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

BOQ For Holistic

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 109

DIMENSION QUANTITY UNIT DESCRIPTION

SUB-STRUCTURE
1. 0 EXCAVATION & EARTH WORK
Clear and remove top soil to an average depth of 20
25.9 cm.
14.23
368.56 m2 TOTAL AREA

Bulk excavation in ordinary soil to reduce levels to


24.9 the designed level up to 500mm .
13.23
0.5 164.71 m2 TOTAL AREA

73.71 #NAME?
164.71
89.55
327.97 m3

73.71 Fill around footing and foundation columns with imported selected mate
164.71
89.55
327.97 m3
27.73 Deduction
2.02
7.71
-37.46 m3
290.51 m3 TOTAL VOLUME

23.9 25cm basaltic stone hard core under concrete floor


12.23
292.30 m2
2.02 Deduction
15.4
-17.42 m2
274.88 m2 TOTAL AREA

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

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

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

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

0.45 m3 F-2
1.3
1.95
11.41 m3

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

III) FOUNDATION COLUMN


1.35 m3
0.45
0.25
2.73
2.73 m3 TOTAL VOLUME FOUNDATION COLUMN

50mm lean concrete quality C-5, 150 kg of


cement/m3: under
under foundation pad
1.75 F-1
2.55
26.78 m2

1.35 F-2
2
27.00 m2

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

under grade beam


0.2 GB-1
10.95
6.57

0.2 GB-2
10.45
6.27

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

3. MASONRY WORKS

500mm thick hard trachytic roughly dressed stone


masonry foundation wall below ground level bedded
in cement mortar mix ratio (1:3)
23.25
0.7
16.275 m²

10.38
0.7
7.266

14.08 m²
0.7
9.856

14.08 m²
0.7
9.856 m²
0.5 m²
0.7
0.35 m²

9.5 m²
0.7
6.65 m²

10.95 m²
0.7
7.665 m²
28.96 m² TOTAL MASONARY WORK

44.65 m 10mm thick expansion joint filler under grade beam

4. Provide, cut and fix in position sawn zigba wood


or steel formwork which ever appropriate.

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

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

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

founadtion pad
2.5 F-1
1.7
0.65
30.00 m²

1.95 f-2
1.3
0.5
32.50 m²
1.45 f-3
1
0.4
3.12 m²
65.62 m² TOTAL AREA

foundation column
0.26 F-1
0.5
0.85
7.80 m²

0.26 F-2
0.5
1
15.20 m²

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

9.16 m² STEPS
SUPER STRUCTURE
1)CONCRETE WORK

Reinforced concrete grade C-25 concrete (laboratory


tested) cast into formworks and vibrated around rod
reinforcement bars. (Steel reinforcement and
formworks measured
I)First floor beam

0.2 m3 FB-1
0.4
10.95
2.63 TOTAL VOLUME OF FB-1
0.2 m3 FB-2
0.4
10.45
2.51 m3 TOTAL VOLUME OF FB-2

0.2 m3 FB-3
0.4
23.25
5.58 m3 TOTAL VOLUME OF FB-3
10.72 m3 TOTAL VOLUME OF ALL THE FIRST BEAM

II) Top tie beam


0.2 m3
TB-1
0.4
10.95
2.63 TOTAL VOLUME OF TB-1

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

0.2 m3 TB-3
0.4
23.25
5.58 m3 TOTAL VOLUME OF TB-3
10.72 m3 TOTAL VOLUME OF ALL THE TOP TIE BEAM

III)STAIR BEAM
0.2 m3
STB1 AND STB2
0.4 m3
2.75 m3
0.44 m3 VOLUME OF STB1

B) COLUMN
Reinforced concrete grade C-25 concrete (laboratory
tested) cast into formworks and vibrated around rod
reinforcement bars. (Steel reinforcement and
m3 formworks measured separately).
0.25 m3 C1
0.45
6.9
6.21 m3 VOLUME OF C1

0.25 m3 C2
0.45
9.4
4.23 m3 VOLUME OF C2
0.25 m3 C3
0.45
6.9
0.78 m3 VOLUME OF C3

3.14 m3 C4 (cirular column area= ∏R2)


0.04
6.9
2.60 m3 VOLUME OF C4
13.82 m3
TOTAL VOLUME OF COLUMNS

VI) Slab

Reinforced concrete grade C-25 concrete (laboratory


tested) cast into formworks and vibrated around rod
reinforcement bars. (Steel reinforcement and
formworks measured separately).
a) Ground slab
6.23 b/n axis 1-2, 2-3 & A-B
4.5
0.15
8.41 m3 VOLUME

4.73 b/n axis 1-2, 2-3 & B-C


4.73
0.15
6.71 m3 VOLUME

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


2.5
0.15
14.33 m3 VOLUME

4.73 b/n axis 3-4 & B-C


2.5
0.15
11.83 m3 VOLUME

5.73 b/n axis 4-5 & A-B


5.5
0.15
4.73 m3 VOLUME

4.73 b/n axis 4-5 & B-C


5.5
0.15
3.90 m3 VOLUME

5.73 b/n axis 5-6 & A-B


4.5
0.15
3.87 m3 VOLUME

4.73 b/n axis 5-6 & B-C


4.5
0.15
3.19 m3 VOLUME

10.44 under axis 6 (balcony)


1.65
0.15
2.58 m3 VOLUME
59.55 m3
TOTAL VOLUME OF GROUND FLOOR
b) Floor slab
6.23 b/n axis 1-2, 2-3 & A-B
4.5
0.15
8.41 m3 VOLUME

4.73 b/n axis 1-2, 2-3 & B-C


4.73
0.15
6.71 m3 VOLUME

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


2.5
0.15
14.33 m3 VOLUME

4.73 b/n axis 3-4 & B-C


2.5
0.15
11.83 m3 VOLUME

5.73 b/n axis 4-5 & A-B


5.5
0.15
4.73 m3 VOLUME

4.73 b/n axis 4-5 & B-C


5.5
0.15
3.90 m3 VOLUME

5.73 b/n axis 5-6 & A-B


4.5
0.15
3.87 m3 VOLUME

4.73 b/n axis 5-6 & B-C


4.5
0.15
3.19 m3 VOLUME

10.44 under axis 6 (balcony)


1.65
0.15
2.58 m3 VOLUME
59.55 m3
Volume of floor slab

c) Flat roof
5.73 b/n axis 3-4 & A-B
2.5
0.15
14.33 m3 VOLUME

4.73 b/n axis 3-4 & B-C


2.5
0.15
11.83 m3 VOLUME

5.73 b/n axis 4-5 & A-B


5.5
0.15
4.73 m3 VOLUME

4.73 b/n axis 4-5 & B-C


5.5
0.15
3.90 m3 VOLUME

5.73 b/n axis 5-6 & A-B


4.5
0.15
3.87 m3 VOLUME
4.73 b/n axis 5-6 & B-C
4.5
0.15
3.19 m3 VOLUME

10.44 under axis 6 (balcony)


