Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 914 views

    Analysis Sheet For Direct Unit Cost: Offices and Apartment Clear of Site 2 1 2

    Uploaded by

    Tewodros Tadesse
    The document provides 3 analyses of direct unit costs for construction projects. The first analysis is for clearing a site and estimates the direct cost per square meter to be 4.50 Birr. The second analysis is for bulk excavation of 80cm depth and estimates the direct cost per cubic meter to be 25.70 Birr. The third analysis is for trench excavation of 150cm depth and estimates the direct cost per cubic meter to be 14.38 Birr. It breaks down the costs into materials, labor, and equipment for each work item.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Analysis Sheet For Direct Unit Cost: Offices and Apartment Clear of Site 2 1 2

    Uploaded by

    Tewodros Tadesse
    914 views85 pages
    The document provides 3 analyses of direct unit costs for construction projects. The first analysis is for clearing a site and estimates the direct cost per square meter to be 4.50 Birr. The second analysis is for bulk excavation of 80cm depth and estimates the direct cost per cubic meter to be 25.70 Birr. The third analysis is for trench excavation of 150cm depth and estimates the direct cost per cubic meter to be 14.38 Birr. It breaks down the costs into materials, labor, and equipment for each work item.

    Original Title

    Price Analysis

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides 3 analyses of direct unit costs for construction projects. The first analysis is for clearing a site and estimates the direct cost per square meter to be 4.50 Birr. The second analysis is for bulk excavation of 80cm depth and estimates the direct cost per cubic meter to be 25.70 Birr. The third analysis is for trench excavation of 150cm depth and estimates the direct cost per cubic meter to be 14.38 Birr. It breaks down the costs into materials, labor, and equipment for each work item.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    914 views85 pages

    Analysis Sheet For Direct Unit Cost: Offices and Apartment Clear of Site 2 1 2

    Uploaded by

    Tewodros Tadesse
    The document provides 3 analyses of direct unit costs for construction projects. The first analysis is for clearing a site and estimates the direct cost per square meter to be 4.50 Birr. The second analysis is for bulk excavation of 80cm depth and estimates the direct cost per cubic meter to be 25.70 Birr. The third analysis is for trench excavation of 150cm depth and estimates the direct cost per cubic meter to be 14.38 Birr. It breaks down the costs into materials, labor, and equipment for each work item.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    You are on page 1of 85

    Price analysis-1

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Clear of site LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 6.25 0.63 Tools 2 1 0.13 0.26
    0.00 G.Leader 1 0.25 3.75 0.94 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.56 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.56 3.28 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 3.41
    Remarks: 30% Add for overhead and profit = 4.43 = 4.50 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST

    Page 1
    Price analysis-1

    PROJECT: Offices and Apartment

    WORK ITEM Bulk Excavation d=80cm LABOUR HOURLY OUTPUT: 22.8 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 22.8 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 6.25 0.63 Excavator 1 1 330.00 450.00
    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 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 0.63 Total = 450.00

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 0.63 0.03 = Total of (1:03) 450.00 19.74
    Hourly output 22.8 Hourly output 22.8
    DIRECT COST OF WORK ITEM = A + B + C = 19.76
    Remarks: 30% Add for overhead and profit = 25.69 = 25.70 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Trench Excavation d=150cm LABOUR HOURLY OUTPUT: 0.57 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.57 m3 / hr

    Page 2
    Price analysis-1

    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 6.25 0.63 Tools 3 1 0.13 0.39
    0.00 G.Leader 1 1 3.75 3.75 0.00
    0.00 DL 4 1 2.50 10.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 14.38 Total = 0.39

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 14.38 25.22 = Total of (1:03) 0.39 0.68
    Hourly output 0.57 Hourly output 0.57
    DIRECT COST OF WORK ITEM = A + B + C = 25.90
    Remarks: 30% Add for overhead and profit = 33.67 = 33.70 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Excavation for footings d=150cm LABOUR HOURLY OUTPUT: 0.45 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 0.45 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly

    Page 3
    Price analysis-1

    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 6.25 0.63 Tools 2 1 0.13 0.26
    0.00 G.Leader 1 0.25 3.75 0.94 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.56 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.56 14.58 = Total of (1:03) 0.26 0.58
    Hourly output 0.45 Hourly output 0.45
    DIRECT COST OF WORK ITEM = A + B + C = 15.16
    Remarks: 30% Add for overhead and profit = 19.71 = 19.80 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Excavation for footings d=350cm LABOUR HOURLY OUTPUT: 0.35 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.35 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost

    Page 4
    Price analysis-1

    0.00 Forman 1 0.1 6.25 0.63 Tools 2 1 0.13 0.26


    0.00 G.Leader 1 0.25 3.75 0.94 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.56 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.56 18.75 = Total of (1:03) 0.26 0.74
    Hourly output 0.35 Hourly output 0.35
    DIRECT COST OF WORK ITEM = A + B + C = 19.49
    Remarks: 30% Add for overhead and profit = 25.34 = 25.40 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Back fill around foundation LABOUR HOURLY OUTPUT: 0.8 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 0.8 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Selected.M m3 1 30.00 30.00 Forman 1 0.1 6.25 0.63 Tools 4 1 0.13 0.52

    Page 5
    Price analysis-1

    0.00 G.Leader 1 0.25 3.75 0.94 0.00


    0.00 DL 4 1 2.50 10.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 30.00 Total = 11.56 Total = 0.52

    A = Material unit cost 30.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.56 14.45 = Total of (1:03) 0.52 0.65
    Hourly output 0.8 Hourly output 0.8
    DIRECT COST OF WORK ITEM = A + B + C = 45.10
    Remarks: 30% Add for overhead and profit = 58.63 = 58.70 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Back fill around footings LABOUR HOURLY OUTPUT: 0.8 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 0.8 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Selected.M m3
    1 30.00 30.00 Forman 1 0.1 6.25 0.63 Tools 4 1 0.13 0.52
    0.00 G.Leader 1 0.25 3.75 0.94 0.00

    Page 6
    Price analysis-1

    0.00 DL 4 1 2.50 10.00 0.00


    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 30.00 Total = 11.56 Total = 0.52

    A = Material unit cost 30.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.56 14.45 = Total of (1:03) 0.52 0.65
    Hourly output 0.8 Hourly output 0.8
    DIRECT COST OF WORK ITEM = A + B + C = 45.10
    Remarks: 30% Add for overhead and profit = 58.63 = 58.70 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Back fill under hardcore LABOUR HOURLY OUTPUT: 0.8 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.8 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Selected.M m3
    1 30.00 30.00 Forman 1 0.1 6.25 0.63 Tools 4 1 0.13 0.52
    0.00 G.Leader 1 0.25 3.75 0.94 0.00
    0.00 DL 4 1 2.50 10.00 0.00

    Page 7
    Price analysis-1

    0.00 0.00 0.00


    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 30.00 Total = 11.56 Total = 0.52

