DIMENSION QUANTITY UNIT DESCRIPTION

SUB-STRUCTURE
B-SUPER STRUCTURE
25.9 CONCRETE WORK
14.23
368.56 m2 TOTAL AREA

24.9 Reinforced concrete quality C-25,

13.23
0.5 164.71 m2 TOTAL AREA

73.71 #NAME?
164.71
89.55
327.97 m3

73.71 b) In second to third floor beam

164.71
89.55
327.97 m3
27.73 Deduction
2.02
7.71
-37.46 m3
290.51 m3 TOTAL VOLUME

23.9 f) In Rc Gutter
12.23
292.30 m2
2.02 Deduction
15.4
-17.42 m2
274.88 m2 TOTAL AREA

2)CONCRETE WORK
Reinforced concrete grade C-25 concrete (laboratory
tested) cast into formworks and vibrated around rod
reinforcement bars. (Steel reinforcement and
formworks measured
I) Grade beam
0.2 m3 GB-1
0.4
10.95
2.63 TOTAL VOLUME OF GB-1

0.2 m3 GB-2
0.4
10.45
2.51 m3 TOTAL VOLUME OF GB-2

0.2 m3 GB-3
0.4
23.25
5.58 m3 TOTAL VOLUME OF GB-3
10.72 m3 TOTAL VOLUME OF ALL THE GRADE BEAM

II) Footing
0.6 m3
F-1
1.7
2.5
15.3 m3

0.45 m3 F-2
1.3
1.95
11.41 m3

0.35 F-3
1
1.45
1.015 m3
27.7225 m3 TOTAL VOLUME OF ALL THE FOOTING

III) FOUNDATION COLUMN

1.35 m3
0.45
0.25
2.73
2.73 m3 TOTAL VOLUME FOUNDATION COLUMN

Provide, cut and fix in position sawn zigba

wood or steel formwork which ever
appropriate.
under foundation pad
1.75 F-1
2.55
26.78 m2

1.35 F-2
2
27.00 m2

1.05 F-3
2
3.15 m2
 56.93 m2 TOTAL AREA of lean concrete

under grade beam

0.2 GB-1
10.95
6.57

0.2 GB-2
10.45
6.27

0.2 GB-3
23.25
13.95
26.79 m2 TOTAL AREA of lean concrete

3. MASONRY WORKS
supply and fix dia 150mm PVC down pipe
anchored into wall or column with flat iron
of 15mm*2mm at every 80cm price shall
include one coat of primer and two coat of
synthetic enamel paint
23.25
0.7
16.275 m²

10.38
0.7
7.266

14.08 m²
0.7
9.856

14.08 m²
0.7
9.856 m²

0.5 m²
0.7
0.35 m²

9.5 m²
0.7
6.65 m²

10.95 m²
 0.7
7.665 m²
28.96 m² TOTAL MASONARY WORK

Total carried to
0.00 m Summary ...................................................

4. Provide, cut and fix in position sawn

zigba wood or steel formwork which ever
appropriate.

a)Grade beam
0.2 m² GB-1
0.4
10.95
39.42 m² TOTAL AREA OF GB-1

0.2 m² GB-2
0.4
10.45
37.62 m² TOTAL AREA OF GB-2

0.2 m² GB-3
0.4
23.25
83.70 m² TOTAL AREA OF GB-3
160.74 m² TOTAL AREA OF Grade beam

founadtion pad
2.5 F-1
1.7
0.65
30.00 m²

1.95 f-2
1.3
0.5
32.50 m²

1.45 f-3
1
0.4
3.12 m²
65.62 m² TOTAL AREA
 foundation column
0.26 F-1
0.5
0.85
7.80 m²

0.26 F-2
0.5
1
15.20 m²

0.26 F-3
0.5
1.1
3.40 m²
26.40 m² TOTAL AREA

9.16 m² STEPS
SUPER STRUCTURE
1)CONCRETE WORK
Reinforced concrete grade C-25 concrete
(laboratory tested) cast into formworks
and vibrated around rod reinforcement
bars. (Steel reinforcement and formworks
measured
I)Second to third floor beam

0.25 m3 S&T Beam-axis1&2

0.45
10.16
4.57 TOTAL VOLUME OF S&T Beam-axis1&2
0.25 m 3
S&T Beam-axis 4
0.45
10.03
2.26 m3 TOTAL VOLUME OF S&T Beam-axis 4

0.25 m3 S&T Beam-axis C

0.45
9.75
2.19 m3 TOTAL VOLUME OF S&T Beam-axis C

0.25 S&T Beam-axis A

0.45
11
2.48 TOTAL VOLUME OF S&T Beam-axis A
 0.25 S&T Beam-axis B
0.45
3.5
0.79 TOTAL VOLUME OF S&T Beam-axis B

0.25 S&T Beam-axis 3

0.45
7.37
1.66 TOTAL VOLUME OF S&T Beam-axis 3

0.25 S&T Beam-axis 5

0.45
4.85
1.09 TOTAL VOLUME OF S&T Beam-axis 5

0.25 S&T Beam-axis A’

0.45
9.27
2.09 TOTAL VOLUME OF S&T Beam-axis A’
17.12 m3 TOTAL VOLUME OF ALL THE second to third BEAM

II) Top tie beam

0.25 m 3
TB-A’
0.3
9.26
0.69 TOTAL VOLUME OF TB-A’

0.25 m3 TB-A&C
0.3
12.94
1.94 m3 TOTAL VOLUME OF TB-A&C

0.25 m3 TB-1&2
0.3
10.16
1.524 m3 TOTAL VOLUME OF TB-1&2

0.25 TB-3&4
0.3
9.83
1.4745 TOTAL VOLUME OF TB-3&4

0.25 TB-5
0.3
4.85
0.36
 6.00 m3 TOTAL VOLUME OF ALL THE TOP TIE BEAM

III)STAIR BEAM
0.2 m3 STB2 AND STB3
0.3 m 3

2.57 m3
0.6168 m3 VOLUME OF STB1

B) COLUMN
Reinforced concrete grade C-25
concrete (laboratory tested) cast into
formworks and vibrated around rod
reinforcement bars. (Steel reinforcement
m3 and formworks measured separately).
0.3 m3 C1to C7
0.4
9.18
12.12 m3 VOLUME OF C1

3.14 m3 C4 (cirular column area= ∏R2)

0.3
9.18
7.78 m3 VOLUME OF C4
19.90 m3 TOTAL VOLUME OF COLUMNS

VI) Slab
Reinforced concrete grade C-25 concrete
(laboratory tested) cast into formworks
and vibrated around rod reinforcement
bars. (Steel reinforcement and formworks
measured separately).
a) Second and third floor slab
8.4 b/n axis 1-2 & A-C
3.3
0.15
8.32 m3 VOLUME

5.82 b/n axis 2-3 & A’-C

3.1
0.15
5.41 m3 VOLUME

5.73 b/n axis 3-4 & A-B

 2.5
0.15
4.30 m3 VOLUME

4.65 b/n axis 3-4 & A’-C

5.65
0.15
7.88 m3 VOLUME

2.45 b/n axis 3-4 & A-A’ lobby

2.67
0.15
1.96 m3 VOLUME

10.37 b/n axis 4-5 & A-C

1.6
0.15
4.98 m3 VOLUME

6.57 Cantiliver 3-5

1.7
0.15
3.35 m3 VOLUME

3.65 Cantiliver 1-2

1.7
0.15
1.86 m3 VOLUME

TOTAL VOLUME OF SECOND and Third

38.06 m3 FLOOR

VII) Stairs
Reinforced concrete grade C-25 concrete
(laboratory tested) cast into formworks
and vibrated around rod reinforcement
bars. (Steel reinforcement and formworks
m3 measured separately).
3.35 1) Soffit
1.1
0.15
2.21 m3 VOLUME

0.15 2) Tread and riser

0.15
1.1
 0.79 m3 VOLUME

2.4 3)Landing
1.2
0.15
0.86 m3 VOLUME

3.87 m3 TOTAL STAIR VOLUME

2.74 m3 VIII) Water tank slab

4.3
0.15
1.77 m3 TOTAL WATER SLAB VOLUME

0.35 m3 VIIII) Gutter

0.15 `
9.25
0.97 m3
0.6
0.15
9.25
1.67

2.64 m3 TOTAL VOLUME OF GUTTER CONCRETE

2)FORMWORK
Provide, cut and fix in position
sawn zigba, steel, panel wood or
appropriate formwork thereto.Forms shall
be constructed to fare faced, the exact
sizes, shapes lines and dimensions shown
and as required to obtain accurate
alignment, location grade, level and plumb
work in finished structures. Provision shall
be made for openings, offset, sinking,
m² keyways, recesses, moldings, reglets,
chamfers, blockings, screeds bullheads,
a) To elevation
anchorages, columns
inserts /The form
and other shall
features.
be made chamfered at internal edges to
create nosing in the concrete column
m² edges/.
0.3 m² C1to C7
0.45
9.18
151.47 m² TOTAL AREA OF C1

