WOLLEGA UNIVERSITY

Location :- wollega university Nekemte Campus

Average Material Cost In Nekemte City 2012 Average Labor cost In Nekemte City 2012

No. Materials Lists unit cost No. Laborer by Trade Indexed Average daily
wage (In birr)

1 Selected Material m3 235.00 1 Forman 250.000

2 Basaltic Hard - Core m2 320.00 2 Carpenter II 170.000
3 Trachaitic stone m3 343.75 3 Carpenter I 250.000
4 Water m3 15.00 4 Carpenter Helper 80.000
5 Cement ( OPC) Qt 350.00 5 Mason II 150.000
6 Cement ( PPC) Qt 350.00 6 Mason I 250.000
curbe stone ml 50.00 7 Mason helper 90.000
7 Sand m3 562.50 8 Barbender II 120.000
8 Agreggate ( Gravel-00) m3 120.00 9 Barbender I 160.000
9 Agreggate ( Gravel-01) m3 140.00 10 Barbender helper 80.000
10 Agreggate ( Gravel-02) m3 531.25 11 Welder 180.000
11 Agreggate ( Gravel-03) m3 575.00 12 Welder helper 100.000
12 cobble(10x10cm) hardrock pcs 2.28 13 Chiseller II 80.000
12 cobble(10x10cm) Bazaltic hardrock pcs 2.37 14 Chiseller I 100.000
13 Eucalyptus wood 4cm dimater ml 13.75 15 DL 90.000
14 Eucalyptus wood 6cm diameter ml 14.50 16 DL II (helper) 70.000
15 Eucalyptus wood 8cm diameter ml 15.00 17 Glazer 200.000
16 Eucalyptus wood 10cm diameter ml 23.00 18 Painter II 140.000
17 Eucalyptus wood 12cm diameter ml 18.00 19 Painter helper 90.000
18 Nails of different size Kg 70.00 20 Gang chief 100.000
19 Form work 2.5cm - local wood(timber) m2 110.00 21 Plasterer I 120.000
20 Reinforcement Bars 22 Plasterer helper 100.000
21 Size 6 mm plain Kg 47.00 23 Electrician I 160.000
22 Size 8 mm deformed Kg 49.70 24 Electrician helper 100.000
23 Size 10mm deformed Kg 47.50 25 mixer opertaor 120.000
24 Size 12 mm deformed Kg 48.00 26 vibrator opertaor 100.000
25 Size 14 mm deformed Kg 47.50 27 Equipment operator I 200.000
26 Size 16 mm deformed Kg 47.50 28 Truck Driver 250.000
27 Size 20 mm deformed Kg 48.00 29 Grease Boy 100.000
28 Size 24 mm deformed Kg 48.50 30 Plumber 160.000
29 ø1.5mm soft iron wire Kg 35.00 31 Tiler 200.000
30 HCB( thickness 20cm) Pcs 15.50 32 Tiler Helper 120.000
31 HCB( thickness 15cm) Pcs 13.50
32 HCB( thickness 10cm) Pcs 12.00
33 ROOFING
34 G-28 C.I.Sheet roof cover m2 430.00
35 Roofing nails. Kg 100.00
36 Gutter ml 70.00
37 Down pipe ( 110 PVC) ml 43.33
Average Machinery Daily rent Nekemte City 2012E.c
38 Down pipe ( 80 PVC)
39 Down pipe ( 50 PVC) No Machinery Daily Rental (In birr)
Hand Tools (excavation,
40 High window panel(40*90 28x28 Kasi profile 0.8m/m) Pc 480.00 1 carpentry, finishing) 1.00

41 Door ( 90*210) (28x28 Kasi profile 0.8m/m ) Pc 1400.00 2 sledge hammer 2.50

42 Door (70*210) (28x28 Kasi profile 0.8m/m ) Pc 1100.00 3 Truck with fuel 3920.00

43 Window(130*100) (28x28 Kasi profile 0.8m/m ) Pc 900.00 4 Dozer 11000.00

44 Door (200*200) (40x40 RHS profile 2.5m/m ) Pc 8700.00 5 Excavator 9400.00
45 20cmx2.5cm timber for facial board ml 86.00 6 mixer 350.00
46 Chipwood m2 250.00 7 vibrator 250.00
47 Zigba for purlin 5*7 ml 20.00 8 Hand tools 1.00
48 Pvc Bend elbow Pc 50.00 9 dumper 5,200.000
49 70*70 concrete turkish WC Pc 310.00 10 grader 10,345.000
50 Window sill (available window sill material) m2 1000.00
51 ceramic tiles(30x30cm) foreign m2 250.00
52 Terazzo tiles(40x40cm)with marble m2 140.00
53 pvc tiles(Italy made) m2/ml 220.00
pvc skirting m2/ml 150.00
54 granite skirting m2/ml 200.00
55 Glass mosaic 30x30cm(normal m2 365.00
55 Normal mosaic 30x30cm m2 1695.00
56 Synthetic paint Gall 260.00
57 Plastic paint Gall 150.00
58 Anti rust Gall 550.00

59 Conduit Pc 7.00

60 Flourecent Pc 420.00
61 Single pole switch Pc 15.00
62 3*2.5 socket Pc 28.00
63 3*2.5 flexible electrical cable ml 10.00
64 Diameter 100c/m concrete pipes Pc 4000.00

65 Diameter 75 mm PVC vent pipe ml 33.33

66 4mm thick clear glass m2 220.00
67 Glass Putty Kg 100.00
68 Mould Oil Lit 45.00
69 Sand Paper Pcs 45.00
70 Aquarage Lit 40.00
71 Paint brush No.3 Pcs 40.00
72 Plastic Washer Pkt 5.00
73 Metal Bracket No. 13.00
74 Fixers No. 3.00