    A = Material unit cost 30.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.56 14.45 = Total of (1:03) 0.52 0.65
    Hourly output 0.8 Hourly output 0.8
    DIRECT COST OF WORK ITEM = A + B + C = 45.10
    Remarks: 30% Add for overhead and profit = 58.63 = 58.70 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Cartaway LABOUR HOURLY OUTPUT: 65 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 65 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 6.25 0.63 Tools 4 1 0.13 0.52
    0.00 G.Leader 1 0.25 3.75 0.94 Loader 1 1 350.00 350.00
    0.00 DL 4 1 2.50 10.00 Truck 2 1 150.00 300.00
    0.00 L.Opert 1 1 8.53 8.53 0.00

    Page 8
    Price analysis-1

    0.00 T.Driver 2 1 5.70 11.40 0.00


    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 31.49 Total = 650.52

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 31.49 0.48 = Total of (1:03) 650.52 10.01
    Hourly output 65 Hourly output 65
    DIRECT COST OF WORK ITEM = A + B + C = 10.49
    Remarks: 30% Add for overhead and profit = 13.64 = 13.70 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Hard core LABOUR HOURLY OUTPUT: 2.5 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 2.5 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Stone m3 0.38 96.00 36.48 Forman 1 0.1 6.25 0.63 Tools 2 1 0.13 0.26
    0.00 Mason 1 1 6.25 6.25 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00

    Page 9
    Price analysis-1

    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 36.48 Total = 11.88 Total = 0.26

    A = Material unit cost 36.48 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.88 4.75 = Total of (1:03) 0.26 0.10
    Hourly output 2.5 Hourly output 2.5
    DIRECT COST OF WORK ITEM = A + B + C = 41.33
    Remarks: 30% Add for overhead and profit = 53.73 = 53.80 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Reinforeced Concrete C- 20 320Kg/m3 LABOUR HOURLY OUTPUT: 1.5 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 1.5 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 3.19 180.00 574.20 Forman 1 0.25 6.25 1.56 Tools 8 1 0.13 1.04
    Sand m3 0.5 175.00 87.50 Mason 1 1 6.25 6.25 Mixer 1 1 26.00 26.00
    Gravel m3 0.75 180.00 135.00 Mixer Opr. 1 1 2.50 2.50 Vibrator 1 1 12.00 12.00
    0.00 DL 8 1 2.50 20.00 0.00
    0.00 Vibrator.Op 1 1 2.50 2.50 0.00
    0.00 0 0.00

    Page 10
    Price analysis-1

    0.00 0 0.00
    0.00 0 0.00
    Total = 796.70 Total = 32.81 Total = 39.04

    A = Material unit cost 796.70 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 32.81 21.88 = Total of (1:03) 39.04 26.03
    Hourly output 1.5 Hourly output 1.5
    DIRECT COST OF WORK ITEM = A + B + C = 844.60
    Remarks: 30% Add for overhead and profit = 1097.98 = 1098.00 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Formwork LABOUR HOURLY OUTPUT: 0.9 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 0.9 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Timber m2 0.27 90.00 24.30 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Eucalyptus m 0.21 3.00 0.63 Carpenter-1 1 1 6.25 6.25 0.00
    Nails kg 0.20 16.00 3.20 Carpenter-2 1 1 3.75 3.75 0.00
    mould oil Lt 0.06 1.00 0.06 DL 2 1 2.50 5.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00

    Page 11
    Price analysis-1

    0.00 0 0.00
    Total = 28.19 Total = 16.56 Total = 0.26

    A = Material unit cost 28.19 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 16.56 18.40 = Total of (1:03) 0.26 0.29
    Hourly output 0.9 Hourly output 0.9
    DIRECT COST OF WORK ITEM = A + B + C = 46.88
    Remarks: 30% Add for overhead and profit = 60.95 = 61.00 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Steel Reinforcement bars LABOUR HOURLY OUTPUT: 10 Kg / hr


    TOTAL QTY. FOR WORK ITEM: 1 Kg EQUIPMENT: 10 Kg / hr
    VARIATION ORDER N .:O
    RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Steel bar Kg 1.05 12.00 12.60 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    black wire Kg 0.02 10.00 0.20 Bar bender 1 1 5.00 5.00 Steel Cut. 1 1 5.00 5.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 12.80 Total = 11.56 Total = 5.26
    Page 12
    Price analysis-1

    A = Material unit cost 12.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.56 1.16 = Total of (1:03) 5.26 0.53
    Hourly output 10 Hourly output 10
    DIRECT COST OF WORK ITEM = A + B + C = 14.48
    Remarks: 30% Add for overhead and profit = 18.83 = 18.90 Birr Per Kg
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM 5cm. thick cement screed LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.21 180.00 37.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.01 175.00 1.75 Mason 1 1 6.25 6.25 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 39.55 Total = 12.81 Total = 0.26

    Page 13
    Price analysis-1

    A = Material unit cost 39.55 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 12.81 6.41 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 46.09
    Remarks: 30% Add for overhead and profit = 59.91 = 60.00 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Concrete C- 25 360Kg/m3 LABOUR HOURLY OUTPUT: 1.25 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 1.25 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 3.19 180.00 574.20 Forman 1 0.25 6.25 1.56 Tools 8 1 0.13 1.04
    Sand m3 0.50 175.00 87.50 Mason 1 1 6.25 6.25 Mixer 1 1 26.00 26.00
    Gravel m3 0.75 180.00 135.00 Mixer Opr. 1 1 2.50 2.50 Vibrator 1 1 12.00 12.00
    0.00 DL 8 1 2.50 20.00 0.00
    0.00 Vibrator.Op 1 1 2.50 2.50 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 796.70 Total = 32.81 Total = 39.04

    A = Material unit cost 796.70 B = Manpower Unit Cost C = Equipment Unit Cost

    Page 14
    Price analysis-1

    Total of ( 1:01) = Total of (1:02) 32.81 26.25 = Total of (1:03) 39.04 31.23
    Hourly output 1.25 Hourly output 1.25
    DIRECT COST OF WORK ITEM = A + B + C = 854.18
    Remarks: 30% Add for overhead and profit = 1110.44 = 1110.50 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Lean concrete C-5 150Kg/m3 LABOUR HOURLY OUTPUT: 6 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 6 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.071 180.00 12.78 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.02 175.00 3.50 Mason 1 1 6.25 6.25 Mixer 1 0.5 26.00 13.00
    Gravel m3 0.043 180.00 7.74 Mixer Opr. 1 1 2.50 2.50 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 24.02 Total = 15.31 Total = 13.26

    A = Material unit cost 24.02 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 15.31 2.55 = Total of (1:03) 13.26 2.21

    Page 15
    Price analysis-1

    Hourly output 6 Hourly output 6


    DIRECT COST OF WORK ITEM = A + B + C = 28.78
    Remarks: 30% Add for overhead and profit = 37.42 = 37.50 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Stone masory wall LABOUR HOURLY OUTPUT: 0.4 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 0.4 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 1.10 180.00 198.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.30 175.00 52.50 Mason 1 1 6.25 6.25 0.00
    Stone m3 1.40 80.00 112.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 362.50 Total = 12.81 Total = 0.26