2 m² C4 Circular column P=2∏r

3.14
 0.3
5.65
157.122 m² TOTAL AREA OF COLUMN FORMWORK

b) First floor beam

0.05 m² FB-1
0.4
10.95
29.57 m² TOTAL AREA OF FB-1

0.05 m² FB-2
0.4
10.45
28.22 m² TOTAL AREA OF FB-2

0.05 m² FB-3
0.4
23.25
62.78 m² TOTAL AREA OF FB-3
120.56 m² TOTAL AREA OF first floor beam

c) Top tie beam

0.2 m² TB-1
0.4
10.95
13.14 m² TOTAL AREA OF TB-1

0.05 m² TB-2
0.4
10.45
28.22 m² TOTAL AREA OF TB-2

0.2 m² TB-3
0.4
9.25
33.30 m²

0.05 m² `TB-3
0.4
1.4
3.78 m²
78.44 m² TOTAL AREA OF Top tie beam

d) Slab
First floor slab
10.95 fond b/n axis A-C & 1-3
9.2
100.74 m²
 0.25 deduct column size (0.25m*0.45m)
0.45
-0.68 m²

100.07 m² TOTAL AREA OF fond b/n axis A-C & 1-3

14 fond b/n axis A-C & 3-6 and below axis-6

10.45
146.30 m²

0.25 deduct column size (0.25m*0.45m)

0.45
-0.45 m²

3.14 deduct column size of diameter=0.4m

0.04
-0.38 m²
TOTAL AREA OF fond b/n axis A-C & 3-6
145.47 m² and belowaxis-6

Side formwork
9.65 left side of axis A
0.15
1.45 m²

23.24
0.15 on axis C
3.49 m²

14 on axis A b/n axis 3-6

0.15
2.10 m²

10.45 on axis-1
0.15
1.57 m²

10.4 below axis-6

0.15
1.56 m²
10.16 m² TOTAL SIDE FORMWORK

flat roof

10.45 fond b/n axis A-C & 3-6

14
146.30 m²
31.5 deduct stair opening
2.75
-86.63
59.68 m² TOTAL AREA OF fond b/n axis A-C & 3-6 a

35.7 Side formwork on flat roof

0.15
5.36 m²
676.84 TOTAL AREA OF FORMWORK

e) Gutter & toptie beam on axis A & C

2.45
9.25
45.33 m²

f) stair
b/n 3&4 left of axis A
1.1 1) Soffit
3.35
14.74 m² AREA

0.3 2) Side stair formwork

3.35
8.04 m² AREA

1.1 2) Tread and riser

0.15
3.30 m² AREA

26.08 TOTAL AREA OF FORMWORK OF STAIR

` g) Water tank formwork

2.5 fond
4.5
11.25 m²

Side formwork

13
0.15
3.90 m²
3)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.
 Ground floor
8.68 BEDROOM 1
3.06
26.56 m² AREA

5.2 TOILET 1
3.06
15.91 m² AREA

10.26 Kitchen 1
3.06
31.40 m² AREA

5.85 TOILET 2
3.06
17.90 m² AREA

16.93 Dinning Area

3.06
51.81 m² AREA

8.08 LOBBY & Stair

3.06
24.72 m² AREA

3.24 Verendah
3.06
9.91 m² AREA
178.21 TOTAL AREA

First floor
27.25 BEDROOM 1&2
3.06
83.39 m² AREA

3.84 TOILET 1
3.06
11.75 m² AREA

17.08 MASTER BEDROOM 1

3.06
52.26 m² AREA

5.29 DRESSING ROOM 1

2.6
13.75 m² AREA
10.76 MASTER BEDROOM TOILET 1
3.06
32.93 m² AREA

8.08 LOBBY & Stair

3.06
24.72 m² AREA

1.64 Balcony
3.06
5.02
223.82 m² TOTAL AREA OF HCB ON FIRST FLOOR

Second floor
27.25 BEDROOM & LIBRARY
3.06
83.39 m² AREA

3.84 TOILET 1
3.06
11.75 m² AREA

12.79 FAMILY ROOM 1

3.06
39.14 m² AREA

8.08 LOBBY & Stair

3.06
24.72 m² AREA

1.64 Balcony
3.06
5.02
164.02 m² TOTAL AREA OF HCB ON SECOND FLOOR

Third floor
27.25 BEDROOM &OFFICE
3.06
83.39 m² AREA

3.84 TOILET 1
3.06
11.75 m² AREA

17.08 GYMNASYM
3.06
 52.26 m² AREA

8.08 LOBBY & Stair

3.06
24.72 m² AREA

1.64 TERRACE
3.06
5.02
177.14 m² TOTAL AREA OF HCB ON THIRD FLOOR

743.2 m² TOTAL 20 HCB ON BUILDING

4) Roof
All structural truss members shall be in
seasoned Eucalyptus wood and coated
with wood preservative solution and firmly
fixed with nails and band iron. Truss shall
be tied with Dia. 6mm plain bar to top tie
beam.

#REF!

22.9 68.70 m A.500*400mm LOWER CORED

11.85 71.10 m B.100*70 mm upper chord/rafter/
10.67 64.02 m C.VERTICAL TRUSS MEMBER
12.57 75.42 m D.INCLINED TRUSS MEMBER
18 360.00 m E. 70*50 zigba purlin c/c 90mm
2980.00 pcs F, washer
2980.00 pcs G , dome headed nail
42.00 m h, Down pipe
84.00 pcs J , metal bracket 2pcs/m
39.60 m k, fascia board with 10% wastage
42.86 m l. flashing
22.9 1.38m2 corrugated iron sheet
18
412.20 m2

5) Aluminium 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
Windows
3 no W-1 1600mm x1200mm
3 no W-2 900mm radius
1 no W-3 2000mm x 1000mm
4 no W-4 800mm x 800mm
1 no W-5 700mm x700mm
1 no W-5 1200mm x1000mm
2 no W-6 2800mm x 1200mm

Doors
1 no D-1 3100mm x 2800mm
3 no D-2 2000mm x 2800mm
2 no D-3 1000mm x 2800mm
1 no
8 no

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
24.33 m the jobs.

6) finishing
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
102.13 m2 Ground floor
106.89 m2 First floor
67.50 m 2
Flat roof
 276.52 m2 TOTAL AREA

B) Internal exposed concrete &

concrete block wall surface
198.58 m2 Ground floor
197.59 m 2
First floor
396.17 m2 TOTAL AREA

C) Concrete ceiling surface

10.38 Ground & First Floor

14.12
293.13 m2

9.00 stair
10.95
197.10 m2

2.30 Landing
1.30
5.98 m2

water tanker concrete ceiling

2.50
4.50
11.25 m2
2.30 deduction
4.70
-21.62 m2

485.84 m2
501.92 m2 total area

Apply fine coat of fine cement sand plaster

to internal plastered surface
198.58 m2 Ground floor
197.59 m2 First floor
396.17 m 2
TOTAL AREA

Gypsum plastering to all internal

plastered surface
198.58 m2 Ground floor
197.59 m2 First Floor
396.17 m 2
TOTAL AREA
 Gypsum board suspended ceiling nailed
on & including 4x4cm zigba batten at
c/c60cm both ways price includes corner
list & all suspension material complete
work
11.45 roof on axis 1-3 b/n A-C
9.25
105.91 m2

6mm thick glazed ceramic wall tile bedded

on & including cement mortar backing and
joints grouted in white cement.
29.36 Total bathwork
1.7
99.82 m2

8.43 kitchen
1.7
14.33 m2

10.03 toliet
1.7
34.10 m2
148.26 m2 TOTAL cermaic wall area

9mm thick non slippery ceramic floor tile

bedded on and including 50mm thick
cement sand screed and joints grouted .
1.40
1.48
2.07 m2

1.30
1.48
1.92 m2

1.20
3.35
8.04 m2

1.27
3.35
8.51 m2
 1.20
3.25
7.80 m2

1.27
3.25
8.26 m2

1.93
3.05
-11.77 m2 Deduct rest room

2.00
3.05
-6.10 m2 Deduct WC
18.73 m 2
Total area

155.10 m #NAME?

149.55 m #NAME?