75 4x5 cm Batten ml 65.00

76 Corner List ml 35.00
77 Band Iron Kg 40.00
78 Fiber ( Kacha) Kg 25.00
79 Diameter 50 mm PVC vent pipe ml 20.00
80 Connectors No. 4.00
81 Junction Box No. 5.00
82 Thinner Lit 55.00
83 Gypsum Kg 25.00
84 Glue-5kg Kg 434.11
85 Wire mesh dia.(2.2- 2.5) Roll 2,600.00
86 Barbed wire (25kg) Roll 370.00
87 40*40*2.5mm angle iron post Pcs 470.00
88 Wire mesh fine m2 65
89 RHS size 20x10x0.5 upto 1.1mm pcs 90
90 RHS size 20x10x1.2 upto 3mm pcs 150
91 RHS size 20x20x0.5 upto 1.1mm pcs 70
92 RHS size 20x20x1.2 mm pcs 250
93 RHS size 20x20x1.5 mm pcs 300
94 RHS size 20x20x2 mm pcs 380
95 RHS size 25x25x0.5 mm pcs 90
96 RHS size 25x25x1.1 mm pcs 265
97 RHS size 25x25x1.2 mm pcs 300
98 RHS size 25x25x1.5 mm pcs 350
99 RHS size 25x25x2 mm pcs 420
100 RHS size 25x25x2.5 mm pcs 520
101 RHS size 30x10x1.2 upto 3 mm pcs 250
102 RHS size 40x20x0.5 mm pcs 90
103 RHS size 40x20x1.1 mm pcs 350
104 RHS size 40x20x1.2 mm pcs 350
105 RHS size 40x20x3 mm pcs 850
106 RHS size 50x30x1.1 mm pcs 450
107 RHS size 50x30x3 mm pcs 1050
108 RHS size 60x40x0.5 upto 1.1 mm pcs 600
109 RHS size 60x40x1.2 mm pcs 600.00
110 RHS size 20x20x1mm pcs 250.00
111 RHS size 20x20x1.5mm pcs 300.00
112 RHS size 25x25x1.5mm pcs 350.00
113 RHS size 25x25x2mm pcs 450.00
114 RHS size 25x25x2.5mm pcs 550.00
115 RHS size 30x30x2mm pcs 530.00
116 RHS size 30x30x2.5mm pcs 650.00
117 RHS size 30x30x3mm pcs 800.00
118 RHS size 40x40x2mm pcs 700.00
119 RHS size 40x40x2.5mm pcs 850.00
120 RHS size 40x40x3mm pcs 1050.00
121 RHS size 50x50x2mm pcs 850.00
122 RHS size 50x50x2.5mm pcs 1100.00
123 RHS size 50x50x3mm pcs 1250.00
Angle Iron pcs
125 20x20x2mm pcs 300.00
126 25x25x2mm pcs 350.00
127 25x25x2.5mm pcs 360.00
128 25x25x3mm pcs 410.00
129 30x30x2mm pcs 380.00
130 30x30x2.5mm pcs 420.00
131 30x30x3mm pcs 450.00
LTZ Profile
133 L-size 28x28x1.2mm pcs 400.00
134 L-size 38x38x1.2mm pcs 480.00
T-profile
136 T-size 28x28x1.2mm pcs 400.00
137 T-size 38x38x1.2mm pcs 480.00
Flat sheet Metal(Black Iron)
139 size 2000x1000x0.5mm pcs 440.00
140 size 2000x1000x1mm pcs 900.00
141 size 2000x1000x1.5mm pcs 1200.00
142 size 2000x1000x2mm pcs 1600.00
143 size 2000x1000x3mm pcs 2200.00
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT : REINFORCEMENT BARS LABOUR DAILY OUTPUT: 280 kg/Dy
WORK ITEM: ( 3.1 ) Diameter 6 mm Plain reinforcement Bars EQUIPEMENT DAILY OUT PUT: 280 kg/Dy
TOTAL QANTITY OF WORK ITEM : 1 kg. RESULT: 59.89 Birr/kg.

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

**
Indexed
Cost per Labor by Daily Type of Daily Daily
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Daily Cost Equipment No. Rental Cost
Dia. 6 mm plain bars kg 1.05 47.00 49.35 Forman 1 0.25 250 62.50 Tools 2 1.00 2
1.5 mm black annealed wire " 0.02 35.00 0.7 Bar bender II 1 1 120 120.00 0
0 Bar bender I 1 1 160 160.00 0
0 Helper 2 1 80 160.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 50.05 Total (1:02) 502.50 Total (1:03) 2

A= Materials Unit Cost 50.05 birr/kg

B= Manpower Unit Cost 1.79 Birr/kg. Equipment Unit Cost 0.01 Birr/kg.
Total of (1:02) Total of (1:03)
Daily out put: Daily out put:
Direct Cost of Work Item = A+B+C = 51.85 Birr/kg.
Over head cost : 5% 2.59 "
Profit Cost: 10% 5.44 "
Total : 59.89 Birr/kg.
Remark ________________________________________ Vat 15% 0.00 Birr/kg.
UF: UTILIZATION FACTOR Total unit cost : 59.89 Birr/kg.
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT : REINFORCEMENT BARS LABOUR DAILY OUTPUT: 100 kg/Dy
WORK ITEM: ( 3.2 ) 8 &10 mm deformed reinforcement Bars EQUIPEMENT DAILY OUT PUT: 100 kg/Dy
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 65.99 Birr/kg.

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

**
Indexed
Cost per Labor by Daily Type of Daily Daily
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Daily Cost Equipment No. Rental Cost
Dia. 8 mm deformed bars kg 1.05 49.70 52.19 Forman 1 0.25 250 62.50 tools 2 1.00 2
1.5 mm black annealed wire " 0.02 35.00 0.7 Bar bender II 1 1 120 120.00 0
0 Bar bender I 1 1 160 160.00 0
0 Helper 1 1 80 80.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 52.89 Total (1:02) 422.50 Total (1:03) 2

A= Materials Unit Cost 52.89 birr/kg

B= Manpower Unit Cost 4.23 Birr/kg. Equipment Unit Cost 0.02 Birr/kg.
Total of (1:02) Total of (1:03)
Daily out put: Daily out put:
Direct Cost of Work Item = A+B+C = 57.13 Birr/kg.
Over head cost : 5% 2.86 "
Profit Cost: 10% 6.00 "
Total : 65.99 Birr/kg.
Remark ________________________________________ Vat 15% 0.00 Birr/kg.
UF: UTILIZATION FACTOR Tatal unit cost: 65.99 Birr/kg.
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT : REINFORCEMENT BARS LABOUR DAILY OUTPUT: 80 kg/Dy
WORK ITEM: ( 3.3 ) Diameter 12 &14 mm Deformed reinforcement Bars EQUIPEMENT DAILY OUT PUT: 80 kg/Dy
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 64.54 Birr/kg.