    A = Material unit cost 362.50 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 12.81 32.03 = Total of (1:03) 0.26 0.65
    Hourly output 0.4 Hourly output 0.4

    Page 16
    Price analysis-1

    DIRECT COST OF WORK ITEM = A + B + C = 395.18


    Remarks: 30% Add for overhead and profit = 513.74 = 513.80 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM 20cm HCB wall LABOUR HOURLY OUTPUT: 0.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.10 180.00 18.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.02 175.00 3.50 Mason 1 1 6.25 6.25 0.00
    HCB No 13.00 4.25 55.25 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 76.75 Total = 12.81 Total = 0.26

    A = Material unit cost 76.25 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 12.81 25.63 = Total of (1:03) 0.26 0.52
    Hourly output 0.5 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 102.40

    Page 17
    Price analysis-1

    Remarks: 30% Add for overhead and profit = 133.11 = 133.20 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM G-28 CIS Roofing LABOUR HOURLY OUTPUT: 2.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 2.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    CIS No 0.66 78.00 51.32 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Nail Kg 0.08 16.00 1.28 Carpenter 1 1 6.25 6.25 0.00
    Ridge m 0.20 20.00 4.00 DL 2 1 2.50 5.00 0.00
    Washer No 14.00 0.05 0.70 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 57.30 Total = 12.81 Total = 0.26

    A = Material unit cost 57.30 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 12.81 5.13 = Total of (1:03) 0.26 0.10
    Hourly output 2.5 Hourly output 2.5
    DIRECT COST OF WORK ITEM = A + B + C = 62.53
    Remarks: 30% Add for overhead and profit = 81.29 = 81.30 Birr Per m2

    Page 18
    Price analysis-1

    UF: UTILIZATION FACTOR


    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM G-28 Gutter & Down pipe LABOUR HOURLY OUTPUT: 3 m / hr
    TOTAL QTY. FOR WORK ITEM: 1 m EQUIPMENT: 3 m / hr
    VARIATION ORDER N .:
    O
    RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Gutter m 1.05 20.00 21.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Nail Kg 0.08 8.00 0.64 Carpenter 1 1 4.38 4.38 0.00
    Painting m2 0.33 15.00 4.95 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 26.59 Total = 7.70 Total = 0.26

    A = Material unit cost 26.59 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 7.70 2.57 = Total of (1:03) 0.26 0.09
    Hourly output 3 Hourly output 3
    DIRECT COST OF WORK ITEM = A + B + C = 29.24
    Remarks: 30% Add for overhead and profit = 38.02 = 38.10 Birr Per m
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    Page 19
    Price analysis-1

    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM RHS metal bars LABOUR HOURLY OUTPUT: 2 Kg / hr


    TOTAL QTY. FOR WORK ITEM: 1 Kg EQUIPMENT: 2 Kg / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    RHS Kg 1.05 3.60 3.78 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Painting m2 0.24 14.00 3.36 Metal.W 1 1 4.38 4.38 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 7.14 Total = 7.70 Total = 0.26

    A = Material unit cost 7.14 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 7.70 3.85 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 11.12
    Remarks: 30% Add for overhead and profit = 14.46 = 14.50 Birr Per Kg
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    Page 20
    Price analysis-1

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Metal work LABOUR HOURLY OUTPUT: 0.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Doors m2 1.00 220.00 220.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Locks No 0.50 80.00 40.00 Carpenter 1 1 4.38 4.38 0.00
    Painting m2 1.00 14.00 14.00 DL 2 1 0.88 1.76 0.00
    Hinges No 1.50 16.00 24.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 298.00 Total = 7.70 Total = 0.26

    A = Material unit cost 298.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 7.70 15.41 = Total of (1:03) 0.26 0.52
    Hourly output 0.5 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 313.93
    Remarks: 30% Add for overhead and profit = 408.10 = 408.20 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    Page 21
    Price analysis-1

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Pavement around the building LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 2 m2 / hr
    VARIATION ORDER N .:
    O
    RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.06 64.00 3.84 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.02 115.00 1.84 Mason 1 1 3.38 3.38 0.00
    Stone m3 0.30 45.00 13.50 DL 2 1 0.88 1.76 0.00
    Pointing m2 1.00 12.00 12.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 31.18 Total = 6.70 Total = 0.26

    A = Material unit cost 31.18 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 3.35 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 34.66
    Remarks: 30% Add for overhead and profit = 45.06 = 45.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST

    Page 22
    Price analysis-1

    PROJECT: Offices and Apartment

    WORK ITEM 1/2 Cement pipe ( dia. 30cm.) LABOUR HOURLY OUTPUT: 3 m / hr
    TOTAL QTY. FOR WORK ITEM: 1 m EQUIPMENT: 3 m / hr
    VARIATION ORDER N .:
    O
    RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.01 64.00 0.64 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.002 115.00 0.23 Mason 1 1 3.38 3.38 0.00
    Pipe m 1 20.00 20.00 DL 2 1 0.88 1.76 0.00
    Redash m3 0.015 100.00 1.50 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 22.37 Total = 6.70 Total = 0.26

    A = Material unit cost 22.37 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 2.23 = Total of (1:03) 0.26 0.09
    Hourly output 3 Hourly output 3
    DIRECT COST OF WORK ITEM = A + B + C = 24.69
    Remarks: 30% Add for overhead and profit = 32.10 = 32.10 Birr Per m
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    Page 23
    Price analysis-1

    WORK ITEM Three coats of Plastering LABOUR HOURLY OUTPUT: 1 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 1 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.088 64.00 5.63 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.022 115.00 2.53 Plasterer 1 1 3.75 3.75 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 8.16 Total = 7.07 Total = 0.26

    A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost


    Total of ( 1:01) = Total of (1:02) 7.07 7.07 = Total of (1:03) 0.26 0.26
    Hourly output 1 Hourly output 1
    DIRECT COST OF WORK ITEM = A + B + C = 7.33
    Remarks: 30% Add for overhead and profit = 9.53 = 9.60 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Painting ( 3coats synthetic paint ) LABOUR HOURLY OUTPUT: 2 m2 / hr

    Page 24
    Price analysis-1

    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 2 m2 / hr


    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Paint Gal 0.10 58.00 5.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Stuco Kg 0.30 8.00 2.40 Painter 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 8.20 Total = 6.45 Total = 0.26

    A = Material unit cost 8.20 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 3.23 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 11.56
    Remarks: 30% Add for overhead and profit = 15.02 = 15.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Painting ( 3coats synthetic paint ) LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2 m2 / hr

    Page 25
    Price analysis-1

    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Paint Gal 0.10 58.00 5.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Stuco Kg 0.30 8.00 2.40 Painter 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 8.20 Total = 6.45 Total = 0.26

    A = Material unit cost 8.20 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 3.23 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 11.56
    Remarks: 30% Add for overhead and profit = 15.02 = 15.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Painting ( 3coats metal paint ) LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    Page 26
    Price analysis-1