117.84 m Perquet skirting

#NAME?
1.50
10.38
31.14 m2 Corridor

1.55 Corridor
12.40
38.44 m2

2.30 Corridor
4.00
18.40 m2

1.00 Corridor
9.23
18.46 m2

1.20 Balcony
1.28
3.07 m2

1.15
1.28
2.94 m2 Balcony

6.70
8.45
56.62 m2 Restaurant

3.00
3.88
11.64 m2 Shop

3.00
4.37
13.11 m2 Shop

0.15
1.10
1.98 m2 Riser

0.30
1.10
3.63 m2 trade

1.30 landing
3.20
4.16 m2

1.40
1.48
2.07 m2 Deduct rest room

1.30
1.48
1.92 m2 Deduct WC

1.93
3.05
-11.77 m2 Deduct rest room

2.00
3.05
-6.10 m2 Deduct WC

189.71 m2 TOTAL AREA

 7) Painted
Quartz
396.17 m2 #NAME?
Prepare and apply by brush three coats of
synthetic enamel paint to:-
209.02 m2 A)Internal plastered wall surface
293.13 m2 B)plastered ceiling surface
C) plastered stair case belly & sides
197.10 m2 surface
293.13 m2 D)Gypsum board ceiling surface

8) Glazing
Windows
2.28 31.92 m2 W-1 1500mm x1500mm
0.6 3.60 m2 W-2 1000mm x 400mm
1 2.00 m 2
W-3 1000mm x 1500
2 8.00 m2 W-4 2500mm x 2600mm

Doors
1.2 9.60 m2 D-1 850mm x 2600mm
1 1.00 m 2
D-2 700mm x 2600mm
51.72 m2 TOTAL GLAZING
 BAR SCHEDULE
Sub structure
Ref Bar Shape Dia c/c Length No of Bars Total length Dia Dia Dia Dia Dia Dia Dia
Location no 8 10 12 14 16 18 20.00 unit Remark
FOOTING
longtudinal 20 0.32 3.40 6 1 6 122 122.40 m
F1
transversal 20 0.35 2.60 7 1 6 109.20 - - - - - - 109.20 m
longtudinal 20 0.35 2.55 6 1 10 153.00 153.00
F2
transversal 20 0.35 1.9 4 1 10 76.00 76.00
longtudinal 20 0.35 2.1 3 1 2 12.60 12.60
F3
transversal 20 0.35 2.5 3 1 2 15.00 - - - - - - 15.00 m
Total length [m] 0.00 0.00 0.00 0.00 0.00 0.00 488.20 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 0.00 0.00 0.00 0.00 0.00 0.00 1204.00 kg
FOOTING COLUMN

C1
20 _ 3.9 8 1 10 312.00 - - - - - - 312.00 m
stirup 10 0.16 1.3 10 1 10 134.88 - 134.88 - - - - - m
C2
20 _ 3.9 10 1 4 156.00 - - - - - 156.00 m
stirup 10 0.16 1.3 10 1 4 52.00 - 52.00 - - - - - m
C3 20 _ 3.9 8 1 1 31.20 - - - - - 31.20 m
stirup 10 0.16 1.3 10 1 1 13.00 - 13.00 - - - - - m
C4 16 _ 3.9 6 1 3 70.20 - - - 70.20 - - m
stirup
10 0.16 1.3 10 1 3 39.00 - 39.00 - - - - - m
Total length [m] 0.00 238.88 0.00 0.00 70.20 0.00 499.20 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 0.00 147.00 0.00 0.00 111.00 0.00 1231.00 kg
 GRADE BEAM - - - - - -
16 _ 10.65 2 1 3 63.90 - - - 63.90 - - m
16 2 1 1 3 6.00 - - - 6.00 - - m
GB 1 on axis 1,2 and 3 b/n axis A & C 16 11.35 2 1 3 68.10 - - - 68.10 - - m
8 0.15 1.2 50 1 3 180.00 180.00 - - - - - m
8 0.15 1.2 21 1 3 75.60 75.60 - - - - - m
16 10 2 1 3 60.00 - - - 60.00 - - m
16 2 1 1 3 6.00 - - - 6.00 - - m
GB 12on axis 4,5 and 6 b/n axis A & C 16 10.75 2 1 3 64.50 - - - 64.50 - - m
8 0.15 1.2 45 1 3 162.00 162.00 - - - - - m
8 0.15 1.2 16 1 3 57.60 57.60 - - - - - m
16 7.63 2 1 3 45.78 - - - 45.78 - - m
16 23.24 2 1 3 139.44 - - - 139.44 - - m
GB 3 on axis A,B and C b/n axis 1 & 3 16 14.4 2 1 3 86.40 - - - 86.40 - - m
8 0.15 1.2 90 1 3 324.00 324.00 - - - - - m
8 0.15 1.2 64 1 3 230.40 230.40 - - - - - m
Total length [m] 1029.60 0.00 0.00 0.00 540.12 0.00 0.00 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 406.00 0.00 0.00 0.00 852.00 0.00 0.00 kg
GROUND FLOOR SLAB MESH - - - - - -
B/N AXIS 12 AND AB, B/N AXIS 23 AND Longer 8 0.35 5.3 16 1 2 171.11 171.11 - - - - - m
AB shorter 8 0.35 4.3 13 1 2 114.26 114.26 - - - - - m
B/N AXIS 12 AND BC, B/N AXIS 23 AND Longer 8 0.35 4.3 13 1 1 57.13 57.13 - - - - - m
BC shorter 8 0.35 4.3 13 1 1 57.13 57.13 - - - - - m
Longer 8 0.35 5.3 16 1 1 85.56 85.56 - - - - - m
B/N AXIS 34 AND AB
shorter 8 0.35 2.3 8 1 1 17.41 17.41 - - - - - m
Longer 8 0.35 4.3 13 1 1 57.13 57.13 - - - - - m
B/N AXIS 34 AND BC
shorter 8 0.35 2.3 8 1 1 17.41 17.41 - - - - - m
Longer 8 0.35 5.3 16 1 1 85.56 85.56 - - - - - m
B/N AXIS 45 AND AXIS AB
shorter 8 0.35 5.3 16 1 1 85.56 85.56 - - - - - m
Longer 8 0.35 5.3 16 1 1 85.56 85.56
B/N AXIS 45 AND AXIS BC
shorter 8 0.35 4.3 13 1 1 57.13 57.13
Longer 8 0.35 5.3 16 1 1 85.56 85.56
B/N AXIS 56 AND AXIS AB
shorter 8 0.35 4.3 13 1 1 57.13 57.13
Longer 8 0.35 4.3 13 1 1 57.13 57.13 - - - - - m
B/N AXIS 56 AND AXIS BC
shorter 8 0.35 4.3 13 1 1 57.13 57.13 - - - - - m
Total length [m] 1147.89 0.00 0.00 0.00 0.00 0.00 0.00 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m

Total weight [kg] 453.00 0.00 0.00 0.00 0.00 0.00 0.00 kg
Total weight [kg] for Sub 859.00 147.00 0.00 0.00 963.00 0.00 2435.00 kg
 SUPER STRUCTURE
GROUND FLOOR 20 _ 4.3 8 1 10 344 - - - - - 344.00 m
STIRRUPS 10 0.16 1.3 17 1 10 224.25 - 224.25 - - - - - m
COLUMN 1
FIRST FLOOR 20 _ 3.6 8 1 10 288 - - - - - - 288.00 m
STIRRUPS 10 0.16 1.3 20 1 10 256.75 - 256.75 - - - - - m
GROUND FLOOR 20 _ 4.3 8 1 4 137.6 - - - - - - 137.60 m
STIRRUPS 10 0.16 1.3 18 1 4 93.6 - 93.60 - - - - - m
COLUMN 2 FIRST FLOOR 20 _ 4.3 8 1 4 137.6 - - - - - - 137.60 m
STIRRUPS 10 0.16 1.3 18 1 4 93.6 - 93.60 - - - - - m
ROOF FLOOR 20 _ 3.6 8 1 4 115.2 - - - - - - 115.20 m
STIRRUPS 10 0.16 1.3 20 1 4 104 - 104.00 - - - - - m
GROUND FLOOR 20 _ 4.3 10 1 1 43 - - - - - - 43.00 m
STIRRUPS 10 0.16 1.3 18 1 1 23.725 - 23.73 - - - - - m
COLUMN 3
FIRST FLOOR 20 - 3.6 10 1 1 36 - - - - - - 36.00 m
STIRRUPS 10 0.16 1.3 18 1 1 23.4 - 23.40 - - - - - m
GROUND FLOOR 16 _ 4.3 6 1 3 77.4 - - - - 77.40 - - m
STIRRUPS 10 0.16 1.25 18 1 3 67.5 - 67.50 - - - - - m
COLUMN 4
FIRST FLOOR 16 _ 3.6 6 1 3 64.8 - - - - 64.80 - - m
STIRRUPS 10 0.2 1.25 14 1 3 52.5 - 52.50 - - - - - m
Total length [m] 0.00 939.33 0.00 0.00 142.20 0.00 1101.40 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 0.00 579.00 0.00 0.00 224.00 0.00 2716.00 kg

GB 1 on BEAMS
axis 1,2 and
3 b/n axis A 14 - 10.7 4 1 3 128.4 - - - 128.40 - - - m
&C
FIRST FLOOR

