UNIT PRICES

FOR

BUILDING CONSTRUCTION ACTIVITIES

 -4-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

4. REINFORCEMENTS
4.1 dia. 8 mm. plain bars kg. 66.98 Birr/kg.

4.2 dia. 10 deformed bars " 55.32 Birr/kg.

4.3 dia. 12 mm. and above deformed bars " 28.52 Birr/kg. 0.00
 -1-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

1. EXCAVATION AND EARTH WORKS

1.1 20 cm. Clearing on loose & dry soil. m2 2.34 Birr/m2

1.2 20cm. Clearing on wet & black soil. " 3.77 Birr/m2

1.3 Bulk excav. to a depth not exceeding 150cm loose and dry soil. m3 95.19 Birr/m3

1.4 Ditto. but on wet and black soil. " 15.38 Birr/m3

1.5 Trench excavation not exceeding 150cm. in loose and dry soil. " 13.33 Birr/m3

1.6 Trench excavation not exceeding 150cm. in loose and dry soil. " 22.22 Birr/m3

1.7 Excavation foundation pits to adepth of 150-300cm. In loose soil. " 25.00 Birr/m3

1.8 Excavation foundation pits to adepth not exceeding 150cm.on wet and black soil. " 22.22 Birr/m3

1.9 Ditto. But, on loose soil. " 14.29 Birr/m3

1.10 Ditto. but, 150cm. - 300cm. But, on wet clay and black soil. " 33.33 Birr/m3

1.11 Excavation on soft rock to a depth not exceeding 150cm. " 36.67 Birr/m3

1.12 Ditto. But, on hard rock. " 185.89 Birr/m3

1.13 Back fill excavated materials from the site. " 5.79 Birr/m3

1.14 Back fill selected excavated mats. from out side the site. " 46.61 Birr/m3

1.15 Cart away surplus excavated mats. 1km. from the site. " 72.99 Birr/m3

1.16 25cm. thick basaltic hard core. m2 48.18 Birr/m2

 - 15 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

13. SANITARY INSTALLATION

13.1 Low flash WC ( Italy made ) pcs. 1150.83 Birr/pcs.

13.2 WC. Low Flash ( Tabor Ceramics ) " 610.83 Birr/pcs. 0.00

13.3 WC high flash " 706.83 Birr/pcs.

13.4 WC with high level flashing ( Turkish ) " 632.53 Birr/pcs.

13.5 Hand wash basine ( Italy made ) " 556.83 Birr/pcs.

13.6 50 X 60 HWB ( Italy ) " 708.35 Birr/pcs.

13.7 Bath tab ( Italy ) " 1148.67 Birr/pcs.

13.8 Bidet " 556.83 Birr/pcs.

13.9 Shower plate " 545.20 Birr/pcs.

13.10 urinals " 545.98 Birr/pcs.

13.11 Kitchen sink ( singel bowel) " 548.14 Birr/pcs.

13.12 Kitchen sink ( double bowel) " 747.50 Birr/pcs.

13.13 Towel rack " 57.29 Birr/pcs.

13.14 Toilet paper holder " 57.10 Birr/pcs.

13.15 soap holder " 50.85 Birr/pcs.

13.16 Glass mirror " 261.91 Birr/pcs.

13.17 Floor drain " 97.80 Birr/pcs.

13.18 Water heatr ( 50 Lit. Cap. ) " 1097.34 Birr/pcs.

13.19 Water heater ( 80 Lit. capacity ) " 1235.34 Birr/pcs.

13.20 Water heatr (120 Lit. capacity ) " 1446.22 Birr/pcs.

13.21 1/2 " Galvanaized Steel Pipe ( GSP ) ml. 35.36 Birr/ml.

13.22 3/4" Galvanaized Steel Pipe ( GSP ) " 31.71 Birr/ml.

 13.23 1" Galvanaized Steel Pipe ( GSP ) " 39.53 Birr/ml.

13.24 2" Galvanaized Steel Pipe ( GSP ) " 67.38 Birr/ml.

13.25 3" Galvanaized Steel Pipe ( GSP ) " 95.40 Birr/ml.

- 16 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

13.26 Gate Valves 1/2" pcs. 23.75 Birr/pcs.

13.27 Gate Valves 3/4" " 27.500 Birr/pcs.

13.28 Gate Valves 1" " 37.50 Birr/pcs.

13.29 Gate Valves 2" " 63.15 Birr/pcs.

13.30 Gate Valves 3" " 156.90 Birr/pcs.

13.31 50 mm. dia. PVC Pipe ml. 43.10 Birr/ml.

13.32 75 mm. dia. PVC Pipe " 57.00 Birr/ml. Average of 13.31%13.33

13.33 100 mm. Dia. PVC Pipe " 70.67 Birr/ml.

13.34 10 cm. dia. Concrete Pipe " 20.32 Birr/ml.

13.35 15 cm. dia. Concrete Pipe " 26.10 Birr/ml.

13.36 20 cm. dia. Concrete Pipe " 31.81 Birr/ml.

13.37 30 cm. dia. Concrete Pipe " 43.30 Birr/ml.

13.38 40 cm. dia. Concrete Pipe " 60.65 Birr/ml.

13.39 60 cm. dia. Concrete Pipe " 99.57 Birr/ml.

13.40 80 cm. dia. Concrete Pipe " 163.59 Birr/ml.

13.41 100 cm. dia. Concrete Pipe " 280.17 Birr/ml.

13.42 120 cm. dia. Concrete Pipe " 307.36 Birr/ml.

13.43 1 m3 cap. Water tank ( Black Iron Sheet ) pcs. 864.72 Birr/pcs.

13.44 2 m3 cap. Water tank ( Black Iron Sheet ) " 2094.37 Birr/pcs.

13.45 1 m3 cap. Water tank (Galvanized Sheet Metal) " 1486.46 Birr/pcs.

13.46 2 m3 cap. Water tank ( Galvanaized Sheet Metal ) " 2450.37 Birr/pcs.

13.47 1 m3 cap. Water tank ( Aluminium ) " 1593.59 Birr/pcs.

 -5-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

5. FORM WORKS
5.1 For Foundation Footing & Column. m2 67.42 Birr/m2

5.2 For Grade Beam. " 69.26 Birr/m2

5.3 For Elevation Column. " 73.19 Birr/m2

5.4 For Suspended slab & shear wall. " 68.18 Birr/m2
 -7-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

7. ROOFING WORKS
7.1 G32 CIS Roofing ( Including Truss & Purlins ) M2 59.37 Birr/m2

7.2 G30 CIS Roofing ( Including Truss & Purlins ) " 64.34 Birr/m2

7.3 G28 CIS Roofing ( Including Truss & Purlins ) " 75.70 Birr/m2

7.4 G32 C I S Roofing ( Without Truss & Purlin ) " 36.25 Birr/m2

7.5 G30 C I S Roofing ( Without Truss & Purlin ) " 41.23 Birr/m2

7.6 G28 C I S Roofing ( Without Truss & Purlin ) " 52.59 Birr/m2
7.7 10 cm. dia. Upper & Lower Chords Eucaliptus Wood. ml. 5.37 Birr/ml.

7.8 6 cm. dia. Vertical & Diagonal Members of a Truss " 3.52 Birr/ml.

7.9 5 X 7 cm. Tid Wood Roof Purlin " 11.72 Birr/ml.

7.10 EGA 300 & 4mm. Thick Roof cover m2 58.49 Birr/m2

7.11 Steel Truss & Purlin With RHS kg. 15.03 Birr/kg.

7.12 Gutter Development Size 33 cm. ml. 25.84 Birr/m.

7.13 Gutter Development Size 40 cm. " 29.78 Birr/m.

7.14 Gutter Development Size 50 cm. " 35.69 Birr/m.

7.15 Gutter Development Size 60 cm. " 40.94 Birr/m.

7.16 Gutter Development Size 100 cm. " 63.25 Birr/m.

7.17 Down Pipe Development Size 33 cm. " 24.97 Birr/m.

7.18 Down Pipe Development Size 40 cm. " 28.91 Birr/m.

7.19 Down Pipe Development Size 50 cm. " 34.81 Birr/m.

 7.20 Down Pipe Development Size 60 cm. " 40.06 Birr/m.

7.21 Copping Development Zize 33 cm. " 24.45 Birr/ml.

7.22 flashing Development Size 19 cm. " 22.13 Birr/m.

7.23 15 cm. Wide Kerrero Facia Board " 27.85 Birr/m.

7.24 20 cm. Wide Kerrero Facia Board " 34.73 Birr/m.

- 14 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

12. PAINTING WORKS

12.1 Three coats of plastic paint to wall. m2 8.90 Birr/m2

12.2 Two coats of plastic paint to wall. " 7.62 Birr/m2

12.3 Three coats of plastic paint to ceilling. " 9.45 Birr/m2

12.4 Three coats of synthetic paint to metal surface. " 12.44 Birr/m2

12.5 Two coats of varnish paint to wooden surface. " 12.82 Birr/m2

12.6 Two coats of anti-rust paint. " 11.39 Birr/m2

12.7 One coat of white washing paint. " 3.79 Birr/m2

 - 10 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

10. GLAZING WORKS

10.1 Fixing 3mm clear glass . m2 97.60 Birr/m2

10.2 Fixing 4mm clear glass. " 130.82 Birr/m2

10.3 Fixing 5mm. figured glass. " 282.07 Birr/m2

10.4 Fixing 4 mm. Frosted glass. " 172.07 Birr/m2

10.5 Fixing 4mm. Tinted glass. " 350.82 Birr/m2

10.6 Fixing 5mm. security glass. " 557.07 Birr/m2

 - 11 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

11. FINISHING WORKS

11.1 3 Coats of cement plastering ( 1:3 ) m2 27.91 Birr/m2

11.2 2 Coats of cement plastering to soffit celling. " 141.27 Birr/m2

11.3 2 Coats of cement plastering to exposed beams and columns. " 22.65 Birr/m2

11.4 1 coat (final coat) cement rendering. " 11.54 Birr/m2

11.5 Cement pointing to brick wall surface (1:3). " 11.02 Birr/m2

11.6 Cement pointing to H.C.B.wall surface (1:3). " 6.35 Birr/m2

11.7 Recessed pointing to dressed masonry wall surface. " 4.77 Birr/m2

11.8 3cm. Thick cement screed flooring (1:3). " 165.60 Birr/m2

11.9 5cm. Thick cement screed flooring (1:3). " 155.44 Birr/m2

11.10 20 x 20cm. cement tile flooring(1:3). " 127.66 Birr/m2

11.11 20 x 20cm. terrazzo tile flooring(1:3). " 90.65 Birr/m2

11.12 2cm. thick granolythic tile flooring (1:3). " 80.45 Birr/m2

11.13 2cm thick Harar marble flooring (1:3). " 270.24 Birr/m2

11.14 2cm thick white marble flooring (1:3). " 550.74 Birr/m2

11.15 Marbel Chips Flooring. " 105.00 Birr/m2

11.16 Ceramic tile flooring (1:3). " 245.87 Birr/m2

11.17 2mm. thick PVC flooring. (Ethiopia) " 124.90 Birr/m2

 11.18 2mm. thick PVC flooring. ( Italy) " 104.25 Birr/m2

11.19 2mm. thick PVC flooring. ( England) " 106.80 Birr/m2

11.20 2mm. thick PVC flooring. (China.) " 83.85 Birr/m2

11.21 Parque flooring with all accessories . " 145.18 Birr/m2

11.22 10cm. High cement tile skirting (1:3). ml. 10.64 Birr/ml
11.23 10cm. High terrazzo tile skirting (1:3). " 13.16 Birr/ml

11.24 10cm. High Granolythic tile skirting (1:3). " 11.91 Birr/ml

11.25 15 x 75mm. Marble skirting ( 1: 3 ). " 32.66 Birr/ml

11.26 15 x 100 mm. Marble skirting ( 1: 3 ). " 43.16 Birr/ml

- 12 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

11.27 ceramic tile skirting (1:3). ml. 46.54 Birr/ml

11.28 8cm.high PVC tile skirting.( ETHIOPIA) " 11.63 Birr/ml

11.29 8cm. high PVC tile skirting.( ITALY) " 13.83 Birr/ml
11.30 8cm. high PVC tile skirting.( ENGLAND) " 14.08 Birr/ml

11.31 8cm. high PVC tile skirting.(CHINA) " 12.25 Birr/ml

11.32 10cm. high wooden skirting. " 14.04 Birr/ml

11.33 30mm. thick terrazo window cill (1:3) on HCB. " 29.38 Birr/ml

11.34 30mm. thick terrazo window cill (1:3) on brick. " 32.70 Birr/ml

11.35 30mm. thick terrazo window cill (1:3) on stone. " 42.68 Birr/ml

11.36 30mm. thick Granite window cill (1:3) on HCB. " 118.63 Birr/ml

11.37 30mm. thick Granite window cill (1:3) on brick. " 138.58 Birr/ml

11.38 30mm. thick Granite window cill (1:3) on stone. " 191.08 Birr/ml

11.39 30mm. thick white marble window cill (1:3)on HCB. " 103.33 Birr/ml

11.40 30mm.thick white marble window cill (1:3) on Brick. " 119.08 Birr/ml

11.41 30mm. thick white marble window cill (1:3) on Stone. " 165.88 Birr/ml

11.42 30mm. thick HARAR marble window cill (1:3)on HCB . " 80.38 Birr/ml
 11.43 30mm. thick HARAR marble window cill (1:3)on Brick . " 92.19 Birr/ml

11.44 30mm. thick HARAR marble window cill (1:3)on Stone . " 127.63 Birr/ml

11.45 30mm.thick granolythic window cill (1:3) on HCB . " 56.15 Birr/ml

11.46 30mm.thick granolythic window cill (1:3) on Brick . " 87.22 Birr/ml

11.47 30mm. thick granite marble threads.(1:3) " 183.98 Birr/ml

11.48 30mm. thick white marble threads.(1:3) " 161.03 Birr/ml

11.49 30mm. thick harar marble threads.(1:3) " 126.61 Birr/ml

11.50 30mm. thick Granolythic marble threads.(1:3) " 90.27 Birr/ml

11.51 20mm. thick Granite marble riser. (1:3). " 107.06 Birr/ml

11.52 20mm. thick white marble riser. (1:3). " 94.31 Birr/ml

- 13 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

11.53 20mm. thick Harar marble riser. (1:3). ml. 63.71 Birr/ml

11.54 20mm. thick Granolythic marble riser. (1:3). " 47.56 Birr/ml

11.55 20mm. thick Granite marble trechholds. (1:3). " 116.34 Birr/ml
11.56 20mm. thick white marble trechholds. (1:3). " 103.59 Birr/ml

11.57 15x15 cm. Ceramic wall tile.(1:3). m2 91.37 Birr/m2

11.58 20x20 cm. Ceramic wall tile.(1:3). " 90.00 Birr/m2

11.59 Supply and fix mosaic tile. " 181.80 Birr/m2

11.60 Addis decore wall finishing. " 50.33 Birr/m2

11.61 Addis decore plastic wall paper. " 11.70 Birr/m2

11.62 2cm. thick Granite wall marble (1:2) . " 480.54 Birr/m2

11.63 2cm. thick Harar wall marble (1:2). " 263.79 Birr/m2

11.64 2cm. thick white Gojam wall marble (1:2). " 416.79 Birr/m2

11.65 Semi dressed stone pavement on 20cm. thick granular mats. " 46.49 Birr/m2

11.66 C-15 8cm thick mass concrete pavement under hard core. " 47.87 Birr/m2
 -3-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

3. CONCRETE WORKS
3.1 C-5 Lean Concrete (machine mix) 1:2:7 m2 80.54 Birr/m2 5 cm. Thick

3.2 C-20 Concrete (Hand mix) 1:2:4 m3 558.29 Birr/m3

3.3 C-20 Concrete (Mechanical Mix) 1:2:4 " 643.01 Birr/m3

3.4 C-25 Concrete in 15 cm thick floor slab(Mechanical Mix) 1:2:3 " 486.30 Birr/m2

3.5 C-25 Concrete (Mechanical Mix) 1:2:3 " 2310.38 Birr/m3

3.6 C-30 Concrete (Mechanical Mix) 1:1:3 " 850.43 Birr/m3

3.7 C-20 Concrete Slab 10 cm. thick (Hand mix) 1:2:4 m2 60.26 Birr/m2 10 cm. Thick

3.8 C-20 Concrete Slab 10 cm. thick (Mech. Mix) 1:2:4 " 64.30 Birr/m2 10 cm. Thick
 -9-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