1.65
0.15
2.58 m3 VOLUME
44.42 m3 TOTAL FLAT SLAB VOLUME

VII) Stairs

Reinforced concrete grade C-25 concrete (laboratory


tested) cast into formworks and vibrated around rod
reinforcement bars. (Steel reinforcement and
m3 formworks measured separately).
b/n axis B&C and 3&4
3.35 1) Soffit
1.1
0.15
2.21 m3 VOLUME

0.15 2) Tread and riser


0.15
1.1
0.99 m3 VOLUME

2.4 3)Landing
1.3
0.15
0.94 m3 VOLUME
4.14 TOTAL VOLUME

b/n 3&4 left of axis A


1.4 1) Soffit
2.6
0.15
0.55 m3 VOLUME

0.15 2) Tread and riser


0.15
2.6
0.23 m3 VOLUME
b/n B&C below of axis 6
1.4 1) Soffit
3
0.15
0.63 m3 VOLUME

0.15 2) Tread and riser


0.15
3
0.27 m3 VOLUME
9.95 m3 TOTAL STAIR VOLUME

2.74 m3 VIII) Water tank slab


4.3
0.15
1.77 m3 TOTAL WATER SLAB VOLUME

0.35 m3 VIIII) Gutter


0.15 `
9.25
0.97 m3
0.6
0.15
9.25
1.67

4.40 m3 TOTAL VOLUME OF GUTTER CONCRETE

2)FORMWORK
Provide, cut and fix in position sawn zigba, steel,
panel wood or appropriate formwork thereto.Forms
shall be constructed to fare faced, the exact sizes,
shapes lines and dimensions shown and as required to
obtain accurate alignment, location grade, level and
plumb work in finished structures. Provision shall be
made for openings, offset, sinking, keyways,
recesses, moldings, reglets, chamfers, blockings,
screeds bullheads, anchorages, inserts and other

features.

a) To elevation columns /The form shall be made


chamfered at internal edges to create nosing in the
m² concrete column edges/.
0.25 m² C1
0.45
6.9
77.28 m² TOTAL AREA OF C1
0.25 m² C2
0.45
9.25
51.8 m² TOTAL AREA OF C2

0.25 m² C3
0.45
6.9
9.66 m² TOTAL AREA OF C3

2 m² C4 Circular column P=2∏r


3.14
0.2
3.77
142.508 m² TOTAL AREA OF COLUMN FORMWORK

b) First floor beam


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

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

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

c) Top tie beam


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

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

0.2 m² TB-3
0.4
9.25
33.30 m²

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

d) Slab
First floor slab
10.95 fond b/n axis A-C & 1-3
9.2
100.74 m²

0.25 deduct column size (0.25m*0.45m)


0.45
-0.68 m²

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

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


10.45
146.30 m²

0.25 deduct column size (0.25m*0.45m)


0.45
-0.45 m²

3.14 deduct column size of diameter=0.4m


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

Side formwork
9.65 left side of axis A
0.15
1.45 m²

23.24
0.15 on axis C
3.49 m²

14 on axis A b/n axis 3-6


0.15
2.10 m²
10.45 on axis-1
0.15
1.57 m²

10.4 below axis-6


0.15
1.56 m²
10.16 m² TOTAL SIDE FORMWORK

flat roof

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


14
146.30 m²

31.5 deduct stair opening


2.75
-86.63
59.68 m² TOTAL AREA OF fond b/n axis A-C & 3-6 a

35.7 Side formwork on flat roof


0.15
5.36 m²

e) Gutter & toptie beam on axis A & C


2.45
9.25
45.33 m²

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

0.3 2) Side stair formwork


3.35
8.04 m² AREA

1.1 2) Tread and riser


0.15
3.30 m² AREA

26.08 TOTAL AREA OF FORMWORK OF STAIR

` g) Water tank formwork


2.5 fond
4.5
11.25 m²

Side formwork

13
0.15
3.90 m²
3)BLOCK WORK

20cm thick Class B external HCB wall which can


satisfy the designed strength , bedded in cement
mortar (1:3).Price shall include mortar bedding.
Ground floor
7.8 BEDROOM 1
2.6
18.10 m² AREA

7.37 BEDROOM 2
2.6
17.00 m² AREA

3 BEDROOM 3
2.6
5.63 m² AREA

3.62 BEDROOM 4
2.6
7.20 m² AREA

4.33 HALLWAY
2.6
9.76 m² AREA

11.75 CAFÉ
2.6
20.00 m² AREA

12.91 SHOPS
2.6
25.00 m² AREA
102.69 TOTAL AREA

First floor
8.63 BEDROOM 1
2.6
20.12 m² AREA

8.24 BEDROOM 2
2.6
19.17 m² AREA

3 BEDROOM 3
2.6
5.63 m² AREA

3.77 BEDROOM 4
2.6
7.55 m² AREA

2.28 HALLWAY
2.6
4.43 m² AREA

27.51 RESTAURANT
2.6
49.93 m² AREA
106.83 m² TOTAL AREA OF HCB ON FIRST FLOOR

Flat roof
49.05 TERRACE
1.2
58.86 m²

7.2 TANKER
1.2
8.64
67.5 m² TOTAL AREA OF HCB ON FLAT ROOF
277.0 m² TOTAL 20 HCB ON BUILDING

Ditto as Item 2.01 but for150mm HCB guard wall


Ground slab

3.75 BEDROOM 1
2.85
10.67 m²

3.75 BEDROOM 2
2.85
10.67 m²

4 BEDROOM 3
2.85
11.54 m²

4 BEDROOM 4
2.85
11.54 m²

14.14 HALLWAY
2.85
10.67 m²

7.35 RECEPTION AREA


2.85
20.95 m²

9.2 STAIR AREA


2.85
26.22 m²

4.74 CAFÉ REST ROOM


2.85
13.51 m²

5.38 SHOP 1
2.85
15.33 m²

3.95 TOILET 2
2.85
10.82 m²

4.07 TOILET 3
2.85
11.20 m²

4 TOILET 4
2.85
10.77 m²
163.89 m² TOTAL AREA ON GROUND FLOOR

First floor slab

3.75 BEDROOM 1
2.85
10.67 m²

3.75 BEDROOM 2
2.85
10.67 m²

4 BEDROOM 3
2.85
11.54 m²

4 BEDROOM 4
2.85
11.54 m²

14.14 HALLWAY
2.85
10.23 m²

3.85 TOILET 1
2.85
10.53 m²

3.95 TOILET 2
2.85
10.82 m²

4 TOILET 3
2.85
11.20 m²

3.92 TOILET 4
2.85
10.77 m²

7.35 RECEPTION AREA


2.85
20.95 m²

9.2 STAIR AREA


2.85
26.22 m²

5.25 RESTRAURANT KITCHEN


2.85
14.96 m²

10.39 RESTRAURANT TOILET


2.85
29.61 m²
189.71 m² TOTAL AREA ON FLOOR FLOOR
353.60 TOTAL 15 HCB ON BUILDING

4) Roof

All structural truss members shall be in seasoned


Eucalyptus wood and coated with wood preservative
solution and firmly fixed with nails and band iron.
Truss shall be tied with Dia. 6mm plain bar to top tie
beam.
A) 3cm thick cement sand screed over light
weight pumice

