ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT

PROJECT: METAL WORK

WORK ITEM: ( 9.5) STEEL LADDER RHS 1mx1m
TOTAL QUANTITY OF WORK ITEM: 1 m2

Material Cost (1:01) Cost Labour by Labour (1:02)

Type of Material Unit Qty * Rate per Unit Trade No. UF
MAKING
RHS of 30x10x1.2mm kg 2.82 49.00 138.18 Welder 1 1
RHS of 50x30x1.2mm kg 2.54 52.50 133.35 Helper 1 1
RHS of 60x40x2.5mm kg 4 52.50 210 Forman 1 0.125
Electrode ( 3.2 mm ) pcs 15 0.30 4.5 D/L 1 1
Anchor ( iron mongery ) pcs 3 2.25 6.75
Anti - rust gal 0.01 60.00 0.6
Tinner lit 0.005 5.00 0.025
FIXING
CarpenterII 1 1
Helper 1 1
Chiseler 1 1

Total (1:-01) 493.41 Total (1:02)

A= Materials Unit Cost 123.35 Birr/m3 B=Manpower Unit Cost

Total of (1:02)
Hourly Output
Direct Cost of work item = A+B+C =
Overhead Cost:
Total Unit Cost :

Remark:

UF: UTILIZATION FACTOR

*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
T & INDIRECT UNIT COSTS
LABOUR HOURLY OUTPUT: 0.375 pc/hr 0.63
EQUIPEMENT: Welding & Grinding machine m2/hr.
Profit & Over Head 15%
**
Indexed
our (1:02) Hourly Hourly Equipment CostHourly
Type of (1:03) Hourly
Cost Cost Equipment No. Rental Cost

30 30 Weld. Mach. 1 10 10 31.25

15.2 15.2 29.167
40 5
10 10
0
0
0
60.2
4.4 4.4
1.9 1.9
2.15 2.15
0
8.45
1:02) 68.7 Total (1:03) 10

68.65 C= Equipment Unit Cos 10 Br./m3

68.65 Total of (1:03) 10
68.65 10
1.000 Hourly output: 1.00
202.00 Birr/m3
15% 0.00 "
0.00 Birr/m3
Take 0.00

RGETED OUTPUT.
 ANALYSIS SHEET FOR DIRECT & INDIRECT COSTS
PROJECT: Nekemte Branch Building Maintenance Work LABOUR DAILY OUTPUT: 75 Kg/Day
WORK ITEM :( 5.11 ) RHS Structural Steel Ladder Manufacturing and Mounting EQUIPEMENT DAILY OUT PUT: 75 Kg/Day
TOTAL QANTITY OF WORK ITEM: 1 Kg RESULT 108.00 Birr/Kg

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
MAKING
R.H.S Steel Kg 1.05 60.00 63.00 Forman 1 0.125 269.2 33.65 Welding Mac. 1 180.00 180.00
Electrode ( 3.2 mm ) Pk 0.02 130.00 2.60 Welder 1 1 220 220.00 Grinder 1 75.00 75.00
Disck No 0.05 100.00 5.00 Helper 1 1 154 154.00 Tools 4 2.00 8.00
D/L 1 1 10 10.00
FIXING
CarpenterII 1 1 250.0 250.00
Helper 1 1 150 150.00
Chiseler 1 1 100 100.00

Total (1:-01) 70.60 Total (1:02) 917.65 Total (1:03) 263.00

A= Material unit cost= 70.60 Birr/kg B=Manpower Unit Cost 12.24 Birr/kg C=Equipment Unit Cost 3.51 Birr/kg
Total of (1:02) Total of (1:03)
Daily output: Daily output:
Direct Cost of work item = A + B + C = 86.34 Birr/kg
Overhead Cost : 10% 8.63 Birr/kg
Profit Cost: 15% 12.95 Birr/kg
Total : 107.93 Birr/kg
Remark : ______________________________
UF: UTILIZATION FACTOR Total Unit Cost : 108.00 Birr/kg
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
METAL WORK
MATERIALS
Angle Iron
Pc 190 178.26
40x40x2.5mm
Angle Iron
Pc 234.78 234.78
40x40x3.0mm
Angle Iron
Pc 195.65 195.65
30x30x3.0mm
RHS 80x80x3mm Pc 1,043.48 1,043.48
RHS 60x60x3mm Pc 695.65 695.65
RHS 70x50x2mm Pc 467.83 467.83
RHS 50x50x2mm Pc 373.91 373.91
RHS 40x40x2.5mm Pc 417.39 417.39
RHS 30x30x3mm Pc 372.17 372.17
RHS 20x30x2mm Pc 330.43 330.43
RHS 20x10x1.5mm Pc 72.17 72.17
RHS 15x15x1.5mm Pc 86.96 86.96
CHS 50x3mmthick Pc 465.22 465.22