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Paint Gal 0.10 58.00 5.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Painter 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 5.80 Total = 6.45 Total = 0.26

    A = Material unit cost 5.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 3.23 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 9.16
    Remarks: 30% Add for overhead and profit = 11.90 = 12.00 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Light points LABOUR HOURLY OUTPUT: 4 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 4 No / hr
    VARIATION ORDER NO.: RESULTANT:

    Page 27
    Price analysis-1

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Wire m 6.00 5.00 30.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Conduite m 3.00 8.00 24.00 Electrician 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 54.00 Total = 6.45 Total = 0.26

    A = Material unit cost 54.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 1.61 = Total of (1:03) 0.26 0.07
    Hourly output 4 Hourly output 4
    DIRECT COST OF WORK ITEM = A + B + C = 55.68
    Remarks: 30% Add for overhead and profit = 72.38 = 72.40 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Socket Outlet LABOUR HOURLY OUTPUT: 4 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 4 No / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly

    Page 28
    Price analysis-1

    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Wire m 6.00 5.00 30.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Conduite m 3.00 8.00 24.00 Electrician 1 1 3.13 3.13 0.00
    Socket No 1.00 12.80 12.80 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 66.80 Total = 6.45 Total = 0.26

    A = Material unit cost 66.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 1.61 = Total of (1:03) 0.26 0.07
    Hourly output 4 Hourly output 4
    DIRECT COST OF WORK ITEM = A + B + C = 68.48
    Remarks: 30% Add for overhead and profit = 89.02 = 89.10 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Socket Outlet LABOUR HOURLY OUTPUT: 10 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 10 No / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Switch No 1.00 12.80 12.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26

    Page 29
    Price analysis-1

    0.00 Electrician 1 1 3.13 3.13 0.00


    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 12.80 Total = 6.45 Total = 0.26

    A = Material unit cost 12.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 0.65 = Total of (1:03) 0.26 0.03
    Hourly output 10 Hourly output 10
    DIRECT COST OF WORK ITEM = A + B + C = 13.47
    Remarks: 30% Add for overhead and profit = 17.51 = 17.60 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM Light Fittings LABOUR HOURLY OUTPUT: 5 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 5 No / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Flourecent No 1.00 350.00 350.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    0.00 Electrician 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    Page 30
    Price analysis-1

    0.00 0.00 0.00


    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 350.00 Total = 6.45 Total = 0.26

    A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost


    Total of ( 1:01) = Total of (1:02) 6.45 1.29 = Total of (1:03) 0.26 0.05
    Hourly output 5 Hourly output 5
    DIRECT COST OF WORK ITEM = A + B + C = 1.34
    Remarks: 30% Add for overhead and profit = 1.75 = 1.80 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    Page 31
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Building at A.A

    WORK ITEM Reinforeced Concrete C- 20 320Kg/m3 (slab) LABOUR HOURLY OUTPUT: 1 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 1 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)

    Type of Cost per Labour ** Indexed Hourly Type of Hourly


    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
    Cement Qt 3.2 205.00 656.00 Forman 1 0.25 10.41 2.60 Tools 8 1 0.13
    Sand m3 0.51 140.00 71.40 Mason 1 1 5.60 5.60 Mixer 1 1 26.00
    Gravel m3 0.71 130.00 92.30 Mixer Opr. 1 1 3.20 3.20 Vibrator 1 1 12.00
    0.00 DL 27 1 2.50 67.50
    0.00 Vibrator.Op 1 1 2.50 2.50
    0.00 0
    0.00 0
    0.00 0
    Total = 819.70 Total = 81.40 Total =

    A = Material unit cost 819.70 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 81.40 81.40 = Total of (1:03) 39.04
    Hourly output 1 Hourly output 1
    DIRECT COST OF WORK ITEM = A + B + C = 940.14
    Remarks: Add 30% for overhead and profit = 1,222.19 = 1,128.17 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Building at A.A

    WORK ITEM Reinforeced Concrete C- 25 360Kg/m3 (slab) LABOUR HOURLY OUTPUT: 1 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 1 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)

    Type of Cost per Labour ** Indexed Hourly Type of Hourly


    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
    Cement Qt 3.6 205.00 738.00 Forman 1 0.25 10.41 2.60 Tools 8 1 0.13
    Sand m3 0.52 140.00 72.80 Mason 2 1 5.60 11.20 Mixer 1 1 26.00
    Gravel m3 0.78 130.00 101.40 Mixer Opr. 1 1 3.20 3.20 Vibrator 1 1 12.00
    0.00 DL 27 1 2.50 67.50
    0.00 Vibrator.Op 1 1 2.50 2.50
    0.00 0
    0.00 0
    0.00 0
    Total = 912.20 Total = 87.00 Total =

    A = Material unit cost 912.20 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 87.00 87.00 = Total of (1:03) 39.04
    Hourly output 1 Hourly output 1
    DIRECT COST OF WORK ITEM = A + B + C = 1038.24
    Remarks: Add 30% for overhead and profit = 1,349.72 = 1,245.89 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Building at A.A

    WORK ITEM Steel Reinforcement bars LABOUR HOURLY OUTPUT: 10 Kg / hr


    TOTAL QTY. FOR WORK ITEM: 1 Kg EQUIPMENT: 10 Kg / hr
    VARIATION ORDER N .:
    O
    RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)

    Type of Cost per Labour ** Indexed Hourly Type of Hourly


    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
    Steel bar Kg 1.05 11.50 12.08 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13
    black wire Kg 0.02 10.00 0.20 Bar bender 1 1 3.38 3.38 Steel Cut. 1 1 5.00
    0.00 DL 2 1 0.88 1.76
    0.00 0.00
    0.00
    0.00 0
    0.00 0
    0.00 0
    Total = 12.28 Total = 6.70 Total =

    A = Material unit cost 12.28 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 0.67 = Total of (1:03) 5.26
    Hourly output 10 Hourly output 10
    DIRECT COST OF WORK ITEM = A + B + C = 13.47
    Remarks: Add 30% for overhead and profit = 17.51 = 16.17 Birr Per Kg
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Building at A.A

    WORK ITEM Stone masory wall LABOUR HOURLY OUTPUT: 0.4 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m3 EQUIPMENT: 0.4 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)

    Type of Cost per Labour ** Indexed Hourly Type of Hourly


    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
    Cement Qt 1.10 205.00 225.50 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13
    Sand m3 0.30 140.00 42.00 Mason 1 1 3.38 3.38
    Stone m3 1.40 60.00 84.00 DL 2 1 0.88 1.76
    0.00 0.00
    0.00
    0.00 0
    0.00 0
    0.00 0
    Total = 351.50 Total = 6.70 Total =

    A = Material unit cost 351.50 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 16.76 = Total of (1:03) 0.26
    Hourly output 0.4 Hourly output 0.4
    DIRECT COST OF WORK ITEM = A + B + C = 368.91
    Remarks: Add 30% or 20% for overhead and profit = 479.58 = 442.69 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Building at A.A

