Page 10 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Supply and cast according to design reinforced concrete class C-30 for Daily Output 9.17 m3
Elevation columns
QTY. OF WORK ITEM: 1.00 m3

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qnt. 4.00 1,705.80 6,823.19 Foreman 1.00 0.50 900.00 450.00 Mixer 1.00 8.00 200.22 1,601.79
Sand m3 0.54 1,459.63 788.20 Mason 2.00 1.00 850.00 1,700.00 Vibrator 2.00 8.00 137.72 2,203.57
Gravel (02) m3 0.87 1,942.03 1,689.57 D/L 20.00 1.00 300.00 6,000.00 Reci Lift Set 1.00 8.00 250.00 2,000.00
Water m3 0.30 15.00 4.50 M.operator 1.00 1.00 595.00 595.00 -
- V.operator 2.00 1.00 425.00 850.00 -
- - -
- - -
- - -
- - -
- - -
Total 'A' (birr) 9,305.45 Total 'B' (birr) 9,595.00 Total 'C' (birr) 5,805.36

1. Material Total "A" 9,305.45 2. Manpower Total "B" 1,046.35 3. Equipment Total "C" 633.08
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 10,984.88 Birr/m3
2. Profit and overhead cost (birr) = 35% 3,844.71 "
Total unit cost (birr) 14,829.59 Birr/m3

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 11 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Supply and cast according to design reinforced concrete class C-30 for Floor Daily Output 11.93 m3
beams, roof beams and Suspended slab
QTY. OF WORK ITEM: 1.00 m3

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qnt. 4.00 1,705.80 6,823.19 Foreman 1.00 0.50 900.00 450.00 Mixer 1.00 8.00 200.22 1,601.79
Sand m3 0.54 1,459.63 788.20 Mason 2.00 1.00 850.00 1,700.00 Vibrator 2.00 8.00 137.72 2,203.57
Gravel (02) m3 0.87 1,942.03 1,689.57 D/L 20.00 1.00 300.00 6,000.00 Reci Lift Set 1.00 8.00 250.00 2,000.00
Water m3 0.30 15.00 4.50 M.operator 1.00 1.00 595.00 595.00 -
- V.operator 2.00 1.00 425.00 850.00 -
- - -
- - -
- - -
- - -
- - -
Total 'A' (birr) 9,305.45 Total 'B' (birr) 9,595.00 Total 'C' (birr) 5,805.36

1. Material Total "A" 9,305.45 2. Manpower Total "B" 804.27 3. Equipment Total "C" 486.62
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 10,596.35 Birr/m3
2. Profit and overhead cost (birr) = 35% 3,708.72 "
Total unit cost (birr) 14,305.07 Birr/m3

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 12 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Supply and cast according to design reinforced concrete class C-30 for Lift Daily Output 7.88 m3
shaft, shear wall and Stair case and landing
QTY. OF WORK ITEM: 1.00 m3

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qnt. 4.00 1,705.80 6,823.19 Foreman 1.00 0.50 900.00 450.00 Mixer 1.00 8.00 200.22 1,601.79
Sand m3 0.54 1,459.63 788.20 Mason 2.00 1.00 850.00 1,700.00 Vibrator 2.00 8.00 137.72 2,203.57
Gravel (02) m3 0.87 1,942.03 1,689.57 D/L 20.00 1.00 300.00 6,000.00 Reci Lift Set 1.00 8.00 250.00 2,000.00
Water m3 0.30 15.00 4.50 M.operator 1.00 1.00 595.00 595.00 -
- V.operator 2.00 1.00 425.00 850.00 -
- - -
- - -
- - -
- - -
- - -
Total 'A' (birr) 9,305.45 Total 'B' (birr) 9,595.00 Total 'C' (birr) 5,805.36

1. Material Total "A" 9,305.45 2. Manpower Total "B" 1,217.64 3. Equipment Total "C" 736.72
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 11,259.81 Birr/m3
2. Profit and overhead cost (birr) = 35% 3,940.93 "
Total unit cost (birr) 15,200.75 Birr/m3