1mm thick sheet metal m2 375.65 375.65

2.0 mm thick sheet

m2 680 680
metal

8mm thick sheet metal m2 3500 3,500.00

 RHS QUANTITY

LADDER

No. L W1 H1 T w1 h1 A DENSITY

1 1 25.0 60 40 2.5 55 35 475 7850

3.0 Supply
and Fix
EGA-
500
roof
cover m2 2,409.76 500.00 1,204,879.50
fix
Supplyto
RHS
and
purlin
erect
and
steel
RHS
structur
truss
e all
as
acordin
shown No
gonto the
3.1 RHS
drawing
structur
truss
.al Price
accordi -
shall
drawing
ng
include to
includin
the m2
roof
TRUSS
g truss
specifie
ridge
(RHS)
member
dcover.
3.2
s, RHS ml 1,056.00 400.00 422,400.00
drawing
Roof
TUBU
purlin,
3.3 .cover RHS
price
LAR
plates, ml 49.50 320.00 15,840.00
TUBU
shall
measure
3.4 OF
angle RHS
LAR
include
dTUBU in
ml 330.00 155.00 51,150.00
100*10
irons,
3.4 OF
one
horizont RHS
0*3
LAR
bolts, mm ml 528.00 155.00 81,840.00
80*80*
coat
TUBU
al of
3.4 OF
bracing RHS
3anti
LAR mmrust
projecti
60*60*
TUBUall
and
OF
on. two
3necessa
LAR mm
coats
50*50* of
OF
ry work
3syntheti
mm
40*40*
cfor
3secure
mm
enamel
installat ml 2,618.00 155.00 405,790.00
paint.
3.5 ion RHS
and
TUBU
apply
LAR
two
OF
coats of
30*30*
anti -
2rust
mm
paint ml 1,309.00 115.00 150,535.00
RHS
Purlin
05 Size 80
x 80 x
3mm kg 3,730.95 70.00 261,166.50
06 Size 70
x 50 x
3mm kg 355.86 70.00 24,910.20
Lattice
Purlin
07 Size 30
x 30 x
3mm kg 6,619.29 70.00 463,350.30
08 Dia
16mm
Deform
ed bar
kg 3,509.94 45.00 157,947.30
Angle
Ties
09 Size 40
x 40 x 3
mm
L = 100
mm

No 154.00 50.00 7,700.00

10 Size 60
x 60 x 3
mm
L = 100
mm

No 370.00 80.00 29,600.00

Plates
Base
and
connect
ion
plate

11 275 x
275 x
8mm
thick
No 68.00 275.00 18,700.00
12 150 x
150 x
8mm
thick
No 90.00 225.00 20,250.00
J-
Bolts
13 Dia.
24mm
bar L =
650mm
No 136.00 150.00 20,400.00
Anchor
Bolt
14 M - 10
(purlin
and
angle
tie
connect
ion )

No 154.00 50.00 7,700.00

15 M - 20
(purlin
and
angle
tie
connect
ion )

No 370.00 80.00 29,600.00

3.4 Supply
and fix
G-28
sheet
metal
coping
of
Develo
pment
length
33cm
over
roof
parapet
wall. as
per the
drawing
.

m
3.5 Supply
and fix
dia.110
mm
plastic
(PVC)
down
pipe
fixed to
wall or
column
s with
metal
straps at
minimu
m c/c
100cm.
and fix
metal
strainer
at the
top.

m 186.00
 V M /Kg SECTION REMARK

MAIN DIAG. &

0.0119 93.21875 60x40x2.5 mm RHS HORI. MEMBERS
 Total
40X40X2mm RHS direct
metal work Item of work : Grill for Fence cost 231.76
Profit &
metal work Performance/hr : 1.00 ml/hr OH(30%) 69.53
Service
Aggregat
metal work Direct unit cost: 227.22 tax
e (10%)
unit
metal work Small plants and tools cost 4.54 cost 301
metal work Material cost Labour cost
COST LABOUR
PER BY Unit
metal work TYPE OF MATERIAL UNIT QTY RATE UNIT TRADE NO factor
metal work 40x40x2mm RHS ml 7.65 28.00 214.20 Piece rate
metal work Electrode Pkt 0.20 33.00 6.60
metal work Antirust Gal 0.03 80.50 2.42
metal work
metal work
metal work
metal work
metal work
metal work
metal work 223.22
metal work
abour cost Equipment cost
INDEXED HRLY
HRY HRLY TYPE OF RENTAL HRLY
COST COST EQPT NO UF RATE COST
4.00

4.00 0.00