14 - 2 1 1 3 6- - - 6.00 - - - m
14 - 11.6 3 1 3 104.4 - - - 104.40 - - - m
8 0.15 1.3 50 1 3 195 195.00 - - - - - - m
STIRRUPS
8 0.15 1.3 21 1 3 81.9 81.90 - - - - - - m
14 - 10.6 3 1 3 95.4 - - - 95.40 - - - m
ROOF (TOP TIE BEAM) 14 - 2 1 1 3 6- - - 6.00 - - - m
14 - 11.4 3 1 3 102.6 - - - 102.60 - - - m
8 0.15 1.3 50 1 3 195 195.00 - - - - - - m
STIRRUPS
8 0.15 1.3 21 1 3 81.9 81.90 - - - - - - m
14 10 2 1 3 60 - - - 60.00 - - - m
14 3.4 2 1 3 20.4 - - - 20.40 - - - m
FIRST FLOOR
14 11.1 2 1 3 66.6 - - - 66.60 - - - m
14 2.2 3 1 3 19.8 - - - 19.80 - - - m
GB 2on axis 8 0.15 1.3 45 1 3 175.5 175.50 - - - - - - m
4,5 and 6 STIRRUPS
b/n axis A 8 0.16 1.3 16 1 3 62.4 62.40 - - - - - - m
&C 14 10 3 1 3 90 - - - 90.00 - - - m
ROOF (TOP TIE BEAM)
GB 2on axis
4,5 and 6
b/n axis A
&C
ROOF (TOP TIE BEAM) 14 3.4 2 1 3 20.4 - - - 20.40 - - - m
14 11.1 3 1 3 99.9 - - - 99.90 - - - m
8 0.15 1.3 45 1 3 175.5 175.50 - - - - - - m
STIRRUPS
8 0.15 1.3 16 1 3 62.4 62.40 - - - - - - m
16 7.7 2 1 3 46.2 - - - - 46.20 - - m
16 3.4 1 1 3 10.2 - - - - 10.20 - - m
16 1.9 2 1 3 11.4 - - - - 11.40 - - m
FIRST FLOOR 10 3 1 1 3 9- 9.00 - - - - - m
16 11.7 3 1 3 105.3 - - - - 105.30 - - m
16 11.6 3 1 3 104.4 - - - - 104.40 - - m
16 9.2 2 1 3 55.2 - - - - 55.20 - - m
16 7.2 2 1 3 43.2 - - - - 43.20 - - m
GB 3 on
axis A,B 8 0.15 1.3 90 1 3 351 351.00 - - - - - - m
STIRRUPS
and C b/n 8 0.15 1.3 64 1 3 249.6 249.60 - - - - - - m
axis 1 & 3 14 7.7 3 1 3 69.3 - - - 69.30 - - - m
14 11.7 3 1 3 105.3 - - - 105.30 - - - m
14 11.6 3 1 3 104.4 - - - 104.40 - - - m
ROOF (TOP TIE BEAM)
14 9.2 3 1 3 82.8 - - - 82.80 - - - m
14 7.2 3 1 3 64.8 - - - 64.80 - - - m
14 3.81 4 1 3 45.72 - - - 45.72 - - - m
8 0.15 1.3 90 1 3 351 351.00 - - - - - - m
STIRRUPS
8 0.15 1.3 64 1 3 249.6 249.60 - - - - - - m
16 2.5 2 1 2 10 - - - - 10.00 - - m
LANDING GROUND AND FIRST FLOOR
16 3.2 2 1 2 12.8 - - - - 12.80 - - m
BEAM ON
AXIS 3-4 8 0.15 1.2 10 1 1 12 12.00 - - - - - - m
STIRRUPS
8 0.15 1.2 7 1 1 8.4 8.40 - - - - - - m
Total length [m] 2251.20 9.00 0.00 1292.22 398.70 0.00 0.00 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 888.00 6.00 0.00 1561.00 629.00 0.00 0.00 kg

SUSPENDED SLAB
8 0.3 5.5 15 1 3 247.5 247.50 - - - - - - m
FIRST
FLOOR Longer 10 0.3 1.9 15 1 3 85.5 - 85.50 - - - - - m
TYPICAL 10 0.3 1.9 15 1 3 85.5 - 85.50 - - - - - m
B/N AXIS A-B & 1-2, 2-3,5-6
SLAB 8 0.3 4.5 20 1 3 270 270.00 - - - - - - m
PANELS Shorter
1,3AND 9 10 0.3 1.3 20 1 3 78 - 78.00 - - - - - m
10 0.3 1.3 20 1 3 78 - 78.00 - - - - - m
8 0.3 5.5 20 1 1 110 110.00 - - - - - m
FIRST Longer 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
FLOOR 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
TYPICAL B/N AXIS B-C AND 4-5
SLAB 8 0.3 4.5 15 1 1 67.5 67.50 - - - - - m
PANELS 8 shorter 10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - m
10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - m
8 0.3 5.5 20 1 1 110 110.00 - - - - - m
FIRST Longer 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
FLOOR 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
TYPICAL B/N AXIS A-B AND 4-5
SLAB 8 0.3 5.5 20 1 1 110 110.00 - - - - - m
PANELS 7 shorter 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
 8 0.3 5.5 9 1 1 49.5 49.50 - - - - - m
FIRST Longer 10 0.3 1.9 9 1 1 17.1 - 17.10 - - - - m
FLOOR 10 0.3 1.9 9 1 1 17.1 - 17.10 - - - - m
TYPICAL B/N AXIS A-B AND 3-4
SLAB 8 0.3 2.5 20 1 1 50 50.00 - - - - - m
PANEL 5 Shorter 10 0.3 0.9 20 1 1 18 - 18.00 - - - - m
10 0.3 0.9 20 1 1 18 - 18.00 - - - - m
8 0.3 5.5 5 1 2 55 55.00 - - - - - m
FIRST
FLOOR Longer 10 0.3 1.9 5 1 2 19 - 19.00 - - - - m
TYPICAL 10 0.3 1.9 5 1 2 19 - 19.00 - - - - m
B/N AXIS A-C AND 6-6"
SLAB 8 0.3 1.5 20 1 2 60 60.00 - - - - - m
PANEL shorter 10 0.3 0.5 20 1 2 20 -
11&12 20.00 - - - - m
10 0.3 0.5 20 1 2 20 - 20.00 - - - - m
8 0.3 4.5 15 1 3 202.5 202.50 - - - - - - m
FIRST
FLOOR Longer 10 0.3 1.3 15 1 3 58.5 - 58.50 - - - - - m
TYPICAL 10 0.3 1.3 15 1 3 58.5 - 58.50 - - - - - m
B/N AXIS B-C & 1-2, 2-3,5-6
SLAB 8 0.3 4.5 15 1 3 202.5 202.50 - - - - - - m
PANELS 2,4 shorter 10 0.3 1.3 15 1 3 58.5 -
AND10 58.50 - - - - - m
10 0.3 1.3 15 1 3 58.5 - 58.50 - - - - - m
ROOF
FLOOR 8 0.3 5.5 9 1 2 99 99.00 - - - - - m
WATER Longer 10 0.3 1.9 9 1 2 34.2 - 34.20 - - - - m
TANKER 10 0.3 1.9 9 1 2 34.2 - 34.20 - - - - m
STAND B/N AXIS A-B AND 3-4
TYPICAL 8 0.3 2.5 20 1 2 100 100.00 - - - - - m
SLAB Shorter 10 0.3 0.9 20 1 2 36 - 36.00 - - - - m
PANEL 13 10 0.3 0.9 20 1 2 36 - 36.00 - - - - m
&20
8 0.3 5.5 20 1 1 110 110.00 - - - - - m
ROOF Longer 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
FLOOR 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
TYPICAL B/N AXIS A-B AND 4-5
SLAB 8 0.3 5.5 20 1 1 110 110.00 - - - - - m
PANELS 14 shorter 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
10 0.3 1.9 20 1 1 38 - 38.00 - - - - m

8 0.3 5.5 20 1 1 110 110.00 - - - - - m

ROOF Longer 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
FLOOR 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
TYPICAL B/N AXIS B-C AND 4-5
SLAB 8 0.3 4.5 15 1 1 67.5 67.50 - - - - - m
PANELS 15 shorter 10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - m
10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - m
8 0.3 5.5 15 1 1 82.5 82.50 - - - - - - m
ROOF Longer 10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - - m
FLOOR 10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - - m
TYPICAL B/N AXIS A-B & 5-6
SLAB 8 0.3 4.5 20 1 1 90 90.00 - - - - - - m
PANELS 16 Shorter 10 0.3 1.3 20 1 1 26 - 26.00 - - - - - m
10 0.3 1.3 20 1 1 26 - 26.00 - - - - - m
8 0.3 4.5 15 1 1 67.5 67.50 - - - - - - m
FIRST Longer 10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
FLOOR 10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
TYPICAL B/N AXIS B-C & 1-2, 2-3,5-6
SLAB 8 0.3 4.5 15 1 1 67.5 67.50 - - - - - - m
PANELS 17 shorter 10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
8 0.3 5.5 5 1 2 55 55.00 - - - - - m
FIRST
FLOOR Longer
TYPICAL
B/N AXIS A-C AND 6-6"
SLAB
PANEL 18
 FIRST
FLOOR Longer 10 0.3 1.9 5 1 2 19 - 19.00 - - - - m
TYPICAL 10 0.3 1.9 5 1 2 19 - 19.00 - - - - m
B/N AXIS A-C AND 6-6"
SLAB 8 0.3 1.5 20 1 2 60 60.00 - - - - - m
PANEL 18 shorter 10 0.3 0.5 20 1 2 20 - 20.00 - - - - m
&20
10 0.3 0.5 20 1 2 20 - 20.00 - - - - m
Total length [m] 2553.50 1684.60 0.00 0.00 0.00 0.00 0.00 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 1007.00 1038.00 0.00 0.00 0.00 0.00 0.00 kg
STAIR
16 0.15 7 10 1 4 280 - - - - 280.00 - - m
8 0.2 1.4 8 1 40 448 448.00 - - - - - - m
16 0.15 3.9 10 1 4 156 - - - - 156.00 - - m
stair 16 0.15 3.2 7 1 4 89.6 - - - - 89.60 - - m
8 0.15 1.4 22 1 4 123.2 123.20 - - - - - - m
10 0.15 1.4 2 1 40 112 - 112.00 - - - - -
8 0.15 1.4 14 1 4 78.4 78.40 - - - - - - m
Total length [m] 649.60 112.00 0.00 0.00 525.60 0.00 0.00 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 256.00 69.00 0.00 0.00 829.00 0.00 0.00 kg
Total weight [kg] for Sup 2151.00 1692.00 0.00 1561.00 1682.00 0.00 2716.00 kg
-
 2B+G+3 RESIDENTIAL BUILDING