22.9 68.70 m A.500*400mm LOWER CORED


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

5) Aluminium work

Aluminium framed windows, top windows,window


doors and doors As per iso standard aluminium frame
profile thickness should be 2mm anodized thickness
15-25 micro unit , & all fixing accessories should be
of same standard as that of the profile . Complete
work according to suppliers instruction. Price
includes 6mm thick non reflective clear glass
Windows
14 no W-1 1500mm x1500mm
6 no W-2 1000mm x 400mm
2 no W-3 1000mm x 1500
4 no W-4 2500mm x 2600mm

Doors
12 no D-1 850mm x 2600mm
16 no D-2 700mm x 2600mm
2 no D-3 1300mm x 2600mm
2 no D-4 1250mm x 2600mm
8 no D-5 850mm x 2600mm

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


40x40x2mm RHS Post Anchored to the slab,
40X40X2mm RHS handrail in two rows horizontally
and 30X20X2mm Vertical C/C spacing 228mm price
shall include one coats of antirest paint two coats of
synthatic enamel paint and necessary works and
24.33 m material to full fill the jobs.

6) finishing

Finishing work shall includes all surface pre cleaning,


preparation of finish, polishing and cleaning at the
end of finishing work. Apply two coats of plaster in
cement mortar to
A) External exposed concrete & concrete block
wall surface
102.13 m2 Ground floor
106.89 m2 First floor
67.50 m2
Flat roof
276.52 m2 TOTAL AREA

B) Internal exposed concrete & concrete block


wall surface
198.58 m2 Ground floor
197.59 m2
First floor
396.17 m2 TOTAL AREA

C) Concrete ceiling surface

10.38 Ground & First Floor


14.12
293.13 m2

9.00 stair
10.95
197.10 m2

2.30 Landing
1.30
5.98 m2

water tanker concrete ceiling


2.50
4.50
11.25 m2
2.30 deduction
4.70
-21.62 m2

485.84 m2
501.92 m2 total area

Apply fine coat of fine cement sand plaster to internal


plastered surface
198.58 m2 Ground floor
197.59 m2
First floor
396.17 m2 TOTAL AREA

Gypsum plastering to all internal plastered surface


198.58 m2 Ground floor
197.59 m2
First Floor
396.17 m2 TOTAL AREA

Gypsum board suspended ceiling nailed on &


including 4x4cm zigba batten at c/c60cm both ways
price includes corner list & all suspension material
complete work
11.45 roof on axis 1-3 b/n A-C
9.25
105.91 m2

6mm thick glazed ceramic wall tile bedded on &


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

8.43 kitchen
1.7
14.33 m2
10.03 toliet
1.7
34.10 m2
148.26 m2 TOTAL cermaic wall area

9mm thick non slippery ceramic floor tile bedded on


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

1.30
1.48
1.92 m2

1.20
3.35
8.04 m2

1.27
3.35
8.51 m2

1.20
3.25
7.80 m2

1.27
3.25
8.26 m2

1.93
3.05
-11.77 m2 Deduct rest room

2.00
3.05
-6.10 m2 Deduct WC
18.73 m2 Total area

155.10 m #NAME?
149.55 m #NAME?

117.84 m Perquet skirting


#NAME?
1.50
10.38
31.14 m2 Corridor

1.55 Corridor
12.40
38.44 m2

2.30 Corridor
4.00
18.40 m2

1.00 Corridor
9.23
18.46 m2

1.20 Balcony
1.28
3.07 m2

1.15
1.28
2.94 m2 Balcony

6.70
8.45
56.62 m2 Restaurant

3.00
3.88
11.64 m2 Shop

3.00
4.37
13.11 m2 Shop

0.15
1.10
1.98 m2 Riser

0.30
1.10
3.63 m2 trade

1.30 landing
3.20
4.16 m2

1.40
1.48
2.07 m2 Deduct rest room

1.30
1.48
1.92 m2 Deduct WC

1.93
3.05
-11.77 m2 Deduct rest room

2.00
3.05
-6.10 m2 Deduct WC

189.71 m2 TOTAL AREA

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

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

Doors
1.2 9.60 m2 D-1 850mm x 2600mm
1 1.00 m 2
D-2 700mm x 2600mm
51.72 m2 TOTAL GLAZING
BAR SCHEDULE
Sub structure
Ref Bar Shape Dia c/c Length No of Bars Total length Dia Dia Dia Dia Dia Dia Dia
Location no 8 10 12 14 16 18 20.00 unit Remark
FOOTING
longtudinal 20 0 ### 6 1 6 ### 122.40 m
F1
transversal 20 0.35 2.60 7 1 6 109.20 - - - - - - 109.20 m
longtudinal 20 0.35 2.55 6 1 10 153.00 153.00
F2
transversal 20 0.35 1.9 4 1 10 76.00 76.00
longtudinal 20 0.35 2.1 3 1 2 12.60 12.60
F3
transversal 20 0.35 2.5 3 1 2 15.00 - - - - - - 15.00 m
Total length [m] 0.00 0.00 0.00 0.00 0.00 0.00 488.20 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 0.00 0.00 0.00 0.00 0.00 0.00 1204.00 kg
FOOTING COLUMN

