4.CMC Menzil Real Esate Payroll

Over head & profit 35% Over head cost : 20% 20% Electric
Profit Cost: 15% 15% Sanitary 240

. Excavation & Earth Work
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: LABOUR HOURLY OUTPUT: 0.15 m2/hr.
WORK ITEM: 1 DEMOLISHING WORK EQUIPEMENT: 2.50 m2/hr.
2.50 m2/hr.
TOTAL QANTITY OF WORK ITEM: 1.50 m2/hr.
25.00 m2/hr.
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)
**
Indexed
Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Slab
- Demolishing Dump Truck 1 350.00 350.00
- Forman 1 0.10 16.67 1.67 Loader 1 1,000.00 1,000.00
- D/L 10 1.00 4.38 43.80 Excavator 1.00 1,250.00 1,250.00
- Chisler 2 1.00 7.00 14.00
- 59.47
Stone Wall
Demolishing
Forman 1 0.10 16.67 1.67
D/L 15 1.00 4.38 65.70
Chisler 2 1.00 7.00 14.00
81.37
Roof
Demolishing
Forman 1 0.10 16.67 1.67
D/L 10 1.00 4.38 43.80
Carpenter 2 1.00 12.50 25.00
70.47
Window &
Door
Demolishing
Forman 1 0.10 16.67 1.67
D/L 6 1.00 4.38 26.28
Carpenter 2 1.00 12.50 25.00
52.95
Cartaway
Forman 1.00 0.10 16.67 1.67
Gang Leader 1.00 0.25 5.00 1.25
D/L 2.00 1.00 4.38 8.76
11.68
Total (1:01) - Total ( 1:02 ) Total (1:03) 2,600.00
A= Materials Unit Cost B= Manpower Unit Cost 396.45 32.55 28.19 35.30 0.47 Birr/m2 C=Equipment Unit Cost 104.00 Birr/m2
Total of (1:02) 79,289.33 21,155.42 5,637.36 7,059.60 303.59 Total of (1:03) 67,600.00
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 181,045.31 Birr/m2
Over head cost : 20% 36209.06 "
Profit Cost: 15% 27156.80 "
Total Unit Cost : 244,411.16 Birr/m2
UF: UTILIZATION FACTOR RESULT: 244,412.00 Birr/m2

*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
1. Excavation & Earth Work

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 3.50 m2/hr.
WORK ITEM: 1 Remove top Soil to depth 30cm EQUIPEMENT:
10.00
TOTAL QANTITY OF WORK ITEM: 1 m2
Material Cost (1:01) Labour (1:02) ** Equipment Cost (1:03)

Indexed
Labour by Hourly Hourly Type of
Type of Material Unit Qty * Rate Cost per Unit Grade No. UF Cost Cost Equipment No. Hourly Rental Hourly Cost
- Foreman 1.00 0.13 16.67 2.08 Tools 2.00 1.50 3.00
- Gang Leader 1.00 0.25 5.63 1.41
- D/L 2.00 1.00 4.38 8.75
-
-
Total (1:01) - Total ( 1:02 ) 12.24 Total (1:03) 3.00
A= Materials Unit Cost 0.00 Birr/m2 B= Manpower Unit Cost 3.50 Birr/m2 C=Equipment Unit Cost 0.86 Birr/m2
Total of (1:02) Total of (1:03)
Direct Cost of Work Item = A+B+C = 4.35 Birr/m2
Over head cost : 20% 0.87 "
Profit : 15% 0.65 "
Total Unit Cost : 5.88 Birr/m2
UF: UTILIZATION FACTOR RESULT: 6.00 Birr/m2


WORK ITEM: 2 Bulk excavation not exceeding 1.5m EQUIPEMENT:

**
Indexed
- Forman 1.00 0.10 16.67 1.67 Excavator 1 850.00 850.00
- Gang Leader 1.00 0.25 5.00 1.25
- D/L 2.00 1.00 4.38 8.75
-
-
Profit Cost: 15% 5.17 "


ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS LABOUR HOURLY OUTPUT: 22.00 m3/hr.
WORK ITEM: 3 Bulk excavation over 1.50m but not exceeding 3m EQUIPEMENT:

**
Indexed
- Forman 1.00 0.10 16.67 1.67 Excavator 1 850.00 850.00
- Gang Leader 1.00 0.25 5.00 1.25
- D/L 2.00 1.00 4.38 8.75
-
-


WORK ITEM: 4 Pit not exceeding 1.50m EQUIPEMENT:

**
Indexed
- Forman 1.00 0.10 16.67 1.67 Backhoe loader 1 850.00 850.00
- Gang Leader 1.00 0.25 5.00 1.25
- D/L 2.00 1.00 4.38 8.75
-
-


WORK ITEM: 5 Over 1.50m not excedding 3m EQUIPEMENT:

**
Indexed
- Gang Leader 1.00 0.25 5.00 1.25
- D/L 2.00 1.00 4.38 8.75
-
-


WORK ITEM: 7 Trench not exceeding 1.5m EQUIPEMENT:

**
Indexed
- Forman 1.00 0.10 16.67 1.67
- Gang Leader 1.00 0.10 5.00 0.50
- D/L 2.00 1.00 4.38 8.75
-
-
Total (1:01) - Total ( 1:02 ) 10.92 Total (1:03) -


WORK ITEM: 9 Selected borrowed fill EQUIPEMENT:

**
Indexed
Selected Fill m3 1.25 65.00 81.25 Forman 1.00 0.25 16.67 4.17 Hand Comp. 1 12.50 12.50
- Gang Leader 1.00 1.00 5.00 5.00 Roller 1 100.00 100.00
- D/L 6.00 1.00 4.38 26.25 -
- - -
- - -
- - -
- - -
Total (1:01) 81.25 Total ( 1:02 ) 35.42 Total (1:03) 112.50

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 24 m3/hr.
WORK ITEM: 10 Disposal EQUIPEMENT:

**
Indexed
- Forman 1.00 0.10 16.67 1.67 Dump Truck 1 350.00 350.00
- Gang Leader 1.00 1.00 5.00 5.00 Loader 1 850.00 850.00
- D/L 2.00 1.00 4.38 8.75 -
- - -
- - -
- - -
- - -
Total (1:01) - Total ( 1:02 ) 15.42 Total (1:03) 1,200.00
125 Direct Cost of Work Item = A+B+C = 50.64 Birr/m3


WORK ITEM: 10 25cm Thick Basaltic or Equivalent Stone Hard Core EQUIPEMENT:

**
Indexed
Stone m3 0.31 163.64 50.73 Forman 1.00 0.10 16.67 1.67
Crushed Stone m3 0.04 140.00 5.60 Mason 1.00 1.00 8.75 8.75
- D/L 4.00 1.00 4.38 17.50
-
-
Total (1:01) 56.33 Total ( 1:02 ) 27.92 Total (1:03) -

Unit one truck total litre/one truck total including fuel care rente
Cost Break down of gravel at A.A m3 14 4620.00 445.00 5065.00 600 5665.00
divide to 1m3
405.00
1000/2 + perdiame
unit one truck total litre/one truck total including fuel car rente per day/trip total Summary
Cost Break down of Sand at A.A m3 14 1600 2812.40 4412.40 600.00 5012.40
loading/unl Divide to 1m3
Transport of Cement 139.97 1200 1339.97 6.70 for one qtl 2.5 9.20 birr/ qtl 358.00 birr/m3
205.22
214.42
2. Concrete Work
WORK ITEM: 1 )-5cm lean concrete quality C-5 EQUIPEMENT:
Sand 358.00
TOTAL QANTITY OF WORK ITEM: 1 m2 Gravel 405.00

**
Indexed
Cement Qtl 0.075 215.00 16.13 Foreman 1 0.10 16.67 1.67 Mixer 1 90.00 90.00
Sand m3 0.024 322.00 7.73 Mason 1 1.00 12.50 12.50
Gravel m3 0.036 404.00 14.54 Carpenter 1 0.25 12.50 3.13
Water m3 0.06 11.50 0.69 D/L 6 1.00 4.38 26.3
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 4.38 4.38

2. Concrete Work
WORK ITEM: 02.03.04, Reinforced concrete quality C-25 ,360 kg EQUIPEMENT:
a)In Footing pad,b) Foundation Column C)In Grade beams

**
Indexed
Cement Qtl 3.60 215.00 774.00 Forman 1 0.10 16.67 1.67 Mixer 1 22.50 22.50
Sand m3 0.52 322.00 167.44 Mason 1 1.00 12.50 12.50 Vibrator 2 12.50 25.00
Water m3 0.19 11.50 2.19 D/L 6 1.00 4.38 26.3
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 4.38 4.38
-
Total (1:01) 1,258.75 Total ( 1:02 ) 52.92 Total (1:03) 47.50

2. Concrete Work
WORK ITEM: 5 C-15, in ground Slab & Steps EQUIPEMENT:

**
Indexed
Water m3 0.19 11.50 2.19 D/L 6 1.00 4.38 26.3
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 4.38 4.38
2044.40
2. Concrete Work
WORK ITEM: 6 C-25 in elevation column EQUIPEMENT:

**
Indexed
Water m3 0.19 11.50 2.19 D/L 6 1.00 4.38 26.3
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 4.38 4.38
-
RESULT: 2316.00 Birr/m3
UF: UTILIZATION FACTOR
2. Concrete Work
WORK ITEM: 7 C-25 in beams EQUIPEMENT:

**
Indexed
Water m3 0.19 11.50 2.19 D/L 6 1.00 4.38 26.3
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 4.38 4.38


WORK ITEM: 08,09 C-25 in suspended floor ,In stair Case & landing EQUIPEMENT:

**
Indexed
Water m3 0.19 11.50 2.19 D/L 6 1.00 4.38 26.3
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 4.38 4.38

2. Concrete Work
WORK ITEM: 10 Formwork EQUIPEMENT:
10)To footing pad, 12) To Grade beams

**
Indexed
2.5cm thick timber m2 0.25 242.11 60.53 Forman 1 0.25 16.67 4.17 -
Euqualyptus 60 mm. dia. ml 1.05 4.00 4.20 Carpenter 1 1 12.50 12.50 -
Batten 5*4cm ml 1.50 5.00 7.50 Helper 1 1 5.00 5.00 -
Nails kg 0.30 22.00 6.60 D/L 1 1 4.38 4.38 -
Mould Oil lit 0.06 5.00 0.30 - -
Black wire kg 0.001 23.48 0.02 - -
- - -


13) Elevation Column 14) Beams

**
Indexed
2.5cm thick timber m 2 0.25 242.11 60.53 Forman 1 0.25 16.67 4.17 -
Nails kg 0.30 22.00 6.60 D/L 1 1 4.38 4.38 -
Mould Oil lit 0.06 5.00 0.30 - -
Black wire kg 0.001 23.48 0.02 - -
- - -

15) Suspended floor Slab 16) Stair Case & landing

**
Indexed
2.5cm thick timber m 2 0.25 242.11 60.53 Forman 1 0.25 16.67 4.17 -
Nails kg 0.30 22.00 6.60 D/L 1 1 4.38 4.38 -
Mould Oil lit 0.06 5.00 0.30 - -
Black wire kg 0.001 23.48 0.02 - -
- - -