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

**
Indexed
Cost per Labor by Daily Type of Daily Daily
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Daily Cost Equipment No. Rental Cost
Dia. 10 mm deformed bars kg 1.05 47.50 49.88 Forman 1 0.25 250 62.50 tools 2 1.00 2
1.5 mm black annealed wire " 0.02 35.00 0.7 Bar bender II 1 1 120 120.00 0
0 Bar bender I 1 1 160 160.00 0
0 Helper 1 1 80 80.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 50.58 Total (1:02) 422.50 Total (1:03) 2

A= Materials Unit Cost 50.58 birr/kg

B= Manpower Unit Cost 5.28 Birr/kg. Equipment Unit Cost 0.03 Birr/kg.
Total of (1:02) Total of (1:03)
Daily out put: Daily out put:
Direct Cost of Work Item = A+B+C = 55.88 Birr/kg.
Over head cost : 5% 2.79 "
Profit Cost: 10% 5.87 "
Total : 64.54 Birr/kg.
Remark ________________________________________ Vat 15% 0.00 Birr/kg.
UF: UTILIZATION FACTOR Total unit cost: 64.54 Birr/kg.
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT : REINFORCEMENT BARS LABOUR DAILY OUTPUT: 60 kg/Dy
WORK ITEM: ( 3.4 ) Diameter 16-24 mm Deformed reinforcement Bars EQUIPEMENT DAILY OUT PUT: 60 kg/Dy
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 67.19 Birr/kg.

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

**
Indexed
Cost per Labor by Daily Type of Daily Daily
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Daily Cost Equipment No. Rental Cost
Dia. 12 mm deformed bars kg 1.05 48.00 50.40 Forman 1 0.25 250 62.50 tools 2 1.00 2
1.5 mm black annealed wire " 0.02 35.00 0.7 Bar bender II 1 1 120 120.00 0
0 Bar bender I 1 1 160 160.00 0
0 Helper 1 1 80 80.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 51.10 Total (1:02) 422.50 Total (1:03) 2

A= Materials Unit Cost 51.10 birr/kg

B= Manpower Unit Cost 7.04 Birr/kg. C- Equipment Unit Cos 0.03 Birr/kg.
Total of (1:02) Total of (1:03)
Daily out put: Daily out put:
Direct Cost of Work Item = A+B+C = 58.18 Birr/kg.
Over head cost : 5% 2.91 "
Profit Cost: 10% 6.11 "
Total : 67.19 Birr/kg.
Remark ________________________________________ Vat 15% 0.00 Birr/kg.
UF: UTILIZATION FACTOR Total unit cost: 67.19 Birr/kg.
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT- Block work LABOUR DAILY OUTPUT: 25 m2/Day.
WORK ITEM: ( 5.15 ) 20 cm. thick class - B H.C.B Wall Both Sides Left For Plastering. EQUIPEMENT DAILY OUT PUT: 25 m2/Day.
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 336.27 Birr/m2

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

Cost per Labor by ** Indexed Type of Daily Daily

Type of Material Unit Qty * U.P Unit Trade No. UF daily wage Daily wage Equipment No. Rental Cost
20 cm. Thick solid C.B Pcs. 13 15.50 201.50 Forman 1 0.25 250.000 62.50 tool 4 1.00 4
Cement Qt. 0.1 350.00 35.00 Mason 3 1 250.000 750.00
Sand m3 0.028 562.50 15.75 helper 2 1 90.000 180.00
Water m3 0.02 15.00 0.30

Total (1:-01) 252.55 Total ( 1:02 ) 992.50 Total (1:03) 4.00

A=Materials Unit Cost 252.55 Birr/m2 B= Manpower Unit Cost 39.70 Birr/m2 C=Equipment Unit Cost 0.16 Birr/m2
Total of (1:02) Total of (1:03)
Daily Output: Daily output:
Direct Cost of Work Item = A+B+C = 292.41 Birr/m2
Over head cost : 5% 14.62 "
Profit Cost: 10% 29.24 "
Total : 336.27 Birr/m2
Vat: 15% 0.00 Birr/m2
UF: UTILIZATION FACTOR Total Unit Cost : 336.27 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: Masonary work LABOUR DAILY OUTPUT: 2 m3/Dy
WORK ITEM : ( 4.2 ) 50 cm thick Stone foundation masonary (1:4) Cement sand ratio B.G.L EQUIPEMENT DAILY OUT PUT: 2 m3/Dy
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT : 1503.55 Birr/m3

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

Cost per Labor by ** Indexed Type of Daily Daily

Type of Material Unit Qty * U.P Unit Trade No. UF daily wage Daily wage Equipment No. Rental Cost
Cement Qnt. 1.02 350.00 357.00 Forman 1 0.25 250.000 62.50 Tool 4.00 1.00 4
Sand m3 0.28 562.50 157.50 Mason II 2 1 150.000 300.00 0
Stone m3 1.10 343.75 378.13 Helper 2 1 90.000 180.00 0
water m3 0.06 15.00 0.90 DL 3 1 90.000 270.00 0
0
0
Total (1:-01) 893.53 Total (1:02) 812.50 Total (1:03) 4

A= Material unit cost 893.525 Birr/m3 B=Manpower Unit Cost 406.25 Birr/m3 C=Equipment Unit Cost 2.00 Birr/m3
Total of (1:02) Total of (1:03)
Daily Output: Daily output:
Direct Cost of work item = A + B + C = 1301.78 Birr/m3
Overhead Cost : 5% 65.09 Birr/m3
Profit Cost: 10% 136.69 Birr/m3
Total: 1503.55 Birr/m3
Remark : ____________________________________ Vat: 15% 0.00 Birr/m3
UF: UTILIZATION FACTOR Total Unit Cost : 1503.55 Birr/m3
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: ROOFING WORKS LABOUR DAILY OUTPUT: 30 m2/Dy
WORK ITEM : ( 7.3 ) G-28 C.I.Sheet roof cover EQUIPEMENT DAILY OUT PUT: 30 m2/Dy
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 556.56 Birr/m2

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

Cost per Labor by ** Indexed Type of Daily

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental
G-28 CIS m2 1.035 430.00 445.05 Forman 1 0.5 250 125.00 Tool 2.00 1.00
Roofing nails. kg. 0.05 100.00 5.00 Carpenter II 2 1 170 340.00
Plastic Washer. pkt. 0.05 5.00 0.25 helper 6 1 80 480.00

Total (1:-01) 450.30 Total (1:02) 945.00 Total (1:03)

A= Material unit cost 450.3 Birr/m2 B=Manpower Unit Cost 31.50 Birr/m2 C=Equipment Unit Cost 0.07
Total of (1:02) Total of (1:03)
Daily Output Daily output:
Direct Cost of work item = A + B + C = 481.87 Birr/m2
Overhead Cost : 5% 24.09 Birr/m2
Profit Cost: 10% 50.60 Birr/m2
Total: 556.56 Birr/m2
Remark : ____________________________________ Vat: 15% 0.00 Birr/m2
UF: UTILIZATION FACTOR Total Unit Cost : 556.56 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

Pre. by michael Get.