Item
No Description Unit Qty Rate Amount
B-SUPER STRUCTURE
1.01 CONCRETE WORK
Reinforced concrete quality C-25,
a) In elevation columns m3 19.90 10,067.00 200,337.37
b) In second to third floor beam m3 17.12 10,067.00 172,349.56
c) In Top tie beams m3 6.00 10,067.00 60,379.35
d) Staircase and landing m3 3.87 10,067.00 38,959.29
e) stair beam m3 0.62 10,067.00 6,209.33
f) In Rc Gutter m3 2.64 10,067.00 26,539.13
i) In 150mm second and third floor slab m3 38.06 10,067.00 383,150.02
h) water tank slab m3 1.77 10,067.00 17,791.41
Provide, cut and fix in position sawn zigba
wood or steel formwork which ever
1.02 appropriate.
a) In elevation columns m2 157.12 1,289.53 202,613.73
b) In Second to third floor beam m2 120.56 1,265.00 152,502.08
c) In Top tiebeams m2 78.44 1,265.00 99,220.28
d) Staircase and landing m2 104.00 -
e) landing beam m2 14.00 1,265.00 17,710.00
f) In Rc Gutter m2 45.33 1,265.00 57,336.13
i) In 150mm second & third floor slab m2 280.00 1,241.20 347,536.88
h) water tank slab m2 15.15 1,265.00 19,164.75

Mild steel reinforcement according to

structural drawings. Price includes cutting,
bending, placing in position , tying wire,
1.30 concrete spacers and chairs.
a) dia 6 mm plain bar kg -
b) dia 8 mm deformed bar kg 720.00 105.00 75,600.00
c) dia 10 mm deformed bar kg 650.00 105.00 68,250.00
d) dia 12 mm deformed bar kg - - -
e) dia 14 mm deformed bar kg 750.00 105.00 78,750.00
f) dia 16 mm deformed bar kg 1200.00 105.00 126,000.00
g) dia 20 mm deformed bar kg 820.00 105.00 86,100.00
h) dia 24mm deformed bar kg -
Total carried to Summary ................................................... 2,236,499.28
2. 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
2.01 bedding. m² 743.20 725.04 538,843.69
Ditto as Item 2.01 but for150mm HCB guard
2.02 wall m² 110.00 597.54 65,728.85
Total carried to Summary ................................................... 604,572.54
3. ROOFING
 supply and fix G-28 corrugated iron sheet
roofing including 5cm x 7cm. Zigba wood purlin
placed at c/c 90cm spacing including washers
and roof ridge cover and truss. Truss members
made of eucalyptus wood placed at c/c spacing
133cm. Price shall includes purlin, eucalyptus
truss, washers ,roof ridge cover and all the
3.01 necessary works and material to full fill the job m² 187.00 1,920.00 359,040.00
supply and fix dia 150mm PVC down pipe
anchored into wall or column with flat iron of
15mm*2mm at every 80cm price shall include
one coat of primer and two coat of synthetic
3.02 enamel paint ml 211.00 860.00 181,460.00
supply and fix G28 gutter with development
length of 100cm fixed on concrete gutter. price
shall include one coat of primer and two coat of
3.04 synthetic enamel paint ml 68.00 720.30 48,980.40
Ditto as item 3.03 but development length 30
3.05 cm copping on top of parapet wall ml 68.00 1,000.00 68,000.00
Ditto as item 3.03 but development length 25
3.06 cm on gable side wall. ml 52.00 600.00 31,200.00
Total carried to Summary ................................................... 688,680.40
4. CARPENTRY & JOINERY
Wood roof truss member :
Supply and fix 8mm thick Chipwood celling
fixed to 5cm x 4cm Zigba batten c/c 60cm both
ways. The batten is fixed to the Eucalyptus
truss member with nail. Price shall include
zigba batten, finally decorated zigba corner
lists and all the necessary material and works
4.01 to full fill the job m 127.00 98.00 12,446.00
6 cm. dia. Vertical & Diagonal Members of a
4.02 Truss m 139.44 120.00 16,732.80
4.03 5 X 7 cm. Tid Wood Roof Purlin m 360.00 110.00 39,600.00
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
4.04 coats of varnish paint & cylindrical
a) Type D1 size 900x2800 mm no 14.00 10,000.00 140,000.00
b) Type D2 size 1200x2600 mm no 8.00 17,000.00 136,000.00
Total carried to Summary ................................................... 344,778.80
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
W-1 1600mm x1200mm no 3.00 5,850.00 17,550.00
W-2 900mm radius no 3.00 1,200.00 3,600.00
W-3 2000mm x 1000mm no 1.00 6,000.00 6,000.00
W-4 800mm x 800mm no 4.00 1,200.00 4,800.00
W-5 700mm x700mm no 1.00 1,200.00 1,200.00
W-5 1200mm x1000mm no 1.00 4,300.00 4,300.00
W-6 2800mm x 1200mm no 2.00 7,500.00 15,000.00

DOORS
external
D-1 3100mm x 2800mm no 1.00 17,000.00 17,000.00
D-2 2000mm x 2800mm no 3.00 10,000.00 30,000.00
D-3 1000mm x 2800mm no 2.00 10,000.00 20,000.00
D-4 3500mm x 3000mm no 1.00 87,000.00 87,000.00
5.2 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 20.50 2,450.00 50,225.00
b)Guard rail m 56.00 2,450.00 137,200.00
Total carried to Summary ................................................... 393,875.00
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 276.52 430.00 118,903.60
B) Internal exposed concrete & concrete
block wall surface m2 630.00 430.00 270,900.00
C) Concrete ceiling surface m2 293.13 430.00 126,046.42
D) Stair belly,sides & landing m2 203.08 430.00 87,324.40
E)water tanker ceiling m2 110.00 430.00 47,300.00
Apply fine coat of fine cement sand plaster to
6.05 internal plastered surface m2 630.00 290.00 182,700.00
Gypsum plastering to all internal plastered
6.06 surface m2 630.00 290.00 182,700.00
Gypsum board suspended ceiling nailed on &
including 4x4cm zigba batten at c/c60cm both
ways price includes corner list & all
6.07 suspension material complete work m2 175.00 220.00 38,500.00
 6mm thick glazed ceramic wall tile bedded on
& including cement mortar backing and joints
6.08 grouted in white cement. m2 135.00 1,200.00 162,000.00
9mm thick non slippery ceramic floor tile
bedded on and including 50mm thick cement
6.09 sand screed and joints grouted . m2 165.30 1,350.00 223,155.00
25mm thick tid perquet floor with all
6.10 acceceries m2 192.90 2,050.00 395,445.00
25mm thick non slippery terrazo floor tile
bedded on and including 30mm thick cement
6.10 sand screed and joints grouted . m2 191.30 980.00 187,474.00
Copping in harar marble tile bedded in cement
6.13 mortar & joints grouted .Size - 20/2cm m2 149.55 1,280.00 191,424.00
6.14 8cm pvc skirting m 117.84 890.00 104,877.60
Copping in harar marble tile bedded in cement
6.15 mortar & joints grouted for riser m 70.40 1,100.00 77,440.00
Copping in harar marble tile bedded in cement
6.16 mortar & joints grouted for tread m 70.40 1,100.00 77,440.00
6.17 3cm thick marble window sill 30cm m 44.00 1,100.00 48,400.00
TOTAL TO SUMMARY…………………. 2,522,030.02
7. PAINTING -
7.1 Quartz paint External plastered wall surface m2 396.00 315.00 124,740.00
Prepare and apply by brush three coats of
7.2 synthetic enamel paint to:- -
A)Internal plastered wall surface m2 630.00 147.00 92,610.00
B)plastered ceiling surface m 2
700.00 147.00 102,900.00
C) plastered stair case belly & sides surface m2 197.10 147.00 28,973.70
D)Gypsum board ceiling surface m 2
293.13 147.00 43,090.11
Total carried to summary …………………. 267,573.81
8)GLAZING
5mm thick clear glass glazed with beads,
rubber gasket and sealant to alumunium
8.1 profile frames. m² 98.00 1,250.00 122,500.00
5mm thick frosted glass glazed with beads,
rubber gasket and sealant to alumunium
8.2 profile frames. m² 45.00 1,251.00 56,295.00
Total carried to Summary ................................................... 178,795.00
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
9.1 the drawing