2. Concrete Work
PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 10.0 kg/hr.
WORK ITEM: 17-22 Reinforcement Bar EQUIPEMENT:
8mm-20mm Dia. 14 295.65 14.52 20.36
TOTAL QANTITY OF WORK ITEM: 1 kg Dia. 16 382.61 18.96 20.18
Dia. 20 600 29.64 20.24
**
Indexed
Steel bar kg 1.05 21.00 22.05 Forman 1 0.25 16.67 4.17 -
Black wire kg 0.02 23.48 0.47 Bar bender 1 1.00 5.00 5.00 -
- DL 2 1.00 4.38 8.75 -
- - -
- - -
- - -
- - -
A= Materials Unit Cost 22.52 Birr/kg B= Manpower Unit Cost 1.79 Birr/kg C=Equipment Unit Cost 0.00 Birr/kg
956.52174 Hourly Output: _______________________ Hourly output: __________________
29.64 956 Direct Cost of Work Item = A+B+C = 24.31 Birr/kg
1 32.253711 Over head cost : 20% 4.86 "
2.467 Total Unit Cost : 32.82 Birr/kg
UF: UTILIZATION FACTOR RESULT: 33.00 Birr/kg


PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 4 ml/hr
WORK ITEM 2.5 10cm depth Chipwood expansion joint EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT 23.18 Birr/m2

**
Indexed
10cm Chip wood ml 1.05 10.00 10.50 Foreman 1 0.25 16.67 4.17
Carpenter 1 1 12.50 12.50
Ass.Carpenter 1 1 5.63 5.63
Daily labor 1 1 4.38 4.38
Total (1:-01) 10.50 Total (1:02) 26.67 Total (1:03) 0.00
A= Material unit cost 10.50 Birr/ml B=Manpower Unit Cost 6.67 Birr/ml C= Equipment Unit Cost 0.00 Birr/ml
5.869 Hourly Output Hourly output: _________________
0 Direct Cost of work item = A+B+C = 17.17 Birr/ml
Overhead Cost : 20% 3.43 "
Total Unit Cost : 23.18 Birr/ml
Remark ______________________________________________
UF: UTILIZATION FACTOR RESULT: 24.00 Birr/ml
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
3. Masonry Work
WORK ITEM: 1 Stone wall Concealed from View EQUIPEMENT:

**
Indexed
Stone m3 1.50 165.00 247.50 Forman 1.00 0.25 16.67 4.17
Cement Qtl 0.92 215.00 197.80 Mason 2.00 1.00 12.50 25.00
Sand m3 0.26 322.00 83.72 D/L 6.00 1.00 4.38 26.25
-
-

2. Masonry Work
WORK ITEM: 2 Dressed stone masonry Concealed joint above ground at frontage EQUIPEMENT:
of the building wall thickness 40cm

**
Indexed
Stone m3 1.50 165.00 247.50 Forman 1.00 0.25 16.67 4.17
Cement Qtl 0.92 215.00 197.80 Mason 2.00 1.00 12.50 25.00
Sand m3 0.26 322.00 83.72 D/L 6.00 1.00 4.38 26.25
-
-

2. Block Work
WORK ITEM: 3 20 cm. thick HCB Wall Class '' B'' EQUIPEMENT:

**
Indexed
20 cm. Thick HCB Pcs. 12.50 13.00 162.50 Forman 1 0.125 16.67 2.08
Cement Qt. 0.08 215.00 17.20 Mason 1 1 12.50 12.50
Sand m3 0.02 322.00 6.44 D/L 2 1 4.38 8.75
Water m3 0.004 11.50 0.05 -
-
-
-
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m3/m2
2. Block Work
WORK ITEM: 4 15cm thick both faces for plaster EQUIPEMENT:

**
Indexed
Cement Qt. 0.061 215.00 13.12 Mason 1 1 12.50 12.50
Sand m3 0.015 322.00 4.83 D/L 2 1 4.38 8.75
Water m3 0.0025 11.50 0.03
Total (1:-01) 155.47 Total ( 1:02 ) 23.33 Total (1:03) 0.00
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2
2. Block Work
WORK ITEM: 5 10 cm. thick HCB Wall EQUIPEMENT:

**
Indexed
Cement Qt. 0.061 215.00 13.12 Mason 1 1 12.5 12.50
Sand m3 0.015 322.00 4.83 D/L 2 1 4.38 8.75
Water m3 0.0025 11.50 0.03
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 1.75 m2/hr
WORK ITEM: (3.1 ) 1 Roof cover in EGA 500, 0.4mm thick EQUIPEMENT:

**
Indexed
Hourly Hourly Type of
Type of Material Unit Qty * Rate Cost per Unit Labour by Grade No. UF Cost Cost Equipment No. Hourly Rental Hourly Cost
EGA 500, 0.6mm sheet m2 1.00 217.50 217.50 Forman 1 0.25 16.67 4.17
Bolt & Nut Pcs 4.66 1.31 6.10 Carpenter 1 1 12.50 12.50
Washer Pcs 4.66 0.31 1.44 Helper 1 1 5.00 5.00
Ridge Cap ml 0.053 34.78 1.84 D/L 2 1 4.38 8.75
Remark :

WORK ITEM: (3.1 ) 1 Roofing Gauage 28 EQUIPEMENT:

**
Indexed
Transparent Roof m2 1.00 200.00 200.00 Forman 1 0.25 16.67 4.17
Bolt & Nut Pcs 4.66 1.31 6.10 Carpenter 1 1 12.50 12.50
Washer Pcs 4.66 0.31 1.44 Helper 1 1 5.00 5.00
Ridge Cap ml 0.053 34.78 1.84 D/L 2 1 4.38 8.75
Remark :

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 0.9 m/hr.
WORK ITEM: 2 Ridge cap 0.4mm thick dev 50cm EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1m

**
Indexed
0.4mm thick dev 50cm ml. 1.05 60.00 63.00 Forman 1 0.125 16.67 2.08
Nails kg 0.05 22.00 1.10 Carpenter 1 1 12.50 12.50
D/L 2 1 4.38 8.75

A= Materials Unit Cost 64.1 Birr/m B= Manpower Unit Cost 25.93 Birr/m C=Equipment Unit Cost 0.00 Birr/m
Hourly Output Hourly output: _________________
Direct Cost of Work Item = A+B+C = 90.03 Birr/m.
Over Head : 20% 18.01 Birr/m.
Profit coProfit Cost: 15% 13.50 Birr/m.
Total Total Unit Cost : 121.54 Birr/m.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR RESULT: 122.00 Birr/m