    WORK ITEM Stone masory wall LABOUR HOURLY OUTPUT: 0.4 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.4 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)

    Type of Cost per Labour ** Indexed Hourly Type of Hourly


    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
    Cement Qt 1.10 205.00 225.50 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13
    Sand m3 0.30 140.00 42.00 Mason 1 1 3.38 3.38
    Stone m3 1.40 60.00 84.00 DL 2 1 0.88 1.76
    0.00 0.00
    0.00
    0.00 0
    0.00 0
    0.00 0
    Total = 351.50 Total = 6.70 Total =

    A = Material unit cost 351.50 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 16.76 = Total of (1:03) 0.26
    Hourly output 0.4 Hourly output 0.4
    DIRECT COST OF WORK ITEM = A + B + C = 368.91
    Remarks: Add 30% for overhead and profit = 479.58 = 442.69 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Building at A.A

    WORK ITEM 20cm HCB wall LABOUR HOURLY OUTPUT: 1 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)

    Type of Cost per Labour ** Indexed Hourly Type of Hourly


    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
    Cement Qt 0.10 205.00 20.50 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13
    Sand m3 0.02 140.00 2.80 Mason 1 1 5.00 5.00
    HCB No 13.00 4.40 57.20 DL 2 1 2.50 5.00
    0.00 0.00
    0.00
    0.00 0
    0.00 0
    0.00 0
    Total = 80.50 Total = 11.56 Total =

    A = Material unit cost 80.50 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.56 11.56 = Total of (1:03) 0.26
    Hourly output 1 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 92.58
    Remarks: Add 30% for overhead and profit = 120.36 = 111.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Building at A.A

    WORK ITEM 15cm HCB wall LABOUR HOURLY OUTPUT: 1 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)

    Type of Cost per Labour ** Indexed Hourly Type of Hourly


    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental
    Cement Qt 0.08 205.00 16.40 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13
    Sand m3 0.02 140.00 2.10 Mason 1 1 5.00 5.00
    HCB No 13.00 4.40 57.20 DL 2 1 2.50 5.00
    0.00 0.00
    0.00
    0.00 0
    0.00 0
    0.00 0
    Total = 75.70 Total = 11.56 Total =

    A = Material unit cost 75.70 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.56 11.56 = Total of (1:03) 0.26
    Hourly output 1 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 87.78
    Remarks: Add 30% for overhead and profit = 114.12 = 105.34 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    03)

    Hourly
    Cost
    1.04
    26.00
    12.00
    0.00
    0.00
    0.00
    0.00
    0.00
    39.04

    39.04
    03)

    Hourly
    Cost
    1.04
    26.00
    12.00
    0.00
    0.00
    0.00
    0.00
    0.00
    39.04

    39.04
    03)

    Hourly
    Cost
    0.26
    5.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    5.26

    0.53
    03)

    Hourly
    Cost
    0.26
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.26

    0.65
    03)

    Hourly
    Cost
    0.26
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.26

    0.65
    03)

    Hourly
    Cost
    0.26
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.26

    0.52
    03)

    Hourly
    Cost
    0.26
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.00
    0.26
    0.52
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Clear of site LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 7.50 0.75 Tools 2 1 0.13 0.26
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.50 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.50 3.25 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2

    DIRECT COST OF WORK ITEM = A + B + C = 3.38

    Remarks: Add 30% for overhead and profit = 4.39 = 4.40 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Bulk Excavation d=80cm LABOUR HOURLY OUTPUT: 0.45 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.45 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 7.50 0.75 Tools 2 1 0.13 0.26
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.50 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.50 14.44 = Total of (1:03) 0.26 0.58
    Hourly output 0.45 Hourly output 0.45
    DIRECT COST OF WORK ITEM = A + B + C = 15.02
    Remarks: Add 30% for overhead and profit = 19.53 = 19.60 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Trench Excavation d=150cm LABOUR HOURLY OUTPUT: 0.45 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.45 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 7.50 0.75 Tools 2 1 0.13 0.26
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.50 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.50 14.44 = Total of (1:03) 0.26 0.58
    Hourly output 0.45 Hourly output 0.45
    DIRECT COST OF WORK ITEM = A + B + C = 15.02
    Remarks: Add 30% for overhead and profit = 19.53 = 19.60 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Excavation for footings d=150cm LABOUR HOURLY OUTPUT: 0.45 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.45 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 7.50 0.75 Tools 2 1 0.13 0.26
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.50 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.50 14.44 = Total of (1:03) 0.26 0.58
    Hourly output 0.45 Hourly output 0.45
    DIRECT COST OF WORK ITEM = A + B + C = 15.02
    Remarks: Add 30% for overhead and profit = 19.53 = 19.60 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Excavation for footings d=350cm LABOUR HOURLY OUTPUT: 0.35 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.35 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 7.50 0.75 Tools 2 1 0.13 0.26
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 6.50 Total = 0.26

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.50 18.57 = Total of (1:03) 0.26 0.74
    Hourly output 0.35 Hourly output 0.35
    DIRECT COST OF WORK ITEM = A + B + C = 19.31
    Remarks: Add 30% for overhead and profit = 25.11 = 25.20 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Back fill around foundation LABOUR HOURLY OUTPUT: 0.8 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.8 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Selected.M m3 1 30.00 30.00 Forman 1 0.1 7.50 0.75 Tools 4 1 0.13 0.52
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 4 1 2.50 10.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 30.00 Total = 11.50 Total = 0.52

    A = Material unit cost 30.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.50 14.38 = Total of (1:03) 0.52 0.65
    Hourly output 0.8 Hourly output 0.8
    DIRECT COST OF WORK ITEM = A + B + C = 45.03
    Remarks: Add 30% for overhead and profit = 58.53 = 58.60 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Back fill around footings LABOUR HOURLY OUTPUT: 0.8 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.8 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Selected.M m3 1 30.00 30.00 Forman 1 0.1 7.50 0.75 Tools 4 1 0.13 0.52
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 4 1 2.50 10.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 30.00 Total = 11.50 Total = 0.52

    A = Material unit cost 30.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.50 14.38 = Total of (1:03) 0.52 0.65
    Hourly output 0.8 Hourly output 0.8
    DIRECT COST OF WORK ITEM = A + B + C = 45.03
    Remarks: Add 30% for overhead and profit = 58.53 = 58.60 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Back fill under hardcore LABOUR HOURLY OUTPUT: 0.8 m3 / hr
    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.8 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Selected.M m3 1 30.00 30.00 Forman 1 0.1 7.50 0.75 Tools 4 1 0.13 0.52
    0.00 G.Leader 1 0.25 3.00 0.75 0.00
    0.00 DL 4 1 2.50 10.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 30.00 Total = 11.50 Total = 0.52