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 13 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: 30cm thick ribbed slab in C-25 price includes 6cm thick C-25 concrete 24cm Daily Output 10.07 m2
thick concrete block complete work all according to drawing.
QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
24 cm. th. Rib.HCB Pcs. 14.50 41.74 605.22 Foreman 1.00 0.50 900.00 450.00 Mixer 1.00 4.00 200.22 800.89
C-25 concrete m3 0.125 9,305.45 1,163.18 Mason 2.00 1.00 850.00 1,700.00 Vibrator 2.00 4.00 137.72 1,101.79
Water m3 0.30 15.00 4.50 D/L 12.00 2.00 300.00 7,200.00 Reci Lift Set 1.00 4.00 250.00 1,000.00
- - -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 1,772.90 Total 'B' (birr) 9,350.00 Total 'C' (birr) 2,902.68

1. Material Total "A" 1,772.90 2. Manpower Total "B" 928.50 3. Equipment Total "C" 288.25
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 2,989.65 Birr/m2
2. Profit and overhead cost (birr) = 35% 1,046.38 "
Total unit cost (birr) 4,036.03 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 14 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Provide and fix in position Multilayer Plywood formwork whichever is appropriate for: Daily Output 8.62 m2

QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
H-frame set 0.25 753.62 188.41 Foreman 1.00 0.50 900.00 450.00 Cutter 1.00 8.00 62.50 500.00
RHS 60x60mm ml 2.60 48.31 125.60 Carpenter 1.00 1.00 850.00 850.00 Tools 1.00 8.00 2.00 16.00
Plywood, 1.22x2.44 pcs 1.05 218.85 229.79 Helper 1.00 1.00 340.00 340.00 Reci Lift Set 1.00 4.00 250.00 1,000.00
Nails d/t size kg 0.25 199.65 49.91 D/L 1.00 1.00 300.00 300.00 -
black wire, 2.5mm kg 0.10 199.65 19.97 - -
purlin 5x7cm ml 1.10 87.50 96.25 - -
Mould Oil Lit. 0.05 304.35 15.22 - -
Eucalyptus 4m ml 0.67 37.50 25.00 - -
Eucalyptus 8m ml 0.67 31.25 20.83 - -
-
Total 'A' (birr) 770.98 Total 'B' (birr) 1,940.00 Total 'C' (birr) 1,516.00

1. Material Total "A" 770.98 2. Manpower Total "B" 225.06 3. Equipment Total "C" 175.87
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 1,171.91 Birr/m2
2. Profit and overhead cost (birr) = 35% 410.17 "
Total unit cost (birr) 1,582.08 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 15 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Provide and put in place steel reinforcements of the following diameter and type according to structural Daily Output 135.00 Kg
drawings and tying with ø1.5mm wire for dia.6mm,. dia.6mm & dia10mm
QTY. OF WORK ITEM: 1.00 Kg

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Rebar different size Kg 1.10 111.30 122.43 Foreman 1.00 0.50 900.00 450.00 tools 2.00 8.00 2.00 32.00
wire 1.5mm kg 0.01 199.65 2.00 Barbender 1.00 1.00 680.00 680.00 Grinder with 1.00 8.00 75.00 600.00
- Helper 1.00 1.00 340.00 340.00 disc
- D/L 1.00 1.00 300.00 300.00 -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 124.43 Total 'B' (birr) 1,770.00 Total 'C' (birr) 632.00

1. Material Total "A" 124.43 2. Manpower Total "B" 13.11 3. Equipment Total "C" 4.68
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 142.22 Birr/Kg
2. Profit and overhead cost (birr) = 35% 49.78 "
Total unit cost (birr) 192.00 Birr/Kg

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 16 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Provide and put in place steel reinforcements of the following diameter and type according Daily Output 120.00 Kg
to structural drawings and tying with ø1.5mm wire for dia.>=10mm
QTY. OF WORK ITEM: 1.00 Kg

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Rebar different size Kg 1.15 111.30 128.00 Foreman 1.00 0.50 900.00 450.00 tools 2.00 8.00 2.00 32.00
wire 1.5mm kg 0.01 199.65 2.00 Barbender 1.00 1.00 680.00 680.00 Grinder with 1.00 8.00 75.00 600.00
- Helper 1.00 1.00 340.00 340.00 disc
- D/L 1.00 1.00 300.00 300.00 -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 130.00 Total 'B' (birr) 1,770.00 Total 'C' (birr) 632.00

1. Material Total "A" 130.00 2. Manpower Total "B" 14.75 3. Equipment Total "C" 5.27
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 150.01 Birr/Kg
2. Profit and overhead cost (birr) = 35% 52.50 "
Total unit cost (birr) 202.52 Birr/Kg