Gutter

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: ROOFING WORKS LABOUR DAILY OUTPUT: 30 ml/Dy
WORK ITEM : ( 7.50 ) G- 28 galvanized metal sheet gutter of devt. Length 67 cm EQUIPEMENT DAILY OUT PUT: 30 ml/Dy
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 171.96 Birr/ml

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

Cost per Labor by ** Indexed Type of Daily

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental
G-28 G.I.sheet ml 1.02 70.00 71.40 Forman 1 0.25 250 62.50 Tool 2.00 1.00
Metal brackets No. 3 13.00 39.00 Carpenter II 2 1 170 340.00
Fixers No. 3 3.00 9.00 helper 6 1 80 480.00

Total (1:-01) 119.40 Total (1:02) 882.50 Total (1:03)

A= Material unit cost 119.4 Birr/ml B=Manpower Unit Cost 29.42 Birr/ml C=Equipment Unit Cost 0.07
Total of (1:02) Total of (1:03)
Daily Output Daily output:
Direct Cost of work item = A + B + C = 148.88 Birr/ml
Overhead Cost : 5% 7.44 Birr/ml
Profit Cost: 10% 15.63 Birr/ml
Total: 171.96 Birr/ml
Remark : ____________________________________ Vat: 15% 0.00 Birr/ml
UF: UTILIZATION FACTOR Total Unit Cost : 171.96 Birr/ml
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

_____________________ _____________________ __________________

Pre. by michael Get.

Down pipe
ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: ROOFING WORKS LABOUR DAILY OUTPUT: 50 ml/Dy
WORK ITEM : ( 7.59 ) PVC down pipe, Diameter 110 mm EQUIPEMENT DAILY OUT PUT: 50 ml/Dy
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 163.65 Birr/ml

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

Cost per Labor by ** Indexed Type of Daily

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental
PVC pipe ml 1.02 43.33 44.20 Forman 1 0.25 250 62.50 Tool 2.00 1.00
Metal brackets No. 2 13.00 26.00 Carpenter II 1 1 170 170.00
Fixer No. 4 3.00 12.00 helper 3 1 80 240.00
Elbow No. 1 50.00 50.00

Total (1:-01) 132.20 Total (1:02) 472.50 Total (1:03)

A= Material unit cost 132.2 Birr/ml B=Manpower Unit Cost 9.45 Birr/ml C=Equipment Unit Cost 0.04
Total of (1:02) Total of (1:03)
Daily Output Daily output:
Direct Cost of work item = A + B + C = 141.69 Birr/ml
Overhead Cost : 5% 7.08 Birr/ml
Profit Cost: 10% 14.88 Birr/ml
Total: 163.65 Birr/ml
Remark : ____________________________________ Vat: 15% 0.00 Birr/ml
UF: UTILIZATION FACTOR Total Unit Cost : 163.65 Birr/ml
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

Pre. by michael Get.

 _____________________ _____________________ __________________

Metal flashing

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: ROOFING WORKS LABOUR DAILY OUTPUT: 9.6 ml/Dy
WORK ITEM : ( 7.75 ) G-28 galvanized steel flashing, Development length 67 cm EQUIPEMENT DAILY OUT PUT: 9.6 ml/Dy
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 283.25 Birr/m2

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

Cost per Labor by ** Indexed Type of Daily

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental
G-28 G.I.sheet ml 1.02 180.00 183.60 Forman 1 0.25 250 62.50 Tool 2.00 2.00
Fixer No. 4 3.00 12.00 Carpenter II 1 1 170 170.00
helper 3 1 80 240.00

Total (1:-01) 195.60 Total (1:02) 472.50 Total (1:03)

A= Material unit cost 195.6 Birr/m3 B=Manpower Unit Cost 49.22 Birr/m3 C=Equipment Unit Cost 0.42
Total of (1:02) Total of (1:03)
Daily Output Daily output:
Direct Cost of work item = A + B + C = 245.24 Birr/m2
Overhead Cost : 5% 12.26 Birr/m2
Profit Cost: 10% 25.75 Birr/m2
Total: 283.25 Birr/m2
Remark : ____________________________________ Vat: 15% 0.00 Birr/m2
UF: UTILIZATION FACTOR Total Unit Cost : 283.25 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.

Pre. by michael Get.

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

_____________________ _____________________ __________________

Pre. by michael Get.

t Cost (1:03)

Daily
Cost
2
0
0
0
0
0
0
0
0
2

Birr/m2

___________

Pre. by michael Get.

t Cost (1:03)

Daily
Cost
2
0
0
0
0
0
0
0
0
2

Birr/ml

___________

Pre. by michael Get.

t Cost (1:03)

Daily
Cost
2
0
0
0
0
0
0
0
0
2

Birr/ml

Pre. by michael Get.

___________

t Cost (1:03)

Daily
Cost
4
0
0
0
0
0
0
0
0
4

Birr/m3

Pre. by michael Get.

___________

Pre. by michael Get.