    A = Material unit cost 30.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 11.50 14.38 = Total of (1:03) 0.52 0.65
    Hourly output 0.8 Hourly output 0.8
    DIRECT COST OF WORK ITEM = A + B + C = 45.03
    Remarks: Add 30% for overhead and profit = 58.53 = 58.60 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Cartaway LABOUR HOURLY OUTPUT: 65 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 65 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    0.00 Forman 1 0.1 7.50 0.75 Tools 4 1 0.13 0.52
    0.00 G.Leader 1 0.25 3.00 0.75 Loader 1 1 450.00 450.00
    0.00 DL 4 1 2.50 10.00 Truck 2 1 200.00 400.00
    0.00 L.Opert 1 1 10.50 10.50 0.00
    0.00 T.Driver 2 1 8.00 16.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 0.00 Total = 38.00 Total = 850.52

    A = Material unit cost 0.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 38.00 0.58 = Total of (1:03) 850.52 13.08
    Hourly output 65 Hourly output 65
    DIRECT COST OF WORK ITEM = A + B + C = 13.67
    Remarks: Add 30% for overhead and profit = 17.77 = 17.80 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Hard core LABOUR HOURLY OUTPUT: 2.5 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 2.5 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Stone m3 0.38 60.00 22.80 Forman 1 0.1 7.50 0.75 Tools 2 1 0.13 0.26
    0.00 Mason 1 1 6.25 6.25 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 22.80 Total = 12.00 Total = 0.26

    A = Material unit cost 22.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 12.00 4.80 = Total of (1:03) 0.26 0.10
    Hourly output 2.5 Hourly output 2.5
    DIRECT COST OF WORK ITEM = A + B + C = 27.70
    Remarks: Add 30% for overhead and profit = 36.02 = 36.10 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Reinforeced Concrete C- 20 320Kg/m3 LABOUR HOURLY OUTPUT: 1.5 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 1.5 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 3.2 205.00 656.00 Forman 1 0.25 8.33 2.08 Tools 8 1 0.13 1.04
    Sand m3 0.58 160.00 92.80 Mason 1 1 5.60 5.60 Mixer 1 1 26.00 26.00
    Gravel m3 0.78 180.00 140.40 Mixer Opr. 1 1 3.20 3.20 Vibrator 1 1 12.00 12.00
    0.00 DL 8 1 2.50 20.00 0.00
    0.00 Vibrator.Op 1 1 2.50 2.50 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 889.20 Total = 33.38 Total = 39.04

    A = Material unit cost 889.20 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 33.38 22.26 = Total of (1:03) 39.04 26.03
    Hourly output 1.5 Hourly output 1.5
    DIRECT COST OF WORK ITEM = A + B + C = 937.48
    Remarks: Add 30% for overhead and profit = 1218.73 = 1218.80 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Formwork LABOUR HOURLY OUTPUT: 0.9 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 0.9 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Timber m2 0.27 70.00 18.90 Forman 1 0.25 7.50 1. 87 Tools 2 1 0.13 0.26
    Eucalyptus m 0.21 2.50 0.53 Carpenter-1 1 1 7.50 7.50 0.00
    Nails kg 0.20 8.00 1.60 Carpenter-2 1 1 3.38 3.38 0.00
    mould oil Lt 0.06 1.00 0.06 DL 2 1 2.50 5.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 21.09 Total = 17.75 Total = 0.26

    A = Material unit cost 21.09 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 17.75 19.72 = Total of (1:03) 0.26 0.29
    Hourly output 0.9 Hourly output 0.9
    DIRECT COST OF WORK ITEM = A + B + C = 41.10
    Remarks: Add 30% for overhead and profit = 53.42 = 53.50 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Steel Reinforcement bars LABOUR HOURLY OUTPUT: 10 Kg / hr


    TOTAL QTY. FOR WORK ITEM: 1 Kg EQUIPMENT: 10 Kg / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Steel bar Kg 1.05 11.50 12.08 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    black wire Kg 0.02 10.00 0.20 Bar bender 1 1 3.38 3.38 Steel Cut. 1 1 5.00 5.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 12.28 Total = 6.70 Total = 5.26

    A = Material unit cost 12.28 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 0.67 = Total of (1:03) 5.26 0.53
    Hourly output 10 Hourly output 10
    DIRECT COST OF WORK ITEM = A + B + C = 13.47
    Remarks: Add 30% for overhead and profit = 17.51 = 17.60 Birr Per Kg
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM 5cm. thick cement screed LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.21 200.00 42.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.01 160.00 1.60 Mason 1 1 3.38 3.38 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 43.60 Total = 6.70 Total = 0.26

    A = Material unit cost 43.60 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 3.35 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 47.08
    Remarks: Add 30% for overhead and profit = 61.21 = 61.30 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Mass Concrete C- 15 280Kg/m3 LABOUR HOURLY OUTPUT: 1.5 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 1.5 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 2.39 200.00 478.00 Forman 1 0.25 7.50 1.88 Tools 8 1 0.13 1.04
    Sand m3 0.56 160.00 89.60 Mason 1 1 6.25 6.25 Mixer 1 1 26.00 26.00
    Gravel m3 0.75 180.00 135.00 Mixer Opr. 1 1 3.00 3.00 Vibrator 1 1 12.00 12.00
    0.00 DL 8 1 2.50 20.00 0.00
    0.00 Vibrator.Op 1 1 3.00 3.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 702.60 Total = 34.13 Total = 39.04

    A = Material unit cost 702.60 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 34.13 22.75 = Total of (1:03) 39.04 26.03
    Hourly output 1.5 Hourly output 1.5
    DIRECT COST OF WORK ITEM = A + B + C = 751.38
    Remarks: Add 30% for overhead and profit = 976.79 = 976.80 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Lean concrete C-5 150Kg/m3 LABOUR HOURLY OUTPUT: 6 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 6 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.071 200.00 14.20 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Sand m3 0.02 160.00 3.20 Mason 1 1 6.50 6.50 Mixer 1 0.5 26.00 13.00
    Gravel m3 0.043 180.00 7.74 Mixer Opr. 1 1 3.00 3.00 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 25.14 Total = 16.38 Total = 13.26

    A = Material unit cost 25.14 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 16.38 2.73 = Total of (1:03) 13.26 2.21
    Hourly output 6 Hourly output 6
    DIRECT COST OF WORK ITEM = A + B + C = 30.08
    Remarks: Add 30% for overhead and profit = 39.10 = 39.20 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Stone masory wall LABOUR HOURLY OUTPUT: 0.4 m3 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 3
    EQUIPMENT: 0.4 m3 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 1.10 200.00 220.00 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Sand m3 0.30 160.00 48.00 Mason 1 1 6.50 6.50 0.00
    Stone m3 1.40 60.00 84.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 352.00 Total = 13.38 Total = 0.26

    A = Material unit cost 352.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 13.38 33.44 = Total of (1:03) 0.26 0.65
    Hourly output 0.4 Hourly output 0.4
    DIRECT COST OF WORK ITEM = A + B + C = 386.09
    Remarks: Add 30% for overhead and profit = 501.91 = 502.00 Birr Per m3
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Offices and Apartment