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 0.85 m/hr.
WORK ITEM: 3 Flashing 0.40mm, girth 50cm EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1m

**
Indexed
Gauge 28 girth 50cm ml. 1.05 60.00 63.00 Forman 1 0.125 16.67 2.08
Nails kg 0.05 22.00 1.10 Carpenter 1 1 12.50 12.50
D/L 2 1 4.38 8.75
A= Materials Unit Cost 64.1 Birr/m B= Manpower Unit Cost 27.45 Birr/m C=Equipment Unit Cost 0.00 Birr/m
Direct Cost of Work Item = A+B+C = 91.55 Birr/m.
Over Head : 20% 18.31 Birr/m.
Profit coProfit Cost: 15% 13.73 Birr/m.
Total Total Unit Cost : 123.59 Birr/m.
Remark _____________________________________________________________________________

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 4 ml./hr.
WORK ITEM: 1 Fascia board Wanza 20*2.5cm EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml.

**
Indexed
zigba wood fascia board ml. 1.05 84.74 88.98 Forman 1 0.25 16.67 4.17
Nails kg. 0.07 22.00 1.54 Carpenter 1 1 12.50 12.50
D/L 2 1 4.38 8.75
Total (1:-01) 90.52 Total ( 1: 02 ) 25.42 Total (1:03) 0.00
A= Materials Unit Cost 90.52 Birr/ml. B= Manpower Unit Cost 6.35 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 96.87 Birr/ml.
Over h Over head cost : 20% 19.37 "
Profit coProfit Cost: 15% 14.53 "
Total uni Total Unit Cost : 130.77 Birr/ml.
Remark _____________________________________________________________________________

WORK ITEM 05 8mm. thick chipwood Ceiling 60*60 4*5cm zigba EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 3.125 RESULT 234.95 Birr/m2

**
Indexed
8mm thick Chipwood m2 1.05 55.00 57.75 Foreman 1 0.25 16.67 4.17
Batten (4 X 5 cm) ml 4.00 8.00 32.00 Carpenter 1 1 12.50 12.50
Corner list ml 1.25 8.00 10.00 Ass.Carpenter 1 1 7.00 7.00
Nail - 8mm kg 0.13 22.00 2.86 Helper 1 1 4.38 4.38
- 6mm kg 0.06 22.00 1.32
A= Material unit cost 103.93 Birr/m2 B=Manpower Unit Cost 70.10 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
0 Direct Cost of work item = A+B+C = 174.03 Birr/m2
Remark ______________________________________________

WORK ITEM 06 Ribbed Sheet Soffit under eve 0.6mm Galvanized steel Sheet EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT 353.59 Birr/m2
**
Indexed
0.6mm galvanized steel Sheet m2 1.05 130.48 137.00 Foreman 1 0.25 16.67 4.17
Batten (4 X 5 cm) ml 4.00 15.00 60.00 Carpenter 1 1 12.50 12.50
Corner list ml 1.25 7.00 8.75 Ass.Carpenter 1 1 7.00 7.00
Nail - 8mm kg 0.13 22.00 2.86 Helper 1 1 4.38 4.38
- 6mm kg 0.06 22.00 1.32
3 coats of Synthetic lit 0.175 30.00 5.25
enamail paint
A= Material unit cost 215.18 Birr/m2 B=Manpower Unit Cost 46.74 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
0 Direct Cost of work item = A+B+C = 261.92 Birr/m2
Remark ______________________________________________

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 10 ml./hr.
WORK ITEM: 9 Corner Protection EQUIPEMENT: Welding Mashine
Angle iron Size 30*30*3mm
TOTAL QANTITY OF WORK ITEM: 1.00 ml. RESULT: 71.69 Birr/ml.

Labour by Hourly Type of Hourly
Type of Material Unit Qty * Rate Cost per Unit Grade No. UF ** Indexe Cost Equipment No. Hourly RentalCost
Angle iron Size 30*30*3mm ml 1.05 42.00 44.10 Foreman 1 0.25 16.67 4.17 Welding M. 1 6.25 6.25
Antirust Lit 0.03 20.00 0.60 Carpenter1 1 0.25 10.00 2.50
Syn. Paint Lit 0.03 20.00 0.60 Welder 1 1 8.75 8.75
Cutting disk No 0.01 10.00 0.10 D/L 10 1 4.38 43.75
Grinding disk No 0.01 10.00 0.10
Painter 1 1 6.25 6.25
DL 1 1 4.38 4.38
Total (1:-01) 45.50 Total ( 1: 02 ) 69.79 Total (1:03) 6.25
A= Materials Unit Cost 45.50 Birr/ml. B= Manpower Unit Cost 6.98 Birr/ml. C= Equipment Unit Cost 0.63 Birr/ml.
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 53.10 Birr/ml.
Total Unit Cost : 71.69 Birr/ml.
Remark _____________________________________________________________________________

WORK ITEM: 1 Two coats of plaster Cement mortar to internal Surface EQUIPEMENT:
Hollow Concrete Block walls surface

**
Indexed
Cement Qt. 0.073 215.00 15.69 Two Coats Scaffolding 1 7 7.00
Sand m3 0.021 322.00 6.76 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-
Remark : Mortar Quantity ( 1:3 ) With 15% Wastage =0.0184 m3/m2

Concrete vertical surface

**
Indexed
Sand m3 0.021 322.00 6.76 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-

Concrete Soffits

**
Indexed
Sand m3 0.021 322.00 6.76 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 8.75 8.75
D/L 2 1 4.38 8.75
-
-
-
-

WORK ITEM: 4 Cement mortar to external Surface EQUIPEMENT:
Hollow Concrete block walls Surface

**
Indexed
Sand m3 0.021 322.00 6.76 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-

WORK ITEM: 5 Cement mortar to external Surface EQUIPEMENT:
Concrete vertical surface