 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: CARPETRY LABOUR DAILY OUTPUT: 80 ml /Day
WORK ITEM :( 8.1 ) Diam. 10-12 cm thick eucalyptus truss upper and lower chord EQUIPEMENT DAILY OUT PUT: 80 ml./Day
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT 61.98 Birr/Ml

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

**
Indexed
Cost per Labor by daily Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage Daily wage Equipment No. Rental Daily Cost
Eucalyptus ml 1.5 30.00 45.00 Forman 1 0.25 250 62.50 Tools 2 1.00 2.00
Nail Kg 0.04 70.00 2.80 Carpenter II 1 1 170 170.00
Band iron Kg 0.012 40.00 0.48 Helper 2 1 80 160.00
Oil Lt 0.01 45.00 0.45

Total (1:-01) 48.73 Total (1:02) 392.50 Total (1:03) 2.00

A=Material unit cost 48.73 Birr/ml B=Manpower Unit Cost 4.91 Birr/ml C=Equipment Unit Cost 0.03 Birr/ml
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of work item = A + B + C = 53.66 Birr/ml
Overhead Cost : 5% 2.68 "
Profit Cost: 10% 5.63 "
Total : 61.98 "
Remark : ______________________________ Vat: 15% 0.00 "
UF: UTILIZATION FACTOR Total Unit Cost : 61.98 Birr/ml
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: CARPETRY LABOUR DAILY OUTPUT: 60 ml /Day
WORK ITEM :( 8.2 ) Diam. 8-10 cm thick eucalyptus truss diagonal and vertical member EQUIPEMENT DAILY OUT PUT: 60 ml./Day
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT 94.20 Birr/m2

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

**
Indexed
Cost per Labor by daily Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage Daily wage Equipment No. Rental Daily Cost
Eucalyptus ml 1.5 47.50 71.25 Forman 1 0.25 250 62.50 Tools 2 1.00 2.00
Nail Kg 0.04 70.00 2.80 Carpenter II 1 1 170 170.00
Band iron Kg 0.012 40.00 0.48 Helper 2 1 80 160.00
Oil Lt 0.01 45.00 0.45

Total (1:-01) 74.98 Total (1:02) 392.50 Total (1:03) 2.00

A=Material unit cost 74.98 Birr/ml B=Manpower Unit Cost 6.54 Birr/ml C=Equipment Unit Cost 0.03 Birr/ml
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of work item = A + B + C = 81.56 Birr/ml
Overhead Cost : 5% 4.08 "
Profit Cost: 10% 8.56 "
Total : 94.20 "
Remark : ______________________________ Vat: 15% 0.00 "
UF: UTILIZATION FACTOR Total Unit Cost : 94.20 Birr/ml
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: CARPETRY LABOUR DAILY OUTPUT: 50 ml /Day
WORK ITEM :( 8.4 ) Diam. 5x 7cm thick Local machine sawn pine purline EQUIPEMENT DAILY OUT PUT: 50 ml./Day
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT 49.48 Birr/m2

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

**
Indexed
Cost per Labor by daily Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage Daily wage Equipment No. Rental Daily Cost
Eucalyptus ml 1.2 20.00 24.00 Forman 1 0.25 250 62.50 Tools 2 1.00 2.00
Nail Kg 0.15 70.00 10.50 Carpenter II 1 1 170 170.00
oil Kg 0.01 45.00 0.45 Helper 2 1 80 160.00

Total (1:-01) 34.95 Total (1:02) 392.50 Total (1:03) 2.00

A=Material unit cost 34.95 Birr/ml B=Manpower Unit Cost 7.85 Birr/ml C=Equipment Unit Cost 0.04 Birr/ml
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of work item = A + B + C = 42.84 Birr/ml
Overhead Cost : 5% 2.14 "
Profit Cost: 10% 4.50 "
Total : 49.48 "
Remark : ______________________________ Vat: 15% 0.00 "
UF: UTILIZATION FACTOR Total Unit Cost : 49.48 Birr/ml
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: CARPETRY LABOUR DAILY OUTPUT: 4 m2 /Day
WORK ITEM :( 8.6 ) 8 mm thick chip wood ceiling EQUIPEMENT DAILY OUT PUT: 4 m2/Day
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT 640.42 Birr/m2

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

**
Indexed
Cost per Labor by daily Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage Daily wage Equipment No. Rental Daily Cost
8 mm thick chipwood m2 1.1 250.00 275.00 Forman 1 0.25 250 62.50 Tools 2 1.00 2.00
4x5 cm batten ml 1.1 65.00 71.50 Carpenter II 1 1 170 170.00
Nails kg 0.08 70.00 5.60 Carpenter I 1 1 250 250.00
Corner list ml 1.75 35.00 61.25 Helper 1 1 80 80.00

Total (1:-01) 413.35 Total (1:02) 562.50 Total (1:03) 2.00

A=Material unit cost 413.35 Birr/m2 B=Manpower Unit Cost 140.63 Birr/m2 C=Equipment Unit Cost 0.50 Birr/m2
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of work item = A + B + C = 554.48 Birr/m2
Overhead Cost : 5% 27.72 Birr/m2
Profit Cost: 10% 58.22 Birr/m2
Total : 640.42 Birr/m2
Remark : ______________________________ Vat: 15% 0.00 Birr/m2
UF: UTILIZATION FACTOR Total Unit Cost : 640.42 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: CARPETRY LABOUR DAILY OUTPUT: 75 ml /Day
WORK ITEM :( 8.10 ) Supply and fix 20x 2.5cm wooden fascia board price inludes one coat of wood pre
EQUIPEMENT DAILY OUT PUT: 75 ml./Day
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT 182.06 Birr/ml

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

**
Indexed
Cost per Labor by daily Type of Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage Daily wage Equipment No. Rental Daily Cost
50cm width Wooden
fascia board ml 1.2 86.00 103.20 Forman 1 0.25 250 62.50 Tools 2 1.00 2.00
Nail Kg 0.03 70.00 2.10 Carpenter II 1 1 170 170.00
synthetic enamel paint lit 0.18 260.00 46.80 DL 2 1 90 180.00

Total (1:-01) 152.10 Total (1:02) 412.50 Total (1:03) 2.00

A=Material unit cost 152.10 Birr/ml B=Manpower Unit Cost 5.50 Birr/ml C=Equipment Unit Cost 0.03 Birr/ml
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of work item = A + B + C = 157.63 Birr/ml
Overhead Cost : 5% 7.88 "
Profit Cost: 10% 16.55 "
Total : 182.06 "
Remark : ______________________________ Vat: 15% 0.00 "
UF: UTILIZATION FACTOR Total Unit Cost : 182.06 Birr/ml
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: student cafteria LABOUR DAILY OUTPUT: 3 pcs/Dy
WORK ITEM :demolishing of dia 25 cm trees EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 9 pc RESULT : 346.50 Birr/pc

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

Cost per Labor by ** Indexed Type of Daily

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage Daily wage Equipment No. Rental
D/L 10 0.25 120 300.00
forman 1 1 400 400.00
gang chief 1 1 200 200.00

Total (1:-01) 0.00 Total (1:02) 900.00 Total (1:03)