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

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

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

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

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

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


ROOF Longer 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
FLOOR 10 0.3 1.9 20 1 1 38 - 38.00 - - - - m
TYPICAL B/N AXIS B-C AND 4-5
SLAB 8 0.3 4.5 15 1 1 67.5 67.50 - - - - - m
PANELS 15 shorter 10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - m
10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - m
8 0.3 5.5 15 1 1 82.5 82.50 - - - - - - m
ROOF Longer 10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - - m
FLOOR 10 0.3 1.9 15 1 1 28.5 - 28.50 - - - - - m
TYPICAL B/N AXIS A-B & 5-6
SLAB 8 0.3 4.5 20 1 1 90 90.00 - - - - - - m
PANELS 16 Shorter 10 0.3 1.3 20 1 1 26 - 26.00 - - - - - m
10 0.3 1.3 20 1 1 26 - 26.00 - - - - - m
8 0.3 4.5 15 1 1 67.5 67.50 - - - - - - m
FIRST Longer 10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
FLOOR 10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
TYPICAL B/N AXIS B-C & 1-2, 2-3,5-6
SLAB
PANELS 17
FIRST
FLOOR
TYPICAL B/N AXIS B-C & 1-2, 2-3,5-6
SLAB 8 0.3 4.5 15 1 1 67.5 67.50 - - - - - - m
PANELS 17 shorter 10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
10 0.3 1.3 15 1 1 19.5 - 19.50 - - - - - m
8 0.3 5.5 5 1 2 55 55.00 - - - - - m
FIRST
FLOOR Longer 10 0.3 1.9 5 1 2 19 - 19.00 - - - - m
TYPICAL 10 0.3 1.9 5 1 2 19 - 19.00 - - - - m
B/N AXIS A-C AND 6-6"
SLAB 8 0.3 1.5 20 1 2 60 60.00 - - - - - m
PANEL 18
&20
shorter 10 0.3 0.5 20 1 2 20 - 20.00 - - - - m
10 0.3 0.5 20 1 2 20 - 20.00 - - - - m
Total length [m] 2553.50 1684.60 0.00 0.00 0.00 0.00 0.00 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 1007.00 1038.00 0.00 0.00 0.00 0.00 0.00 kg
STAIR
16 0.15 7 10 1 4 280 - - - - 280.00 - - m
8 0.2 1.4 8 1 40 448 448.00 - - - - - - m
16 0.15 3.9 10 1 4 156 - - - - 156.00 - - m
stair 16 0.15 3.2 7 1 4 89.6 - - - - 89.60 - - m
8 0.15 1.4 22 1 4 123.2 123.20 - - - - - - m
10 0.15 1.4 2 1 40 112 - 112.00 - - - - -
8 0.15 1.4 14 1 4 78.4 78.40 - - - - - - m
Total length [m] 649.60 112.00 0.00 0.00 525.60 0.00 0.00 m
Unit weight 0.394 0.616 0.888 1.208 1.578 1.997 2.466 kg/m
Total weight [kg] 256.00 69.00 0.00 0.00 829.00 0.00 0.00 kg
Total weight [kg] for Super Str 2151.00 1692.00 0.00 1561.00 1682.00 0.00 2716.00 kg
-
G+1 MULTI PURPOSE BUILDING
Item
No Description Unit Qty Rate Amount
A-SUB STRUCTURE
1. 0 EXCAVATION & EARTH WORK
Clear and remove top soil to an average depth
1.01 of 20 cm. m² 368.56 31.25 11,517.41
Bulk excavation in ordinary soil to reduce 9.52
1.02 levels to the designed level up to 500mm . m3 164.71 1,568.04
Pit excavation 25 cm away from the max edge
of footing pad at each side in M3….. (100 CM)
1.03 m3 455.22 347.66 158,260.08

Fill around footing and foundation columns


with imported selected materials from out
side well rolled and compacted in layers not
1.04 exceeding 200 mm thick. m3 290.51 195.73 56,861.28
1.05 fill around massonary wall m3 15.00 195.73 2,935.94
selected material fill at an average depth of
1.06 30 cm m3 35.00 195.73 6,850.52

Cart away surplus excavated materials from


1.07 the site as per the Engineer's instruction. m3 327.97 84.90 27,843.29
25cm basaltic stone hard core under
1.08 concrete floor m² 274.88 135.77 37,320.11
Total carried to Summary ................................................... 303,156.66
2. 0 CONCRETE WORK
50mm lean concrete quality C-5, 150 kg of
2.01 cement/m3: under
a) Under foundation pad m² 56.93 15.60 888.11
b) Under Grade beam m² 26.79 15.60 417.92
2.02 Reinforced concrete quality C-25
a) in pad foundation m3 27.72 3,112.12 86,275.68
b) In grade beam m3 10.72 3,112.12 33,349.45
c) In 150mm thick ground floor slab m² 59.55 466.58 27,783.36
d) foundation column m3 2.73 3,112.12 8,507.75
e) Outside stairs m 3
1.68 3,112.12 5,228.36
Provide, cut and fix in position sawn zigba
wood or steel formwork which ever
2.03 appropriate.
a)To grade beam m² 10.72 654.52 7,013.82
b)To steps m² 9.16 622.47 5,701.86
c) Foundation pad m² 65.62 622.47 40,846.71
d) foundation column m² 26.40 622.47 16,433.30
2.04 Mild steel reinforcement
a) dia 6 mm plain bar kg -
b) dia 8 mm deformed bar kg 859.00 73.21 62,887.45
c) dia 10 mm deformed bar kg 147.00 64.66 9,505.66
d) dia 12 mm deformed bar kg -
e) dia 14 mm deformed bar kg -
f) dia 16 mm deformed bar kg 963.00 64.30 61,917.89
g) dia 20 mm deformed bar kg 2435.00 62.98 153,351.73
h) dia 24 mm deformed bar kg -
10mm thick expansion joint filler under
2.05 grade beam m 44.65 20.00 893.00
Total carried to Summary ................................................... 521,002.06
3.0 MASONRY WORKS
500mm thick hard trachytic roughly dressed
stone masonry foundation wall below ground
level bedded in cement mortar mix ratio
3.01 (1:3) m3 13.03 2,194.61 28,599.20
3.02 ditto item 3.01 for above the ground m 3
15.93 2,445.40 38,949.01
Total carried to Summary ................................................... 67,548.21

Total carried to Summary for all sub sturacure works … 891,706.94


B-SUPER STRUCTURE
1.01 CONCRETE WORK
Reinforced concrete quality C-25,
a) In elevation columns m3 13.82 3,112.12 42,997.55
3
b) In first floor beam m 10.72 3,112.12 33,349.45
c) In Top tiebeams m3 10.72 3,112.12 33,349.45
d) Staircase and landing m 3
4.14 3,112.12 12,874.83
e) stair beam m3 0.44 3,112.12 1,369.33
3
f) In Rc Gutter m 4.40 3,112.12 13,704.37
i) In 150mm first floor slab m² 396.98 487.41 193,488.57
i) In 150mm flatfloor slab m² 296.16 487.41 144,350.22
h) water tank slab m² 11.78 487.41 5,742.63
Provide, cut and fix in position sawn zigba
wood or steel formwork which ever
1.02 appropriate.
a) In elevation columns m2 142.51 670.27 95,518.66
b) In first floor beam m2 120.56 654.52 78,905.51
c) In Top tiebeams m2 78.44 654.52 51,337.18
d) Staircase and landing m2 26.08 -
e) landing beam m2 3.50 654.52 2,290.82
f) In Rc Gutter m2 45.33 654.52 29,666.06
i) In 150mm first floor slab m2 120.56 648.57 78,187.83
i) In 150mm flatfloor slab m2 59.68 648.57 38,703.15
h) water tank slab m2 15.15 648.57 9,825.77

