : 10% 12.61 "
Profit Cost: 15% 18.92 "
Total Unit Cost : 157.64 Birr/ml
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 18 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 2 ml /hr
WORK ITEM: (6.14) 8cm.high PVC tile skirting.( ETHIOPIA) EQUIPEMENT:
TOTAL QANTITY OF RESULT : 107.95 Birr/ml
WORK ITEM: 1 ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
2mm pvc skirting ml 1.02 35 35.70 Foreman 1 0.83 37.5 31.13 0
adhesive glue gal 0.009 750 6.75 tiler 1 1 37.5 37.5 0
polishing lit 0.008 28 0.224 D/L 1 1 18.75 18.75 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 42.67 Total (1:02) 87.38 Total (1:03) 0

A Materials Unit Cost 42.67 Birr/ml

B= Manpower Unit Cost 43.69 Birr/ml C= Equipment Unit Cost Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 86.36 Birr/ml
Over head cost : 10% 8.64 "
Profit Cost: 15% 12.95 "
Total Unit Cost : 107.95 Birr/ml
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 19 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (6.17) 30mm. thick white marble window cill (1:3)on HCB EQUIPEMENT:
 TOTAL QANTITY OF RESULT : 103.33 Birr/ml
WORK ITEM: 1 ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
white marble cill m2 0.204 360 73.44 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m 3
0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 75.14 Total (1:02) 10.40 Total (1:03) 3.75

A Materials Unit Cost 75.14 Birr/ml

B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Co 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 82.66 Birr/ml
Over head cost : 10% 8.27 "
Profit Cost: 15% 12.40 "
Total Unit Cost : 103.33 Birr/ml
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 20 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT G+1 MULTIPURPOSE: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (6.17) 30mm. thick HARAR marble window cill (1:3)on HCB . EQUIPEMENT:
 TOTAL QANTITY OF RESULT : 417.23 Birr/ml
WORK ITEM: 1 ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
harar marble cill m2 0.204 1300 265.20 Foreman 1 0.83 37.5 31.13 grinder 1 10 10
cement qt 0.02 385 7.70 masonii 1 1 37.5 37.5 0
sand m3 0.005 464 2.32 D/L 2 1 18.75 37.5 0
water m 3
0.01 0.75 0.008 0 0
cement grout qt 0.0003 385 0.116 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 275.34 Total (1:02) 106.13 Total (1:03) 10

A Materials Unit Cost 275.34 Birr/ml

B= Manpower Unit Cost 56.45 Birr/ml C= Equipment Unit Co 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 333.78 Birr/ml
Over head cost : 10% 33.38 "
Profit Cost: 15% 50.07 "
Total Unit Cost : 417.23 Birr/ml
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 21 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT:G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 ml /hr
WORK ITEM: (6.16) 30mm. thick white marble threads.(1:3) EQUIPEMENT:
TOTAL QANTITY OF RESULT : 585.81 Birr/ml
WORK ITEM: 1 ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
30mm white marb m2 0.306 1050 321.30 Foreman 1 0.83 37.5 31.13 grinder 1 10 10
cement qt 0.03 385 11.55 masonii 1 1 37.5 37.5 0
sand m3 0.008 464 3.71 D/L 2 1 18.75 37.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 385 0.116 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 336.69 Total (1:02) 106.13 Total (1:03) 10

A Materials Unit Cost 336.69 Birr/ml

B= Manpower Unit Cost 120.60 Birr/ml C= Equipment Unit Co 11.36 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 468.65 Birr/ml
Over head cost : 10% 46.86 "
Profit Cost: 15% 70.30 "
Total Unit Cost : 585.81 Birr/ml
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 22 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.13 ml /hr
WORK ITEM: (6.15) 20mm. thick white marble riser. (1:3). EQUIPEMENT:
 TOTAL QANTITY OF RESULT : 409.06 Birr/ml
WORK ITEM: 1 ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
white marble m2 0.204 1050 214.20 Foreman 1 0.83 37.5 31.13 grinder 1 10 10
cement qt 0.02 385 7.70 masonii 1 1 37.5 37.5 0
sand m3 0.0053 464 2.46 D/L 2 1 18.75 37.5 0
water m3
0.01 0.75 0.008 0 0
cement grout qt 0.0003 385 0.116 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 224.48 Total (1:02) 106.13 Total (1:03) 10