A= Material unit cost 0.00 Birr/pc B=Manpower Unit Cost 300.00 Birr/pc C=Equipment Unit Cost 0.00
Total of (1:02) Total of (1:03)
Daily Output Daily output:
Direct Cost of work item = A + B + C = 300.00 Birr/pc
Overhead Cost : 5% 15.00 Birr/pc
Profit Cost: 10% 31.50 Birr/m2
Total: 346.50 Birr/m2
Remark : ____________________________________ Total Unit Cost : 346.50 Birr/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
ent Cost (1:03)

Daily
Cost
0

Birr/pc
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: student cafteria LABOUR DAILY OUTPUT:
WORK ITEM :demolishing of dia 25 cm trees EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 9 pc RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
epoxy(with all accessories dl 10 0.25 120
primer and hardner) forman 1 1 400
gang chief 1 1 200

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/pc B=Manpower Unit Cost 900.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
Remark : ____________________________________ Total Unit Cost :
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 COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing old house(roof part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 184.8 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 Forman 1 1 400
Carpentery 2 1 500
gang chief 2 1 200
D/L 6 0.25 120
 Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 990.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
Remark : ____________________________________ Total Unit Cost :
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 COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing old house(wall HCB part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 82.8 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 Forman 1 1 400
Mason 2 1 450
gang chief 2 1 200
D/L 10 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 626.67

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
Remark : ____________________________________ Total Unit Cost :
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 COSTS
PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing old house(wall metal sheet part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 82.8 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 Forman 1 1 400
Mason 2 1 450
gang chief 2 1 200
D/L 10 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 626.67

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
Remark : ____________________________________ Total Unit Cost :
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 COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing old house(cement screed part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 182.2 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 Forman 1 1 400
Mason 2 1 450
gang chief 2 1 200
 D/L 10 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 626.67

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
Remark : ____________________________________ Total Unit Cost :
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 COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing Circular house(roof part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 19.6 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 Forman 1 1 400
carpentery 1 1 500
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1280.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
Remark : ____________________________________ Total Unit Cost :
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 COSTS
PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing circular house (wall metal sheet part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 15.6 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 Forman 1 1 400
carpentery 1 1 500
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1280.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
Remark : ____________________________________ Total Unit Cost :
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 COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing open wall house (roof part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 55 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
 0.0 Forman 1 1 400
carpentery 1 1 500
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1280.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing open wall house (cement screed part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 51 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 Forman 1 1 400
mason 2 1 450
gang chief 2 1 200
D/L 4 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 940.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing open wall house A2 (roof part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 37.4 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
carpentery 1 1 500
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1280.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing open wall house A2 (cement sceed part) EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 32 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
mason 1 1 450
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1170.00
Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing manhole EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 1 pc RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
mason 1 1 450
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1230.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing Terrazzo tile EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 33.6 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
mason 1 1 450
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1230.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing masonry EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 9.6 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
mason 1 1 450
gang chief 1 1 200
D/L 2 0.25 120
 Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1230.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing one electric pole &threephase electric line EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 1 pc RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
electriction 1 1 10000
gang chief 1 1 1000
D/L 2 0.25 200

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 11500.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing Metal umberella with RHSpost EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 6 pc RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
metal worker 1 1 500
gang chief 1 1 150
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1150.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing Shade EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 4 m2 RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
 carpentery 1 1 500
gang chief 1 1 200
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1200.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:

ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS

PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Demolishing Metal umberella with RHSpost EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 6 pc RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
metal worker 1 1 500
gang chief 1 1 150
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1150.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: cafteria at main campus around student service LABOUR DAILY OUTPUT:
WORK ITEM :Shifting water supply line EQUIPMENT DAILY OUT PUT:
TOTAL QUANTITY OF WORK ITEM: 35 m RESULT :

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

Cost per Labor by ** Indexed

Type of Material Unit Qty * Rate Unit Trade No. UF daily wage
0.0 forman 1 1 400
plumper 1 1 1500
gang chief 1 1 150
D/L 2 0.25 120

Total (1:-01) 0.00 Total (1:02)

A= Material unit cost 0.00 Birr/m2 B=Manpower Unit Cost 1150.00

Total of (1:02)
Daily Output
Direct Cost of work item = A + B + C =
Overhead Cost : 5%
Profit Cost: 10%
Total:
IRECT COSTS
LABOUR DAILY OUTPUT: 1 pcs/Dy
EQUIPMENT DAILY OUT PUT: 0.333333
1039.50 Birr/pc

t (1:02) Equipment Cost (1:03) 1153.846

Type of Daily Daily

Daily wage Equipment No. Rental Cost 1500
300.00 0
400.00
200.00 1363.636

1363.636 0.181818

900.00 Total (1:03)

Birr/pc C=Equipment Unit Cost 0.00 Birr/pc

Total of (1:03)
Daily output:
900.00 Birr/pc
45.00 Birr/pc
94.50 Birr/m2
1039.50 Birr/m2
1039.50 Birr/m2

D TO TARGETED OUTPUT.

IRECT COSTS
LABOUR DAILY OUTPUT: 2 /Dy
EQUIPMENT DAILY OUT PUT:
1143.45 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 1.00 0
1000.00
400.00
180.00
2142.857
 1980.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
990.00 Birr/m2
49.50 Birr/m2
103.95 Birr/m2
1143.45 Birr/m2
1143.45 Birr/m2

D TO TARGETED OUTPUT.

IRECT COSTS
LABOUR DAILY OUTPUT: 3 /Dy
EQUIPMENT DAILY OUT PUT:
723.80 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
900.00
400.00
180.00
2142.857

1880.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
626.67 Birr/m2
31.33 Birr/m2
65.80 Birr/m2
723.80 Birr/m2
723.80 Birr/m2

D TO TARGETED OUTPUT.
IRECT COSTS
LABOUR DAILY OUTPUT: 3 /Dy
EQUIPMENT DAILY OUT PUT:
723.80 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
900.00
400.00
180.00
2142.857

1880.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
626.67 Birr/m2
31.33 Birr/m2
65.80 Birr/m2
723.80 Birr/m2
723.80 Birr/m2

D TO TARGETED OUTPUT.

IRECT COSTS
LABOUR DAILY OUTPUT: 3 /Dy
EQUIPMENT DAILY OUT PUT:
723.80 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
900.00
400.00
 180.00
2142.857

1880.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
626.67 Birr/m2
31.33 Birr/m2
65.80 Birr/m2
723.80 Birr/m2
723.80 Birr/m2

D TO TARGETED OUTPUT.