9. METAL WORKS

9.1 Fully metal doors of 28LTZ without grill Pcs. 253.07 Br./m2

9.2 Fully metal doors of 38LTZ without grill " 268.95 Br./m2

9.3 Halfglazed metal doors of 38LTZ withoutgrill " 221.00 Br./m2

9.4 Halfglazed metal doors of 28LTZ withoutgrill " 268.75 Br./m2

9.5 Guard rails & Balustrade of RHS m2 152.68 Br./m2

9.6 90 cm high verndah grill & RHS post . " 150.20 Br./m2
 -6-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

6 . WALLING
6.1 Chicka Wall ( 18 cm. Thick ) m2 33.03 Birr/m2

6.2 G-32 CIS Walling " 58.83 Birr/m2

6.3 G-28 CIS Walling . " 75.21 Birr/m2

6.4 12cm. thick Brick Wall Both Sides Left For Plastering. " 75.18 Birr/m2 Mortar Ratio ( 1:3 )

6.5 12cm. thick Brick Wall One Side Left For Plast. The Other For Poiting. " 76.78 Birr/m2 " "

6.6 25cm. thick Brick Wall Both Sides Left For Plastering. " 144.21 Birr/m2 " "

6.7 25cm. thick Brick Wall One Side Left For Plast. The Other For Poiting. " 147.69 Birr/m2 " "

6.8 10 cm. thick HCB Wall Both Sides Left For Plastering. " 45.40 Birr/m2 " "

6.9 15 cm. thick HCB Wall Both Sides Left For Plastering. " 64.56 Birr/m2 " "

6.10 15cm. thick HCB Wall One Side Left For Plast. The Other For Poiting. " 65.73 Birr/m2 " "
 6.11 20 cm. thick HCB Wall Both Sides Left For Plastering. " 71.82 Birr/m2 " "

6.12 20cm. thick HCB Wall One Side Left For Plast. The Other For Poiting. " 73.16 Birr/m2 " "

6.13 20 cm.thick HCB Wall Both Sides Left For Pointing " 74.70 Birr/m2 " "

6.14 10 cm. thick Solid Bloket Wall Both Sides Left For Plastering. " 59.95 Birr/m2 " "

6.15 10cm. thick Solid Blocket Wall One Side Left For Plast. The Other For Poit. " 61.29 Birr/m2 " "
6.16 10 cm.thick Solid Blocket Wall Both Sides Left For Pointing. " 62.84 Birr/m2 " "

6.17 15 cm. thick Solid Bloket Wall Both Sides Left For Plastering. " 71.00 Birr/m2 " "

6.18 15cm. thick Solid Blocket Wall One Side Left For Plast. The Other For Poit. " 72.34 Birr/m2 " "

6.19 15 cm.thick Solid Blocket Wall Both Sides Left For Pointing. " 73.89 Birr/m2 " "

- 17 -

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

14. ELECTRICAL INSTALLATIONS

14.1 MDB including bus bars of 160Amp.rating Pcs 8335.00 Birr/Pcs

14.2 SDB including bus bars of 63 Amp.rating Pcs 1710.00 Birr/Pcs

14.3 light point including two way switch Pt 92.81 Birr/Pt

14.4 light point including one way switch Pt 85.31 Birr/Pt

14.5 light point Pt 75.94 Birr/Pt

14.6 Sockect point 16Amp. Pt 167.50 Birr/Pt

14.7 Sockect point 10Amp. Pt 164.38 Birr/Pt

14.8 Bell call point Pt 81.98 Birr/Pt

14.9 Telephone point Pt 83.63 Birr/Pt

 14.10 TV point Pt 104.63 Birr/Pt

14.11 Bell call indicator/system/ 1-8 No. 1177.34 Birr/No.

14.12 Bell call indicator/system/ 1-12 No. 1371.09 Birr/No.

14.13 Bell call indicator/system/ 1-16 No. 1896.09 Birr/No.

14.14 Flourecent fitting type philips TMS 012/136 with 1xTLD 36watt No. 182.75 Birr/No.
14.15 Flourecent fitting type philipsTMW 065/136 with 1xTLD 36watt No. 320.25 Birr/No.

14.16 Flourecent fitting type philipsTMW 065/236 with 1xTLD 36watt No. 570.25 Birr/No.

14.17 Fitting type Simense 5NL-510 with 60 wattglobe No. 57.75 Birr/No.

14.18 Fitting type Simense 5NL-302/140watt No. 232.75 Birr/No.

14.19 Incandecent with 60 watt lamp No. 3.91 Birr/No.

-2-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

2 . MASONRY WORKS
2.1 50cm. thick masonry foundation (B.G.L). M3 735.38 Birr/m3

2.2 50cm. thick masonry foundation (A.G.L). " 743.51 Birr/m3

2.3 40cm. thick elevation wall (One side dressed) . M2 132.66 Birr/m2

2.4 40cm. thick elevation wall (Two side dressed). " 144.83 Birr/m2
 -8-

ITEM NO. DESCRIPTION UNIT UNIT PRICE REMARKS

8 . CARPENTRY & JOINERY

8.1 Abujedi ceiling . m2 32.72 Birr/m2

8.2 Hard board ceiling . " 47.31 Birr/m2

8.3 8mm. thick chipwood Ceiling. " 74.09 Birr/m2

8.4 Tanged & Groved ( T & G ) Tidwood Ceiling. " 186.38 Birr/m2 0.00

8.5 (90x210 cm.) Flush wooden door Coverd With Kerero Plywood. " 274.13 Birr/m2

8.6 (90x210 cm.) Flush wooden door Coverd With Mahogony Plywood. " 489.15 Birr/m2

8.7 Framed & Panelled solid Doors & Windows . " 438.76 Birr/m2 0
8.8 Built In Cupboard ( Four drawers & openings ) . " 625.98 Birr/m2
( 1:3 )
 -1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.625 m2/hr
WORK ITEM: ( 6.1 ) Chicka Wall ( 18 cm. Thick ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1.2 m2 RESULT: 33.03 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Red clay soil m3 0.227 40 9.08 Helper 1 1 1.9 1.9 0
diam.10 cm tid wood post pcs. 1 10 10 D/L 2 1 1.25 2.5 0
Splinter bundle 1 3.5 3.5 0 0
Tusha rope ml. 1.332 0.15 0.20 0 0
Chid bundle 0.156 17 2.65 0 0
0 0 0
0 0 0
Total (1:-01) 25.43 Total ( 1:02 ) 4.4 Total (1:03) 0.00

A= Materials Unit Cost 21.193 Birr/m2 B= Manpower Unit Cost 7.04 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 28.23 Birr/m2
Over head cost : 7% 1.98 "
Profit Cost: 10% 2.82 "
Total Unit Cost : 33.03 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 4 M2/hr.
WORK ITEM: ( 6.3 ) G-28 CIS Walling . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1.2 M2 RESULT: 75.21 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G-28 CIS Wall m2 1.2 37.5 45 Forman 1 0.17 4.4 0.75 0
diam.10-12 Eucal.wood post ml 1.1 13 14.3 carpentor 1 1 3.75 3.75 0
diam. 6cm purlin ml 1.32 6 7.92 Helper 1 1 1.9 1.9 0
Nails kg 0.3 9 2.70 D/L 1 1 1.2 1.2 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 69.92 Total ( 1:02 ) 7.60 Total (1:03) 0.00

A= Materials Unit Cost 58.267 Birr/m2 B= Manpower Unit Cost 1.90 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 60.17 Birr/m2
Over head cost : 10% 6.02 "
Profit Cost: 15% 9.02 "
Total Unit Cost : 75.21 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 4 M2
WORK ITEM: ( 6.2 ) G-32 CIS Walling EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1.2 M2 RESULT: 58.83 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G-32 CIS Wall m2. 1.2 24.4 29.28 Forman 1 0.17 4.4 0.75 0
diam.10-12 Eucal.wood post ml. 1.1 13 14.3 carpentor 1 1 3.75 3.75 0
diam. 6cm purlin ml. 1.32 6 7.92 Helper 1 1 1.9 1.9 0
Nails kg. 0.3 9 2.70 D/L 1 1 1.2 1.2 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 54.20 Total ( 1:02 ) 7.60 Total (1:03) 0.00

A= Materials Unit Cost 45.167 Birr/m2 B= Manpower Unit Cost 1.90 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ___________________
Direct Cost of Work Item = A+B+C = 47.07 Birr/m2
Over head cost : 10% 4.71 "
Profit Cost: 15% 7.06 "
Total Unit Cost : 58.83 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.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.65 m2/hr.
WORK ITEM: ( 6.4 ) 12cm. thick Brick Wall Both Sides Left For Plastering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 75.18 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
6 x 12 x 24 cm. Brick Pcs. 57.7 0.61 35.197 Foreman 1 1 5 5.00 0
Cement Qt. 0.115 60 6.9 Mason 1 1 3.75 3.75 0
Sand m3 0.028 95 2.66 D/L 1 1 1.25 1.25 0
Water m3 0.0057 0.75 0.0043 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 44.76 Total ( 1:02 ) 10.00 Total (1:03) 0.00

A= Materials Unit Cost 44.761 Birr/m2 B= Manpower Unit Cost 15.38 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 60.15 Birr/m2
Over head cost : 10% 6.01 "
Profit Cost: 15% 9.02 "
Total Unit Cost : 75.18 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15% Wastage = 0.026 m /m
3 2

UF: UTILIZATION FACTOR

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

-5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.6 m2/hr.
WORK ITEM: ( 6.5 ) 12cm. thick Brick Wall One Side Left For Plast. The Other For Poiting. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 76.78 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
6 x 12 x 24 cm. Brick Pcs. 57.7 0.61 35.197 Foreman 1 1 5 5.00 0
Cement Qt. 0.115 60 6.9 Mason 1 1 3.75 3.75 0
Sand m3 0.028 95 2.66 D/L 1 1 1.25 1.25 0
Water m3 0.0057 0.75 0.0043 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 44.76 Total ( 1:02 ) 10.00 Total (1:03) 0.00

A= Materials Unit Cost 44.761 Birr/m2 B= Manpower Unit Cost 16.67 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 61.43 Birr/m2
Over head cost : 10% 6.14 "
Profit Cost: 15% 9.21 "
Total Unit Cost : 76.78 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15% Wastage = 0.026 m /m
3 2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.45 m2/hr.
WORK ITEM: ( 6.6 ) 25cm. thick Brick Wall Both Sides Left For Plastering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 144.21 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
6 x 12 x 24 cm. Brick Pcs. 115.4 0.61 70.394 Foreman 1 1 5 5.00 0
Cement Qt. 0.273 60 16.38 Mason 1 1 3.75 3.75 0
Sand m3 0.067 95 6.365 D/L 1 1 1.25 1.25 0
Water m3 0.0137 0.75 0.0103 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 93.15 Total ( 1:02 ) 10.00 Total (1:03) 0.00

A= Materials Unit Cost 93.15 Birr/m2 B= Manpower Unit Cost 22.22 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 115.37 Birr/m2
Over head cost : 10% 11.54 "
Profit Cost: 15% 17.31 "
Total Unit Cost : 144.21 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15% Wastage = 0.062 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.4 m2/hr.
WORK ITEM: ( 6.7 ) 25cm. thick Brick Wall One Side Left For Plast. The Other For Poiting. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 147.69 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
6 x 12 x 24 cm. Brick Pcs. 115.4 0.61 70.394 Foreman 1 1 5 5.00 0
Cement Qt. 0.273 60 16.38 Mason 1 1 3.75 3.75 0
Sand m3 0.067 95 6.365 D/L 1 1 1.25 1.25 0
Water m3 0.0137 0.75 0.0103 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 93.15 Total ( 1:02 ) 10.00 Total (1:03) 0.00

A= Materials Unit Cost 93.15 Birr/m2 B= Manpower Unit Cost 25.00 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 118.15 Birr/m2
Over head cost : 10% 11.81 "
Profit Cost: 15% 17.72 "
 Total Unit Cost : 147.69 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15% Wastage = 0.062 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 8-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 1 m2/hr.
WORK ITEM: ( 6.8 ) 10 cm. thick HCB Wall Both Sides Left For Plastering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 45.40 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
10 cm. Thick HCB Pcs. 13 1.7 22.1 Foreman 1 1 5 5.00 0
Cement Qt. 0.032 60 1.92 Mason 1 1 3.75 3.75 0
Sand m3 0.011 95 1.045 D/L 2 1 1.25 2.5 0
Water m3 0.0016 0.75 0.0012 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 25.07 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 25.07 Birr/m2 B= Manpower Unit Cost 11.25 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 36.32 Birr/m2
Over head cost : 10% 3.63 "
 Profit Cost: 15% 5.45 "
Total Unit Cost : 45.40 Birr/m2
Remarks : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0092 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-9-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.8 m2/hr.
WORK ITEM: ( 6.9 ) 15 cm. thick HCB Wall Both Sides Left For Plastering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 64.56 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
15 cm. Thick HCB Pcs. 13 2.5 32.5 Foreman 1 1 5 5.00 0
Cement Qt. 0.061 60 3.66 Mason 1 1 3.75 3.75 0
Sand m3 0.015 95 1.425 D/L 2 1 1.25 2.5 0
Water m3 0.0025 0.75 0.0019 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 37.59 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 37.59 Birr/m2 B= Manpower Unit Cost 14.06 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 51.65 Birr/m2
 Over head cost : 10% 5.16 "
Profit Cost: 15% 7.75 "
Total Unit Cost : 64.56 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 10 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.75 m2/hr.
WORK ITEM: ( 6.10 ) 15cm. thick HCB Wall One Side Left For Plast. The Other For Poiting. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 65.73 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
15 cm. Thick HCB Pcs. 13 2.5 32.5 Foreman 1 1 5 5.00 0
Cement Qt. 0.061 60 3.66 Mason 1 1 3.75 3.75 0
Sand m3 0.015 95 1.425 D/L 2 1 1.25 2.5 0
Water m3 0.0025 0.75 0.0019 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 37.59 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 37.59 Birr/m2 B= Manpower Unit Cost 15.00 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
 Direct Cost of Work Item = A+B+C = 52.59 Birr/m2
Over head cost : 10% 5.26 "
Profit Cost: 15% 7.89 "
Total Unit Cost : 65.73 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0138 m /m
3 2

UF: UTILIZATION FACTOR

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

- 11 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.75 m2/hr.
WORK ITEM: ( 6.11 ) 20 cm. thick HCB Wall Both Sides Left For Plastering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 71.82 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
20 cm. Thick HCB Pcs. 13 2.75 35.75 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 42.45 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 42.45 Birr/m2 B= Manpower Unit Cost 15.00 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
 Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 57.45 Birr/m2
Over head cost : 10% 5.75 "
Profit Cost: 15% 8.62 "
Total Unit Cost : 71.82 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 12 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.7 m2/hr.
WORK ITEM: ( 6.12 ) 20cm. thick HCB Wall One Side Left For Plast. The Other For Poiting. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 73.16 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
20 cm. Thick HCB Pcs. 13 2.75 35.75 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 42.45 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 42.45 Birr/m2 B= Manpower Unit Cost 16.07 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
 Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 58.52 Birr/m2
Over head cost : 10% 5.85 "
Profit Cost: 15% 8.78 "
Total Unit Cost : 73.16 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 13 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.65 m2/hr.
WORK ITEM: ( 6.13 ) 20 cm.thick HCB Wall Both Sides Left For Pointing EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 74.70 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
20 cm. Thick HCB Pcs. 13 2.75 35.75 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 42.45 Total ( 1:02 ) 11.25 Total (1:03) 0.00
A= Materials Unit Cost 42.45 Birr/m2 B= Manpower Unit Cost 17.31 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 59.76 Birr/m2
Over head cost : 10% 5.98 "
Profit Cost: 15% 8.96 "
Total Unit Cost : 74.70 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 14 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.75 m2/hr.
WORK ITEM: ( 6.14 ) 10 cm. thick Solid Bloket Wall Both Sides Left For Plastering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 59.95 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
10 cm. thick Solid Blocket Pcs. 13 2.02 26.26 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 32.96 Total ( 1:02 ) 11.25 Total (1:03) 0.00
A= Materials Unit Cost 32.96 Birr/m2 B= Manpower Unit Cost 15.00 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 47.96 Birr/m2
Over head cost : 10% 4.80 "
Profit Cost: 15% 7.19 "
Total Unit Cost : 59.95 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m /m
3 2

