1.

DEMOLISHING EXISTING POST(WOOD)

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: m2/hr.
WORK ITEM: ( 1.2Demolishing of Existing post EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 11700.00 Birr/ls

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

**
Indexed
Cost per Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. Rental Cost
DL 30 1.00 16.25 487.50 Tools 5.00 15.00 75.00
G.Chief 1 1.00 32.50 32.50
Foreman 1 0.10 61.75 6.18
Equpment opra I 1 1.00 42.90 42.90

Total (1:-01) 0 Total (1:02) 569.07 Total (1:03) 75.00

A= Materials Unit 0 Birr/m2 B= Manpower Unit Cost 11700 Birr/m2 C= Equipment Unit Cost Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 11700.00 Birr/m2
Over head cost : 0.08 936.00 "
Profit Cost: 0.07 819.00 "
Total Unit Cost : 11700.00 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.
1.2.PIT EXCAVATION NORMAL SOIL
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.9 m3/hr.
WORK ITEM: ( 1.4Pit excav. to a depth not exceeding 50cm EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 354.51 Birr/m3

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

**
Indexed
Cost per Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. Rental Cost
DL 10 1.00 16.25 83.00 Tools 10.00 17.00 170.00
Foreman 1 1.00 61.75 36.00

Total (1:-01) Total (1:02) 119.00 Total (1:03) 170.00

A= Materials Unit 0 Birr/m3 B= Manpower Unit Cost 126.93333 Birr/m3 C= Equipment Unit Cost 181.33 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 308.27 Birr/m3
Over head cost : 0.08 24.66 "
Profit Cost: 0.07 21.58 "
Total Unit Cost : 354.51 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.
1.3.C-15 Mass Concrete
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 1.2 m3/hr.
WORK ITEM: ( 1.15cm mass concrete. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 14067.85 Birr/m2

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

**
Indexed
Cost per Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. Rental Cost
Cement Qtl 3.6 2100.00 7560 Forman 1 1 82.00 82.00 Mixer 1 180.00 180
Aggregate m3 0.75 2000 1500 Mason 1 1 100.00 100.00 Tools 15 130 1950
Sand m3 0.45 950 427.5 Mixer operator 1 1 70.00 70.00 Vibrator 1 180 180
Vibrator operator 1 1 70.00 70.00
DL 10 1 60.00 600.00
Gng chief 1 1 62.5 62.50

Total (1:-01) 9487.5 Total (1:02) 984.5 Total (1:03) 2310

A= Materials Unit 9487.5 Birr/m2 B= Manpower Unit Cost 820.41667 Birr/m2 C= Equipment Unit Cost 1925.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 12232.92 Birr/m2 2745.42
Over head cost : 0.08 978.63 "
Profit Cost: 0.07 856.30 "
Total Unit Cost : 14067.85 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. METAL WORK
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: Angle iron LABOUR HOURLY OUTPUT: 120 ml/hr.
WORK ITEM: ( 2.140mm*40mm*4mm EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT: 1552.93 Birr/m2

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

**
Indexed
Cost per Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. Rental Cost
Angle iron ml 1 1333.33 1333.333 Forman 1 1 82.00 82.00 Tools 10 130.00 1300
DL 10 1 60.00 600.00
Gang chief 1 1 62.50 62.50

Total (1:-01) 1333.333 Total (1:02) 744.5 Total (1:03) 1300

A= Materials Unit 1333.333333333 Birr/m2 B= Manpower Unit Cost 6.2041667 Birr/m2 C= Equipment Unit Cost 10.83 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 1350.37 Birr/m2 17.04
Over head cost : 0.08 108.03 "
Profit Cost: 0.07 94.53 "
Total Unit Cost : 1552.93 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. METAL WORK
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SHS LABOUR HOURLY OUTPUT: 50 ml/hr.
WORK ITEM: ( 2.240mm*40mm*3mm EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 ML RESULT: 828.51 Birr/ml

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

**
Indexed
Cost per Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. Rental Cost
SHS ml 1 700.00 700 Forman 1 0.5 82.00 41.00 Tools 5 130.00 650
DL 5 1 60.00 300.00
Gang chief 1 0.5 62.50 31.25

Total (1:-01) 700 Total (1:02) 372.25 Total (1:03) 650

A= Materials Unit 700 Birr/m2 B= Manpower Unit Cost 7.445 Birr/m2 C= Equipment Unit Cost 13.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 720.45 Birr/m2 20.45
Over head cost : 0.08 57.64 "
Profit Cost: 0.07 50.43 "
Total Unit Cost : 828.51 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. METAL WORK
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: Chain link LABOUR HOURLY OUTPUT: 12 m2/hr.
WORK ITEM: ( 2.22.5mm chain link EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 16743.47 Birr/ml

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

**
Indexed
Cost per Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. Rental Cost
chain link m2 1 14500.00 14500 Forman 1 1 82.00 82.00 Tools 3 130.00 390
DL 3 1 60.00 180.00
Gang chief 1 1 62.50 62.50

Total (1:-01) 14500 Total (1:02) 324.5 Total (1:03) 390

A= Materials Unit 14500 Birr/m2 B= Manpower Unit Cost 27.041667 Birr/m2 C= Equipment Unit Cost 32.50 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 14559.54 Birr/m2 59.54
Over head cost : 0.08 1164.76 "
Profit Cost: 0.07 1019.17 "
Total Unit Cost : 16743.47 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. METAL WORK
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: Galvanized barbed wire LABOUR HOURLY OUTPUT: 300 ml/hr.
WORK ITEM: ( 2.2barbed wire EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT: 71.42 Birr/ml

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

**
Indexed
Cost per Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Labour by Grade No. UF Cost Hourly Cost Equipment No. Rental Cost
barbed wire ml 1 60.00 60 Forman 1 0.5 82.00 41.00 Tools 2 130.00 260
DL 5 1 60.00 300.00
Gang chief 1 0.5 62.50 31.25

Total (1:-01) 60 Total (1:02) 372.25 Total (1:03) 260

A= Materials Unit 60 Birr/m2 B= Manpower Unit Cost 1.2408333 Birr/m2 C= Equipment Unit Cost 0.87 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 62.11 Birr/m2 2.11
Over head cost : 0.08 4.97 "
Profit Cost: 0.07 4.35 "
2
Total Unit Cost : 71.42 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.