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1478.40 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
500.00
200.00
180.00
2142.857

1280.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1280.00 Birr/m2
64.00 Birr/m2
134.40 Birr/m2
1478.40 Birr/m2
1478.40 Birr/m2

D TO TARGETED OUTPUT.
IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1478.40 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
500.00
200.00
180.00
2142.857

1280.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1280.00 Birr/m2
64.00 Birr/m2
134.40 Birr/m2
1478.40 Birr/m2
1478.40 Birr/m2

D TO TARGETED OUTPUT.

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1478.40 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
 400.00 0
500.00
200.00
180.00
2142.857

1280.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1280.00 Birr/m2
64.00 Birr/m2
134.40 Birr/m2
1478.40 Birr/m2

IRECT COSTS
LABOUR DAILY OUTPUT: 2 /Dy
EQUIPMENT DAILY OUT PUT:
1085.70 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
900.00
400.00
180.00
2142.857

1880.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
940.00 Birr/m2
47.00 Birr/m2
98.70 Birr/m2
1085.70 Birr/m2
IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1478.40 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
500.00
200.00
180.00
2142.857

1280.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1280.00 Birr/m2
64.00 Birr/m2
134.40 Birr/m2
1478.40 Birr/m2

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1351.35 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
450.00
200.00
180.00
2142.857

1170.00 Total (1:03) 0 1875

 Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25
Total of (1:03) 1666.667
Daily output: 0.222222
1170.00 Birr/m2
58.50 Birr/m2
122.85 Birr/m2
1351.35 Birr/m2

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1420.65 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
450.00
200.00
180.00
2142.857

1230.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1230.00 Birr/m2
61.50 Birr/m2
129.15 Birr/m2
1420.65 Birr/m2
IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1420.65 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
450.00
200.00
180.00
2142.857

1230.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1230.00 Birr/m2
61.50 Birr/m2
129.15 Birr/m2
1420.65 Birr/m2

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1420.65 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
450.00
200.00
180.00
2142.857
 1230.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1230.00 Birr/m2
61.50 Birr/m2
129.15 Birr/m2
1420.65 Birr/m2

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
13282.50 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
10000.00
1000.00
100.00
2142.857

11500.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
11500.00 Birr/m2
575.00 Birr/m2
1207.50 Birr/m2
13282.50 Birr/m2
IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1328.25 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
500.00
150.00
100.00
2142.857

1150.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1150.00 Birr/m2
57.50 Birr/m2
120.75 Birr/m2
1328.25 Birr/m2

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1386.00 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
 500.00
200.00
100.00
2142.857

1200.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1200.00 Birr/m2
60.00 Birr/m2
126.00 Birr/m2
1386.00 Birr/m2

IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
1328.25 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
500.00
150.00
100.00
2142.857

1150.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
1150.00 Birr/m2
57.50 Birr/m2
120.75 Birr/m2
1328.25 Birr/m2
IRECT COSTS
LABOUR DAILY OUTPUT: 1 /Dy
EQUIPMENT DAILY OUT PUT:
2483.25 Birr/m2

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

Type of Daily Daily

Daily wage Equipment No. Rental Cost
400.00 0
1500.00
150.00
100.00
2142.857

2150.00 Total (1:03) 0 1875

Birr/m2 C=Equipment Unit Cost 0.00 Birr/m2 0.25

Total of (1:03) 1666.667
Daily output: 0.222222
2150.00 Birr/m2
107.50 Birr/m2
225.75 Birr/m2
2483.25 Birr/m2
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: PAINTING. LABOUR DAILY OUTPUT: 15 m2/Dy.
WORK ITEM: ( 12.10) One coats of antirust two coats of synthetic enamel paint to KASI ribbed sheet soffit. EQUIPEMENT DAILY OUT PUT: 15 m2/Dy.
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 105.28 Birr/m2

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

**
Indexed
Cost per Labor by daily Daily Type of Daily Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage wage Equipment No. Rental Cost
Antirust lit 0.04 550.00 22.00 Forman 1 0.25 250 62.50 Tools 1 1.00 1
Thinner lit 0.0125 55.00 0.69 Painter II 1 1 140 140.00 0
Synthetic enamel paint lit 0.08 260.00 20.80 DL II 1 1 70 70.00 0
Sand paper No. 0.5 45.00 22.50 0 0
0 0
0 0
0 0
0 0
0 0
Total (1:-01) 65.99 Total (1:02) 272.5 Total (1:03) 1

A= Materials Unit Cost 65.99 Birr/m2 B= Manpower Unit Cost 18.17 Birr/m2 C= Equipment Unit Cost 0.07 Birr/m2
Total of (1:02) Total of (1:03)
Daily Output: Daily output: ______________
Direct Cost of Work Item = A+B+C = 84.22 Birr/m2
Over head cost : 15% 12.63 "
Profit Cost: 10% 8.42 "
Total : 105.28 Birr/m2
Remark ____________________________ Vat 0% 0.00 Birr/m2
UF: UTILIZATION FACTOR Total unit cost: 105.28 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: PAINTING. LABOUR DAILY OUTPUT: 20 m2/Dy.
WORK ITEM: ( 12.2) Three coats of Plastic emulsion paint to internal plastered wall. EQUIPEMENT DAILY OUT PUT: 20 m2/Dy.
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 67.74 Birr/m2

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

**
Indexed
Cost per Labor by daily Daily Type of Daily Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage wage Equipment No. Rental Cost
Plastic paint lit 0.18 160.00 28.80 Forman 1 0.25 250 62.50 Tools 1 1.00 1
Gypsum kg 0.08 25.00 2.00 Painter II 1 1 140 140.00 0
glue kg 0.01 434.11 5.43 DL II 1 1 70 70.00 0
Sand paper No 0.2 45.00 9.00 0 0
0 0
0 0
0 0
0 0
0 0
Total (1:-01) 45.23 Total (1:02) 272.5 Total (1:03) 1