UF: UTILIZATION FACTOR

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

- 15 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.7 m2/hr.
WORK ITEM: ( 6.15 ) 10cm. thick Solid Blocket Wall One Side Left For Plast. The Other For Poit. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 61.29 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
10 cm. thick Solid Blocket Pcs. 13 2.02 26.26 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
 Total (1:-01) 32.96 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 32.96 Birr/m2 B= Manpower Unit Cost 16.07 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 49.03 Birr/m2
Over head cost : 10% 4.90 "
Profit Cost: 15% 7.36 "
Total Unit Cost : 61.29 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 16 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.65 m2/hr.
WORK ITEM: ( 6.16 ) 10 cm.thick Solid Blocket Wall Both Sides Left For Pointing. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 62.84 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
10 cm. thick Solid Blocket Pcs. 13 2.02 26.26 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
 0 0 0
Total (1:-01) 32.96 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 32.96 Birr/m2 B= Manpower Unit Cost 17.31 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 50.27 Birr/m2
Over head cost : 10% 5.03 "
Profit Cost: 15% 7.54 "
Total Unit Cost : 62.84 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 17 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.75 m2/hr.
WORK ITEM: ( 6.17 ) 15 cm. thick Solid Bloket Wall Both Sides Left For Plastering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 71.00 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
15 cm. thick Solid Blocket Pcs. 13 2.7 35.1 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
 0 0 0
0 0 0
Total (1:-01) 41.80 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 41.80 Birr/m2 B= Manpower Unit Cost 15.00 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 56.80 Birr/m2
Over head cost : 10% 5.68 "
Profit Cost: 15% 8.52 "
Total Unit Cost : 71.00 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 18 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.7 m2/hr.
WORK ITEM: ( 6.18 ) 15cm. thick Solid Blocket Wall One Side Left For Plast. The Other For Poit. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 72.34 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
15 cm. thick Solid Blocket Pcs. 13 2.7 35.1 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
 0 0 0
0 0 0
0 0 0
Total (1:-01) 41.80 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 41.80 Birr/m2 B= Manpower Unit Cost 16.07 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 57.87 Birr/m2
Over head cost : 10% 5.79 "
Profit Cost: 15% 8.68 "
Total Unit Cost : 72.34 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage = 0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 19 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: WALLING LABOUR HOURLY OUTPUT: 0.65 m2/hr.
WORK ITEM: ( 6.19 ) 15 cm.thick Solid Blocket Wall Both Sides Left For Pointing. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 73.89 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
15 cm. thick Solid Blocket Pcs. 13 2.7 35.1 Foreman 1 1 5 5.00 0
Cement Qt. 0.08 60 4.8 Mason 1 1 3.75 3.75 0
Sand m3 0.02 95 1.9 D/L 2 1 1.25 2.5 0
Water m3 0.004 0.75 0.0030 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 41.80 Total ( 1:02 ) 11.25 Total (1:03) 0.00

A= Materials Unit Cost 41.80 Birr/m2 B= Manpower Unit Cost 17.31 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 59.11 Birr/m2
Over head cost : 10% 5.91 "
Profit Cost: 15% 8.87 "
Total Unit Cost : 73.89 Birr/m2
Remark : Mortar Quantity ( 1:3 ) With 15 % Wastage =0.0184 m3/m2
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.125 Pcs/hr
WORK ITEM: (14.1 ) MDB including bus bars of 160Amp.rating EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pcs RESULT: 8335.00 Birr/Pcs

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
MDB with locable door 0 Foreman 1 0.45 5 2.25 0
Including all accesseries. No. 1 6600 6600 EL 1 1 5 5 0
 0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 6600.00 Total ( 1:02 ) 8.50 Total (1:03) 0.00

A= Materials Unit Cost 6600.00 Birr/Pcs B= Manpower Unit Cost 68.00 Birr/Pcs C=Equipment Unit Cost 0 Birr/Pcs
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 6668.00 Birr/Pcs
Over head cost : 10% 666.80 "
Profit Cost: 15% 1000.20 "
Total Unit Cost : 8335.00 Birr/Pcs
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-2-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.125 Pcs/hr
WORK ITEM: (14.2 ) SDB including bus bars of 63 Amp.rating EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pcs RESULT: 1710.00 Birr/Pcs

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
SDB with locable door 0 Foreman 1 0.45 5 2.25 0
Including all accesseries. No. 1 1300 1300 EL 1 1 5 5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 1300.00 Total ( 1:02 ) 8.50 Total (1:03) 0.00

A= Materials Unit Cost 1300.00 Birr/Pcs B= Manpower Unit Cost 68.00 Birr/Pcs C=Equipment Unit Cost 0 Birr/Pcs
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 1368.00 Birr/Pcs
Over head cost : 10% 136.80 "
Profit Cost: 15% 205.20 "
Total Unit Cost : 1710.00 Birr/Pcs
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.3 ) light point including two way switch EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 92.81 Birr/Pt

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

 **
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.13mm conduit m 2.4 4.5 10.8 Foreman 1 0.45 5 2.25 0
pvc insulated conductor 0 EL 1 1 5 5 0
of 2x2.5mm2 m 4.7 4 18.8 Mason 1 1 3.75 3.75 0
connectors No. 1 0.4 0.4 Plaster 1 1 2.5 2.5 0
junction box No. 1 1.25 1.25 D/L 1 1 1.25 1.25 0
Flush mounted two way switch No. 1 13.5 13.5 0 0
0 0 0
Total (1:-01) 44.75 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 44.75 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 74.25 Birr/Pt
Over head cost : 10% 7.43 "
Profit Cost: 15% 11.14 "
Total Unit Cost : 92.81 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.4 ) light point including one way switch EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 85.31 Birr/Pt
 Material Cost (1:01) Labour (1:02) ** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.13mm conduit m 2.4 4.5 10.8 Foreman 1 0.45 5 2.25 0
pvc insulated conductor 0 EL 1 1 5 5 0
of 2x2.5mm2 m 4.7 4 18.8 Mason 1 1 3.75 3.75 0
connectors No. 1 0.4 0.4 Plaster 1 1 2.5 2.5 0
junction box No. 1 1.25 1.25 D/L 1 1 1.25 1.25 0
Flush mounted one way switch No. 1 7.5 7.5 0 0
0 0 0
Total (1:-01) 38.75 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 38.75 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 68.25 Birr/Pt
Over head cost : 10% 6.83 "
Profit Cost: 15% 10.24 "
Total Unit Cost : 85.31 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.5 ) light point EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 75.94 Birr/Pt
 Material Cost (1:01) Labour (1:02) ** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.13mm conduit m 2.4 4.5 10.8 Foreman 1 0.45 5 2.25 0
pvc insulated conductor 0 EL 1 1 5 5 0
of 2x2.5mm2 m 4.7 4 18.8 Mason 1 1 3.75 3.75 0
connectors No. 1 0.4 0.4 Plaster 1 1 2.5 2.5 0
junction box No. 1 1.25 1.25 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 31.25 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 31.25 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 60.75 Birr/Pt
Over head cost : 10% 6.08 "
Profit Cost: 15% 9.11 "
Total Unit Cost : 75.94 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.6 ) Sockect point 16Amp. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 167.50 Birr/Pt

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.16mm conduit m 5.6 5.5 30.8 Foreman 1 0.45 5 2.25 0
pvc insulated conductor EL 1 1 5 5 0
of 3x2.5mm2 m 11.2 5.25 58.8 Mason 1 1 3.75 3.75 0
Socket out let 16Amp. No. 1 14.5 14.5 Plaster 1 1 2.5 2.5 0
junction box No. 1 0.4 0.4 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 104.50 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 104.50 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 134.00 Birr/Pt
Over head cost : 10% 13.40 "
Profit Cost: 15% 20.10 "
Total Unit Cost : 167.50 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.7 ) Sockect point 10Amp. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 164.38 Birr/Pt

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.16mm conduit m 5.6 5.5 30.8 Foreman 1 0.45 5 2.25 0
pvc insulated conductor 0 EL 1 1 5 5 0
of 3x2.5mm2 m 11.2 5.25 58.8 Mason 1 1 3.75 3.75 0
Socket out let 10Amp. No. 1 12 12 Plaster 1 1 2.5 2.5 0
junction box No. 1 0.4 0.4 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 102.00 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 102.00 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 131.50 Birr/Pt
Over head cost : 10% 13.15 "
Profit Cost: 15% 19.73 "
Total Unit Cost : 164.38 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-8-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.8 ) Bell call point EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 81.98 Birr/Pt

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.16mm conduit m 2.4 5.5 13.2 Foreman 1 0.45 5 2.25 0
pvc insulated conductor m 4.7 2.5 11.75 EL 1 1 5 5 0
junction box No. 0.33 0.4 0.132 Mason 1 1 3.75 3.75 0
Push button No. 1 11 11 Plaster 1 1 2.5 2.5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 36.08 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 36.08 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 65.58 Birr/Pt
Over head cost : 10% 6.56 "
Profit Cost: 15% 9.84 "
Total Unit Cost : 81.98 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-9-
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.9 ) Telephone point EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 83.63 Birr/Pt

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.16mm conduit m 4 5.5 22 Foreman 1 0.45 5 2.25 0
Telephone cable wire m 2 1.5 3 EL 1 1 5 5 0
junction box No. 1 0.4 0.4 Mason 1 1 3.75 3.75 0
Flush mounted socket No. 1 12 12 Plaster 1 1 2.5 2.5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 37.40 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 37.40 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 66.90 Birr/Pt
Over head cost : 10% 6.69 "
Profit Cost: 15% 10.04 "
Total Unit Cost : 83.63 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 10 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.5 Pt/hr
WORK ITEM: (14.10 ) TV point EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 Pt RESULT: 104.63 Birr/Pt

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
diam.16mm conduit m 4 5.5 22 Foreman 1 0.45 5 2.25 0
TV cable wire m 8 2.5 20 EL 1 1 5 5 0
junction box No. 0.5 0.4 0.2 Mason 1 1 3.75 3.75 0
Flush mounted socket No. 1 12 12 Plaster 1 1 2.5 2.5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 54.20 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 54.20 Birr/Pt B= Manpower Unit Cost 29.50 Birr/Pt C=Equipment Unit Cost 0 Birr/Pt
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 83.70 Birr/Pt
Over head cost : 10% 8.37 "
Profit Cost: 15% 12.56 "
Total Unit Cost : 104.63 Birr/Pt
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -11-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.4 No./hr
WORK ITEM: (14.11 ) Bell call indicator/system/ 1-8 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 1177.34 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Indicator 1-8 Pcs 1 795 795 Foreman 1 0.45 5 2.25 0
Buzzer m 1 55 55 EL 1 1 5 5 0
Transformer /220-12Volt No. 1 55 55 Mason 1 1 3.75 3.75 0
0 Plaster 1 1 2.5 2.5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 905.00 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 905.00 Birr/No. B= Manpower Unit Cost 36.88 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 941.88 Birr/No.
Over head cost : 10% 94.19 "
Profit Cost: 15% 141.28 "
Total Unit Cost : 1177.34 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 - 12 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.4 No./hr
WORK ITEM: (14.12 ) Bell call indicator/system/ 1-12 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 1371.09 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Indicator 1-12 Pcs 1 950 950 Foreman 1 0.45 5 2.25 0
Buzzer m 1 55 55 EL 1 1 5 5 0
Transformer /220-12Volt No. 1 55 55 Mason 1 1 3.75 3.75 0
0 Plaster 1 1 2.5 2.5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 1060.00 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 1060.00 Birr/No. B= Manpower Unit Cost 36.88 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 1096.88 Birr/No.
Over head cost : 10% 109.69 "
Profit Cost: 15% 164.53 "
Total Unit Cost : 1371.09 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 - 13 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 0.4 No./hr
WORK ITEM: (14.13 ) Bell call indicator/system/ 1-16 EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 1896.09 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Indicator 1-16 Pcs 1 1370 1370 Foreman 1 0.45 5 2.25 0
Buzzer m 1 55 55 EL 1 1 5 5 0
Transformer /220-12Volt No. 1 55 55 Mason 1 1 3.75 3.75 0
0 Plaster 1 1 2.5 2.5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
Total (1:-01) 1480.00 Total ( 1:02 ) 14.75 Total (1:03) 0.00

A= Materials Unit Cost 1480.00 Birr/No. B= Manpower Unit Cost 36.88 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 1516.88 Birr/No.
Over head cost : 10% 151.69 "
Profit Cost: 15% 227.53 "
Total Unit Cost : 1896.09 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 - 14 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 1.25 No./hr
WORK ITEM: (14.14 ) Flourecent fitting type philips TMS 012/136 with 1xTLD 36watt EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 182.75 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Flourecent philips type TMS 0 Foreman 1 0.3 5 1.50 0
012/136with1xTLD36 watt No. 1 140 140 EL 1 1 5 5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 140.00 Total ( 1:02 ) 7.75 Total (1:03) 0.00

A= Materials Unit Cost 140.00 Birr/No. B= Manpower Unit Cost 6.20 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 146.20 Birr/No.
Over head cost : 10% 14.62 "
Profit Cost: 15% 21.93 "
Total Unit Cost : 182.75 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 15 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 1.25 No./hr
WORK ITEM: (14.15 ) Flourecent fitting type philipsTMW 065/136 with 1xTLD 36watt EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 320.25 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Flourecent philips type TMW 0 Foreman 1 0.3 5 1.50 0
065/136with1xTLD36 watt No. 1 250 250 EL 1 1 5 5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 250.00 Total ( 1:02 ) 7.75 Total (1:03) 0.00

A= Materials Unit Cost 250.00 Birr/No. B= Manpower Unit Cost 6.20 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 256.20 Birr/No.
Over head cost : 10% 25.62 "
Profit Cost: 15% 38.43 "
Total Unit Cost : 320.25 Birr/No.
Remark :
UF: UTILIZATION FACTOR
 *: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 16 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 1.25 No./hr
WORK ITEM: (14.16 ) Flourecent fitting type philipsTMW 065/236 with 1xTLD 36watt EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 570.25 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Flourecent philips type 0 Foreman 1 0.3 5 1.50 0
TMW 065/236with1xTLD36 No. 1 450 450 EL 1 1 5 5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 450.00 Total ( 1:02 ) 7.75 Total (1:03) 0.00

A= Materials Unit Cost 450.00 Birr/No. B= Manpower Unit Cost 6.20 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 456.20 Birr/No.
Over head cost : 10% 45.62 "
Profit Cost: 15% 68.43 "
Total Unit Cost : 570.25 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 17 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 1.25 No./hr
WORK ITEM: (14.17 ) Fitting type Simense 5NL-510 with 60 wattglobe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 57.75 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Simense 5NL-510 with 60watt No. 1 40 40 Foreman 1 0.3 5 1.50 0
0 EL 1 1 5 5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 40.00 Total ( 1:02 ) 7.75 Total (1:03) 0.00

A= Materials Unit Cost 40.00 Birr/No. B= Manpower Unit Cost 6.20 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 46.20 Birr/No.
Over head cost : 10% 4.62 "
Profit cost 15% 6.93 "
Total Unit Cost : 57.75 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 18 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 1.25 No./hr
WORK ITEM: (14.18) Fitting type Simense 5NL-302/140watt EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 232.75 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Simense 5NL-302/140watt No. 1 180 180 Foreman 1 0.3 5 1.50 0
0 EL 1 1 5 5 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 180.00 Total ( 1:02 ) 7.75 Total (1:03) 0.00

A= Materials Unit Cost 180.00 Birr/No. B= Manpower Unit Cost 6.20 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 186.20 Birr/No.
Over head cost : 10% 18.62 "
Profit Cost: 15% 27.93 "
 Total Unit Cost : 232.75 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 19 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ELECTRICAL INSTALLATION LABOUR HOURLY OUTPUT: 2.5 No./hr
WORK ITEM: (14.19) Incandecent with 60 watt lamp EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 No. RESULT: 3.91 Birr/No.

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Incandecent with 60 watt lamp No. 1 3 3 Foreman 1 0.01 5 0.05 0
0 EL 1 1 0.2 0.2 0
0 D/L 1 1 0.06 0.06 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 3.00 Total ( 1:02 ) 0.31 Total (1:03) 0.00

A= Materials Unit Cost 3.00 Birr/No. B= Manpower Unit Cost 0.12 Birr/No. C=Equipment Unit Cost 0 Birr/No.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 3.12 Birr/No.
Over head cost : 10% 0.31 "
 Profit Cost: 15% 0.47 "
Total Unit Cost : 3.91 Birr/No.
Remark :
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
________
 -1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.

WORK ITEM: ( 4.1 ) dia. 8 mm. plain bars EQUIPEMENT:

TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 66.98 Birr/kg.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
diam. 8 mm plain bars kg 1.05 45.35 47.62 Foreman 1 0.17 8.33 1.39 4 0.25 1
1.5 mm black anneald wire " 0.05 45 2.25 Barbender 1 1 5 5.00 0
0 D/L 3 1 2.5 7.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 49.87 Total (1:02) 13.89 Total (1:03) 1

A= Materials Unit Cost 49.87 birr/kg B= Manpower Unit Cost 1.54 Birr/kg. Equipment Unit Cost 0.11 Birr/kg.
Total of (1:02) Total of (1:03)
hourly output: 7.08/9=0.79 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 51.52 Birr/kg.
Over head cost : 15% 7.73 "
Profit Cost: 15% 7.73 "
Total Unit Cost : 66.98 Birr/kg.
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 : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.