A= Materials Unit 224.48 Birr/ml B= Manpower Unit Cost 93.92 Birr/ml C= Equipment Unit Co 8.85 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 327.25 Birr/ml
Over head cost : 10% 32.72 "
Profit Cost: 15% 49.09 "
Total Unit Cost : 409.06 Birr/ml
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 23 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.98 m2 /hr
WORK ITEM: (6.08) 20x20 cm. Ceramic wall tile.(1:3). EQUIPEMENT:
 TOTAL QANTITY OF RESULT : 616.83 Birr/m2
WORK ITEM: 1 m 2

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
20 x 20 cm. cerami pc 25.5 13.8 351.90 Foreman 1 0.25 37.5 9.38 grinder 2 10 20
cement qt 0.065 385 25.03 tiler 1 1 37.5 37.5 0
sand m3 0.01 464 4.64 D/L 2 1 18.75 37.5 0
water m 3
0.01 0.75 0.008 0 0
cement grout qt 0.014 385 5.390 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 386.96 Total (1:02) 84.38 Total (1:03) 20

A= Materials Unit 386.96 Birr/m2 B= Manpower Unit Cost 86.10 Birr/m2 C= Equipment Unit Co 20.41 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 493.47 Birr/m2
Over head cost : 10% 49.35 "
Profit Cost: 15% 74.02 "
Total Unit Cost : 616.83 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 1
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE PAINTING. LABOUR HOURLY OUTPUT: 1.88 m2/hr.
WORK ITEM: ( 7.2) Three coats of plastic paint to wall. EQUIPEMENT: Tool

TOTAL QANTITY OF RESULT: 64.47 Birr/m2

WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
plastic paint lit 0.25 59.4 14.85 foreman 1 0.2 37.5 7.50 tools 1 1 1
stucco kg 0.05 8 0.4 painter 1 1 37.5 37.50
animal glue kg 0.013 80 1.04 DL 1 1 18.75 18.75 0
brush pcs 0.01 65 0.65 0 0
sand paper pcs 0.01 7.5 0.075 0 0
gypsum kg 0.03 4 0.12 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 17.135 Total (1:02) 63.75 Total (1:03) 1

A Materials Unit Cost 17.135 Birr/m2 B= Manpower Unit Cost 33.90957 Birr/m2 C= Equipment Unit Cost 0.53 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 51.58 Birr/m2
Over head cost : 10% 5.16 "
Profit Cost: 15% 7.74 "
Total Unit Cost : 64.47 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -2-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: : G+1 MULTIPURPOSE PAINTING LABOUR HOURLY OUTPUT: 1.5 m2/hr.
WORK ITEM: ( 7.2) Three coats of plastic paint to ceilling. EQUIPEMENT: Tool

TOTAL QANTITY OF RESULT: 77.42 Birr/m2

WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
plastic paint lit 0.23 59.4 13.66 foreman 1 0.2 37.5 7.50 tools 1 1 1
stucco kg 0.1 8 0.8 painter 1 1 37.5 37.50
animal glue kg 0.013 80 1.04 DL 1 1 18.75 18.75 0
brush pcs 0.01 65 0.65 0 0
sand paper pcs 0.01 7.5 0.075 0 0
gypsum kg 0.04 4 0.16 0 0
0 0 0
0 0 0
Total (1:-01) 16.387 Total (1:02) 63.75 Total (1:03) 1
A Materials Unit Cost 16.387 Birr/m 2
B= Manpower Unit Cost 42.5 Birr/m2 C= Equipment Unit Cost 0.67 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 1.5 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 59.55 Birr/m2
Over head cost : 15% 8.93 "
Profit Cost: 15% 8.93 "
Total Unit Cost : 77.42 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -3-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTIPURPOSE PAINTING LABOUR HOURLY OUTPUT: 5.64 m2/hr.
WORK ITEM: ( 7.1) One coat of external quartiz paint EQUIPEMENT: Tool

TOTAL QANTITY OF RESULT: 53.25 Birr/m2

WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed Type of
Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
quartiz kg 0.12 190 22.80 foreman 1 0.2 37.5 7.50 tools 1 1 1
stucco kg 0.06 8 0.48 painter 1 1 37.5 37.50 0
animal glue kg 0.1 80 8.00 DL 1 1 17.85 17.85 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 31.28 Total (1:02) 62.85 Total (1:03) 1
A Materials Unit Cost 31.28 Birr/m2 B= Manpower Unit Cost 11.14362 Birr/m2 C= Equipment Unit Cost 0.18 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 5.64 Hourly output: _____________
Direct Cost of Work Item = A+B+C = 42.60 Birr/m2
Over head cost : 10% 4.26 "
Profit Cost: 15% 6.39 "
Total Unit Cost : 53.25 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.