Mild steel reinforcement according to


structural drawings. Price includes cutting,
bending, placing in position , tying wire,
1.30 concrete spacers and chairs.
a) dia 6 mm plain bar kg -
b) dia 8 mm deformed bar kg 2151.00 73.21 157,474.86
c) dia 10 mm deformed bar kg 1692.00 64.66 109,412.12
d) dia 12 mm deformed bar kg -
e) dia 14 mm deformed bar kg 1561.00 63.33 98,851.30
f) dia 16 mm deformed bar kg 1682.00 64.30 108,147.34
g) dia 20 mm deformed bar kg 2716.00 62.98 171,048.59
h) dia 24mm deformed bar kg
Total carried to Summary ................................................... 1,510,595.60
2. BLOCK WORK
20cm thick Class B external HCB wall which
can satisfy the designed strength , bedded in
cement mortar (1:3).Price shall include
2.01 mortar bedding. m² 277.02 378.19 104,766.19
Ditto as Item 2.01 but for150mm HCB guard
2.02 wall m² 353.60 361.93 127,978.01
Total carried to Summary ................................................... 232,744.20
3. ROOFING
3.01 For 15 cm solid slab flat roof
A) 3cm thick cement sand screed over
light weight pumice m² 294.67 177.12 52,191.62

B) Average 12cm thick light weight concrete


over roof slab giving 2%slope towards down
pipe trowel finished to receive water proofing
material. m² 294.67 186.69 55,011.24

C) Bituminous modified polymer water


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

G30 CIS Roofing (without truss and purlin)


3.02 price includes ridge cover and washer m² 412.20 243.10 100,204.33
3.03 G28 Sheet Metal Down down pipe ml 42.00 24.97 1,048.69
3.04 Flashing. ml 42.86 183.09 7,847.25
3.05 20 cm wide fascia board ml 39.60 271.19 10,739.03
3.06 gutter development size 40 ml 52.00 318.44 16,559.06
Total carried to Summary ................................................... 259,807.89
4. CARPENTRY & JOINERY
Wood roof truss member :
10 cm. dia. Upper & Lower Chords
4.01 Eucaliptus Wood m 139.80 33.53 4,688.15
6 cm. dia. Vertical & Diagonal Members of a
4.02 Truss m 139.44 45.98 6,411.71
4.03 5 X 7 cm. Tid Wood Roof Purlin m 360.00 94.74 34,108.11

INTERNAL DOORS Supply & fix 40mm thick


wood framed door both sides covered with
4mm ply wood sides ,top, sides covered with
4mm ply wood sides ,top,bottom lipped &
edged with hard wood price includes three
4.04 coats of varnish paint & cylindrical
a) Type D1 size 850x2600 mm no 10.00 2,566.29 25,662.93
b) Type D2 size 700x2600 mm no 18.00 2,113.42 38,041.52
Total carried to Summary ................................................... 108,912.42
5.METAL AND ALUMINUM WORK
Aluminium framed windows, top
windows,window doors and doors As per iso
standard aluminium frame profile thickness
should be 2mm anodized thickness 15-25
micro unit , & all fixing accessories should be
of same standard as that of the profile .
Complete work according to suppliers
instruction. Price includes 6mm thick non
reflective clear glass

NB-All dimensions shall be verifies on site


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

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

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

Supply and fix Ø50mm CHS hand rail(2mm


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

Finishing work shall includes all surface pre


cleaning, preparation of finish, polishing and
cleaning at the end of finishing work. Apply
two coats of plaster in cement mortar to
A) External exposed concrete & concrete
block wall surface m2 276.52 276.42 76,435.53
B) Internal exposed concrete & concrete
block wall surface m2 396.17 276.42 109,509.13
C) Concrete ceiling surface m2 293.13 222.29 65,161.22
D) Stair belly,sides & landing m2 203.08 222.29 45,143.40
E)water tanker ceiling m2 110.00 222.29 24,452.31
Apply fine coat of fine cement sand plaster to
6.05 internal plastered surface m2 396.17 45.12 17,875.19
Gypsum plastering to all internal plastered
6.06 surface m2 396.17 53.28 21,107.94

Gypsum board suspended ceiling nailed on &


including 4x4cm zigba batten at c/c60cm
both ways price includes corner list & all
6.07 suspension material complete work m2 105.91 180.00 19,064.25
6mm thick glazed ceramic wall tile bedded on
& including cement mortar backing and joints
6.08 grouted in white cement. m2 148.26 616.83 91,450.03
9mm thick non slippery ceramic floor tile
bedded on and including 50mm thick cement
6.09 sand screed and joints grouted . m2 18.73 632.55 11,845.85
25mm thick tid perquet floor with all
6.10 acceceries m2 45.00 1,714.44 77,149.69
25mm thick non slippery terrazo floor tile
bedded on and including 30mm thick cement
6.10 sand screed and joints grouted . m2 110.00 541.24 59,536.68
9mm thick non slippery pvc floor tile bedded
on and including 50mm thick cement sand
6.10 screed and joints grouted . m2 32.00 620.61 19,859.48
marble tile skirting stuck to wall with cement
6.11 mortar m2 85.00 355.01 30,175.59
ceramic tile skirting stuck to wall with
6.12 cement mortar m2 155.00 157.64 24,434.88
Copping in harar marble tile bedded in
cement mortar & joints grouted .Size -
6.13 20/2cm m2 149.55 1,599.35 239,183.51
6.14 8cm pvc skirting m 117.84 107.95 12,721.05
Copping in harar marble tile bedded in
6.15 cement mortar & joints grouted for riser m 50.00 409.06 20,452.98
Copping in harar marble tile bedded in
6.16 cement mortar & joints grouted for tread m 50.00 585.81 29,290.33
6.17 3cm thick marble window sill 30cm m 44.00 417.23 18,358.04
TOTAL TO SUMMARY…………………. 1,013,207.06
7. PAINTING -
7.1 Quartz paint External plastered wall surface m2 396.00 53.25 21,087.46
Prepare and apply by brush three coats of
7.2 synthetic enamel paint to:- -
A)Internal plastered wall surface m2 575.00 64.47 37,070.60
2
B)plastered ceiling surface m 293.13 77.42 22,694.06
2
C) plastered stair case belly & sides surface m 197.10 77.42 15,259.44
2
D)Gypsum board ceiling surface m 293.13 77.42 22,694.06
Total carried to summary …………………. 97,718.15
8)GLAZING
5mm thick clear glass glazed with beads,
rubber gasket and sealant to alumunium
profile frames.
8.1 m² 51.72 567.29 29,340.15
5mm thick frosted glass glazed with beads,
rubber gasket and sealant to alumunium
profile frames.
8.2 m² 4.40 710.66 3,126.88
Total carried to Summary ................................................... 32,467.03
9.SANITARY INSTALLATION
A. Interior Installation
Water Supply Pipes & fittings