WORK ITEM: ( 4.1 ) dia. 6 plain bars EQUIPEMENT:

TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 37.58 Birr/kg.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
0 6 plain bars kg 1.05 25 26.25 Foreman 1 0.17 8.33 1.39 4 0.25 1
1.5 mm black anneald wire " 0.05 20 1 Barbender 1 1 5 5.00 0
0 D/L 3 1 2.5 7.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 27.25 Total (1:02) 13.89 Total (1:03) 1

A= Materials Unit Cost 27.25 birr/kg B= Manpower Unit Cost 1.54 Birr/kg. Equipment Unit Cost 0.11 Birr/kg.
Total of (1:02) Total of (1:03)
hourly output: 9 kg Hourly output: ____________
Direct Cost of Work Item = A+B+C = 28.90 Birr/kg.
Over head cost : 15% 4.34 "
Profit Cost: 15% 4.34 "
Total Unit Cost : 37.58 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -2-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 10 kg./hr
WORK ITEM: ( 4.2 ) dia. 10 deformed bars EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ 1 kg RESULT: 55.32 Birr/kg.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
0 10mm deformed bars kg 1.05 16.5 40.5 foreman 1 0.17 8.33 1.42 4 0.25 1
1.5 mm black Annealed wire " 0.0125 45 0.5625 bar bender 1 1 5 5.00 0
0 D/L 3 1 2.5 7.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 41.0625 Total (1:02) 13.92 Total (1:03) 1

A= Materials Unit Cost 41.063 Birr/kg. B= Manpower Unit Cost 1.39 Birr/kg. C= Equipment Unit Cost 0.1 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 42.55 Birr/kg.
Over head cost : 15% 6.383 "
Profit Cost: 15% 6.383 "
Total Unit Cost : 55.320 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -3-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 10 kg./hr.
WORK ITEM: ( 4.3 ) dia. 12 mm. and above deformed bars EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 kg. RESULT: 28.52 Birr/kg.

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

** Indexed Hourly Type of Equipment Cost (1:03)Hourly
Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
12 and above mm deforrmed bar kg 1.05 19 19.95 Foreman 1 0.17 8.33 1.4161 4 0.25 1.00
1.5 mm black anneald wire " 0.0125 20 0.25 Bar Bender 1 1 5 5 0.00
0.00 D/L 4 1 2.5 10 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 20.20 Total (1:02) 16.42 Total (1:03) 1.00

A= Materials Unit Cost 20.2 Birr/kg.

B= Manpower Unit Cost 1.64 Birr/kg. C= Equipment Unit Cost 0.1 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output 12.5/12.5=1.00 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 21.94 Birr/PC
Over head cost : 15% 3.29 "
Profit Cost: 15% 3.29 "
Total Unit Cost : 28.52 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.38 pcs./hr.
WORK ITEM: ( 13.1 ) Low flash WC ( Italy made ) EQUIPEMENT: Drill ( hand held ) = 4.53 Birr/hr
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 1150.83 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
WC low flash with all accessories pcs 1 920 920 Plumber 1 1 5 5.00 Drill 1 4.53 4.53
0 Helper 1 1 1.9 1.90 0
0 Chisler 1 1 2.15 2.15 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 920 Total (1:02) 10.3 Total (1:03) 4.53

A= Materials Unit Cost 920 Birr/pcs. B= Manpower Unit Cost 27.11 Birr/pcs. C= Equipment Unit Cost 11.92 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.3/0.38=27.10 Hourly output: 4.53/.38=11.9
Direct Cost of Work Item = A+B+C = 959.03 Birr/PC
Over head cost : 10% 95.90 "
Profit Cost: 10% 95.90 "
Total Unit Cost : 1150.83 Birr/PC
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -2-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.38 PCS./hr.
WORK ITEM: ( 13.2 ) WC. Low Flash ( Tabor Ceramics ) EQUIPEMENT: Drilling Machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 610.83 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
WC. Low flash Tabor Ceramics 0.00 plumber 1 1 5 5 Drill 1 4.53 4.53
with Italy accessories pcs. 1 470 470.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 470.00 Total (1:02) 10.30 Total (1:03) 4.53

A= Materials Unit Cost B= Manpower Unit Cost

470 Birr/pcs. 27.11 Birr/pcs. C= Equipment Unit Cost 11.92 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.38 = 27.10 Hourly output: 4.53/0.38 = 11.90
Direct Cost of Work Item = A+B+C = 509.03 Birr/pcs.
Over head cost : 10% 50.90 "
Profit Cost: 10% 50.90 "
Total Unit Cost : 610.83 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -3-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALATION LABOUR HOURLY OUTPUT: 0.38 pcs./hr.
WORK ITEM: ( 13.3 ) WC high flash EQUIPEMENT: drilling machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 706.83 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
WC high with all accessories pcs 1 550 550.00 Plumber 1 1 5 5 Drill 1 4.53 4.53
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 550.00 Total (1:02) 10.30 Total (1:03) 4.53

A= Materials Unit Cost 550 Birr/pcs.

B= Manpower Unit Cost 27.11 Birr/pcs. C= Equipment Unit Cost 11.92 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.38 = 27.10 Hourly output: 4.53/0.38 =11.90
Direct Cost of Work Item = A+B+C = 589.03 Birr/pcs.
Over head cost : 10% 58.90 "
Profit Cost: 10% 58.90 "
Total Unit Cost : 706.83 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -4-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.38 PCS./hr.
WORK ITEM: ( 13.4 ) WC with high level flashing ( Turkish ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _ 1 pcs. RESULT: 632.53 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
Turkish type WC with all accessor pcs 1 500 500.00 plumber 1 1 5 5 0.00
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 500.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 500 Birr/pcs.

B= Manpower Unit Cost 27.11 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.3/0.38 = 27.10 500.00+27.10 = 527.10
Direct Cost of Work Item = A+B+C = 527.11 Birr/pcs.
Over head cost : 10% 52.71 "
Profit Cost: 10% 52.71 "
Total Unit Cost : 632.53 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -5-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.38 pcs./hr.
WORK ITEM: ( 13.5 ) Hand wash basine ( Italy made ) EQUIPEMENT: Drilling machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 556.83 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
HWB size 45 * 55 cm with all 0.00 plumber 1 1 5 5 drill 1 4.53 4.53
accessories pcs 1 425 425.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 425.00 Total (1:02) 10.30 Total (1:03) 4.53

A= Materials Unit Cost 425 Birr/pcs.

B= Manpower Unit Cost 27.11 Birr/pcs. C= Equipment Unit Cost 11.92 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.3/0.38 = 27.10 Hourly output: 4.53/0.38 = 11.90
Direct Cost of Work Item = A+B+C = 464.03 Birr/pcs.
Over head cost : 10% 46.40 "
Profit Cost: 10% 46.40 "
Total Unit Cost : 556.83 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -6-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.38 pcs./hr.
WORK ITEM: ( 13.6 ) 50 X 60 HWB ( Italy ) EQUIPEMENT: Drilling machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 708.35 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
HWB size 50 X 60 cm with 0.00 plumber 1 1 5 5 drill 1 4.53 4.53
all accessories pcs 1 550 550.00 helper 1 1 1.9 1.9 3 0.16 0.48
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 550.00 Total (1:02) 10.30 Total (1:03) 5.01

A= Materials Unit Cost 550 Birr/pcs.

B= Manpower Unit Cost 27.11 Birr/pcs. C= Equipment Unit Cost 13.18 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.3/0.38 = 27.10 Hourly output: 4.53/0.38 = 11.90
Direct Cost of Work Item = A+B+C = 590.29 Birr/pcs.
Over head cost : 10% 59.03 "
Profit Cost: 10% 59.03 "
Total Unit Cost : 708.35 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
 *: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-7-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.18 pcs./hr.
WORK ITEM: ( 13.7 ) Bath tab ( Italy ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 1148.67 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
bath tab with all accessories pcs 1 900 900.00 plumber 1 1 5 5 0.00
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 900.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 900 Birr/pcs.

B= Manpower Unit Cost 57.22 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.3/0. .18 =57.22 Hourly output: _____________
Direct Cost of Work Item = A+B+C = 957.22 Birr/pcs.
Over head cost : 10% 95.72 "
Profit Cost: 10% 95.72 "
Total Unit Cost : 1148.67 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-8-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.38 pcs./hr.
WORK ITEM: ( 13.8 ) Bidet EQUIPEMENT: Drilling machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 556.83 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
Bidet complet with all accessories pcs 1 425 425.00 plumber 1 1 5 5 drill 1 4.53 4.53
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 425.00 Total (1:02) 10.30 Total (1:03) 4.53

A= Materials Unit Cost 425 Birr/pcs.

B= Manpower Unit Cost 27.11 Birr/pcs. C= Equipment Unit Cost 11.92 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.3/0.38 = 27.10 Hourly output: 4.53/0.38 = 11.90
Direct Cost of Work Item = A+B+C = 464.03 Birr/pcs.
Over head cost : 10% 46.40 "
Profit Cost: 10% 46.40 "
Total Unit Cost : 556.83 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
 *: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-9-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.3 pcs./hr.
WORK ITEM: ( 13.9) Shower plate EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 545.20 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
70 x 70 cm shower plate with all 0.00 plumber 1 1 5 5 0.00
accessories pcs 1 420 420.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 420.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 420 Birr/pcs. B= Manpower Unit Cost 34.33 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.30=34.33 Hourly output: ___________
Direct Cost of Work Item = A+B+C = 454.33 Birr/pcs.
Over head cost : 10% 45.43 "
Profit Cost: 10% 45.43 "
Total Unit Cost : 545.20 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 10 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.28 pcs./hr.
WORK ITEM: ( 13.10 ) urinals EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 545.98 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
white glazed urinal with all 0.00 plumber 1 1 5 5 0.00
accessories pcs 1 400 400.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 400.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 400 Birr/pcs. B= Manpower Unit Cost 36.79 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.28 =36.79 Hourly output: ___________
Direct Cost of Work Item = A+B+C = 436.79 Birr/pcs.
Over head cost : 10% 43.68 "
 Profit Cost: 15% 65.52 "
Total Unit Cost : 545.98 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 11 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.28 pcs./hr.
WORK ITEM: ( 13.11 ) Kitchen sink ( singel bowel) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 548.14 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
50 x 120 singel bowel kitchen sin pcs 1 420 420.00 plumber 1 1 5 5 0.00
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 420.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 420 Birr/pcs. B= Manpower Unit Cost 36.79 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.28 =36.79 Hourly output: __________
 Direct Cost of Work Item = A+B+C = 456.79 Birr/pcs.
Over head cost : 10% 45.68 "
Profit Cost: 10% 45.68 "
Total Unit Cost : 548.14 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 12 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.24 pcs./hr.
WORK ITEM: ( 13.12 ) Kitchen sink ( double bowel) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 747.50 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
50 x 120 double bowel kitchen si pcs 1 580 580.00 plumber 1 1 5 5 0.00
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 580.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 580 Birr/pcs. B= Manpower Unit Cost 42.92 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
 Hourly Output 10.30/0.24 = 42.92 Hourly output: __________
Direct Cost of Work Item = A+B+C = 622.92 Birr/pcs.
Over head cost : 10% 62.29 "
Profit Cost: 10% 62.29 "
Total Unit Cost : 747.50 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 13 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.88 pcs./hr.
WORK ITEM: ( 13.13 ) Towel rack EQUIPEMENT: drilling machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 57.29 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
chromplated towel rack pcs 1 35 35.00 plumber 1 1 5 5 drill 1 4.53 4.53
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 35.00 Total (1:02) 5.00 Total (1:03) 4.53

A= Materials Unit Cost 35 Birr/pcs. B= Manpower Unit Cost 5.68 Birr/pcs. C= Equipment Unit Cost 5.15 Birr/pcs.
 Total of (1:02) Total of (1:03)
Hourly Output 5.00/0.88 = 5.68 Hourly output: 4.53/0.88 = 5.15
Direct Cost of Work Item = A+B+C = 45.83 Birr/pcs.
Over head cost : 10% 4.58 "
Profit Cost: 15% 6.87 "
Total Unit Cost : 57.29 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 14 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.88 pcs./hr.
WORK ITEM: ( 13.14 ) Toilet paper holder EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 57.10 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
soft paper holder pcs 1 40 40.00 plumber 1 1 5 5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 40.00 Total (1:02) 5.00 Total (1:03) 0.00
A= Materials Unit Cost 40 Birr/pcs.
B= Manpower Unit Cost 5.68 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 5.00/0.88 = 5.68 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 45.68 Birr/pcs.
Over head cost : 10% 4.57 "
Profit Cost: 15% 6.85 "
Total Unit Cost : 57.10 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 15 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.88 pcs./hr.
WORK ITEM: ( 13.15 ) soap holder EQUIPEMENT: .
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 50.85 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
soap holder medium sized pcs 1 35 35.00 plumber 1 1 5 5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 35.00 Total (1:02) 5.00 Total (1:03) 0.00
A= Materials Unit Cost 35 Birr/pcs.
B= Manpower Unit Cost 5.68 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 5.00/0.88 = 5.68 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 40.68 Birr/pcs.
Over head cost : 10% 4.07 "
Profit Cost: 15% 6.10 "
Total Unit Cost : 50.85 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 16 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1 pcs./hr.
WORK ITEM: ( 13.16 ) Glass mirror EQUIPEMENT: drilling machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 261.91 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
40 x 50 cm glass mirror pcs 1 200 200.00 plumber 1 1 5 5 drill 1 4.53 4.53
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
 Total (1:-01) 200.00 Total (1:02) 5.00 Total (1:03) 4.53

A= Materials Unit Cost 200 Birr/pcs.

B= Manpower Unit Cost 5.00 Birr/pcs. C= Equipment Unit Cost 4.53 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 5.00/1 = 5 Hourly output: 4.53/1 = 4.53
Direct Cost of Work Item = A+B+C = 209.53 Birr/pcs.
Over head cost : 10% 20.95 "
Profit Cost: 15% 31.43 "
Total Unit Cost : 261.91 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 17 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.25 pcs./hr.
WORK ITEM ( 13.17 ) Floor drain EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT 97.80 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
10 x 10 cm Floor drain ( chrom plapcs 1 70 70.00 plumber 1 1 5 5 0.00
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
 0.00 0 0.00
0.00 0 0.00
Total (1:-01) 70.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 70 Birr/pcs.

B= Manpower Unit Cost 8.24 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/1.25 = 8.24 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 78.24 Birr/pcs.
Over head cost : 10% 7.82 "
Profit Cost: 15% 11.74 "
Total Unit Cost : 97.80 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 18 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.19 pcs./hr.
WORK ITEM: ( 13.18 ) Water heatr ( 50 Lit. Cap. ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT 1097.34 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
50 Lit. capacity water boiler pcs 1 900 900.00 plumber 1 1 5 5 0.00
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
 0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 900.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 900 Birr/pcs.

B= Manpower Unit Cost 54.21 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.19 = 54.21 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 954.21 Birr/pcs.
Over head cost : 5% 47.71 "
Profit Cost: 10% 95.42 "
Total Unit Cost : 1097.34 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 19 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.19 pcs./hr.
WORK ITEM: ( 13.19 ) Water heater ( 80 Lit. capacity ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT 1235.34 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
80 Lit. capacity water boiler pcs 1 1020 1020.00 plumber 1 1 5 5 0.00
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
 0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1020.00 Total (1:02) 10.30 Total (1:03) 0.00

A= Materials Unit Cost 1020 Birr/pcs.

B= Manpower Unit Cost 54.21 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.19 = 54.21 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 1074.21 Birr/pcs.
Over head cost : 5% 53.71 "
Profit Cost: 10% 107.42 "
Total Unit Cost : 1235.34 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 20 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.19 pcs./hr.
WORK ITEM: ( 13.20 ) Water heatr (120 Lit. capacity ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT 1446.22 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
120 Lit. capacity water boiler pcs 1 1200 1200.00 plumber 1 1 5 5 4 0.16 0.64
0.00 helper 1 1 1.9 1.9 0.00
0.00 chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
 0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1200.00 Total (1:02) 10.30 Total (1:03) 0.64

A= Materials Unit Cost 1200 Birr/pcs.