    WORK ITEM 25cm Brick wall LABOUR HOURLY OUTPUT: 0.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    ** Indexed
    Type of Cost per Labour Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.27 200.00 53.20 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Sand m3 0.06 170.00 10.20 Mason 1 1 6.50 6.50 0.00
    BRICK No 116.00 1.80 208.80 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 272.20 Total = 13.38 Total = 0.26

    A = Material unit cost 272.20 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 13.38 26.75 = Total of (1:03) 0.26 0.52
    Hourly output 0.5 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 299.47
    Remarks: 30% Add for overhead and profit = 389.31 = 389.40 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Offices and Apartment

    WORK ITEM 12cm Brick wall LABOUR HOURLY OUTPUT: 0.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER N .: O
    RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    ** Indexed
    Type of Cost per Labour Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.11 200.00 22.00 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Sand m3 0.02 170.00 3.94 Mason 1 1 6.50 6.50 0.00
    BRICK No 58.00 1.80 104.40 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 130.34 Total = 13.38 Total = 0.26

    A = Material unit cost 130.34 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 13.38 26.75 = Total of (1:03) 0.26 0.52
    Hourly output 0.5 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 157.61
    Remarks: 30% Add for overhead and profit = 204.90 = 204.90 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Store Building at Senkele

    WORK ITEM 20cm HCB wall LABOUR HOURLY OUTPUT: 1 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.10 200.00 20.00 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Sand m3 0.02 175.00 3.50 Mason 1 1 6.25 6.25 0.00
    HCB No 13.00 4.25 55.25 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 78.75 Total = 13.13 Total = 0.26

    A = Material unit cost 78.75 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 13.13 13.13 = Total of (1:03) 0.26 0.52
    Hourly output 1 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 92.40
    Remarks: Add 30% for overhead and profit = 120.11 = 120.20 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM 15cm HCB wall LABOUR HOURLY OUTPUT: 1 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.10 200.00 20.00 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Sand m3 0.02 175.00 3.50 Mason 1 1 6.25 6.25 0.00
    HCB No 13.00 3.85 50.05 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 73.55 Total = 13.13 Total = 0.26

    A = Material unit cost 73.55 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 13.13 13.13 = Total of (1:03) 0.26 0.52
    Hourly output 1 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 87.20
    Remarks: Add 30% for overhead and profit = 113.35 = 113.40 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM 10cm HCB wall LABOUR HOURLY OUTPUT: 0.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.10 200.00 20.00 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Sand m3 0.02 175.00 3.50 Mason 1 1 6.50 6.50 0.00
    HCB No 13.00 3.60 46.80 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 70.30 Total = 13.38 Total = 0.26

    A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost


    Total of ( 1:01) = Total of (1:02) 13.38 26.75 = Total of (1:03) 0.26 0.52
    Hourly output 0.5 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 27.27
    Remarks: Add 30% for overhead and profit = 35.45 = 35.50 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Store Building at Senkele

    WORK ITEM G-28 CIS Roofing LABOUR HOURLY OUTPUT: 2.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:
    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    CIS No 0.66 125.00 82.25 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Nail Kg 0.08 15.00 1.20 Carpenter 1 1 6.50 6.50 0.00
    Ridge m 0.20 35.00 7.00 DL 2 1 2.50 5.00 0.00
    Washer No 14.00 0.10 1.40 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 91.85 Total = 13.38 Total = 0.26

    A = Material unit cost 62.24 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 13.38 5.35 = Total of (1:03) 0.26 0.10
    Hourly output 2.5 Hourly output 2.5
    DIRECT COST OF WORK ITEM = A + B + C = 67.69
    Remarks: Add 30% for overhead and profit = 88.00 = 88.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM G-28 Gutter & Down pipe LABOUR HOURLY OUTPUT: 3 m / hr
    TOTAL QTY. FOR WORK ITEM: 1 m EQUIPMENT: 3 m / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Gutter m 1.05 30.00 31.50 Forman 1 0.25 7.50 1.88 Tools 2 1 0.13 0.26
    Nail Kg 0.08 15.00 1.20 Carpenter 1 1 6.50 6.50 0.00
    Painting m2 0.33 20.00 6.60 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 39.30 Total = 13.38 Total = 0.26

    A = Material unit cost 39.30 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 13.38 4.46 = Total of (1:03) 0.26 0.09
    Hourly output 3 Hourly output 3
    DIRECT COST OF WORK ITEM = A + B + C = 43.85
    Remarks: Add 30% for overhead and profit = 57.00 = 57.00 Birr Per m
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM RHS metal bars LABOUR HOURLY OUTPUT: 2 Kg / hr


    TOTAL QTY. FOR WORK ITEM: 1 Kg EQUIPMENT: 2 Kg / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    RHS Kg 1.05 3.60 3.78 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Painting m2 0.24 14.00 3.36 Metal.W 1 1 4.38 4.38 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 7.14 Total = 7.70 Total = 0.26

    A = Material unit cost 7.14 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 7.70 3.85 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 11.12
    Remarks: Add 30% for overhead and profit = 14.46 = 14.50 Birr Per Kg
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Metal work LABOUR HOURLY OUTPUT: 0.5 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 0.5 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Doors m2 1.00 220.00 220.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Locks No 0.50 80.00 40.00 Carpenter 1 1 4.38 4.38 0.00
    Painting m2 1.00 14.00 14.00 DL 2 1 0.88 1.76 0.00
    Hinges No 1.50 16.00 24.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 298.00 Total = 7.70 Total = 0.26

    A = Material unit cost 298.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 7.70 15.41 = Total of (1:03) 0.26 0.52
    Hourly output 0.5 Hourly output 0.5
    DIRECT COST OF WORK ITEM = A + B + C = 313.93
    Remarks: Add 30% for overhead and profit = 408.10 = 408.20 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Store Building at Senkele

    WORK ITEM Pavement around the building LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m2 EQUIPMENT: 2 m2 / hr
    VARIATION ORDER N .:
    O
    RESULTANT:
    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.06 64.00 3.84 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.02 115.00 1.84 Mason 1 1 3.38 3.38 0.00
    Stone m3 0.30 45.00 13.50 DL 2 1 0.88 1.76 0.00
    Pointing m2 1.00 12.00 12.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 31.18 Total = 6.70 Total = 0.26

    A = Material unit cost 31.18 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 3.35 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 34.66
    Remarks: Add 30% for overhead and profit = 45.06 = 45.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM 1/2 Cement pipe ( dia. 30cm.) LABOUR HOURLY OUTPUT: 3 m / hr
    TOTAL QTY. FOR WORK ITEM: 1 m EQUIPMENT: 3 m / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.01 64.00 0.64 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.002 115.00 0.23 Mason 1 1 3.38 3.38 0.00
    Pipe m 1 20.00 20.00 DL 2 1 0.88 1.76 0.00
    Redash m3 0.015 100.00 1.50 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 22.37 Total = 6.70 Total = 0.26