**
Indexed
Sand m3 0.021 322.00 6.76 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-

WORK ITEM: 6 Fine coat cement plaster EQUIPEMENT:
Internal plastered vertical surface

**
Indexed
Sand m3 0.014 322.00 4.51 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-

External plastered vertical surface

**
Indexed
Sand m3 0.014 322.00 4.51 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-

Internal Plastered soffit

**
Indexed
Sand m3 0.014 322.00 4.51 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-

WORK ITEM: 8 Cement Pointing Recessed Pointing EQUIPEMENT:
Roughly dressed Stone wall surface
**
Indexed
Cement Qt. 0.003 215.00 0.65 Two Coats Scaffolding 1 0 -
Sand m3 0.001 322.00 0.19 Forman 1 0.125 16.67 2.08
Water m3 0.004 11.50 0.05 Mason 1 1 12.5 12.50
D/L 2 1 4.38 8.75
-
-
-
-

PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria, Laboratory & Site Work (Sefere Selam) LABOUR HOURLY OUTPUT: 4.00 ml/hr.
WORK ITEM: 3.00 Sills 3*27cm white marble EQUIPEMENT:
Shaped & throated 0.32
TOTAL QANTITY OF WORK ITEM: 1 ml

**
Indexed
30mm Thick to Landing m2 0.27 800.00 216.00 Forman 1 0.250 16.67 4.17 Grinder 0.50 6.25 3.13
Cement qt. 0.14 215.00 30.10 DL 2 1.00 4.38 8.75
sand m3 0.032 404.00 12.928 Tiler 1 1.00 12.50 12.50
water m3 0.005 11.50 0.06 Chiseler 1 0.25 5.00 1.25
White Cement qt. 0.014 215.00 3.01
Remark :

WORK ITEM: 1 Floor & Wall FINISH EQUIPEMENT:
200 *200 *20mm terrazzo tiles

**
Indexed
Terrazo tile flooring m2 1.00 219.07 219.07 Forman 1 0.25 16.67 4.17 Grinder 2.00 7.50 15.00
Cement qt 0.016 215.00 3.44 DL 2 1.00 4.38 8.75
Sand m3 0.004 322.00 1.16 Tiler 2 1.00 12.50 25.00
Water m3 0.001 3.50 0.00 Helper 2 1.00 5.00 10.00
Cement grout(cement) qt 0.002 215.00 0.34
Remark :

WORK ITEM: 2 10cm high and 1cm thick terazo skirting EQUIPEMENT:

**
Indexed
100mm Thick terrazzo m2 1.05 55.00 57.75 Forman 1 0.25 16.67 4.17 Grinder 2.00 7.50 15.00
Cement qt 0.016 215.00 3.44 DL 2 1.00 4.38 8.75
Sand m3 0.004 322.00 1.16 Tiler 2 1.00 12.50 25.00
Water m3 0.001 11.50 0.01 0.00
A= Materials Unit Cost 62.70 Birr/ml B= Manpower Unit Cost 25.28 Birr/ml C=Equipment Unit Cost 10.00 Birr/ml
Direct Cost of Work Item = A+B+C = 97.98 Birr/ml
Remark :

WORK ITEM: 5cm. Thick Cement Screed flooring (1:3) EQUIPEMENT:
Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

**
Indexed
cement qt. 0.28 215.00 60.2 Forman 1 0.25 16.67 4.17
sand m3 0.068 322.00 21.896 Plasterer 1 1 12.50 12.50
water m3 0.016 11.50 0.184 D/L 4 1 4.38 17.50
cement grout qt. 0.035 215.00 7.525
Total (1:01) 89.81 Total (1:02) 34.17 Total (1:03)
A= Materials Unit Cost 89.81 Birr/m 2 B= Manpower Unit Cost 20.71 Birr/m 2
C= Equipment Unit Cost 0.00 Birr/m2
Hourly Output: _______________________ Hourly output: _________________
Remark _____________________________________________________________________________

WORK ITEM: 4 2mm thick pvc tile EQUIPEMENT:

**
Indexed
Plastic tile M2 1.020 165.00 153.00 Foreman 1 0.125 16.67 2.08 Tools 1 0.15 0.15
adhesive glue Gal 0.330 150.00 49.50 Tiler 1 1 12.50 12.50
polish lit 0.100 15.00 1.50 D/L 2 1 4.38 8.76
0
Remark :
WORK ITEM: 7 10cm high PVC Skirting EQUIPEMENT:

**
Indexed
10cm thick PVC tile skirting ml 1.05 25.00 26.25 Forman 1 0.125 16.67 2.08 Tools 1 0.15 0.15
Adhesive glue kg 0.015 70.00 1.05 Tiler 1 1 12.50 12.50
D/L 2 1 4.38 8.76
Remark :

WORK ITEM: 6 Non Slippery Ceramic floor tiles EQUIPEMENT:

**
Indexed
1 cm thick ceramic tile m 2 1.02 325.00 331.50 Foreman 1 0.25 16.67 4.17
Cement Qtl 0.28 215.00 60.20 Tiler 1 1 12.50 12.50
Sand m3 0.068 322.00 21.90 D/L 2 1 4.38 8.75
Water m3 0.02 11.50 0.18 Helper 1 1 5.00 5.00
White Cement grout Qtl 0.01 1800.00 25.20
Polish lit 0.10 20.00 2.00
Remark :

WORK ITEM: 7 Ceramic Skirting EQUIPEMENT:

**
Indexed
Ceramic tile skirting ml 1.05 100.00 105.00 Foreman 1 0.125 16.67 2.08 Tools 1 0.15 0.15
Cement qt 0.04 215.00 8.60 Tiler 1 1 12.50 12.50
Sand m3 0.001 322.00 0.322 D/L 2 1 4.38 8.75
Water m3 0.002 3.50 0.007 0.00
Remark :

WORK ITEM: 8 6mm thick white EQUIPEMENT:

**
Indexed
Ceramic floor tiles m2 1.02 255.00 260.10 Foreman 1 0.25 16.67 4.17 Grinder 2.00 7.50 15.00
Cement Qtl 0.10 215.00 21.72 Tiler 1 1 12.50 12.50
Sand m3 0.03 322.00 8.05 D/L 2 1 4.38 8.75
Water m3 0.01 11.50 0.06 Helper -
White Cement Grout Qtl 0.01 215.00 3.01
Polish lit 0.10 20.00 2.00
Remark :

WORK ITEM: 9.00 Stair Case & Steps EQUIPEMENT:
Treads 3cm thick terrazzo

**
Indexed
3cmTerrazo tile flooring m 2
1.02 219.07 223.45 Forman 1 0.25 16.67 4.17 Grinder 2.00 7.50 15.00
Cement qt 0.016 215.00 3.44 DL 2 1.00 4.38 8.75
Sand m3 0.004 322.00 1.16 Tiler 1 1.00 12.50 12.50
Water m3 0.001 3.50 0.00 Helper 1 1.00 5.00 5.00
Remark :

WORK ITEM: 10.00 2cm thick terrazzo EQUIPEMENT:
2cm thick terrazzo (Riser)

**
Indexed
2cmTerrazo tile flooring m 2
1.02 219.07 223.45 Forman 1 0.25 16.67 4.17 Grinder 2.00 7.50 15.00
Cement qt 0.016 215.00 3.44 DL 2 1.00 4.38 8.75
Sand m3 0.004 322.00 1.16 Tiler 1 1.00 12.50 12.50
Water m3 0.001 3.50 0.00 Helper 1 1.00 5.00 5.00
Remark :

WORK ITEM: 11.00 Sills( Shaped & throated) EQUIPEMENT:
Sizes 3*28 cm terrazzo

**
Indexed
3cmTerrazo tile flooring m2 0.28 219.07 61.34 Forman 1 0.25 16.67 4.17 Grinder 2.00 7.50 15.00
Cement qt 0.016 215.00 3.44 DL 2 1.00 4.38 8.75
Sand m3 0.004 404.00 1.45 Tiler 2 1.00 10.00 20.00
Water m3 0.001 3.50 0.00 Helper 2 1.00 4.38 8.75
Remark :

WORK ITEM: 12 Concrete Paving EQUIPEMENT:
10Cm thick precast Concrete in C-20

**
Indexed
Water m3 0.19 11.50 2.19 D/L 18 1.00 4.38 78.8
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 4.38 4.38
Bar Bender 1 0.25 5.00 1.25
RESULT: 1,920.00 Birr/m3

*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC. RESULT: 192.00 birr/m2
WORK ITEM: 12 Concrete Paving EQUIPEMENT:
8Cm thick precast Concrete in C-20

**
Indexed
Water m3 0.19 11.50 2.19 D/L 18 1.00 4.38 78.8
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 3.75 3.75
Bar Bender 1 0.25 5.00 1.25
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC. RESULT: 150.32 birr/m2

WORK ITEM: 12 plastic emulsion paint EQUIPEMENT:
Internal plastered Vertical Surface 1.25

**
Indexed
Plastic paint lit 0.246 35.00 8.61 Forman 1 0.1 16.67 1.67
Brush pcs 0.002 45.00 0.09 Painter 1 1 7.50 7.50
Water m3 0.006 11.50 0.07 DL 1 1 4.38 4.38
Remark :

WORK ITEM: 2 External plastered Vertical Surface EQUIPEMENT:

**
Indexed
Plastic paint lit 0.246 35.00 8.61 Foreman 1 0.10 16.67 1.67 Scaffolding 1.00 7.50 7.50
Water m3 0.006 11.50 0.07 DL 1 1 4.38 4.38
Remark :

WORK ITEM: 3 Plastered Soffit EQUIPEMENT:

**
Indexed
Water m3 0.006 11.50 0.07 DL 1 1 4.38 4.38
Remark :

WORK ITEM: 4 Chip wood Ceiling Surface EQUIPEMENT:

**
Indexed
Water m3 0.006 11.50 0.07 DL 1 1 4.38 4.38
Remark :

WORK ITEM: 5 Oil Paint EQUIPEMENT:
To Ribbed sheet Soffit under eve

**
Indexed
Water m3 0.006 11.50 0.07 DL 1 1 4.38 4.38
Remark :
13. Glazing
WORK ITEM: 1.00 4mm thick EQUIPEMENT:

**
Indexed
4mm thick clear glass m2 1.05 125.00 131.25 Foreman 1 0.125 16.67 2.083333 Cutter 1.00 6.25 6.25
Putty Qtl 0.14 10.00 1.40 Glazer 1 1 6.25 6.25
D/L 1 1 4.38 4.375
Remark :

WORK ITEM: 2 4mm Thick (louvered window) EQUIPEMENT:

**
Indexed
4mm thick louvered window m2 1.05 200.00 210.00 Foreman 1 0.125 16.67 2.08 Cutter 1.00 6.25 6.25
Putty Qtl 0.14 10.00 1.40 Glazer 1 1 6.25 6.25
D/L 1 1 4.38 4.38
Remark :

WORK ITEM: 3 4mm Thick EQUIPEMENT:

**
Indexed
4mm thick louvered window m2 1.05 250.00 262.50 Foreman 1 0.125 16.67 2.08 Cutter 1.00 6.25 6.25
Putty Qtl 0.14 10.00 1.40 Glazer 1 1 6.25 6.25
D/L 1 1 4.38 4.38
Remark :
Site work
12

WORK ITEM: 1 Excavation & earth work EQUIPEMENT:
Bulk excavation to design level

**
Indexed
- Gang Leader 1.00 0.25 5.00 1.25
- D/L 2.00 1.00 4.38 8.76
-
-


WORK ITEM: 2.00 Fill EQUIPEMENT:
Under hard Core selected borrowed fill material Shall be placed