Diameter 15 mm ml 60.00 295.00 17,700.00

Diameter 20 mm ml 46.00 325.00 14,950.00
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 roof complete with all the necessary
9.3 accessories
a) Size of water tank = 4 x 2 m Pc 1.00 18,000.00 18,000.00
b)Diameter 32mm brass gate valve for outlet
pipe Pcs 1.00 780.00 780.00
c)Diameter 32mm brass gate valve for drain
pipe Pcs 1.00 780.00 780.00
d)Diameter 32mm brass gate valve for inlet
pipe Pcs 1.00 920.00 920.00
e)Diameter 40mm PVC float valve Pcs 1.00 620.00 620.00
f)Diameter 50 mm PVC vent pipe with vent cap
length of pipe 30 cm Pcs 2.00 1,100.00 2,200.00
g)Diameter 32mm drain and over flow
galvanized steel pipe Pcs 2.00 1,100.00 2,200.00
Sanitary Fixtures
Supply and install low level water closet white
glazed vitreous China WC pan of approved
quality complete with all the necessary
9.4 accessories Pcs 4.00 3,500.00 14,000.00
Supply and install hand wash basins made of
white vitreous China with two tap holes
complete with all the necessary accessories
9.5 Size :- 500 x 405 mm Pcs 4.00 3,500.00 14,000.00
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
9.6 chrome plated grated,dia 38mm uPVC trap.
size 900x900mm Pcs 8.00 5,100.00 40,800.00
Supply and install single tubular chrome plated
swingtowel hanger,with chrome plated
fastening screws completed with all the
9.7 necessary accessories Pcs 8.00 1,600.00 12,800.00
Supply and fix toilet paper holder in white
vitreous China complete with all the necessary
9.8 accessories Pcs 8.00 1,200.00 9,600.00
Supply and fix crystal glass mirror 500 x 400
mm Including chrome plated brass clips and
9.9 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 4.00 6,800.00 27,200.00
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
9.11 branches should be laid at a slope of 2% .
Diameter 50 mm ml 106.00 350.00 37,100.00
 Supply and install vent caps made of PVC at
vent pipes fitted with PVC pipe roof weathering
9.12 slate at roof level.
Diameter 50 mm Pc 25.00 520.00 13,000.00
Total carried to Summary………… Birr 236,660.00
10.ELECTRICAL INSTALLATION
A. Interior Installation
All distribution boards, breakers, switches,
accessories etc should be genuine Legrand,
ABB siemens or approved equivalents
complying with IEC standards. Distribution
Boards Should be made of Sheet metal and
have separate neutral and ground bus bars/
phase bars. All units in the distribution boards
should be labled to give the reference and duty
10.1 of the unit.
A. supply and install
Distribution Board
ACB of 100A, 1 phase Pcs 1.00 9,600.00 9,600.00
ACB of 20A, 1 phase Pcs 4.00 8,200.00 32,800.00
ACB of 16A, 1 phase Pcs 3.00 4,700.00 14,100.00
ACB of 10A, 1 phase Pcs 7.00 3,500.00 24,500.00

Flush mounting SDB-TYP with lockable door

including phase bars, neutral and earth bars
10.2 with rating cables connection consisting of
Complete ACB with phase bar fixing accessories Pcs 4.00 17,000.00 68,000.00
10.3 Light Point

Light point fed through PVC conductor of 2x2.5

sqmm in thermoplastic conduct of 13mm under
surface including junction boxes with covers
and screw type connector with insulating caps
as well as flush mounted switches Pcs 30.00 820.00 24,600.00
Extra over light points for switches type
legrand decor or equivalent approved with
junction box 31301
a). flush mounting double pole switch Pc 3.00 18,000.00 54,000.00
b).flush mounting 2 way switch Pcs 8.00 780.00 6,240.00
c).flush mounting 2pole + 1pole switch Pcs 4.00 780.00 3,120.00
d).flush mounting intermediate switch Pcs 10.00 920.00 9,200.00
10.4 Socket outlet
flush mounted socket outlet of 10/16A 220
volts with earthing contact type SCHUKO in
thermoplastic conduits of dia 16mm fed
through PVC conductors of 3x2.5 sq.mm all
complete. Pcs 40.00 840.00 33,600.00

10.5 Wiring Accessories

Flush mounting socket out lets 16A/1p with
grounding Pcs 40.00 840.00 33,600.00
10.6 TV point
 Flush mounted co-axil type tv socket oulet with
cable in conduit of 19mm diameter in/under
surface including junction boxes and riser with
all accessories’ Pcs 4.00 720.00 2,880.00
Flush mounted PVC tv terminal box with
lockable door and necessary accessories &size
of 10x10x10 cm Pcs 5.00 720.00 3,600.00
Light Fittings and lamps (or equivalent)
connected and tested including lamps and
accessories complete, all as specified or
described in lighting fitting schedule and as
10.7 shown in the drawing
a.). philips TCS 663 HFP C6 with 2x TL’D 36w
fl.lamp Pcs 8.00 4,500.00 36,000.00
b.). philips TCS 661 HFP C6 with 2x TL’D 36w
fl.lamp Pcs 10.00 2,420.00 24,200.00
c.). philips TCS 314 HFP C6 with 2x TL’D 36w
fl.lamp Pcs 10.00 1,500.00 15,000.00
Supply and install power supply cable of
type SIMENS NYY 0.6/1KV or approved
10.8 equivalent -
a).3x25/16 Sqmm in pvc of 76mm from EEPCo
Kwhm to MDB Pcs 17.00 2,000.00 34,000.00
b).5x4 Sqmm in pp of 32mm Pcs 27.00 2,010.00 54,270.00
c). 1x16 Sqmm in pp of 19mm for grounding Pcs 7.00 1,200.00 8,400.00
Construct Manhole with double brick wall
internally plastered with removable
10.9 reinforced concrete cover -
cover thickness 8cm sie 80x80x60 Pcs 3.00 1,050.00 3,150.00
Supply and install carting system with rod dia
16mm, length 240cm manhole dia 50cm depth
of 50cm with base slab of 8cm thick removable Pcs 1.00 8,500.00 8,500.00
Total carried to Summary………… Birr 494,860.00
 2nd-3rd
C1 9.18
C2 9.18
C3 9.18
C3’ 9.18
C4 9.18
C5 9.18
C7 9.18
C6 9.18
#REF! circle 9.18

#REF!
14
104.32
3.519
7.038
#REF!

2050
1600
 2

2
600 1
1
1

7
 3*

C1 t

0 43 11

11 26.3
 2 3.7 15.8

3 107.6

-1 88.2

-2 50

70.4

2400

700
33
p

35.6

66.9
90.4
 SUMMARY
Project : 2B+G+3
Location : Addis Ababa, Gulele, W
Client : Fikeremaryam bizuwork Awgechew
Contractor :
Consultant :
SUMMARY

B-SUPER STRUCTURE

1 CONCRETE WORK…………………………………………. BIRR 2,236,499.28

2 BLOCK WORK………………………………………………. BIRR 604,572.54

3 ROOFING WORK…………………………. BIRR 688,680.40

4 CARPENTRY WORK…………………………………………. BIRR 344,778.80

5 METAL AND ALUMINIUM WORK……………… BIRR 393,875.00

6 FINISHING WORK…………………………………………… BIRR 2,522,030.02

9 PAINTING WORK……………………………………………………….. BIRR 267,573.81

8 GLAZING WORK……………………………………………………….. BIRR 178,795.00

10 SANITARY INSTALLATION WORK…………………………. BIRR 236,660.00

TOTAL B……………………. BIRR 7,473,464.84

GRAND SUMMARY
MAIN BUILDING ………………………….…..……BIRR 7,473,464.84
VAT 15% ………………………..……………..….…BIRR 1,121,019.73
Grand total with VAT15%……………..…BIRR 8,594,484.57
 -1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.89 m2/hr.
WORK ITEM: ( 1.01 ) 20 cm. Clearing on loose & dry soil. EQUIPEMENT: Tool
RESULT: 31.25 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Labour Cost (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
0 D/L 1 1 18.75 18.75 Tool 1 1 1
0 G.Chief 1 0.1 25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 21.25 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m2B= Manpower Unit Cost 23.88 Birr/m2 C= Equipment Unit Cost 1.12 Birr/m2
Total of (1:02) 1.44 Total of (1:03)
Hourly Output: 0.89 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 25.00 Birr/m2
Over head cost : 10% 2.50 "
Profit Cost: 15% 3.75 "
Total Unit Cost : 31.25 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.