Supply and install galvanized steel pipes from


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

Diameter 15 mm ml 60.00 65.00 3,900.00


Diameter 20 mm ml 40.00 85.00 3,400.00

Supply and install gate valves made of brass


completewith rubber gaskets, hand wheels
andconnecting pieces such as unions etc, for
9.2 all fixtures
Diameter 15 mm Pcs 14.00 40.00 560.00
Diameter 20 mm Pcs 10.00 45.00 450.00
Elevated water tank
Supply and mount 8m³ fibre glass water tank
on roof complete with all the necessary
9.3 accessories
a) Size of water tank = 4 x 2 m Pc 1.00 15,000.00 15,000.00
b)Diameter 32mm brass gate valve for outlet
pipe Pcs 1.00 350.00 350.00
c)Diameter 32mm brass gate valve for drain
pipe Pcs 1.00 350.00 350.00
d)Diameter 32mm brass gate valve for inlet
pipe Pcs 1.00 250.00 250.00
e)Diameter 40mm PVC float valve Pcs 1.00 350.00 350.00
f)Diameter 50 mm PVC vent pipe with vent
cap length of pipe 30 cm
g)Diameter 32mm drain and over flow
galvanized steel pipe
Sanitary Fixtures

Supply and install low level water closet


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

Supply and install hand wash basins made of


white vitreous China with two tap holes
complete with all the necessary accessories
9.5 Size :- 500 x 405 mm Pcs 12.00 3,500.00 42,000.00
Supply & install white glazed steel cast-iron
shawor tray with slip resistance base,15mm
chrome plated shower mixer with cold & hot
taps,concealed riser tube chrome plated
shower arm tube & swivel spray head,38mm
brass shower tray waste drain hole with
9.6 chrome plated grated,dia 38mm uPVC trap.
size 900x900mm Pcs 12.00 3,500.00 42,000.00

Supply and install single tubular chrome


plated swingtowel hanger,with chrome
plated fastening screws completed with all
9.7 the necessary accessories Pcs 12.00 200.00 2,400.00
Supply and fix toilet paper holder in white
vitreous China complete with all the
9.8 necessary accessories Pcs 12.00 100.00 1,200.00
Supply and fix crystal glass mirror 500 x 400
mm Including chrome plated brass clips and
9.9 screws Pcs 6.00 1,500.00 9,000.00
Waste water & Ventilation Pipe
Supply and fix water heater complete with all
9.10 neccessories.
a/Capacity 25 litters Pcs 6.00 4,500.00 27,000.00

Supply and install , waste and vent pipe in


horizontal branches and vertical stacks made
of PVC including the necessary fittings such
as bends, branches tees, elbow etc. All
horizontal branches should be laid at a slope
9.11 of 2% .
Diameter 50 mm ml 106.00 74.00 7,844.00
Supply and install vent caps made of PVC at
vent pipes fitted with PVC pipe roof
9.12 weathering slate at roof level.
Diameter 50 mm Pc 25.00 85.00 2,125.00
Total carried to Summary………… Birr 200,179.00
Total to Summary for super sturacture ………… 3,803,476.95
SUMMARY
Project : G+1 MULTIPURPOSE
Location :
Client :
Contractor :
Consultant :
SUMMARY

A-SUB STRUCTURE

1 EXCAVATION AND EARTH WORK………………………………… BIRR 303,156.66

2 CONCRETE WORK……………………………………………………… BIRR 521,002.06

3 MASONARY WORK…………………………………………………….. BIRR 67,548.21

SUB TOTAL A……………………. BIRR 891,706.94

B-SUPER STRUCTURE

1 CONCRETE WORK…………………………………………. BIRR 1,510,595.60

2 BLOCK WORK………………………………………………. BIRR 232,744.20

3 ROOFING WORK…………………………. BIRR 259,807.89

4 CARPENTRY WORK…………………………………………. BIRR 108,912.42

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

6 FINISHING WORK…………………………………………… BIRR 1,013,207.06

9 PAINTING WORK……………………………………………………….. BIRR 97,718.15

8 GLAZING WORK……………………………………………………….. BIRR 32,467.03

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

SUB TOTAL B……………………. BIRR 3,803,476.95


TOTAL A+B……………………. BIRR 4,695,183.89

GRAND SUMMARY
MAIN BUILDING ………………………….…..……BIRR 4,695,183.89
VAT 15% ………………………..……………..….…BIRR 704,277.58
Grand total with VAT15%……………..…BIRR 5,399,461.48
-1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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


** Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 D/L 1 1 18.75 18.75 Tool 1 1 1
0 G.Chief 1 0.1 25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 21.25 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m2 B= Manpower Unit Cost 23.88 Birr/m2 C= Equipment Unit Cost 1.12 Birr/m2
Total of (1:02) 1.44 Total of (1:03)
Hourly Output: 0.89 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 25.00 Birr/m2
Over head cost : 10% 2.50 "
Profit Cost: 15% 3.75 "
Total Unit Cost : 31.25 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-2-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.21 m3/hr.
WORK ITEM: ( 1.02 ) Bulk excav. to a depth not exceeding 500mm EQUIPEMENT: Tool
RESULT: 9.52 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m3
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 G chef 1 0.1 37.5 3.75 tool 1 1 1
0 DL 1 1 18.75 18.75 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 22.5 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 107 Birr/m3 C= Equipment Unit Cost 4.76 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 111.90 Birr/m3
Over head cost : 10% 11.19 "
Profit Cost: 15% 16.79 "
Total Unit Cost : 139.88 Birr/m3
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.08 m3/hr.
WORK ITEM: ( 1.03) Excavation foundation pits to adepth of 150-300cm. EQUIPEMENT: Tool
RESULT: 347.66 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m3
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 18.75 18.75 Tools 1 1 1
0 G.Chief 1 0.1 25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 21.25 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 266 Birr/m3 C= Equipment Unit Cost 12.50 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 278.13 Birr/m3
Over head cost : 10% 27.81 "
Profit Cost: 15% 41.72 "
Total Unit Cost : 347.66 Birr/m3
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-4 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.15 m3/hr.
WORK ITEM: ( 1.04) Back fill excavated materials from the site. EQUIPEMENT: Tool
RESULT: 195.73 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m3
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 foreman 1 0.033 37.5 1.24 tool 1 1 1
0 DL 1 1 18.75 18.75 0
0 G.CHIEF 1 0.1 25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 22.49 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 150 Birr/m3 C= Equipment Unit Cost 6.67 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 156.58 Birr/m3
Over head cost : 10% 15.66 "
Profit Cost: 15% 23.49 "
Total Unit Cost : 195.73 Birr/m3
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
5
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 24 m3/hr.
WORK ITEM: ( 1.07) Cart away surplus excavated mats. 3km. from the site. EQUIPEMENT: Tool
RESULT: 84.90 Birr/m3
TOTAL QANTITY OF WORK ITEM: 1 m3
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 operator 1 1 70.00 70.00 loader 1 700.00 700.00
0 driver 2 2 50.00 200.00 dump truck 2 330.00 660.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
Total (1:-01) 0 Total (1:02) 270.00 Total (1:03) 1360.00