**
Indexed
Selected Fill m3 1.25 65.00 81.25 Forman 1.00 0.25 16.67 4.17 Hand Comp. 1 12.50 12.50
- Gang Leader 1.00 1.00 5.00 5.00 Roller 1 320.00 320.00
- D/L 6.00 1.00 4.38 26.28 -
- - -
- - -
- - -
- - -


WORK ITEM: 4.00 Fill EQUIPEMENT:
Crushed stone fill (Behind retaining wall)

**
Indexed
Crushed stone m3 1.05 404.00 424.20 Forman 1.00 0.10 16.67 1.67 -
- Gang Leader 1.00 1.00 5.00 5.00 -
- D/L 6.00 1.00 4.38 26.28 -
- - -
- - -
- - -
- - -


WORK ITEM: 3 Disposal EQUIPEMENT:

**
Indexed
- Forman 1.00 0.10 16.67 1.67 Dump Truck 1 350.00 350.00
- Gang Leader 1.00 1.00 5.00 5.00 Loader 1 850.00 850.00
- D/L 2.00 1.00 4.38 8.75 -
- - -
- - -
- - -
- - -
Total (1:01) - Total ( 1:02 ) 15.42 Total (1:03) 1,200.00
125 Direct Cost of Work Item = A+B+C = 48.62 Birr/m3


PROJECT: Temporary House, Lecture Hall, Class Room, Cafeteria LABOUR HOURLY OUTPUT: 0.50 m3/hr.
WORK ITEM: 17 Pre cast concrete curb stone in C - 15 EQUIPEMENT:
Size 12 x 40 cm (Walk way)
TOTAL QANTITY OF WORK ITEM: 1 m3 size 100 *100*10cm

**
Indexed
Water m3 0.08 11.50 0.92 D/L 18 1.00 4.38 78.8
- Mix. Opr 1 1.00 5.00 5.00
Vib. Opr. 1 1.00 3.75 3.75
Bar Bender 1 0.25 5.00 1.25

*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC. RESULT: 79.00 birr/m
ሀንስ ኮንስትራክሽን እና ቢዝነስ ኃ/የተ/የግ/ማህበር
page no 1 of 2
HANS CONSTRUCTION AND BUSINESS Plc. ቁጥር______________
TITLE:-Skilled and semi skilled Employee Payroll sheet from 16th December/2014 to 30th Dec./2014 Ec. ቀን________________
PROJECT:4KILO MIXED USE BUILDING CONSTRUCTION PROJECT

Location:Addis Ababa
working daily OT Gross Taxable
NO NAME title Income tax Net pay signature
day/time wages sun/HO.DAY D/time HRS total OT /birr/ Earning Income
1 Meseret Ayele Mix.op 2 225 - - - 450.00 450.00 - 450.00

2 Solomon Demse DL 5.5 225 - - - 1,237.50 1,237.50 63.75 1,173.75
3 Yonas Carp. 2 350 - - - 700.00 700.00 10.00 690.00
4 Kibrinesh Tekalign DL 14 165 - - - 2,310.00 2,310.00 204.00 2,106.00
5 Solomon Guard DL 8.5 165 - - - 1,402.50 1,402.50 80.25 1,322.25
6 Shewangizaw Carp. 2 325 - - - 650.00 650.00 5.00 645.00
7 Temam DL 3 200 - - - 600.00 600.00 - 600.00
total sum………… 0.00 7,350.00 7,350.00 363.00 6,987.00

Prepared By :______________________ Checked By: ________________ Aproved By :________________ Paid By:_________________
signature_____________________ signature__________ signature__________ signature__________
Date_____________ Date_____________ Date_____________ Date_____________
የኮንትራት ሰራተኞች ክፍያ
ተ.ቁ ስም ስራ የሰራዉ የ ክፍያ ጠቅላላ ክፍያ አስተያየት
1 Aynalem Extera Concrete 500.00 500

Loading of Agregate
2 material 300.00 300 To Bulgaria
3 EdmeAlem Fikadu 2,000
2,800.00
ጠቅላላ
ተ.ቁ የክፍያ አይነት ጠቅላላ ክፍያ አስተያየት
1 DL Salary 6,987.00
page no 1 of 2
TITLE:-Skilled and semi skilled Employee Payroll sheet from 16th December/2014 to 30th Dec./2014 Ec. ቀን________________

2 Contrat & material Purchase 2,800

ድምር 9,787.00
page no 1 of 2
TITLE:-Skilled and semi skilled Employee Payroll sheet from 01 January/2014 to 10th Dec./2014 Ec. ቀን________________

1 Solomon Demse Mix.op 7 225 - - - 1,575.00 1,575.00 97.50 1,477.50

3 Demeke Carp. 2.5 165 - - - 412.50 412.50 - 412.50
4 Ashenafi DL 3.5 165 - - - 577.50 577.50 - 577.50
5 Solomon Demse Guard 8.5 165 - - - 1,402.50 1,402.50 80.25 1,322.25
- - -
- - -
total sum………… 0.00 5,617.50 5,617.50 282.75 5,334.75

1 Aynalem Extera Concrete 500.00 500

UnLoading
Tancker ,CHS,H.Fram
2 e 1,800 800+1000
Water bill and
3 Motpregna 1,320 1020+300
3,620.00
ጠቅላላ
2 Contrat & material Purchase 3,620
ድምር 8,954.75
page no 1 of 2
TITLE:-Skilled and semi skilled Employee Payroll sheet from 1st Feb./2014 to 15th Jan./2014 Ec. ቀን________________