B= Manpower Unit Cost 54.21 Birr/pcs. C= Equipment Unit Cost 3.37 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 10.30/0.19 = 54.21 Hourly output: _____________
Direct Cost of Work Item = A+B+C = 1257.58 Birr/pcs.
Over head cost : 5% 62.88 "
Profit Cost: 10% 125.76 "
Total Unit Cost : 1446.22 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 21 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.85 ml./hr.
WORK ITEM: ( 13.21 ) 1/2 " Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kaabaleto
TOTAL QANTITY OF WORK ITEM: 21 m. RESULT: 35.36 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
1/2" GSP ml 21 15 315.00 Foreman 1 0.167 5 0.835 Gear 0.00
Union 1/2" pcs 1 5 5.00 Plumber 1 1 5 5 Machine 1 4 4.00
Elbow 1/2" " 17 1.5 25.50 Helper 1 1 1.9 1.9 0.00
Tees 1/2" " 4 2.5 10.00 Chisler 1 1 2.15 2.15 0.00
Nipples 1/2" " 1 2 2.00 D/L 1 1 1.25 1.25 0.00
Reducer 3/4" - 1/2" " 1 3 3.00 0 0.00
Flexible pipe ( long ) " 5 11 55.00 0 0.00
Fiber kg 0.01 50 0.50 0 0.00
Synthetic paint " 0.25 25 6.25 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 422.25 Total (1:02) 11.14 Total (1:03) 4.00

A= Materials Unit Cost B= Manpower Unit Cost

20.107 Birr/ml. 6.02 Birr/ml. C= Equipment Unit Cost 2.16 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 11.13/1.85 = 6.02 Hourly output: 4/1.85 = 2.16
Direct Cost of Work Item = A+B+C = 28.29 Birr/ml.
Over head cost : 10% 2.83 Birr/ml.
Profit Cost: 15% 4.24 Birr/ml.
Total Unit Cost : 35.36 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.

- 22 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.85 ml./hr.
WORK ITEM: ( 13.22 ) 3/4" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kaabaleto
TOTAL QANTITY OF WORK ITEM: 34 ml. RESULT: 31.71 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
3/4" GSP ml 34 15 510.00 Foreman 1 0.167 5 0.835 Gear 0.00
Union 3/4" pcs 3 7.5 22.50 Plumber 1 1 5 5 Machine 1 4 4.00
Elbow 3/4" " 12 2 24.00 Helper 1 1 1.9 1.9 0.00
Tees 3/4" " 3 4 12.00 Chisler 1 1 2.15 2.15 0.00
Nipples 3/4" " 1 3 3.00 D/L 1 1 1.25 1.25 0.00
Reducer 1" - 3/4" " 1 6 6.00 0 0.00
Fiber kg 0.01 50 0.50 0 0.00
Synthetic paint " 0.25 25 6.25 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 584.25 Total (1:02) 11.14 Total (1:03) 4.00

A= Materials Unit Cost 17.184 Birr/ml.

B= Manpower Unit Cost 6.02 Birr/ml. C= Equipment Unit Cost 2.16 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 11.13/1.85 = 6.02 Hourly output: 4/1.85 = 2.16
Direct Cost of Work Item = A+B+C = 25.36 Birr/ml.
Over head cost : 10% 2.54 Birr/ml.
Profit Cost: 15% 3.80 Birr/ml.
Total Unit Cost : 31.71 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.

- 23 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.5 ml./hr.
WORK ITEM: ( 13.23 ) 1" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto
TOTAL QANTITY OF WORK ITEM: 49 ml. RESULT: 39.53 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
1" GSP ml 49 20 980.00 Foreman 1 0.167 5 0.835 Leaze 0.00
Union 1" pcs 1 8 8.00 Plumber 1 1 5 5 Machine 1 4 4.00
Elbow1" " 3 3 9.00 Helper 1 1 1.9 1.9 0.00
Tees 1" " 1 6 6.00 Chisler 1 1 2.15 2.15 0.00
Nipples 1" " 1 5 5.00 D/L 1 1 1.25 1.25 0.00
Staffa 1" " 1 40 40.00 0 0.00
Fiber kg 0.02 50 1.00 0 0.00
Synthetic paint " 0.25 25 6.25 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1055.25 Total (1:02) 11.14 Total (1:03) 4.00

A= Materials Unit Cost 21.536 Birr/ml.

B= Manpower Unit Cost 7.42 Birr/ml. C= Equipment Unit Cost 2.67 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 11.13/1.5 = 7.42 Hourly output: 4/1.5 = 2.67
Direct Cost of Work Item = A+B+C = 31.63 Birr/ml.
Over head cost : 10% 3.16 Birr/ml.
Profit Cost: 15% 4.74 Birr/ml.
Total Unit Cost : 39.53 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.

- 24 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.5 ml./hr.
WORK ITEM: ( 13.24) 2" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto
TOTAL QANTITY OF WORK ITEM: 50 ml. RESULT: 67.38 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
2" GSP ml 50 36.67 1833.50 Foreman 1 0.167 5 0.835 Leaze 0.00
Union 2" pcs 3 18 54.00 Plumber 1 1 5 5 Machine 1 4 4.00
Elbow 2" " 12 11 132.00 Helper 1 1 1.9 1.9 0.00
Tees 2" " 2 20 40.00 Chisler 1 1 2.15 2.15 0.00
Nipples 2" " 7 15.5 108.50 D/L 1 1 1.25 1.25 0.00
Fiber kg 0.2 50 10.00 0 0.00
Synthetic paint " 0.5 25 12.50 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 2190.50 Total (1:02) 11.14 Total (1:03) 4.00

A= Materials Unit Cost 43.81 Birr/ml.

B= Manpower Unit Cost 7.42 Birr/ml. C= Equipment Unit Cost 2.67 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 11.13/1.5 = 7.42 Hourly output: 4/1.5 = 2.67
Direct Cost of Work Item = A+B+C = 53.90 Birr/ml.
Over head cost : 10% 5.39 Birr/ml.
Profit Cost: 15% 8.09 Birr/ml.
Total Unit Cost : 67.38 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.

- 25 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1 ml./hr.
WORK ITEM: ( 13.25) 3" Galvanaized Steel Pipe ( GSP ) EQUIPEMENT: Flera + Kabaleto
TOTAL QANTITY OF WORK ITEM: 100 ml. RESULT: 95.40 Birr/ml.

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

 Cost per Labour by ** Indexed Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
3" GSP ml 100 50 5000.00 Foreman 1 0.167 5 0.835 Leaze 0.00
Union 3" pcs 9 35 315.00 Plumber 1 1 5 5 Machine 1 4 4.00
Elbow 3" " 5 35 175.00 Helper 1 1 1.9 1.9 0.00
Tees " " 15 40 600.00 Chisler 1 1 2.15 2.15 0.00
Fiber kg 0.2 50 10.00 D/L 1 1 1.25 1.25 0.00
Synthetic paint " 0.75 25 18.75 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 6118.75 Total (1:02) 11.14 Total (1:03) 4.00

A= Materials Unit Cost 61.188 Birr/ml. B= Manpower Unit Cost 11.14 Birr/ml. C= Equipment Unit Cost 4.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 11.13/1.0 = 11.13 Hourly output: 4/1.0 = 4.00
Direct Cost of Work Item = A+B+C = 76.32 Birr/ml.
Over head cost : 10% 7.63 Birr/ml.
Profit Cost: 15% 11.45 Birr/ml.
Total Unit Cost : 95.40 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.

- 26 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1 pcs./hr.
WORK ITEM: ( 13.26) Gate Valves 1/2" EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 23.75 Birr/pcs.
 Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
1/2" Gate Valve pcs 1 14 14.00 Plumber 1 1 5 5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 14.00 Total (1:02) 5.00 Total (1:03) 0.00

A= Materials Unit Cost 14 Birr/pcs.

B= Manpower Unit Cost 5.00 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 5.00/1 = 5.00 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 19.00 Birr/pcs.
Over head cost : 10% 1.90 "
Profit Cost: 15% 2.85 "
Total Unit Cost : 23.75 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 27 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1 pcs./hr.
WORK ITEM: ( 13.27) Gate Valves 3/4" EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 27.50 Birr/pcs.
 Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
3/4" Gate Valve pcs 1 17 17.00 Plumber 1 1 5 5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 17.00 Total (1:02) 5.00 Total (1:03) 0.00

A= Materials Unit Cost 17 Birr/pcs.

B= Manpower Unit Cost 5.00 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 5.00/1 = 5.00 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 22.00 Birr/pcs.
Over head cost : 10% 2.20 "
Profit Cost: 15% 3.30 "
Total Unit Cost : 27.50 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 28 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1 pcs./hr.
WORK ITEM: ( 13.28) Gate Valves 1" EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 37.50 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
1" Gate Valve pcs 1 25 25.00 Plumber 1 1 5 5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 25.00 Total (1:02) 5.00 Total (1:03) 0.00

A= Materials Unit Cost 25 Birr/pcs.

B= Manpower Unit Cost 5.00 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 5.00/1 = 5.00 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 30.00 Birr/pcs.
Over head cost : 10% 3.00 "
Profit Cost: 15% 4.50 "
Total Unit Cost : 37.50 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 29 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.25 pcs./hr.
WORK ITEM: ( 13.29) Gate Valves 2" EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 63.15 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
2" Gate Valve pcs 1 45 45.00 Plumber 1 1 5 5 0.00
0.00 Helper 1 1 1.9 1.9 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 45.00 Total (1:02) 6.90 Total (1:03) 0.00

A= Materials Unit Cost 45 Birr/pcs.

B= Manpower Unit Cost 5.52 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 6.90/1.25 = 5.52 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 50.52 Birr/pcs.
Over head cost : 10% 5.05 "
Profit Cost: 15% 7.58 "
Total Unit Cost : 63.15 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 30 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.25 pcs./hr.
WORK ITEM: ( 13.30) Gate Valves 3" EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 156.90 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
3" Gate Valve pcs 1 120 120.00 Plumber 1 1 5 5 0.00
0.00 Helper 1 1 1.9 1.9 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 120.00 Total (1:02) 6.90 Total (1:03) 0.00

A= Materials Unit Cost 120 Birr/pcs.

B= Manpower Unit Cost 5.52 Birr/pcs. C= Equipment Unit Cost 0.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 6.90/1.25 = 5.52 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 125.52 Birr/pcs.
Over head cost : 10% 12.55 "
Profit Cost: 15% 18.83 "
Total Unit Cost : 156.90 Birr/pcs.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 31 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.26 ml./hr.
WORK ITEM: ( 13.31) 50 mm. dia. PVC Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 14 ml. RESULT: 43.10 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 50 mm PVC pipe ml 15 6.1 91.50 Foreman 1 0.167 5 0.835 5 0.16 0.80
Elbow 50 mm dia. pcs 11 10 110.00 Plumber 1 1 5 5 0.00
Tees 50 mm dia. " 5 20 100.00 Helper 1 1 1.9 1.9 0.00
Reducer 110 - 50 mm dia. " 1 30 30.00 Chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 331.50 Total (1:02) 11.14 Total (1:03) 0.80

A= Materials Unit Cost 23.679 Birr/ml.

B= Manpower Unit Cost 8.84 Birr/pcs. C= Equipment Unit Cost 0.63 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 11.14/1.26 = 8.85 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 33.15 Birr/ml.
Over head cost : 15% 4.97 "
Profit Cost: 15% 4.97 "
Total Unit Cost : 43.10 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.
 - 32 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: _______________________
WORK ITEM: ( 13.32 ) 75 mm. dia. PVC Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: _____________________ RESULT: 57.00 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost

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

A= Materials Unit Cost _______________________ B= Manpower Unit Cost ________________ C= Equipment Unit Cost ____________
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ________________
Direct Cost of Work Item = A+B+C =
Over head cost :
Profit Cost:
Total Unit Cost : 44.00 + 70.00 = 114/2 = 57 Birr/ml
Remark : Taken Average Of Item No. ( 13.31 ) And ( 13.33 )
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 - 33 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.93 ml./hr.
WORK ITEM: ( 13.33) 100 mm. Dia. PVC Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 6.51 ml. RESULT: 70.67 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 100 mm PVC pipe ml 6.1 21.33 130.11 Foreman 1 0.167 5 0.835 0.00
Elbow 100 mm dia. pcs 5 20 100.00 Plumber 1 1 5 5 0.00
Tees 100 mm dia. " 2 30 60.00 Helper 1 1 1.9 1.9 0.00
0.00 Chisler 1 1 2.15 2.15 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 290.11 Total (1:02) 11.14 Total (1:03) 0.00

A= Materials Unit Cost 44.564 Birr/ml.

B= Manpower Unit Cost 11.97 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 11.14/0.93 = 11.98 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 56.54 Birr/ml.
Over head cost : 10% 5.65 "
Profit Cost: 15% 8.48 "
Total Unit Cost : 70.67 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.
 - 34 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 6.88 ml./hr.
WORK ITEM: ( 13.34 ) 10 cm. dia. Concrete Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 20.32 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 10 cm. Cement pipe ml 1.05 11 11.55 Foreman 1 0.5 5 2.5 0.00
Cement Qut. 0.011 60 0.66 Plumber 1 1 5 5 0.00
Sand m3 0.0014 95 0.13 Helper 1 1 1.9 1.9 0.00
0.00 D/L 14 1 1.25 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 12.34 Total (1:02) 26.90 Total (1:03) 0.00

A= Materials Unit Cost 12.343 Birr/ml.B= Manpower Unit Cost 3.91 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/6.88 = 3.91 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 16.25 Birr/ml.
Over head cost : 10% 1.63 "
Profit Cost: 15% 2.44 "
Total Unit Cost : 20.32 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.
 - 35 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 6.88 ml./hr.
WORK ITEM: ( 13.35 ) 15 cm. dia. Concrete Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 26.10 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 15 cm. Cement pipe ml 1.05 15 15.75 Foreman 1 0.5 5 2.5 0.00
Cement Qut. 0.017 60 1.02 Plumber 1 1 5 5 0.00
Sand m3 0.0021 95 0.20 Helper 1 1 1.9 1.9 0.00
0.00 D/L 14 1 1.25 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 16.97 Total (1:02) 26.90 Total (1:03) 0.00

A= Materials Unit Cost 16.97 Birr/ml.B= Manpower Unit Cost 3.91 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/6.88 = 3.91 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 20.88 Birr/ml.
Over head cost : 10% 2.09 "
Profit Cost: 15% 3.13 "
Total Unit Cost : 26.10 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.
 - 36 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 6.88 ml./hr.
WORK ITEM: ( 13.36 ) 20 cm. dia. Concrete Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 31.81 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 20 cm. Cement pipe ml 1.05 19 19.95 Foreman 1 0.5 5 2.5 0.00
Cement Qut. 0.022 60 1.32 Plumber 1 1 5 5 0.00
Sand m3 0.0028 95 0.27 Helper 1 1 1.9 1.9 0.00
0.00 D/L 14 1 1.25 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 21.54 Total (1:02) 26.90 Total (1:03) 0.00

A= Materials Unit Cost 21.536 Birr/ml.

B= Manpower Unit Cost 3.91 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/6.88 = 3.91 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 25.45 Birr/ml.
Over head cost : 10% 2.54 "
Profit Cost: 15% 3.82 "
Total Unit Cost : 31.81 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.

- 37 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 6.88 ml./hr.
WORK ITEM: ( 13.37 ) 30 cm. dia. Concrete Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 43.30 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 30 cm. Cement pipe ml 1.05 27 28.35 Foreman 1 0.5 5 2.5 0.00
Cement Qut. 0.033 60 1.98 Plumber 1 1 5 5 0.00
Sand m3 0.0042 95 0.40 Helper 1 1 1.9 1.9 0.00
0.00 D/L 14 1 1.25 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 30.73 Total (1:02) 26.90 Total (1:03) 0.00

A= Materials Unit Cost 30.729 Birr/ml.

B= Manpower Unit Cost 3.91 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/6.88 = 3.91 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 34.64 Birr/ml.
Over head cost : 10% 3.46 "
Profit Cost: 15% 5.20 "
Total Unit Cost : 43.30 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.
 - 38 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 3.13 ml./hr.
WORK ITEM: ( 13.38 ) 40 cm. dia. Concrete Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 60.65 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 40 cm. Cement pipe ml 1.05 35 36.75 Foreman 1 0.5 5 2.5 0.00
Cement Qut. 0.044 60 2.64 Plumber 1 1 5 5 0.00
Sand m3 0.0056 95 0.53 Helper 1 1 1.9 1.9 0.00
0.00 D/L 14 1 1.25 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 39.92 Total (1:02) 26.90 Total (1:03) 0.00

A= Materials Unit Cost 39.922 Birr/ml.

B= Manpower Unit Cost 8.59 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/3.13 = 8.60 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 48.52 Birr/ml.
Over head cost : 10% 4.85 "
Profit Cost: 15% 7.28 "
Total Unit Cost : 60.65 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.