-2-
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.21 m3/hr.
WORK ITEM: ( 1.02 ) Bulk excav. to a depth not exceeding 500mm EQUIPEMENT: Tool
RESULT: 9.52 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m 3

Material Cost (1:01) Labour Cost (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
0 G chef 1 0.1 37.5 3.75 tool 1 1 1
0 DL 1 1 18.75 18.75 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 22.5 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 107 Birr/m3 C= Equipment Unit Cost 4.76 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 111.90 Birr/m3
Over head cost : 10% 11.19 "
Profit Cost: 15% 16.79 "
Total Unit Cost : 139.88 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.

-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.08 m3/hr.
WORK ITEM: ( 1.03) Excavation foundation pits to adepth of 150-300cm. EQUIPEMENT: Tool
 RESULT: 347.66 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m 3

Material Cost (1:01) Labour Cost (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
0 DL 1 1 18.75 18.75 Tools 1 1 1
0 G.Chief 1 0.1 25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 21.25 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 266 Birr/m3 C= Equipment Unit Cost 12.50 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 278.13 Birr/m3
Over head cost : 10% 27.81 "
Profit Cost: 15% 41.72 "
Total Unit Cost : 347.66 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.
-4 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.15 m3/hr.
WORK ITEM: ( 1.04) Back fill excavated materials from the site. EQUIPEMENT: Tool
RESULT: 195.73 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m 3

Material Cost (1:01) Labour Cost (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
0 foreman 1 0.033 37.5 1.24 tool 1 1 1
0 DL 1 1 18.75 18.75 0
0 G.CHIEF 1 0.1 25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 22.49 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 150 Birr/m3 C= Equipment Unit Cost 6.67 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 156.58 Birr/m3
Over head cost : 10% 15.66 "
Profit Cost: 15% 23.49 "
Total Unit Cost : 195.73 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.

5
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 24 m3/hr.
WORK ITEM: ( 1.07) Cart away surplus excavated mats. 3km. from the site. EQUIPEMENT: Tool
RESULT: 84.90 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m3

Material Cost (1:01) Labour Cost (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
0 operator 1 1 70.00 70.00 loader 1 700.00 700.00
0 driver 2 2 50.00 200.00 dump truck 2 330.00 660.00
 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 0 0.00
Total (1:-01) 0 Total (1:02) 270.00 Total (1:03) 1360.00

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 11.25 Birr/m3 C= Equipment Unit Cost 56.67 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 67.92 Birr/m3
Over head cost : 10% 6.79 "
Profit Cost: 15% 10.19 "
Total Unit Cost : 84.90 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.

-6 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 2 m2/hr.
WORK ITEM: ( 1.08) 25cm. thick basaltic hard core. EQUIPEMENT: Tool
RESULT: 135.77 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 m 2

Material Cost (1:01) Labour Cost (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
basaltic stone m2 0.28 150 42 foreman 1 0.25 37.5 9.38 tools 3 1 3
0 mason 1 1 37.5 37.50
0 DL 4 1 18.75 75 0
0 0 0
0 0 0
0 0 0
 0 0 0
0 0 0
0 0 0
Total (1:-01) 42 Total (1:02) 121.875 Total (1:03) 3

A= Materials Unit Cost 42 Birr/m2

B= Manpower Unit Cost 60.94 Birr/m2 C= Equipment Unit Cost 1.50 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 104.44 Birr/m2
Over head cost : 15% 15.67 "
Profit Cost: 15% 15.67 "
Total Unit Cost : 135.77 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 MULTI PURPOSE CONCRETE WORK LABOUR HOURLY OUTPUT: 6.25 m2/hr.
WORK ITEM: A(2.01 ) C-5 Lean Concrete (Hand mix) 1:5:10 , 0.05 M thick EQUIPEMENT:
RESULT: 15.60 Birr/m2
TOTAL QUANTITY OF WORK ITEM: 1 m2

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

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No. Rental
Cement Qnt. 2.13 385 1400 Mason I 1 1 37.5 37.5 -
Sand m3 0.175 1200.00 210 D/L 2 1 18.75 37.5 -
Gravel (02) m3 0.35 680.00 238 0
Water m3 0.054 0.75 0.041 0
0 0
0 0
0 0
Total (1:-01) 1848.041 Total (1:02) 75 Total (1:03)

A= Materials Unit Cost 0.00 Br./m2

B=Manpower Unit Cost 12.00 Br./m2 C=Equipment Unit Cos 0
Total of (1:02) 5.65 Total of (1:03)
Hourly Output 6.25 Hourly output: __________________
Direct Cost of work item= A+B+C= 12.00 Birr/m2
Overhead Cost: 15% 1.80 " 16.8
Profit Cost: 15% 1.80 "
Total Unit Cost : 15.60 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 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT: 1.125 m3 / hr.
 WORK ITEM: B(1.01 ) C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF RESULT: 9067.61 Birr/m3
WORK ITEM: 1 m3

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

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No. Rental
Cement Qnt. 3.97 1400.00 5558.00 Foreman 1 1 37.5 160 Mixer 1 62.5
Sand m3 0.51 1200.00 612.00 Mason II 2 1 37.5 100 Vibrator 1 25
Gravel (02) m3 0.76 800.00 608.00 D/L 10 1 18.75 187.5
Water m3 0.213 2.5 0.53

Total (1:-01) 6778.53 Total (1:02) 447.50 Total (1:03)

A= Materials Uni 6778.53 Birr/m3 B=Manpower Unit Cost 397.78 Br./m3 C= Equipment Unit Cost 77.78
Total of (1:02) 43.75 Total of (1:03) 46.85
Hourly Output 0.75 Hourly output: 0.75
Direct Cost of work item = A+B+C = 7254.09 Birr/m3
Overhead Cost: 15% 1088.11 "
Profit Cost: 10% 725.41 "
Total Unit Cost : 9067.61 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.
-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT: 0.625 m3/hr.
WORK ITEM: B( 1.01) C-25 Concrete (Hand Mix) 1:2:3 EQUIPEMENT:
TOTAL QUANTITY OF RESULT : 3237.04 Birr/m3
WORK ITEM: 1 m3

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

 ** Indexed
Cost per Labour Hourly Hourly Type of Hourly
Type of Material Unit Qty * Rate Unit byTrade No. UF Cost Cost Equipment No. Rental
Cement Qnt. 4.1 385 1578.5 Foreman 1 0.167 37.5 6.2625
Sand m3 0.53 464.00 245.92 Mason II 1 1 37.5 37.5
Gravel (02) m3 0.79 500.00 395 D/L 10 1 18.75 187.5
Water m3 0.26 0.75 0.195 0
0 0
0 0
0 0
Total (1:-01) 2219.615 Total (1:02) 231.26 Total (1:03)

A= Materials Uni 2219.62 Birr/m3 B=Manpower Unit Cost 370.02 Br./m3 C= Equipment Unit Cost 0.00
Total of (1:02) 12.08 Total of (1:03)
Hourly Output 0.625 Hourly output:
Direct Cost of work item = A+B+C = 2589.64 Birr/m3
Overhead Cost: 10% 258.96 "
Profit Cost: 15% 388.45 "
Total Unit Cost : 3237.04 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.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT: 1.125 m3 / hr.
WORK ITEM: ( 1.10) C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF RESULT: 3251.01 Birr/m3
WORK ITEM: 1 m3

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

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No. Rental
Cement Qnt. 3.97 385.00 1528.45 Foreman 1 1 37.5 37.5 Mixer 1 62.5
Sand m3 0.51 464.00 236.64 Mason II 2 1 37.5 75 Vibrator 1 25
Gravel (02) m3 0.76 500.00 380.00 D/L 10 1 18.75 187.5 winch 1 125
Water m3 0.213 0.75 0.16

Total (1:-01) 2145.25 Total (1:02) 300.00 Total (1:03)

A= Materials Uni 2145.25 Birr/m3 B=Manpower Unit Cost 266.67 Br./m3 C= Equipment Unit Cost 188.89
Total of (1:02) 43.75 Total of (1:03) 46.85
Hourly Output 0.75 Hourly output: 0.75
Direct Cost of work item = A+B+C = 2600.81 Birr/m3
Overhead Cost: 15% 390.12 "
Profit Cost: 10% 260.08 "
Total Unit Cost : 3251.01 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.
ment Cost (1:03)

Hourly
Cost
0
0
0 1285.7143
0
0
0
0
0

Br./m2

__________________

9
t Cost (1:03)

Hourly
Cost
62.5
25

87.5

Br./m3

t Cost (1:03)
 Hourly
Cost
0
0
0
0
0
0
0
0

Br./m3

t Cost (1:03)

Hourly
Cost
62.5
 25
125

212.5

Br./m3
 -1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : G+1 DUPLEX REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.
WORK ITEM: dia. 8 mm. plain bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 73.21 Birr/kg.
WORK ITEM: 1 kg.
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
f 8 mm plain
bars kg 1.05 43 45.15 Foreman 1 0.17 37.5 6.26 0
1.5 mm black
annealed wire " 0.05 60 3.00 Bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 48.15 Total (1:02) 93.76 Total (1:03) 0