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 17 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: 20cm thick class B HCB wall both sides left for Daily Output 6.35 m2
plastering; bedded in cement mortar (1:3).
QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qtl. 0.10 1,705.80 170.58 Forman 1.00 0.25 900.00 225.00 Tools 2.00 8.00 2.00 32.00
HCB#20cm Pcs 14.50 40.00 580.00 Mason 1.00 1.00 850.00 850.00 lifting 1.00 8.00 10.00 80.00
Sand m3 0.028 1,459.63 40.87 DL 2.00 1.00 300.00 600.00 -
Water m3 0.30 15.00 4.50 - -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 795.95 Total 'B' (birr) 1,675.00 Total 'C' (birr) 112.00

1. Material Total "A" 795.95 2. Manpower Total "B" 263.78 3. Equipment Total "C" 17.64
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 1,077.37 Birr/m2
2. Profit and overhead cost (birr) = 35% 377.08 "
Total unit cost (birr) 1,454.44 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 18 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: 15cm thick class B HCB wall both sides left for Daily Output 10.62 m2
plastering; bedded in cement mortar (1:3)
QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qtl. 0.08 1,705.80 136.46 Forman 1.00 0.25 900.00 225.00 Tools 2.00 8.00 2.00 32.00
HCB#15cm Pcs 13.50 38.26 516.52 Mason 1.00 1.00 850.00 850.00 lifting 1.00 8.00 10.00 80.00
Sand m3 0.022 1,459.63 32.11 DL 2.00 1.00 300.00 600.00 -
Water m3 0.25 15.00 3.75 - -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 688.85 Total 'B' (birr) 1,675.00 Total 'C' (birr) 112.00

1. Material Total "A" 688.85 2. Manpower Total "B" 157.72 3. Equipment Total "C" 10.55
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 857.11 Birr/m2
2. Profit and overhead cost (birr) = 35% 299.99 "
Total unit cost (birr) 1,157.10 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 19 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: 10cm thick class B HCB wall both sides left for plastering; bedded in Daily Output 14.32 m2
cement mortar (1:3
QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qtl. 0.05 1,705.80 85.29 Forman 1.00 0.25 900.00 225.00 Tools 2.00 8.00 2.00 32.00
HCB#10cm Pcs 12.50 36.52 456.52 Mason 1.00 1.00 850.00 850.00 lifting 1.00 8.00 10.00 80.00
Sand m3 0.014 1,459.63 20.43 DL 2.00 1.00 300.00 600.00 -
Water m3 0.15 15.00 2.25 - -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 564.50 Total 'B' (birr) 1,675.00 Total 'C' (birr) 112.00

1. Material Total "A" 564.50 2. Manpower Total "B" 116.97 3. Equipment Total "C" 7.82
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 689.29 Birr/m2
2. Profit and overhead cost (birr) = 35% 241.25 "
Total unit cost (birr) 930.54 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 20 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Supply and construct stone masonry fence wall bedded and joined in Daily Output 6.80 m3
1:3 cement mortar below natural ground level and Above
QTY. OF WORK ITEM: 1.00 m3

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qnt. 1.50 1,705.80 2,558.70 Foreman 1.00 0.125 900.00 112.50 tools 2.00 8.00 2.00 32.00
Stone m3 1.00 1,400.97 1,400.97 Mason 2.00 1.00 850.00 1,700.00 Mixer 1.00 4.00 200.22 800.89
Sand m3 0.42 1,459.63 613.04 DL 6.00 1.00 300.00 1,800.00 -
Water m3 0.15 15.00 2.25 Carpenter 1.00 0.50 850.00 425.00 -
- M.operator 1.00 0.50 595.00 297.50 -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 4,574.96 Total 'B' (birr) 4,335.00 Total 'C' (birr) 832.89

1. Material Total "A" 4,574.96 2. Manpower Total "B" 637.50 3. Equipment Total "C" 122.48
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 5,334.94 Birr/m3
2. Profit and overhead cost (birr) = 35% 1,867.23 "
Total unit cost (birr) 7,202.17 Birr/m3

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 21 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Apply three coats of plastering in cement mortar (1:3) to Internal wall surface Daily Output 9.83 m2

QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qtl. 0.13 1,705.80 221.75 Foreman 1.00 0.50 900.00 450.00 Tools 2.00 8.00 2.00 32.00
Sand m3 0.035 1,459.63 51.09 Plasterer 1.00 1.00 765.00 765.00 liftng 1.00 8.00 10.00 80.00
Water m3 0.90 15.00 13.50 Chiseller 1.00 0.40 510.00 204.00 kebeleto & 1.00 8.00 15.00 120.00
- D/L 2.00 1.00 300.00 600.00 timber -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 286.34 Total 'B' (birr) 2,019.00 Total 'C' (birr) 232.00

1. Material Total "A" 286.34 2. Manpower Total "B" 205.39 3. Equipment Total "C" 23.60
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 515.33 Birr/m2
2. Profit and overhead cost (birr) = 35% 180.37 "
Total unit cost (birr) 695.70 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 22 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Apply three coats of plastering in cement mortar (1:3) to External wall surface Daily Output 9.00 m2

QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qtl. 0.13 1,705.80 221.75 Foreman 1.00 0.50 900.00 450.00 Tools 2.00 8.00 2.00 32.00
Sand m3 0.035 1,459.63 51.09 Plasterer 1.00 1.00 765.00 765.00 Timber for edge 2.00 8.00 2.00 32.00
Water m3 0.90 15.00 13.50 Chiseller 1.00 0.50 510.00 255.00 work
- D/L 2.00 1.00 300.00 600.00 scaffolding 1.00 1.00 150.00 150.00
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 286.34 Total 'B' (birr) 2,070.00 Total 'C' (birr) 214.00

1. Material Total "A" 286.34 2. Manpower Total "B" 230.00 3. Equipment Total "C" 23.78
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 540.12 Birr/m2
2. Profit and overhead cost (birr) = 35% 189.04 "
Total unit cost (birr) 729.16 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 23 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Apply three coats of plastering in cement mortar (1:3) To exposed beam , column and shear wall Daily Output 8.49 m2

QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qtl. 0.13 1,705.80 221.75 Foreman 1.00 0.50 900.00 450.00 Tools 2.00 8.00 2.00 32.00
Sand m3 0.035 1,459.63 51.09 Plasterer 1.00 1.00 765.00 765.00 Timber for edge 2.00 8.00 2.00 32.00
Water m3 0.90 15.00 13.50 Chiseller 1.00 0.50 510.00 255.00 work
- D/L 2.00 1.00 300.00 600.00 scaffolding 1.00 1.00 150.00 150.00
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 286.34 Total 'B' (birr) 2,070.00 Total 'C' (birr) 214.00

1. Material Total "A" 286.34 2. Manpower Total "B" 243.82 3. Equipment Total "C" 25.21
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 555.36 Birr/m2
2. Profit and overhead cost (birr) = 35% 194.38 "
Total unit cost (birr) 749.74 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY
 Page 24 of 27

BINU ARCHITECTS PLC

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: B+G+7 Mixed Use Building (Ato Yonas Zewude) Location: Arba Minch
WORK ITEM: Apply three coats of plastering in cement mortar (1:3) To exposed beam , column and shear wall Daily Output 6.65 m2

QTY. OF WORK ITEM: 1.00 m2

A . Material B. Manpower C. Equipment

Daily rate Daily cost Daily Rental rate Daily cost
Type of Material Unit Qty Rate (birr) Cost per unit Type No. U.F. Type No.
(birr) (birr) hr (birr/hr) (birr)
Cement Qtl. 0.13 1,705.80 221.75 Foreman 1.00 0.50 900.00 450.00 Tools 2.00 8.00 2.00 32.00
Sand m3 0.035 1,459.63 51.09 Plasterer 1.00 1.00 765.00 765.00 lifting 1.00 8.00 10.00 80.00
Water m3 0.90 15.00 13.50 Chiseller 1.00 0.50 510.00 255.00 kebeleto & 1.00 8.00 15.00 120.00
- D/L 2.00 1.00 300.00 600.00 timber -
- - -
- - -
- - -
- - -
- - -
- -
Total 'A' (birr) 286.34 Total 'B' (birr) 2,070.00 Total 'C' (birr) 232.00

1. Material Total "A" 286.34 2. Manpower Total "B" 311.28 3. Equipment Total "C" 34.89
Daily output Daily output

1. Direct cost (birr) = "1" + " 2 " + " 3 " 632.51 Birr/m2
2. Profit and overhead cost (birr) = 35% 221.38 "
Total unit cost (birr) 853.88 Birr/m2

_________________ _________________ _________________

PREPARED BY CHECKED BY APPROVED BY