- 39 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 3.13 ml./hr.
WORK ITEM: ( 13.39 ) 60 cm. dia. Concrete Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 99.57 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 60 cm. Cement pipe ml 1.05 62 65.10 Foreman 1 0.5 5 2.5 0.00
Cement Qut. 0.082 60 4.92 Plumber 1 1 5 5 0.00
Sand m3 0.0110 95 1.05 Helper 1 1 1.9 1.9 0.00
0.00 D/L 14 1 1.25 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 71.07 Total (1:02) 26.90 Total (1:03) 0.00

A= Materials Unit Cost 71.065 Birr/ml.

B= Manpower Unit Cost 8.59 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/3.13 = 8.60 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 79.66 Birr/ml.
Over head cost : 10% 7.97 "
Profit Cost: 15% 11.95 "
Total Unit Cost : 99.57 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.

- 40 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 3.13 ml./hr.
WORK ITEM: ( 13.40 ) 80 cm. dia. Concrete Pipe EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 163.59 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 80 cm. Cement pipe ml 1.05 110 115.50 Foreman 1 0.5 5 2.5 0.00
Cement Qut. 0.094 60 5.64 Plumber 1 1 5 5 0.00
Sand m3 0.0120 95 1.14 Helper 1 1 1.9 1.9 0.00
0.00 D/L 14 1 1.25 17.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 122.28 Total (1:02) 26.90 Total (1:03) 0.00

A= Materials Unit Cost 122.28 Birr/ml.

B= Manpower Unit Cost 8.59 Birr/ml. C= Equipment Unit Cost 0.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/3.13 = 8.60 Hourly output: _____________
Direct Cost of Work Item = A+B+C = 130.87 Birr/ml.
Over head cost : 10% 13.09 "
Profit Cost: 15% 19.63 "
Total Unit Cost : 163.59 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.

- 41 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.25 ml./hr.
WORK ITEM: ( 13.41 ) 100 cm. dia. Concrete Pipe EQUIPEMENT: Self Propelled Crane
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 280.17 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 100 cm. Cement pipe ml 1.05 150 157.50 Foreman 1 1 5 5 Self propelled 0.00
Cement Qut. 0.099 90 8.91 Plumber 1 1 5 5 crane with 0.00
Sand m3 0.0130 133 1.73 Helper 1 1 1.9 1.9 Operator 1 50 50.00
Red ash " 0.147 95 13.97 D/L 12 1 1.25 15 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 182.10 Total (1:02) 26.90 Total (1:03) 50.00

A= Materials Unit Cost 182.1 Birr/ml. B= Manpower Unit Cost 21.52 Birr/ml. C= Equipment Unit Cost 40.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/1.25 = 21.52 Hourly output: 50.00/1.25 = 40.00
Direct Cost of Work Item = A+B+C = 243.62 Birr/ml.
Over head cost : 5% 12.18 "
Profit Cost: 10% 24.36 "
Total Unit Cost : 280.17 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.

- 42 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 1.25 ml./hr.
WORK ITEM: ( 13.42 ) 120 cm. dia. Concrete Pipe EQUIPEMENT: Self Propelled Crane
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 307.36 Birr/ml.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
O 120 cm. Cement pipe ml 1.05 180 189.00 Foreman 1 1 5 5 Self propelled 0.00
Cement Qut. 0.110 60 6.60 Plumber 1 1 5 5 crane with 0.00
Sand m3 0.0140 95 1.33 Helper 1 1 1.9 1.9 Operator 1 50 50.00
Red ash " 0.147 60 8.82 D/L 12 1 1.25 15 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 205.75 Total (1:02) 26.90 Total (1:03) 50.00

A= Materials Unit Cost 205.75 Birr/ml. B= Manpower Unit Cost 21.52 Birr/ml. C= Equipment Unit Cost 40.00 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output 26.90/1.25 = 21.52 Hourly output: 50.00/1.25 =40.00
Direct Cost of Work Item = A+B+C = 267.27 Birr/ml.
Over head cost : 5% 13.36 "
Profit Cost: 10% 26.73 "
 Total Unit Cost : 307.36 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.

- 43 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.19 pcs./hr.
WORK ITEM: ( 13.43 ) 1 m3 cap. Water tank ( Black Iron Sheet ) EQUIPEMENT: Welding Machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 864.72 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
2000 x 1000 x 2 mm. Black Iron 0.00 Foreman 1 0.25 5 1.25 Welding 0.00
Sheet metal m2 6.3 84.78 534.11 D/L 6 1 1.25 7.5 Machine with 0.00
Antirust paint Gal. 0.434 60 26.04 0 wadge 1 33.73 33.73
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 560.15 Total (1:02) 8.75 Total (1:03) 33.73

A= Materials Unit Cost 560.15 Birr/pcs. B= Manpower Unit Cost 46.54 Birr/pcs. C= Equipment Unit Cost 179.41 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 8.75/0.188 = 46.54 Hourly output: 33.73/0.188 =179.42
Direct Cost of Work Item = A+B+C = 786.11 Birr/pcs.
Over head cost : 5% 39.31 "
 Profit Cost: 5% 39.31 "
Total Unit Cost : 864.72 Birr/pcs.
Remark : __________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 44 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.13 pcs./hr.
WORK ITEM: ( 13.44 ) 2 m3 cap. Water tank ( Black Iron Sheet ) EQUIPEMENT: Welding Machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. RESULT: 2094.37 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
2000 x 1000 x 2 mm. Black Iron Foreman 1 0.25 5 1.25 Welding 0.00
Sheet metal m2 10.5 140 1470.00 D/L 6 1 1.25 7.5 Machine with 0.00
Antirust paint Gal. 0.5 60 30.00 0 wadge 1 33.73 33.73
40 x40 x 2.5 mm. Angel Iron kg. 11.66 5.5 64.13 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1564.13 Total (1:02) 8.75 Total (1:03) 33.73

A= Materials Unit Cost 1564.1 Birr/pcs. B= Manpower Unit Cost 70.00 Birr/pcs. 269.84 Birr/pcs.
C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output 8.75/0.125 = 70 Hourly output: 33.73/0.125=269.84
Direct Cost of Work Item = A+B+C = 1903.97 Birr/pcs.
 Over head cost : 5% 95.20 "
Profit Cost: 5% 95.20 "
Total Unit Cost : 2094.37 Birr/pcs.
Remark : __________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 45 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.19 pcs./hr.
WORK ITEM: ( 13.45 ) 1 m3 cap. Water tank (Galvanized Sheet Metal) EQUIPEMENT: Welding Machine
TOTAL QANTITY OF WORK ITEM: 1 pcs. = 6.3m2 RESULT: 1486.46 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
2000 x 1000 x 2 mm. Galvanized 0.00 Foreman 1 0.25 5 1.25 Welding 0.00
Sheet metal m2 6.3 173.68 1094.18 D/L 6 1 1.25 7.5 Machine with 0.00
30 x 30 x 2.50 mm. Angel Iron kg. 5.67 5.5 31.19 0 wadge 1 33.73 33.73
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1125.37 Total (1:02) 8.75 Total (1:03) 33.73

A= Materials Unit Cost 1125.4 Birr/pcs. B= Manpower Unit Cost 46.54 Birr/pcs. C= Equipment Unit Cost 179.41 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output 8.75/0.188 = 46.54 Hourly output: 33.73/0.188=179.42
 Direct Cost of Work Item = A+B+C = 1351.33 Birr/pcs.
Over head cost : 5% 67.57 "
Profit Cost: 5% 67.57 "
Total Unit Cost : 1486.46 Birr/pcs.
Remark : __________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 46 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.13 pcs./hr.
WORK ITEM: ( 13.46 ) 2 m3 cap. Water tank ( Galvanaized Sheet Metal ) EQUIPEMENT: Welding Machine
TOTAL QANTITY OF WORK ITEM: 1 pcs.=10.5m2 RESULT: 2450.37 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
2000 x 1000 x 2 mm. Galvanaized 0.00 Foreman 1 0.25 5 1.25 Welding 0.00
Sheet metal m2 10.5 173.68 1823.64 D/L 6 1 1.25 7.5 Machine with 0.00
40 x40 x 2.5 mm. Angel Iron kg. 11.66 5.5 64.13 0 wadge 1 33.73 33.73
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1887.77 Total (1:02) 8.75 Total (1:03) 33.73

A= Materials Unit Cost 1887.8 Birr/pcs. B= Manpower Unit Cost 70.00 Birr/pcs. C= Equipment Unit Cost 269.84 Birr/pcs.
Total of (1:02) Total of (1:03)
 Hourly Output 8.75/0.125 = 70 Hourly output: 33.73/0.125=269.84
Direct Cost of Work Item = A+B+C = 2227.61 Birr/pcs.
Over head cost : 5% 111.38 "
Profit Cost: 5% 111.38 "
Total Unit Cost : 2450.37 Birr/pcs.
Remark : __________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

- 47 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: SANITARY INSTALLATION LABOUR HOURLY OUTPUT: 0.19 pcs./hr.
WORK ITEM: ( 13.47 ) 1 m3 cap. Water tank ( Aluminium ) EQUIPEMENT: Welding Machine
TOTAL QANTITY OF WORK ITEM: 1 pcs.=6.3m2 RESULT: 1593.59 Birr/pcs.

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

Cost per Labour by ** Indexed Hourly Type of Hourly Hourly

Type of Material Unit Qty * Rate Unit Grade No. UF Hourly Cost Cost Equipment No. Rental Cost
2000 x 1000 x 2 mm. Aluminium 0.00 Foreman 1 0.25 5 1.25 Welding 0.00
Sheet metal m2 6.3 196.2 1236.06 D/L 4 1 1.25 5 Machine with 0.00
0.00 0 wadge 1 33.73 33.73
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 1236.06 Total (1:02) 6.25 Total (1:03) 33.73

A= Materials Unit Cost 1236.1 Birr/pcs. B= Manpower Unit Cost 33.24 Birr/pcs. C= Equipment Unit Cost 179.41 Birr/pcs.
 Total of (1:02) Total of (1:03)
Hourly Output 6.25/0.188 = 33.25 Hourly output: 33.73/0.188=179.42
Direct Cost of Work Item = A+B+C = 1448.72 Birr/pcs.
Over head cost : 5% 72.44 "
Profit Cost: 5% 72.44 "
Total Unit Cost : 1593.59 Birr/pcs.
Remark : __________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
8.75 0.39424 106
268.8718
4.73088 106
1
22.41
8.75 0.39424 105
266.3352
4.73088 105
1
22.19
7.392 115
15.55736
5 = 40.00
 -1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.2 Pcs/hr.
WORK ITEM: ( 1.1 ) Cutting and removal of trees and bushes EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 Pcs RESULT: 175.70 Birr/Pcs

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 D/L 10 1 2.5 25 Tool 5 0.25 1.25
0 G.Chief 1 0.25 3.125 0.78 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 25.78 Total (1:03) 1.25

A= Materials Unit Cost 0 Birr/pcs

B= Manpower Unit Cost 128.91 Birr/PCS C= Equipment Unit Cost 6.25 Birr/pcs
Total of (1:02) 25.78 Total of (1:03)
Hourly Output: 0.25 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 135.16 Birr/Pcs
Over head cost : 15% 20.27 "
Profit Cost: 15% 20.27 "
Total Unit Cost : 175.70 Birr/pcs
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.89 m2/hr.
WORK ITEM: ( 1.1 ) 20 cm. Clearing on loose & dry soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 2.34 Birr/m2

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 D/L 1 1 1.25 1.25 Tool 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m2B= Manpower Unit Cost 1.61798 Birr/m2 C= Equipment Unit Cost 0.18 Birr/m2
Total of (1:02) 1.44 Total of (1:03)
Hourly Output: 0.89 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 1.80 Birr/m2
Over head cost : 10% 0.18 "
Profit Cost: 20% 0.36 "
Total Unit Cost : 2.34 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.53 m2/hr.
WORK ITEM: ( 1.2 ) 20cm. Clearing on wet & black soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 3.77 Birr/m2

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m2B= Manpower Unit Cost 2.71698 Birr/m2 C= Equipment Unit Cost 0.30 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 3.02 Birr/m2
Over head cost : 10% 0.30 "
Profit Cost: 15% 0.45 "
Total Unit Cost : 3.77 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.2 m3/hr.
WORK ITEM: ( 1.3 ) Bulk excav. to a depth not exceeding 150cm loose and dry soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 95.19 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 4 1 2.5 10.00 Tools 4 0.25 1
0 G.Chief 1 0.50 3.125 1.56 0
0 Forman 1 0.25 8.33 2.08 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 13.65 Total (1:03) 1

A= Materials Unit Cost 0 Birr/m3

B= Manpower Unit Cost 68.23 Birr/m3 C= Equipment Unit Cost 5.00 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 73.23 Birr/m3
Over head cost : 15% 10.98 "
Profit Cost: 15% 10.98 "
Total Unit Cost : 95.19 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.
 -4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.13 m3/hr.
WORK ITEM: ( 1.4 ) Ditto. but on wet and black soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 15.38 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 11.0769 Birr/m3 C= Equipment Unit Cost 1.23 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 12.31 Birr/m3
Over head cost : 10% 1.23 "
Profit Cost: 15% 1.85 "
Total Unit Cost : 15.38 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.
 -5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.15 m3/hr.
WORK ITEM: ( 1.5) Trench excavation not exceeding 150cm. in loose and dry soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 13.33 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3

B= Manpower Unit Cost 9.6 Birr/m3 C= Equipment Unit Cost 1.07 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 10.67 Birr/m3
Over head cost : 10% 1.07 "
Profit Cost: 15% 1.60 "
Total Unit Cost : 13.33 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.
 -6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.09 m3/hr.
WORK ITEM: ( 1.5) Trench excavation not exceeding 150cm. in loose and dry soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 22.22 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3

B= Manpower Unit Cost 16 Birr/m3 C= Equipment Unit Cost 1.78 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 17.78 Birr/m3
Over head cost : 10% 1.78 "
Profit Cost: 15% 2.67 "
Total Unit Cost : 22.22 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.
 -7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.08 m3/hr.
WORK ITEM: ( 1.7) Excavation foundation pits to adepth of 150-300cm. In loose soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 25.00 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3

B= Manpower Unit Cost 18 Birr/m3 C= Equipment Unit Cost 2.00 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 20.00 Birr/m3
Over head cost : 10% 2.00 "
Profit Cost: 15% 3.00 "
Total Unit Cost : 25.00 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.
 -8-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.09 m3/hr.
WORK ITEM: ( 1.8) Excavation foundation pits to adepth not exceeding 150cm.on wet and black soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 22.22 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3

B= Manpower Unit Cost 16 Birr/m3 C= Equipment Unit Cost 1.78 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ____________
Direct Cost of Work Item = A+B+C = 17.78 Birr/m3
Over head cost : 10% 1.78 "
Profit Cost: 15% 2.67 "
Total Unit Cost : 22.22 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.
 -9-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.14 m3/hr.
WORK ITEM: ( 1.9) Ditto. But, on loose soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 14.29 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 10.2857 Birr/m3 C= Equipment Unit Cost 1.14 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ____________
Direct Cost of Work Item = A+B+C = 11.43 Birr/m3
Over head cost : 10% 1.14 "
Profit Cost: 15% 1.71 "
Total Unit Cost : 14.29 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.
 - 10 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.06 m3/hr.
WORK ITEM: ( 1.10) Ditto. but, 150cm. - 300cm. But, on wet clay and black soil. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 33.33 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 1 0.16 0.16
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3

B= Manpower Unit Cost 24 Birr/m3 C= Equipment Unit Cost 2.67 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 26.67 Birr/m3
Over head cost : 10% 2.67 "
Profit Cost: 15% 4.00 "
Total Unit Cost : 33.33 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.
 - 11 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.06 m3/hr.
WORK ITEM: ( 1.11) Excavation on soft rock to a depth not exceeding 150cm. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 36.67 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 DL 1 1 1.25 1.25 Tools 2 0.16 0.32
0 G.Chief 1 0.1 1.9 0.19 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.44 Total (1:03) 0.32

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 24 Birr/m3 C= Equipment Unit Cost 5.33 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 29.33 Birr/m3
Over head cost : 10% 2.93 "
Profit Cost: 15% 4.40 "
Total Unit Cost : 36.67 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.
 -12 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.07 m3/hr.
WORK ITEM: ( 1.12) Ditto. But, on hard rock. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 185.89 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 foreman 1 0.067 5 0.34 tool 8 0.16 1.28
0 DL 4 1 1.25 5 0
0 helper 2 1 1.9 3.8 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 9.135 Total (1:03) 1.28