A= Materials Unit Cost 48.15 birr/kg

B= Manpower Unit Cost 10.42 Birr/kg. Equipment Unit Cost 0.00 Birr/kg.
Total of (1:02) Total of (1:03)
hourly output: 7.08/9=0.79 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 58.57 Birr/kg.
Over head cost : 10% 5.86 "
Profit Cost: 15% 8.79 "
Total Unit Cost : 73.21 Birr/kg.
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 REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
 WORK ITEM: ( 1.20c ) dia. 10 deformed bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 64.66 Birr/kg.
WORK ITEM : 1 kg
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
f10-deformed
bars kg 1.05 39.03 40.9815 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 60 0.75 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 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
0 0.00 0
Total (1:-01) 41.7315 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 41.7315

Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 51.73 Birr/kg.
Over head cost : 10% 5.173 "
Profit Cost: 15% 7.760 "
Total Unit Cost : 64.664 Birr/kg.
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 REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
WORK ITEM: ( 1.20f ) dia. 16 deformed bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 64.30 Birr/kg.
WORK ITEM : 1 kg
 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
f16-deformed
bars kg 1.05 38.75 40.6875 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 60 0.75 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 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
0 0.00 0
Total (1:-01) 41.4375 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 41.4375

Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 51.44 Birr/kg.
Over head cost : 10% 5.144 "
Profit Cost: 15% 7.716 "
Total Unit Cost : 64.297 Birr/kg.
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 REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
WORK ITEM: ( 1.20g) dia. 20 deformed bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 62.98 Birr/kg.
WORK ITEM : 1 kg
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
f20-deformed
bars kg 1.05 38.4 40.32 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 5 0.0625 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 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
0 0.00 0
Total (1:-01) 40.3825 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 40.3825

Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 50.38 Birr/kg.
Over head cost : 10% 5.038 "
Profit Cost: 15% 7.557 "
Total Unit Cost : 62.978 Birr/kg.
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 REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
WORK ITEM: ( 1.20e ) dia. 14 deformed bars EQUIPMENT:
RESULT: 63.33 Birr/kg.
TOTAL QUANTITY OF WORK ITEM 1 : kg
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
f14-deformed
bars kg 1.05 38.01 39.9105 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 60 0.75 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 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
0 0.00 0
Total (1:-01) 40.6605 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 40.6605

Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 50.66 Birr/kg.
Over head cost : 10% 5.066 "
Profit Cost: 15% 7.599 "
Total Unit Cost : 63.326 Birr/kg.
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 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 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 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 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 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 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
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 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
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: 1289.53 Birr/m2
ITEM : 1 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
2.5cm thick
timber M2 1.05 720 756 Foreman 1 0.167 37.5 6.26 0
50 x 70 cm
battens M 0.46 90 41.40 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 0.3 230 69 D/L 1 1 18.75 18.75 0
Mould Oil Lit. 0.06 25 1.5 0.00 0
0.00 0
0.00
0.00
0.00
0.00
Total (1:-01) 869.10 Total (1:02) 81.26 Total (1:03) 0.00
A Materials Unit Cost 869.1 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 = 1031.63 Birr/m2
Over head cost : 10% 103.16 Birr/m2
Profit Cost: 15% 154.74 Birr/m2
Total Unit Cost : 1289.53 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 1241.20 Birr/m2
ITEM : 1 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
2.5cm thick
timber M2 1.05 720 756 Foreman 1 0.167 37.50 6.26 0
50 x 70 cm
battens M 0.84 90 75.6 Carpenter 1 1 37.5 37.50 0
50 x 70 cm
battens M 0.1 90 9 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 0.3 230 69 0.00 0
Mould Oil Lit. 0.06 25 1.5 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Total (1:-01) 911.70 Total (1:02) 81.26 Total (1:03) 0.00
A= Materials Unit Cost911.7 Birr/m2 B= Manpower Unit Cost 81.26 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 = 992.96 Birr/m2
Over head cost : 10% 99.30 Birr/m2
Profit Cost: 15% 148.94 Birr/m2
Total Unit Cost : 1241.20 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 55
97.90 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: 3184.35 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 180.00 1500 ### 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) ### Total ( 1: 02 ) 81.26 Total (1:03) 0.00
A Materials Unit Cost 2524.26 Birr/m2 B= Manpower Unit Cost 23.21786 Birr/m2 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 = 2547.48 Birr/m2
Over head cost : 10% 254.75 "
Profit Cost: 15% 382.12 "
Total Unit Cost : 3184.35 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.
- 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: 725.04 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 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
15 cm.Thick HCB Pcs. 13 25 325 Foreman 1 1 37.5 37.50 0
Cement Qt. 0.08 1400 112 Mason 1 1 37.5 37.5 0
Sand m3 0.002 1200 2.4 D/L 2 1 18.75 37.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 439.40 Total ( 1:02 ) 112.50 Total (1:03) 0.00

A Materials Unit Cost 439.40 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 = 580.03 Birr/m2
Over head cost : 10% 58.00 "
Profit Cost: 15% 87.00 "
Total Unit Cost : 725.04 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: 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: 597.54 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 18 234 Foreman 1 1 37.5 37.50 0
Cement Qt. 0.061 1400 85.4 Mason 1 1 37.5 37.5 0
Sand m3 0.015 1200 18 D/L 2 1 18.75 37.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 337.40 Total ( 1:02 ) 112.50 Total (1:03) 0.00

A Materials Unit Cost 337.40 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 = 478.03 Birr/m2
Over head cost : 10% 47.80 "
Profit Cost: 15% 71.70 "
Total Unit Cost : 597.54 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m /m
3 2

UF: UTILIZATION FACTOR

*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 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 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
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/m2 B= Manpower Unit Cost 40.33 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 = 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 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
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 m3 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 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. 0.076 385 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 m3 0.024 464 11.136 Plasterer 1 1 37.5 37.5 0
water m3 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.

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 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
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 m
3
0.012 480 5.76 Plasterer 1 1 25 25 0
water m
3
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 m 3
0.041 464 19.024 mason ii 1 1 3.75 3.75 0
water m 3
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 m3 0.024 464 11.136 tiler 1 1 37.5 37.5 0
water m3 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 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
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 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
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/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 = 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 m 3
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 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) 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 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
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 m3 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/m2B= 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 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
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/m2 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 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
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.
 - 1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: G+1 MULTIPURPOSE GLAZING WORKS LABOUR HOURLY OUTPUT:
WORK ITEM: (10.2) Fixing 5mm clear glass. EQUIPEMENT:

TOTAL QANTITY OF RESULT:

WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02)
Type of Labour by ** Indexed
Material Unit Qty * Rate Cost per Unit Grade No. UF Hourly Cost Hourly Cost
4 mm. clear g m2 1.1 365 401.5 Foreman 1 0.167 37.5 6.2625
Putty kg 0.4 30 12 Glazer 1 1 37.5 37.5
0 DL 1 1 18.75 18.75
0
0
0
0
Total (1:01) 413.5 Total (1:02) 62.5125

A= Materials 413.5 Birr/m2 B= Manpower Unit Cost 40.33 Birr/m2

Total of (1:02) 5.23
Hourly Output: _______________________ 1.55
Direct Cost of Work Item = A+B+C =
Over head cost : 10%
Profit Cost: 15%
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 MULTIPURPOSE GLAZING WORKS LABOUR HOURLY OUTPUT:
WORK ITEM: (10.4) Fixing 5 mm. Frosted glass. EQUIPEMENT:

TOTAL QANTITY OF RESULT:

WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02)
Type of Labour by ** Indexed
Material Unit Qty * Rate Cost per Unit Grade No. UF Hourly Cost Hourly Cost
4mm frosted gm2 1.1 470 517 Foreman 1 0.167 37.5 6.2625
Putty kg 0.4 30 12 Glazer 1 1 37.5 37.5
0 D/L 1 1 17.5 17.5
0 0
0 0
0 0
0 0
Total (1:01) 529 Total (1:02) 61.2625
A= Materials 529 Birr/m2 B= Manpower Unit Cost 39.52 Birr/m2
Total of (1:02) 5.23
Hourly Output: _______________________ 1.55
Direct Cost of Work Item = A+B+C =
Over head cost : 10%
Profit Cost: 15%
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.
TS
URLY OUTPUT: 1.55 m2/hr

567.29 Birr/m2

Equipment Cost (1:03)

Type of Hourly
Equipment No. Rental Hourly Cost
0
0
0
0
0
0
0
Total (1:03) 0

C= Equipment Unit Cost 0 Birr/m2

Total of (1:03)
Hourly output: _________________
453.83 Birr/m2
45.38 "
68.07 "
567.29 Birr/m2

TS
URLY OUTPUT: 1.55 m2/hr

710.66 Birr/m2

Equipment Cost (1:03)

Type of Hourly
Equipment No. Rental Hourly Cost
0
0
0
0
0
0
0
Total (1:03) 0
C= Equipment Unit Cost 0 Birr/m2
Total of (1:03)
Hourly output: ________________
568.52 Birr/m2
56.85 "
85.28 "
710.66 Birr/m2
 Sheet16

#REF!

Page 116