    A = Material unit cost 22.37 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.70 2.23 = Total of (1:03) 0.26 0.09
    Hourly output 3 Hourly output 3
    DIRECT COST OF WORK ITEM = A + B + C = 24.69
    Remarks: Add 30% for overhead and profit = 32.10 = 32.10 Birr Per m
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Three coats of Plastering LABOUR HOURLY OUTPUT: 1 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 1 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Cement Qt 0.088 205.00 18.04 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Sand m3 0.022 140.00 3.08 Plasterer 1 1 3.75 4.37 0.00
    0.00 DL 2 1 2.50 5.00 0.00
    0.00 0.00 0.00
    0.00 0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 21.12 Total = 10.93 Total = 0.26

    A = Material unit cost 21.12 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 10.93 10.93 = Total of (1:03) 0.26 0.26
    Hourly output 1 Hourly output 1
    DIRECT COST OF WORK ITEM = A + B + C = 32.31
    Remarks: Add 30% for overhead and profit = 42.01 = 42.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Painting ( 3coats synthetic paint ) LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Paint Gal 0.10 58.00 5.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Stuco Kg 0.30 8.00 2.40 Painter 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 8.20 Total = 6.45 Total = 0.26

    A = Material unit cost 8.20 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 3.23 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 11.56
    Remarks: Add 30% for overhead and profit = 15.02 = 15.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Painting ( 3coats synthetic paint ) LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Paint Gal 0.10 58.00 5.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Stuco Kg 0.30 8.00 2.40 Painter 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 8.20 Total = 6.45 Total = 0.26

    A = Material unit cost 8.20 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 3.23 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 11.56
    Remarks: Add 30% for overhead and profit = 15.02 = 15.10 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    ANALYSIS SHEET FOR DIRECT UNIT COST
    PROJECT: Store Building at Senkele

    WORK ITEM Painting ( 3coats metal paint ) LABOUR HOURLY OUTPUT: 2 m2 / hr


    TOTAL QTY. FOR WORK ITEM: 1 m 2
    EQUIPMENT: 2 m2 / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Paint Gal 0.10 58.00 5.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Painter 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 5.80 Total = 6.45 Total = 0.26

    A = Material unit cost 5.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 3.23 = Total of (1:03) 0.26 0.13
    Hourly output 2 Hourly output 2
    DIRECT COST OF WORK ITEM = A + B + C = 9.16
    Remarks: Add 30% for overhead and profit = 11.90 = 12.00 Birr Per m2
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Store Building at Senkele

    WORK ITEM Light points LABOUR HOURLY OUTPUT: 4 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 4 No / hr
    VARIATION ORDER NO.: RESULTANT:
    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Wire m 6.00 5.00 30.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Conduite m 3.00 8.00 24.00 Electrician 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 54.00 Total = 6.45 Total = 0.26

    A = Material unit cost 54.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 1.61 = Total of (1:03) 0.26 0.07
    Hourly output 4 Hourly output 4
    DIRECT COST OF WORK ITEM = A + B + C = 55.68
    Remarks: Add 30% for overhead and profit = 72.38 = 72.40 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Store Building at Senkele

    WORK ITEM Socket Outlet LABOUR HOURLY OUTPUT: 4 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 4 No / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Wire m 6.00 5.00 30.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    Conduite m 3.00 8.00 24.00 Electrician 1 1 3.13 3.13 0.00
    Socket No 1.00 12.80 12.80 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 66.80 Total = 6.45 Total = 0.26

    A = Material unit cost 66.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 1.61 = Total of (1:03) 0.26 0.07
    Hourly output 4 Hourly output 4
    DIRECT COST OF WORK ITEM = A + B + C = 68.48
    Remarks: Add 30% for overhead and profit = 89.02 = 89.10 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Store Building at Senkele

    WORK ITEM Socket Outlet LABOUR HOURLY OUTPUT: 10 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 10 No / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Switch No 1.00 12.80 12.80 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    0.00 Electrician 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 12.80 Total = 6.45 Total = 0.26
    A = Material unit cost 12.80 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 0.65 = Total of (1:03) 0.26 0.03
    Hourly output 10 Hourly output 10
    DIRECT COST OF WORK ITEM = A + B + C = 13.47
    Remarks: Add 30% for overhead and profit = 17.51 = 17.60 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.

    ANALYSIS SHEET FOR DIRECT UNIT COST


    PROJECT: Store Building at Senkele

    WORK ITEM Light Fittings LABOUR HOURLY OUTPUT: 5 No / hr


    TOTAL QTY. FOR WORK ITEM: 1 No EQUIPMENT: 5 No / hr
    VARIATION ORDER NO.: RESULTANT:

    (A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
    Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
    Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
    Flourecent No 1.00 350.00 350.00 Forman 1 0.25 6.25 1.56 Tools 2 1 0.13 0.26
    0.00 Electrician 1 1 3.13 3.13 0.00
    0.00 DL 2 1 0.88 1.76 0.00
    0.00 0.00 0.00
    0.00 0.00
    0.00 0 0.00
    0.00 0 0.00
    0.00 0 0.00
    Total = 350.00 Total = 6.45 Total = 0.26

    A = Material unit cost 350.00 B = Manpower Unit Cost C = Equipment Unit Cost
    Total of ( 1:01) = Total of (1:02) 6.45 1.29 = Total of (1:03) 0.26 0.05
    Hourly output 5 Hourly output 5
    DIRECT COST OF WORK ITEM = A + B + C = 351.34
    Remarks: Add 30% for overhead and profit = 456.75 = 456.80 Birr Per No
    UF: UTILIZATION FACTOR
    *: Inclusive of Waste, Transporting, Handling, etc.
    **: Inclusive of Benefits, trade subsidies and cost of overtime related output.
    Unit Price

    Item No. Description of work Unit Rate


    A. sub structure
    1 Site clearance M2
    2 Bulk excavation M3
    3 Pit excavation M3
    4 Cart away surplus excavated soil M3
    5 Selected fill from the site M3
    6 Selected borrowed fill M3
    8 Hard coring M2
    9 Lean concrete M2
    10 Footing pad concrete C-25 M3
    11 Sub grade concrete C-25 M3
    12 Grade beam concrete C-25 M3
    13 Reinforcement bar(8mm-20mm) Kgs
    14 Formwork for footing pad M2
    15 Formwork for sub grade colunms M2
    16 Formwork for grade beam M2
    B.Super Structure
    17 Elevation columns Concrete C-25 M3
    18 Suspended beam concrete C-25 M3
    19 Suspended slab concrete C-25 M3
    20 Formwork for elevation columns M2
    21 Formwork for suspended beams M2
    22 Formwork for suspended slab M2
    23 Reinforcement bar(8mm-20mm) Kgs
    24 20cm thick HCB wall M2
    25 15cm thick HCB wall M2
    26 10cm thick HCB wall M2
    27 Three coat of plastering to the internal
    wall surface
    28 Three coat of plastering to the external
    wall surface
    29 Three coat of plastering to the
    wall surface

    Page 84
    Unit Price

    Page 85

    You might also like