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 130.43 Birr/m3 C= Equipment Unit Cost 18.29 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 148.72 Birr/m3
Over head cost : 10% 14.87 "
Profit Cost: 15% 22.31 "
Total Unit Cost : 185.89 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.
 -13 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.4 m3/hr.
WORK ITEM: ( 1.13) Back fill excavated materials from the site. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 5.79 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 foreman 1 0.1 1.9 0.19 tool 1 0.16 0.16
0 DL 1 1 1.25 1.25 0
0 G.CHIEF 1 0.05 5 0.25 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 1.69 Total (1:03) 0.16

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 4.23 Birr/m3 C= Equipment Unit Cost 0.40 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 4.63 Birr/m3
Over head cost : 10% 0.46 "
Profit Cost: 15% 0.69 "
Total Unit Cost : 5.79 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.
 -14 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.46 m3/hr.
WORK ITEM: ( 1.14) Back fill selected excavated mats. from out side the site . EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 46.61 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
selected material m3 1.05 30 31.5 foreman 1 0.1 1.9 0.19 tool 1 0.16 0.16
0 DL 4 1 1.25 5 0
0 G.CHIEF 1 0.05 5 0.25 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 31.5 Total (1:02) 5.44 Total (1:03) 0.16

A= Materials Unit Cost 31.5 Birr/m3

B= Manpower Unit Cost 5.44 Birr/m3 C= Equipment Unit Cost 0.35 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 37.29 Birr/m3
Over head cost : 10% 3.73 "
Profit Cost: 15% 5.59 "
Total Unit Cost : 46.61 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.
-15 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 35 m3/hr.
WORK ITEM: ( 1.15) Cart away surplus excavated mats. 1km. from the site. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT: 72.99 Birr/m3

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 operator 1 1 10 10.00 loader 1 450 450
0 driver 2 1 5 10.00 dump truck 2 250 500
0 Asst.opert. 1 1 4 4 0
0 Asst.driver 2 1 2.5 5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 29.00 Total (1:03) 950

A= Materials Unit Cost 0 Birr/m3B= Manpower Unit Cost 29.00 Birr/m3 C= Equipment Unit Cost 27.14 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 56.14 Birr/m3
Over head cost : 15% 8.42 "
Profit Cost: 15% 8.42 "
Total Unit Cost : 72.99 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.
 -16 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 2 m2/hr.
WORK ITEM: ( 1.16) 25cm. thick basaltic hard core. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 48.18 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
basaltic stone m2 0.28 120 33.6 foreman 1 0.25 5 1.25 tools 3 0.16 0.48
0 mason 1 1 3.15 3.15
0 DL 4 1 1.25 5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 33.6 Total (1:02) 9.4 Total (1:03) 0.48

A= Materials Unit Cost 33.6 Birr/m2

B= Manpower Unit Cost 4.7 Birr/m2 C= Equipment Unit Cost 0.24 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 38.54 Birr/m2
Over head cost : 10% 3.85 "
Profit Cost: 15% 5.78 "
Total Unit Cost : 48.18 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 1.88 m2/hr.
WORK ITEM: ( 12.1) Three coats of plastic paint to wall. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 8.90 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
plastic paint lit 0.25 15.6 3.9 foreman 1 0.2 5 1.00 tools 1 0.16 0.16
stucco kg 0.05 1.8 0.09 painter 1 1 2.5 2.50
animal glue kg 0.013 20 0.26 DL 1 1 1.25 1.25 0
brush pcs 0.01 22 0.22 0 0
sand paper pcs 0.01 2 0.02 0 0
gypsum kg 0.03 0.6 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 4.508 Total (1:02) 4.75 Total (1:03) 0.16

A= Materials Unit Cost 4.508 Birr/m2B= Manpower Unit Cost 2.53 Birr/m2 C= Equipment Unit Cost 0.09 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ______________
Direct Cost of Work Item = A+B+C = 7.12 Birr/m2
Over head cost : 10% 0.71 "
Profit Cost: 15% 1.07 "
Total Unit Cost : 8.90 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 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 3.76 m2/hr.
WORK ITEM: ( 12.2) Two coats of plastic paint to wall. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 7.62 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
plastic paint lit 0.18 23.25 4.185 foreman 1 0.2 5 1.00 tools 1 0.16 0.16
stucco kg 0.05 1.8 0.09 painter 1 1 2.5 2.50
animal glue kg 0.013 20 0.26 DL 1 1 1.25 1.25 0
brush pcs 0.01 22 0.22 0 0
sand paper pcs 0.01 2 0.02 0 0
gypsum kg 0.03 0.6 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 4.793 Total (1:02) 4.75 Total (1:03) 0.16

A= Materials Unit Cost 4.793 Birr/m2B= Manpower Unit Cost 1.26 Birr/m2 C= Equipment Unit Cost 0.04 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: ____________
Direct Cost of Work Item = A+B+C = 6.10 Birr/m2
Over head cost : 10% 0.61 "
Profit Cost: 15% 0.91 "
Total Unit Cost : 7.62 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 1.5 m2/hr.
WORK ITEM: ( 12.3) Three coats of plastic paint to ceilling. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 9.45 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
plastic paint lit 0.23 15.6 3.59 foreman 1 0.2 5 1.00 tools 1 0.16 0.16
stucco kg 0.1 1.8 0.18 painter 1 1 2.5 2.50
animal glue kg 0.013 20 0.26 DL 1 1 1.25 1.25 0
brush pcs 0.01 22 0.22 0 0
sand paper pcs 0.01 1.5 0.015 0 0
gypsum kg 0.04 0.6 0.024 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 4.287 Total (1:02) 4.75 Total (1:03) 0.16

A= Materials Unit Cost 4.287 Birr/m2B= Manpower Unit Cost 3.17 Birr/m2 C= Equipment Unit Cost 0.11 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 1.5 Hourly output: _______________
Direct Cost of Work Item = A+B+C = 7.56 Birr/m2
Over head cost : 10% 0.76 "
Profit Cost: 15% 1.13 "
Total Unit Cost : 9.45 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.
 -4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 1.3 m2/hr.
WORK ITEM: ( 12.4) Three coats of synthetic paint to metal surface. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 12.44 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
anti-rust lit 0.04 15.6 0.62 foreman 1 0.2 5 1.00 0
thinner lit 0.035 4 0.14 painter 1 1 2.5 2.50 0
synthetic paint kg 0.22 24.18 5.32 DL 1 1 1.25 1.25 0
brush pcs 0.01 22 0.22 0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 6.30 Total (1:02) 4.75 Total (1:03) 0

A= Materials Unit Cost 6.304 Birr/m2B= Manpower Unit Cost 3.65 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 1.3 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 9.95 Birr/m2
Over head cost : 10% 1.00 "
Profit Cost: 15% 1.49 "
Total Unit Cost : 12.44 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.
 -5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 1.25 m2/hr.
WORK ITEM: ( 12.5) Two coats of varnish paint to wooden surface. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 12.82 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
varnish paint lit 0.18 27.04 4.87 foreman 1 0.2 5 1.00 tools 1 0.16 0.16
thinner lit 0.05 4 0.2 painter 1 1 2.5 2.50 0
stucco kg 0.57 1.8 1.03 DL 1 1 1.25 1.25 0
brush pcs 0.01 22 0.22 0 0
sand paper pcs 0.01 1.5 0.015 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 6.33 Total (1:02) 4.75 Total (1:03) 0.16

A= Materials Unit Cost 6.328 Birr/m2B= Manpower Unit Cost 3.8 Birr/m2 C= Equipment Unit Cost 0.13 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 1.25 Hourly output: _____________
Direct Cost of Work Item = A+B+C = 10.26 Birr/m2
Over head cost : 10% 1.03 "
Profit Cost: 15% 1.54 "
Total Unit Cost : 12.82 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.
 -6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 0.85 m2/hr.
WORK ITEM: ( 12.6) Two coats of anti-rust paint. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 11.39 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
anti-rust lit 0.2 15.6 3.12 foreman 1 0.2 5 1.00 tools 1 0.16 0.16
thinner lit 0.05 4 0.2 painter 1 1 2.5 2.50 0
brush pcs 0.01 1.5 0.02 DL 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 3.34 Total (1:02) 4.75 Total (1:03) 0.16

A= Materials Unit Cost 3.335 Birr/m2B= Manpower Unit Cost 5.59 Birr/m2 C= Equipment Unit Cost 0.19 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 0.85 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 9.11 Birr/m2
Over head cost : 10% 0.91 "
Profit Cost: 15% 1.37 "
Total Unit Cost : 11.39 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.
 -7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: PAINTING. LABOUR HOURLY OUTPUT: 5.64 m2/hr.
WORK ITEM: ( 12.7) One coat of white washing paint. EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 3.79 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
lime kg 0.12 0.39 0.05 foreman 1 0.2 5 1.00 tools 1 0.16 0.16
stucco kg 0.06 1.8 0.11 painter 1 1 2.5 2.50 0
animal glue kg 0.1 20 2 DL 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 2.16 Total (1:02) 4.75 Total (1:03) 0.16

A= Materials Unit Cost 2.16 Birr/m2

B= Manpower Unit Cost 0.84 Birr/m2 C= Equipment Unit Cost 0.03 Birr/m2
Total of (1:02) 4.75 Total of (1:03)
Hourly Output: 5.64 Hourly output: _____________
Direct Cost of Work Item = A+B+C = 3.03 Birr/m2
Over head cost : 10% 0.30 "
Profit Cost: 15% 0.45 "
Total Unit Cost : 3.79 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.
 - 21 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.8 ml./hr.
WORK ITEM: ( 7.21 ) Copping Development Zize 33 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 24.45 Birr/ml.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Copping 0 Foreman 1 0.167 5 0.84 0
Dev. Zize 33 cm. ml. 1.05 16 16.8 Carpenter1 1 1 3.75 3.75 0
0 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0.00
0.00
0.00
0.00
0.00
0.00
Total (1:-01) 16.8 Total ( 1: 02 ) 7.74 Total (1:03) 0

A= Materials Unit Cost 16.80 Birr/ml.B= Manpower Unit Cost 2.76 Birr/ml. C= Equipment Unit Cost 0 Birr/ml.
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 19.56 Birr/ml.
Over head cost : 10% 1.96 "
Profit Cost: 15% 2.93 "
Total Unit Cost : 24.45 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.
 -1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FORM WORKS LABOUR HOURLY OUTPUT: 0.6 m2/hr.
WORK ITEM: ( 5.1 ) For Foundation Footing & Column. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 67.42 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2.5cm thick timber M2 1.05 35 36.75 Foreman 1 0.167 5 0.83 0
40 x 50 cm. battens M 0.32 12 3.84 Carpenter 1 1 3.75 3.75 0
Nails Kg 0.05 8 0.4 Helper 1 1 1.9 1.90 0
Mould Oil Lit. 0.015 4 0.06 D/L 1 1 1.25 1.25 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
Total (1:-01) 41.05 Total (1:02) 7.73 Total (1:03) 0

A= Materials Unit Cost 41.05 Birr/m2 B= Manpower Unit Cost 12.89 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 53.94 Birr/m2
Ov Over head cost : 10% 5.39 Birr/m2
Prof Profit Cost: 15% 8.09 Birr/m2
Total Total Unit Cost : 67.42 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FORM WORK LABOUR HOURLY OUTPUT: 0.5 m2/hr.
WORK ITEM: ( 5.2 ) For Grade Beam. EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM : 1 m2 RESULT: 69.26 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2.5cm thick timber M2 1.05 35 36.75 Foreman 1 0.167 5 0.84 0
50 x 70 cm battens M 0.11 7.5 0.825 Carpenter 1 1 3.75 3.75 0
Strut 0 60 mm M 0.1 1.2 0.12 Helper 1 1 1.9 1.90 0
Nails Kg 0.25 8 2 D/L 1 1 1.25 1.25 0
Mould Oil Lit. 0.06 4 0.24 0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
Total (1:-01) 39.94 Total (1:02) 7.74 Total (1:03) 0

A= Materials Unit Cost 39.94 Birr/m2

B= Manpower Unit Cost 15.47 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _________________
Direct Cost of Work Item = A+B+C = 55.41 Birr/m2
Over head cost : 10% 5.54 Birr/m2
Profit Cost: 15% 8.31 Birr/m2
Total Unit Cost : 69.26 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FORM WORK LABOUR HOURLY OUTPUT: 0.5 m2/hr.
WORK ITEM: ( 5.3 ) For Elevation Column. EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM : 1 m2 RESULT: 73.19 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2.5cm thick timber M2 1.05 35 36.75 Foreman 1 0.167 5 0.84 0
50 x 70 cm battens M 0.46 7.5 3.45 Carpenter 1 1 3.75 3.75 0
Strut 60 mm. dia. M 0.2 1.2 0.24 Helper 1 1 1.9 1.90 0
Nails Kg 0.3 8 2.4 D/L 1 1 1.25 1.25 0
Mould Oil Lit. 0.06 4 0.24 0.00 0
0 0.00 0
0.00
0.00
0.00
0.00
Total (1:-01) 43.08 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 43.08 Birr/m2

B= Manpower Unit Cost 15.47 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _________________
Direct Cost of Work Item = A+B+C = 58.55 Birr/m2
Over head cost : 10% 5.86 Birr/m2
Profit Cost: 15% 8.78 Birr/m2
Total Unit Cost : 73.19 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.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FORM WORK LABOUR HOURLY OUTPUT: 1 M2/hr
WORK ITEM: (5.4) For Suspended slab & shear wall. EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM : 1 m2 RESULT 68.18 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2.5cm thick timber M2 1.05 35 36.75 Foreman 1 0.167 5.00 0.84 0
50 x 70 cm battens M 0.84 7.5 6.3 Carpenter 1 1 3.75 3.75 0
50 x 70 cm battens M 0.1 10 1 Helper 1 1 1.9 1.90 0
Strut 0 60 mm M 0.1 1.2 0.12 D/L 1 1 1.25 1.25 0
Nails Kg 0.3 8 2.4 0.00 0
Mould Oil Lit. 0.06 4 0.24 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Total (1:-01) 46.81 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 46.81 Birr/m2

B= Manpower Unit Cost 7.74 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _________________
Direct Cost of Work Item = A+B+C = 54.55 Birr/m2
Over head cost : 10% 5.45 Birr/m2
Profit Cost: 15% 8.18 Birr/m2
Total Unit Cost : 68.18 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.

- 22 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.8 m/hr.
WORK ITEM: (7.22) flashing Development Size 19 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 22.13 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Flasing 0 Foreman 1 0.167 5 0.84 0
Dev. Size 19 cm. ml. 1.05 14 14.7 Carpenter 1 1 3.75 3.75 0
Nails kg 0.03 8 0.24 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Total (1:-01) 14.94 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 14.94 Birr/m B= Manpower Unit Cost 2.76 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output 7.73/2.8 = 2.75 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 17.70 Birr/m.
Over Head : 10% 1.77 Birr/m.
Profit Cost: 15% 2.66 Birr/m.
Total Unit Cost : 22.13 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.

-17 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.4 m/hr
WORK ITEM: (7.17) Down Pipe Development Size 33 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m. RESULT: 24.97 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Down 0 Foreman 1 0.167 5 0.84 0
Pipe Dev. Size 33 cm. ml. 1.05 14 14.7 Carpenter 1 1 3.75 3.75 0
Staffa For Down Pipe pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0.00 0
Total (1:-01) 17.70 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 17.7 Birr/mB= Manpower Unit Cost 2.28 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/3.4 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 19.98 Birr/m.
Over head cost : 10% 2.00 Birr/m.
Profit Cost: 15% 3.00 Birr/m.
Total Unit Cost : 24.97 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.

- 18 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.4 m/hr
WORK ITEM: (7.18) Down Pipe Development Size 40 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 28.91 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Down 0 Foreman 1 0.167 5 0.84 0
Pipe Dev. Size 40 cm. ml. 1.05 17 17.85 Carpenter 1 1 3.75 3.75 0
Staffa For Down Pipe pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 20.85 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 20.85 Birr/m B= Manpower Unit Cost 2.28 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/3.4 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 23.13 Birr/m.
Over head cost : 10% 2.31 Birr/m.
Profit Cost: 15% 3.47 Birr/m.
Total Unit Cost : 28.91 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.

- 19 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.4 m
WORK ITEM: (7.19) Down Pipe Development Size 50 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 34.81 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Down 0 Foreman 1 0.167 5 0.84 0
Pipe Dev. Size 50 cm. ml. 1.05 21.5 22.575 Carpenter 1 1 3.75 3.75 0
Staffa For Down Pipe pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 25.58 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 25.58 birr/m. B= Manpower Unit Cost 2.28 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/3.4 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 27.85 Birr/m.
Over head cost : 10% 2.79 Birr/m.
Profit Cost: 15% 4.18 Birr/m.
 Total Unit Cost : 34.81 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.