1 Solomon Demse DL 7 225 - 24.0 675.00 1,575.00 2,250.00 195.00 2,055.00

3 Asrat Chi. 1 165 - - - 165.00 165.00 - 165.00
4 Shimels DL 2 165 - - - 330.00 330.00 - 330.00
5 Hasen DL 2 165 - - - 330.00 330.00 - 330.00
6 Eyasu DL 2 165 - - - 330.00 330.00 - 330.00
7 Solomon Guard DL 10 160 - - - 1,600.00 1,600.00 100.00 1,500.00
8 Shewangizaw Carp. 3 325 - - - 975.00 975.00 37.50 937.50
9 Endale Shanta DL 3 165 - - - 495.00 495.00 - 495.00
10 Getaneh DL 2 165 - - - 330.00 330.00 - 330.00
total sum………… 675.00 8,605.00 9,280.00 561.25 8,718.75
Prepared By :______________________ Checked By: ________________ Aproved By :________________ Paid By:____________
1
3
-
ጠቅላላ
2 Contrat & material Purchase -
page no 1 of 2
TITLE:-Skilled and semi skilled Employee Payroll sheet from 1st Feb./2014 to 15th Jan./2014 Ec. ቀን________________

ድምር 8,718.75
page no 1 of 2
TITLE:-Skilled and semi skilled Employee Payroll sheet from 16/07/2016 to 30/07/2016 Ec. ቀን___30/07/2016_________
PROJECT:MENZIL REAL ESTATE (CMC) PROJECT

1 Brhane Assefa DL 7 329 - 2,303.00 2,303.00 202.95 2,100.05

2 Birhane(watering for Curing DL 7 212.7 - 1,488.90 1,488.90 88.89 1,400.01
3 Debash Getahun DL 2 300 - 600.00 600.00 - 600.00
4 Genetu Belayneh DL 3 311.13 - 933.39 933.39 33.34 900.05
5 Aweke DL 1 300 - - 300.00 300.00 - 300.00
6 Legesse Bar man 2 633.35 1,266.70 1,266.70 66.67 1,200.03
7 Aynalem Chisler 4 663.97 2,655.88 2,655.88 255.88 2,400.00
8 Nigist Bewket Store Keeper 21 190.33 3,996.93 3,996.93 496.89 3,500.04
0.00 0.00 - 0.00
0.00 13,544.80 13,544.80 1,144.62 12,400.18
ተ.ቁ ስም ስራ የሰራዉ ክፍያ ጠቅላላ ክፍያ አስተያየት
1 -
2
3
4
3
-
ጠቅላላ
page no 1 of 2
TITLE:-Skilled and semi skilled Employee Payroll sheet from 16/07/2016 to 30/07/2016 Ec. ቀን___30/07/2016_________
PROJECT:MENZIL REAL ESTATE (CMC) PROJECT

1 12,400.18
2 -
ድምር 12,400.18

4.CMC Menzil Real Esate Payroll

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

4.CMC Menzil Real Esate Payroll

Uploaded by

Copyright:

Available Formats

Over head & profit 35% Over head cost : 20% 20% Electric

Profit Cost: 15% 15% Sanitary 240

Total (1:01) - Total ( 1:02 ) Total (1:03) 2,600.00

UF: UTILIZATION FACTOR RESULT: 244,412.00 Birr/m2

1. Excavation & Earth Work

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

Total (1:01) - Total ( 1:02 ) 12.24 Total (1:03) 3.00

UF: UTILIZATION FACTOR RESULT: 6.00 Birr/m2

1. Excavation & Earth Work

TOTAL QANTITY OF WORK ITEM: 1 m3

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

Total (1:01) - Total ( 1:02 ) 11.67 Total (1:03) 850.00

UF: UTILIZATION FACTOR RESULT: 47.00 Birr/m3

1. Excavation & Earth Work

TOTAL QANTITY OF WORK ITEM: 1 m3

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

Total (1:01) - Total ( 1:02 ) 11.67 Total (1:03) 850.00

UF: UTILIZATION FACTOR RESULT: 53.00 Birr/m3

1. Excavation & Earth Work

TOTAL QANTITY OF WORK ITEM: 1 m3

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

Total (1:01) - Total ( 1:02 ) 11.67 Total (1:03) 850.00

UF: UTILIZATION FACTOR RESULT: 47.00 Birr/m3

1. Excavation & Earth Work

TOTAL QANTITY OF WORK ITEM: 1 m3

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

Total (1:01) - Total ( 1:02 ) 11.67 Total (1:03) 850.00

UF: UTILIZATION FACTOR RESULT: 53.00 Birr/m3

1. Excavation & Earth Work

TOTAL QANTITY OF WORK ITEM: 1 m3

Total (1:01) - Total ( 1:02 ) 10.92 Total (1:03) -

UF: UTILIZATION FACTOR RESULT: 48.00 Birr/m3

1. Excavation & Earth Work

TOTAL QANTITY OF WORK ITEM: 1 m3

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

UF: UTILIZATION FACTOR RESULT: 183.00 Birr/m3

TOTAL QANTITY OF WORK ITEM: 1 m3

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

UF: UTILIZATION FACTOR RESULT: 69.00 Birr/m3

1. Excavation & Earth Work

TOTAL QANTITY OF WORK ITEM: 1 m2

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

Total (1:01) 56.33 Total ( 1:02 ) 27.92 Total (1:03) -

UF: UTILIZATION FACTOR RESULT: 80.00 Birr/m2

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

Total (1:01) 39.09 Total ( 1:02 ) 52.92 Total (1:03) 90.00

UF: UTILIZATION FACTOR RESULT: 63.00 Birr/m2

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

UF: UTILIZATION FACTOR RESULT: 2,242.00 Birr/m3

TOTAL QANTITY OF WORK ITEM: 1 m3

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

Total (1:01) 1,112.69 Total ( 1:02 ) 52.92 Total (1:03) 47.50

TOTAL QANTITY OF WORK ITEM: 1 m3

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

TOTAL QANTITY OF WORK ITEM: 1 m3

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

UF: UTILIZATION FACTOR RESULT: 2,316.00 Birr/m3

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

TOTAL QANTITY OF WORK ITEM: 1 m3

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

Total (1:01) 1,258.75 Total ( 1:02 ) 52.92 Total (1:03) 47.50

UF: UTILIZATION FACTOR RESULT: 2,316.00 Birr/m3

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

UF: UTILIZATION FACTOR RESULT: 158.00 Birr/m2