A= Materials Unit Cost 0 Birr/m3 B= Manpower Unit Cost 11.25 Birr/m3 C= Equipment Unit Cost 56.67 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 67.92 Birr/m3
Over head cost : 10% 6.79 "
Profit Cost: 15% 10.19 "
Total Unit Cost : 84.90 Birr/m3
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-6 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 MULTI PURPOSE EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 2 m2/hr.
WORK ITEM: ( 1.08) 25cm. thick basaltic hard core. EQUIPEMENT: Tool
RESULT: 135.77 Birr/m2
TOTAL QANTITY OF WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

** Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
basaltic stone m2 0.28 150 42 foreman 1 0.25 37.5 9.38 tools 3 1 3
0 mason 1 1 37.5 37.50
0 DL 4 1 18.75 75 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 42 Total (1:02) 121.875 Total (1:03) 3

A= Materials Unit Cost 42 Birr/m2 B= Manpower Unit Cost 60.94 Birr/m2 C= Equipment Unit Cost 1.50 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 104.44 Birr/m2
Over head cost : 15% 15.67 "
Profit Cost: 15% 15.67 "
Total Unit Cost : 135.77 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: G+1 MULTI PURPOSE CONCRETE WORK LABOUR HOURLY OUTPUT: 6.25 m2/hr.
WORK ITEM: A(2.01 ) C-5 Lean Concrete (Hand mix) 1:5:10 , 0.05 M thick EQUIPEMENT:
RESULT: 15.60 Birr/m2
TOTAL QUANTITY OF WORK ITEM: 1 m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No. Rental Cost
Cement Qnt. 2.13 385 820.05 Mason I 1 1 37.5 37.5 - 0
Sand m3 0.175 464.00 81.2 D/L 2 1 18.75 37.5 - 0
Gravel (02) m3 0.35 360.00 126 0 0
Water m3 0.054 0.75 0.041 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 1027.291 Total (1:02) 75 Total (1:03) 0

A= Materials Unit Cost 0.00 Br./m2 B=Manpower Unit Cost 12.00 Br./m2 C=Equipment Unit Cos 0 Br./m2
Total of (1:02) 5.65 Total of (1:03)
Hourly Output 6.25 Hourly output: __________________
Direct Cost of work item= A+B+C= 12.00 Birr/m2
Overhead Cost: 15% 1.80 " 16.8
Profit Cost: 15% 1.80 "
Total Unit Cost : 15.60 Birr/m2
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-2-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT: 1.125 m3 / hr. 9
WORK ITEM: B(1.01 ) C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY RESULT: 3112.12 Birr/m3
OF WORK ITEM: 1 m3
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

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

Total (1:-01) 2145.25 Total (1:02) 300.00 Total (1:03) 87.5

A= Materia 2145.25 Birr/m3 B=Manpower Unit Cost 266.67 Br./m3 C= Equipment Unit Cost 77.78 Br./m3
Total of (1:02) 43.75 Total of (1:03) 46.85
Hourly Output 0.75 Hourly output: 0.75
Direct Cost of work item = A+B+C = 2489.69 Birr/m3
Overhead Cost: 15% 373.45 "
Profit Cost: 10% 248.97 "
Total Unit Cost : 3112.12 Birr/m3
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-3-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT: 0.625 m3/hr.
WORK ITEM: B( 1.01) C-25 Concrete (Hand Mix) 1:2:3 EQUIPEMENT:
TOTAL QUANTITY RESULT : 3237.04 Birr/m3
OF WORK ITEM: 1 m3
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

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

A= Materials Unit
2219.62
Cost Birr/m3 B=Manpower Unit Cost 370.02 Br./m3 C= Equipment Unit Cost 0.00 Br./m3
Total of (1:02) 12.08 Total of (1:03)
Hourly Output 0.625 Hourly output:
Direct Cost of work item = A+B+C = 2589.64 Birr/m3
Overhead Cost: 10% 258.96 "
Profit Cost: 15% 388.45 "
Total Unit Cost : 3237.04 Birr/m3
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: G+1 DUPLEX CONCRETE WORK LABOUR HOURLY OUTPUT: 1.125 m3 / hr. 9
WORK ITEM: ( 1.10) C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY RESULT: 3251.01 Birr/m3
OF WORK ITEM: 1 m3
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No. Rental Cost
Cement Qnt. 3.97 385.00 1528.45 Foreman 1 1 37.5 37.5 Mixer 1 62.5 62.5
Sand m3 0.51 464.00 236.64 Mason II 2 1 37.5 75 Vibrator 1 25 25
Gravel (02) m3 0.76 500.00 380.00 D/L 10 1 18.75 187.5 winch 1 125 125
Water m 3
0.213 0.75 0.16

Total (1:-01) 2145.25 Total (1:02) 300.00 Total (1:03) 212.5

A= Materia 2145.25 Birr/m3 B=Manpower Unit Cost 266.67 Br./m3 C= Equipment Unit Cost 188.89 Br./m3
Total of (1:02) 43.75 Total of (1:03) 46.85
Hourly Output 0.75 Hourly output: 0.75
Direct Cost of work item = A+B+C = 2600.81 Birr/m3
Overhead Cost: 15% 390.12 "
Profit Cost: 10% 260.08 "
Total Unit Cost : 3251.01 Birr/m3
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : G+1 DUPLEX REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.
WORK ITEM: dia. 8 mm. plain bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 73.21 Birr/kg.
WORK ITEM: 1 kg.
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
f 8 mm plain
bars kg 1.05 43 45.15 Foreman 1 0.17 37.5 6.26 0
1.5 mm black
annealed wire " 0.05 60 3.00 Bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 48.15 Total (1:02) 93.76 Total (1:03) 0

A= Materials Unit Cost 48.15 birr/kg


B= Manpower Unit Cost 10.42 Birr/kg. Equipment Unit Cost 0.00 Birr/kg.
Total of (1:02) Total of (1:03)
hourly output: 7.08/9=0.79 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 58.57 Birr/kg.
Over head cost : 10% 5.86 "
Profit Cost: 15% 8.79 "
Total Unit Cost : 73.21 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
- 2-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : G+1 DUPLEX REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
WORK ITEM: ( 1.20c ) dia. 10 deformed bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 64.66 Birr/kg.
WORK ITEM : 1 kg
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
f10-deformed
bars kg 1.05 39.03 40.9815 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 60 0.75 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 41.7315 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 41.7315


Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 51.73 Birr/kg.
Over head cost : 10% 5.173 "
Profit Cost: 15% 7.760 "
Total Unit Cost : 64.664 Birr/kg.
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
3
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : G+1 DUPLEX REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
WORK ITEM: ( 1.20f ) dia. 16 deformed bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 64.30 Birr/kg.
WORK ITEM : 1 kg
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
f16-deformed
bars kg 1.05 38.75 40.6875 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 60 0.75 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 41.4375 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 41.4375


Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 51.44 Birr/kg.
Over head cost : 10% 5.144 "
Profit Cost: 15% 7.716 "
Total Unit Cost : 64.297 Birr/kg.
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
4
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : G+1 DUPLEX REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
WORK ITEM: ( 1.20g) dia. 20 deformed bars EQUIPMENT:
TOTAL QUANTITY OF RESULT: 62.98 Birr/kg.
WORK ITEM : 1 kg
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
f20-deformed
bars kg 1.05 38.4 40.32 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 5 0.0625 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 40.3825 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 40.3825


Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 50.38 Birr/kg.
Over head cost : 10% 5.038 "
Profit Cost: 15% 7.557 "
Total Unit Cost : 62.978 Birr/kg.
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
-5-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : G+1 DUPLEX REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 12.5 kg./hr
WORK ITEM: ( 1.20e ) dia. 14 deformed bars EQUIPMENT:
RESULT: 63.33 Birr/kg.
TOTAL QUANTITY OF WORK ITEM 1 : kg
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

** Indexed
Type of Cost per Labour by Hourly Hourly Type of Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
f14-deformed
bars kg 1.05 38.01 39.9105 foreman 1 1 37.5 37.50 0
1.5 mm black
Annealed wire " 0.0125 60 0.75 bar bender 1 1 31.25 31.25 0
0 D/L 3 1 18.75 56.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 40.6605 Total (1:02) 125 Total (1:03) 0

A= Materials Unit 40.6605


Cost Birr/kg. B= Manpower Unit Cost 10.00 Birr/kg. C= Equipment Unit Cos 0 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________ 11.25/12.5=0.90 Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 50.66 Birr/kg.
Over head cost : 10% 5.066 "
Profit Cost: 15% 7.599 "
Total Unit Cost : 63.326 Birr/kg.
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
1
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT:G+1 MULTIPURPOSE MASONRY WORKS LABOUR HOURLY OUTPUT: 0.23 m3/hr.
WORK ITEM : ( 3.02 ) 50cm. thick masonry foundation (A.G.L) EQUIPEMENT:
TOTAL QANTITY OF RESULT 2445.40 Birr/m3
WORK ITEM: 1 m 3

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

G28 Sheet Metal


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

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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

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

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


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

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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

10 - 12 cm. Nails kg. 1.11 65


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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

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

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

6 - 8 cm. Nails kg. 0.56 65


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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

- 14 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

- 15 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

- 16 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

A Materials Unit Cost 90.87 Birr/ml


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

- 18 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

A Materials Unit Cost 42.67 Birr/ml


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

- 19 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

A Materials Unit Cost 75.14 Birr/ml


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

- 20 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

A Materials Unit Cost 275.34 Birr/ml


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

- 21 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

A Materials Unit Cost 336.69 Birr/ml


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

- 22 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

- 23 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

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

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

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

TOTAL QANTITY OF RESULT: 64.47 Birr/m2


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

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

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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT: : G+1 MULTIPURPOSE PAINTING LABOUR HOURLY OUTPUT: 1.5 m2/hr.
WORK ITEM: ( 7.2) Three coats of plastic paint to ceilling. EQUIPEMENT: Tool
RESULT: 77.42 Birr/m2
TOTAL QANTITY OF
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

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

TOTAL QANTITY OF RESULT: 53.25 Birr/m2


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

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

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


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

RESULT:
TOTAL QANTITY OF
2
WORK ITEM: 1 m
Material Cost (1:01) Labour Cost (1:02)
Type of Labour by ** Indexed
Material Unit Qty * Rate Cost per Unit Grade No. UF Hourly Cost Hourly Cost

4 mm. clear g m2 1.1 365 401.5 Foreman 1 0.167 37.5 6.2625


Putty kg 0.4 30 12 Glazer 1 1 37.5 37.5
0 DL 1 1 18.75 18.75
0
0
0
0
Total (1:01) 413.5 Total (1:02) 62.5125

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


Total of (1:02) 5.23
Hourly Output: _______________________ 1.55
Direct Cost of Work Item = A+B+C =
Over head cost : 10%
Profit Cost: 15%
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS


PROJECT:G+1 MULTIPURPOSE GLAZING WORKS LABOUR HOURLY OUTPUT:
WORK ITEM: (10.4) Fixing 5 mm. Frosted glass. EQUIPEMENT:

RESULT:
TOTAL QANTITY OF
WORK ITEM: 1 m2
Material Cost (1:01) Labour Cost (1:02)
Type of Labour by ** Indexed
Material Unit Qty * Rate Cost per Unit Grade No. UF Hourly Cost Hourly Cost

4mm frosted gm2 1.1 470 517 Foreman 1 0.167 37.5 6.2625
Putty kg 0.4 30 12 Glazer 1 1 37.5 37.5
0 D/L 1 1 17.5 17.5
0 0
0 0
0 0
0 0
Total (1:01) 529 Total (1:02) 61.2625

A= Materials 529 Birr/m2 B= Manpower Unit Cost 39.52 Birr/m2


Total of (1:02) 5.23
Hourly Output: _______________________ 1.55
Direct Cost of Work Item = A+B+C =
Over head cost : 10%
Profit Cost: 15%
Total Unit Cost :
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
STS
URLY OUTPUT: 1.55 m2/hr

567.29 Birr/m2

Equipment Cost (1:03)


Type of Hourly
Equipment No. Rental Hourly Cost

0
0
0
0
0
0
0
Total (1:03) 0

C= Equipment Unit Cost 0 Birr/m2


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

STS
URLY OUTPUT: 1.55 m2/hr

710.66 Birr/m2

Equipment Cost (1:03)


Type of Hourly
Equipment No. Rental Hourly Cost

0
0
0
0
0
0
0
Total (1:03) 0

C= Equipment Unit Cost 0 Birr/m2


Total of (1:03)
Hourly output: ________________
568.52 Birr/m2
56.85 "
85.28 "
710.66 Birr/m2

You might also like