A=Materials Unit Cost 45.23 Birr/m2 B= Manpower Unit Cost 13.63 Birr/m2 C= Equipment Unit Cost 0.05 Birr/m2
Total of (1:02) Total of (1:03)
Daily Output: Daily output: ______________
Direct Cost of Work Item = A+B+C = 58.90 Birr/m2
Over head cost : 5% 2.95 "
Profit Cost: 10% 5.89 "
Total : 67.74 Birr/m2
Remark ____________________________ Vat 0% 0.00 Birr/m2
UF: UTILIZATION FACTOR Total unit cost: 67.74 Birr/m2
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: PAINTING. LABOUR DAILY OUTPUT: 17 m2/Dy.
WORK ITEM: ( 12.6 ) Three coats of Plastic emulsion paint to chipwood ceiling surface. EQUIPEMENT DAILY OUT PUT: 17 m2/Dy.
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 60.10 Birr/m2

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

**
Indexed
Cost per Labor by daily Daily Type of Daily Daily
Type of Material Unit Qty * Rate Unit Trade No. UF wage wage Equipment No. Rental Cost
plastic paint lit 0.18 150.00 27.00 Forman 1 0.25 250 62.50 Tools 1 1.00 1
Gypsum Kg 0.15 25.00 3.75 Painter II 1 1 140 140.00 0
glue Kg 0.01 434.11 5.43 DL II 1 1 70 70.00 0
0 0
0 0
0 0
0 0
0 0
0 0
Total (1:-01) 36.18 Total (1:02) 272.5 Total (1:03) 1

A= Materials Unit Cost 36.18 Birr/m2 B= Manpower Unit Cost 16.03 Birr/m2 C= Equipment Unit Cost 0.06 Birr/m2
Total of (1:02) Total of (1:03)
Daily Output: Daily output: ______________
Direct Cost of Work Item = A+B+C = 52.26 Birr/m2
Over head cost : 5% 2.61 "
Profit Cost: 10% 5.23 "
Total : 60.10 Birr/m2
Remark ____________________________ Vat 0% 0.00 Birr/m2
UF: UTILIZATION FACTOR Total unit cost: 60.10 Birr/m2
*: 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: coble WORKS. LABOUR HOURLY OUTPUT: 6.25 ml /hr
WORK ITEM: curbstone work EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM 1 ml RESULT : 71.5 Birr/ml
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
Type of Labour by ** I n d e x e d Type of
Material Unit Qty Rate Cost per Unit Grade No. UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
cement qt/14ml 0.0714285714 350.00 25.00 D/L 1 1 11.25 11.25 shovel 1 1.00 1
sand m3/ml 0.019 562.50 10.69 Forman 1 0.25 31.25 7.8125
Gravel(01) M3 0.09 120.00 10.80
curbe stone NO 1 12.50 12.50 0 0
Total (1:01) 58.99 Total (1:02) 19.06 Total (1:03) 1
A= Materials U 58.99 Birr/ml B= Manpower Unit Cost 3.05 Birr/m2 C= Equipment Unit Cost 0.16 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 62.20 Birr/m2
Over head cost : 5% 3.11 "
Profit Cost: 10% 6.22 "
Total Unit Cost : 71.5 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.
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: coble work WORKS. LABOUR HOURLY OUTPUT: 3.125 m2 /hr
WORK ITEM: spreading Crushed aggr 01( 5cm) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 20.61 Birr/m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
Type of Material ** Indexed Type of
Unit Qty Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
Crusher O1(5cm) m2 1 14 14.000 D/L 1 1 11.25 11.25 tools 1 1.00 1
0 0 0
0 0 0
Total (1:01) 14.00 Total (1:02) 11.25 Total (1:03) 1
A= Materials U 14.00 Birr/m2 B= Manpower Unit Cost 3.60 Birr/m2 C= Equipment Unit Cost 0.32 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 17.92 Birr/m2
Over head cost : 5% 0.90 "
Profit Cost: 10% 1.79 "
Total Unit Cost : 20.61 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.
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: coble work WORKS. LABOUR HOURLY OUTPUT: 3.125 m2 /hr
WORK ITEM: spreading Crushed aggr 00 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 18.31 Birr/m2
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
Type of Material ** Indexed Type of
Unit Qty Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
Crushed
aggr. 00(1cm) m2 1 12.00 12.000 D/L 1 1 11.25 11.25 shovel 1 1.00 1
0 0 0
0 0 0
Total (1:01) 12.00 Total (1:02) 11.25 Total (1:03) 1
A= Materials U 12.00 Birr/m2 B= Manpower Unit Cost 3.60 Birr/m2 C= Equipment Unit Cost 0.32 Birr/m2
1200 Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 15.92 Birr/m2
Over head cost : 5% 0.80 "
Profit Cost: 10% 1.59 "
Total Unit Cost : 18.31 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: coble work WORKS. LABOUR HOURLY OUTPUT: 3.125 m2 /hr
WORK ITEM: coble paving work EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 314.99 Birr/m2

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

** Indexed Type of
Type of Material Unit Qty Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
coble 10*10cm m2 100 2.28 228.10 paver 1 1 25 25.00 Hammer 2 2.50 5
Crusher O1(5cm) m2 1 14.00 17.000 D/L 2 1 11.25 22.50 0
Crusher 00(1cm) m2 1 12 12.000 0
Total (1:01) 257.10 Total (1:02) 47.50 Total (1:03) 5
A= Materials U 257.10 Birr/m2 B= Manpower Unit Cost 15.20 Birr/m2 C= Equipment Unit Cost 1.60 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 273.90 Birr/m2
Over head cost : 5% 13.70 "
Profit Cost: 10.00% 27.39 "
Total Unit Cost : 315.0 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: coble work WORKS. LABOUR HOURLY OUTPUT: 3.125 m2 /hr
WORK ITEM: coble paving work EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 325.04 Birr/m2

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

** Indexed Type of
Type of Material Unit Qty Rate Cost per Unit Labour by Grade No. UF Hourly Cost Hourly Cost Equipment No. Hourly Rental Hourly Cost
coble 10*10cm m2 100 2.37 236.84 paver 1 1 25 25.00 Hammer 2 2.50 5
Crusher O1(5cm) m2 1 14.00 17.000 D/L 2 1 11.25 22.50 0
Crusher 00(1cm) m2 1 12 12.000 0
Total (1:01) 265.84 Total (1:02) 47.50 Total (1:03) 5
A= Materials U 265.84 Birr/m2 B= Manpower Unit Cost 15.20 Birr/m2 C= Equipment Unit Cost 1.60 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 282.64 Birr/m2
Over head cost : 5% 14.13 "
Profit Cost: 10.00% 28.26 "
Total Unit Cost : 325.0 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.