- 20 -
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.4 m/hr
WORK ITEM: (7.20) Down Pipe Development Size 60 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 40.06 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Down 0 Foreman 1 0.167 5 0.84 0
Pipe Dev. Size 50 cm. ml. 1.05 25.5 26.78 Carpenter 1 1 3.75 3.75 0
Staffa For Down Pipe pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 29.78 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 29.78 birr/m. B= Manpower Unit Cost 2.28 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/3.4 Hourly output: __________________
Direct Cost of Work Item = A+B+C = 32.05 Birr/m.
Over head cost : 10% 3.21 Birr/m.
Profit Cost: 15% 4.81 Birr/m.
 Total Unit Cost : 40.06 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.

- 12 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.6 m/hr
WORK ITEM: (7.12) Gutter Development Size 33 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 25.84 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Gutter 0 Foreman 1 0.167 5 0.84 0.00
Dev. Size 33 cm. m 1.05 14 14.7 Carpenter 1 1 3.75 3.75 0.00
Staffa For Gutter pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0.00
0 D/L 1 1 1.25 1.25 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total (1:-01) 17.70 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 17.7 birr/m. B= Manpower Unit Cost 2.98 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/2.6 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 20.68 Birr/m.
 Over head cost : 10% 2.07 Birr/m.
Profit Cost: 15% 3.10 Birr/m.
Total Unit Cost : 25.84 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.

- 13 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.6 m/hr
WORK ITEM: (7.13) Gutter Development Size 40 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 29.78 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Gutter 0 Foreman 1 0.167 5 0.84 0
Dev. Size40 cm. m 1.05 17 17.85 Carpenter 1 1 3.75 3.75 0
Staffa For Gutter pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 20.85 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 20.85 birr/m. B= Manpower Unit Cost 2.98 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/2.6 Hourly output: _________________
 Direct Cost of Work Item = A+B+C = 23.83 Birr/m.
Over head cost : 10% 2.38 Birr/m.
Profit Cost: 15% 3.57 Birr/m.
Total Unit Cost 29.78 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.

- 14 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.6 m/hr
WORK ITEM: (7.14) Gutter Development Size 50 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 35.69 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Gutter 0.00 Foreman 1 0.167 5 0.84 0
Dev. Size 50 cm. m 1.05 21.5 22.58 Carpenter 1 1 3.75 3.75 0
Staffa For Gutter pcs. 2 1.5 3 Helper 1 1 1.9 1.90 0
0 D/L 1 1 1.25 1.25 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 25.58 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 25.58 birr/m. B= Manpower Unit Cost 2.98 Birr/m C=Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
 Hourly Output: 7.73/2.6 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 28.55 Birr/m.
Over head cost : 10% 2.86 Birr/m.
Profit Cost: 15% 4.28 Birr/m.
Total Unit Cost : 35.69 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.

- 15 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.6 m./hr.
WORK ITEM: (7.15) Gutter Development Size 60 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m RESULT: 40.94 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Gutter 0.00 Foreman 1 0.167 5 0.84 0.00
Dev. Size 60 cm. m 1.05 25.5 26.78 Carpenter 1 1 3.75 3.75 0.00
Staffa For Gutter pcs. 2 1.5 3.00 Helper 1 1 1.9 1.90 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total (1:-01) 29.78 Total (1:02) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 29.78 birr/m. B= Manpower Unit Cost 2.98 Birr/m C= Equipment Unit Cost 0 Birr/m
 Total of (1:02) Total of (1:03)
Hourly Output: 7.73/2.6 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 32.75 Birr/m.
Over head cost : 10% 3.28 Birr/m.
Profit Cost: 15% 4.91 Birr/m.
Total Unit Cost : 40.94 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.

- 16 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2.6 m./hr.
WORK ITEM: (7.16) Gutter Development Size 100 cm. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 63.25 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Sheet Metal Gutter 0.00 Foreman 1 0.167 5 0.84 0.00
Dev. Size100 cm. m 1.05 42.5 44.63 Carpenter 1 1 3.75 3.75 0.00
Staffa For Gutter pcs. 2 1.5 3.00 Helper 1 1 1.9 1.90 0.00
0.00 D/L 1 1 1.25 1.25 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total (1:-01) 47.63 Total (1:02) 7.74 Total (1:03) 0.00
A= Materials Unit Cost 47.63 birr/m.
B= Manpower Unit Cost 2.98 Birr/m C= Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 7.73/2.6 Hourly output: _____________________
Direct Cost of Work Item = A+B+C = 50.60 Birr/m.
Over head cost : 10% 5.06 Birr/m.
Profit Cost: 15% 7.59 Birr/m.
Total Unit Cost : 63.25 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.

- 23 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 1.5 ml./hr.
WORK ITEM: (7.23) 15 cm. Wide Kerrero Facia Board EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 27.85 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
15 cm. Wide Faciaboard ml. 1.1 16.25 17.88 Carpenter1 1 1 3.75 3.75 0.00
Nails kg. 0.03 8 0.24 D/L 2 1 1.25 2.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total (1:-01) 18.12 Total (1:02) 6.25 Total (1:03) 0.00
A= Materials Unit Cost 18.12 birr/m. B= Manpower Unit Cost 4.17 Birr/m C= Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 13.2/0.48 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 22.28 Birr/m.
Over head cost : 10% 2.23 Birr/m.
Profit Cost: 15% 3.34 Birr/m.
Total Unit Cost : 27.85 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.

- 24 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 1.5 ml./hr.
WORK ITEM: ( 7.24 ) 20 cm. Wide Kerrero Facia Board EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml. RESULT: 34.73 Birr/m.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
20 cm. Wide Faciaboard ml. 1.1 21.25 23.38 Carpenter1 1 1 3.75 3.75 0.00
Nails kg. 0.03 8 0.24 D/L 2 1 1.25 2.50 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
 Total (1:01) 23.62 Total (1:02) 6.25 Total (1:03) 0.00

A= Materials Unit Cost 23.62 birr/m. B= Manpower Unit Cost 4.17 Birr/m C= Equipment Unit Cost 0 Birr/m
Total of (1:02) Total of (1:03)
Hourly Output: 10.88/7 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 27.78 Birr/m.
Over head cost : 10% 2.78 Birr/m.
Profit Cost: 15% 4.17 Birr/m.
Total Unit Cost : 34.73 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.

-1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.5 0.48 7
WORK ITEM: ( 7.1 ) G32 CIS Roofing ( Including Truss & Purlins ) EQUIPEMENT: 0.083 1.176
TOTAL QANTITY OF WORK ITEM: 108 m2 = 9 Trusses =127 ml. Purlin RESULT: 59.37 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G32 Corugated iron sheet m2 108 24.43 2638.44 Fore Man 1 0.167 5 0.84
Roofing Nails kg. 12 10 120 Carpenter1 1 1 3.75 3.75
Plastic Washer pkt. 5 1 5 Helper 1 1 1.9 1.90
Ridge Cover m. 13 10 130 D/L 1 1 1.25 1.25
2893.44 7.74
Upper Chord ml. 83 1.75 145.25 Fore Man 1 0.25 5 1.25
Lower chord ml. 78 1.75 136.5 Carpenter2 1 1 4.4 4.40
Vertical & Diagonal Members ml. 79 1.2 94.8 Carpenter1 1 1 3.75 3.75
6 & 8 cm. Nails kg. 15 8 120 Helper 2 1 1.9 3.80
Fixing Bands kg. 16 4 64 13.20
 560.55 Fore Man 1 0.167 5 0.84
5 X 7 cm. Zigba Purlin ml. 127 7.5 952.5 Carpenter2 1 1 4.4 4.40
8 cm. Nails kg. 5 8 40 Helper 1 1 1.9 1.90
992.5 D/L 3 1 1.25 3.75
10.89
Total (1:-01) 4446.49 Total ( 1:02 ) Total (1:03)

A= Materials Unit Cost 41.17 Birr/m2 B= Manpower Unit Cost 2.21 2.28 1.83 6.32 C= Equipment Unit Cost

Direct Cost of Work Item = A+B+C = 47.49 Birr/m2

Over head cost : 10% 4.75 Birr/m2
Profit Cost: 15% 7.12 Birr/m2
Total Unit Cost : 59.37 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.5 0.48 7
WORK ITEM: ( 7.2 ) G30 CIS Roofing ( Including Truss & Purlins ) EQUIPEMENT: 0.083 1.176
TOTAL QANTITY OF WORK ITEM: 108 m2 = 9 Trusses =127 ml. Purlin RESULT: 64.34 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G30 Corugated iron sheet m2 108 28.41 3068.28 Fore Man 1 0.167 5 0.84
Roofing Nails kg. 12 10 120 Carpenter1 1 1 3.75 3.75
Plastic Washer pkt. 5 1 5 Helper 1 1 1.9 1.90
Ridge Cover m. 13 10 130 D/L 1 1 1.25 1.25
3323.28 7.74
Upper Chord ml. 83 1.75 145.25 Fore Man 1 0.25 5 1.25
Lower chord ml. 78 1.75 136.5 Carpenter2 1 1 4.4 4.40
Vertical & Diagonal Members ml. 79 1.2 94.8 Carpenter1 1 1 3.75 3.75
6 & 8 cm. Nails kg. 15 8 120 Helper 2 1 1.9 3.80
Fixing Bands kg. 16 4 64 13.20
560.55 Fore Man 1 0.167 5 0.84
5 X 7 cm. Zigba Purlin ml. 127 7.5 952.5 Carpenter2 1 1 4.4 4.40
8 cm. Nails kg. 5 8 40 Helper 1 1 1.9 1.90
992.5 D/L 3 1 1.25 3.75
10.89
Total (1:-01) 4876.33 Total ( 1:02 ) Total (1:03)

A= Materials Unit Cost 45.15 Birr/m2 B= Manpower Unit Cost 2.21 2.28 1.83 6.32 C= Equipment Unit Cost

Direct Cost of Work Item = A+B+C = 51.47 Birr/m2

Over head cost : 10% 5.15 Birr/m2
Profit Cost: 15% 7.72 Birr/m2
Total Unit Cost : 64.34 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.

-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.5 0.48 7
WORK ITEM: ( 7.3 ) G28 CIS Roofing ( Including Truss & Purlins ) EQUIPEMENT: 0.083 1.176
TOTAL QANTITY OF WORK ITEM: 108 m2 = 9 Trusses =127 ml. Purlin RESULT: 75.70 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 Corugated iron sheet m 2
108 37.5 4050 Fore Man 1 0.167 5 0.84
Roofing Nails kg. 12 10 120 Carpenter1 1 1 3.75 3.75
Plastic Washer pkt. 5 1 5 Helper 1 1 1.9 1.90
Ridge Cover m. 13 10 130 D/L 1 1 1.25 1.25
4305 7.74
Upper Chord ml. 83 1.75 145.25 Fore Man 1 0.25 5 1.25
Lower chord ml. 78 1.75 136.5 Carpenter2 1 1 4.4 4.40
Vertical & Diagonal Members ml. 79 1.2 94.8 Carpenter1 1 1 3.75 3.75
6 & 8 cm. Nails kg. 15 8 120 Helper 2 1 1.9 3.80
Fixing Bands kg. 16 4 64 13.20
560.55 Fore Man 1 0.167 5 0.84
5 X 7 cm. Zigba Purlin ml. 127 7.5 952.5 Carpenter2 1 1 4.4 4.40
8 cm. Nails kg. 5 8 40 Helper 1 1 1.9 1.90
992.5 D/L 3 1 1.25 3.75
10.89
Total (1:-01) 5858.05 Total ( 1:02 ) Total (1:03)

A= Materials Unit Cost 54.24 Birr/m2 B= Manpower Unit Cost 2.21 2.28 1.83 6.32 C= Equipment Unit Cost

Direct Cost of Work Item = A+B+C = 60.56 Birr/m2

Over head cost : 10% 6.06 Birr/m2
Profit Cost: 15% 9.08 Birr/m2
Total Unit Cost : 75.70 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.

-7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 8.59 ml./hr.
WORK ITEM: ( 7.7 ) 10 cm. dia. Upper & Lower Chords Eucaliptus Wood. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 17.89 ml. = 1 Trusse RESULT: 5.37 Birr/ml.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
O 10 cm. Upper Chord ml. 9.22 2.3 21.21 Foreman 1 0.25 5 1.25 0.00
O 10 cm. Lower Chord " 8.67 2.3 19.94 Carpenter2 1 1 4.4 4.4 0.00
10 - 12 cm. Nails kg. 1.11 8 8.88 Helper 2 1 1.9 3.8 0.00
Fixing Bands " 1.78 4 7.12 0 0.00
0.00 0 0.00
0.00 0 0.00
 0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 57.15 Total ( 1: 02 ) 9.45 Total (1:03) 0.00

A= Materials Unit Cost 3.19 Birr/ml.B= Manpower Unit Cost 1.10 Birr/ml. C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 4.29 Birr/ml.
Over head cost : 10% 0.43 "
Profit Cost: 15% 0.64 "
Total Unit Cost : 5.37 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.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.5 m2/hr.
WORK ITEM: ( 7.4 ) G32 C I S Roofing ( Without Truss & Purlin ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 108 M2 RESULT: 36.25 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G32 CIS m 108.00 24.43
2
2638.44 Foreman 1 0.167 5 0.835 0.00
Roofing nails. kg. 12 10 120.00 Carpentr1 1 1 3.75 3.75 0.00
Plastic Washer. pkt. 5 1 5.00 Helper 1 1 1.9 1.9 0.00
Ridge cover. ml. 13 10 130.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
 0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 2893.44 Total ( 1: 02 ) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 26.79 Birr/m2 B= Manpower Unit Cost 2.21 Birr/m2 C= Equipment Unit Cost 0
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 29.00 Birr/m2
Over head cost : 10% 2.90 "
Profit Cost: 15% 4.35 "
Total Unit Cost : 36.25 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.

-5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.5 m2/hr.
WORK ITEM: ( 7.5 ) G30 C I S Roofing ( Without Truss & Purlin ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 108 M2 RESULT: 41.23 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G30 CIS m2 108.00 28.41 3068.28 Foreman 1 0.167 5 0.835 0.00
Roofing nails. kg. 12 10 120.00 Carpentr1 1 1 3.75 3.75 0.00
Plastic Washer. pkt. 5 1 5.00 Helper 1 1 1.9 1.9 0.00
Ridge cover. ml. 13 10 130.00 D/L 1 1 1.25 1.25 0.00
 0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 3323.28 Total ( 1: 02 ) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 30.77 Birr/m2 B= Manpower Unit Cost 2.21 Birr/m2 C= Equipment Unit Cost 0
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 32.98 Birr/m2
Over head cost : 10% 3.30 "
Profit Cost: 15% 4.95 "
Total Unit Cost : 41.23 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.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 3.5 m2/hr.
WORK ITEM: ( 7.6 ) G28 C I S Roofing ( Without Truss & Purlin ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 108 M2 RESULT: 52.59 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
G28 CIS m2 108.00 37.5 4050.00 Foreman 1 0.167 5 0.835 0.00
Roofing nails. kg. 12 10 120.00 Carpentr1 1 1 3.75 3.75 0.00
Plastic Washer. pkt. 5 1 5.00 Helper 1 1 1.9 1.9 0.00
Ridge cover. ml. 13 10 130.00 D/L 1 1 1.25 1.25 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 4305.00 Total ( 1: 02 ) 7.74 Total (1:03) 0.00

A= Materials Unit Cost 39.86 Birr/m2 B= Manpower Unit Cost 2.21 Birr/m2 C= Equipment Unit Cost 0
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 42.07 Birr/m2
Over head cost : 10% 4.21 "
Profit Cost: 15% 6.31 "
Total Unit Cost : 52.59 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.

- 8 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 8.59 ml./hr.
WORK ITEM: ( 7.8 ) 6 cm. dia. Vertical & Diagonal Members of a Truss EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 8.78 ml. = 1 Trusse RESULT: 3.52 Birr/ml.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
O 6 cm. Eucaliptus Wood ml. 8.78 1.5 13.17 Foreman 1 0.25 5 1.25 0.00
6 - 8 cm. Nails kg. 0.56 8 4.48 Carpenter1 1 1 3.75 3.75 0.00
 0.00 Helper 1 1 1.9 1.9 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 17.65 Total ( 1: 02 ) 6.90 Total (1:03) 0.00

A= Materials Unit Cost 2.01 Birr/ml.

B= Manpower Unit Cost 0.80 Birr/ml. C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 2.81 Birr/ml.
Over head cost : 10% 0.28 "
Profit Cost: 15% 0.42 "
Total Unit Cost : 3.52 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.

-9-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 7 ml./hr.
WORK ITEM: ( 7.9 ) 5 X 7 cm. Tid Wood Roof Purlin EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 14.11 ml. = 1 Trusse RESULT: 11.72 Birr/ml.

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
5 X 7 cm. Tid Purlin ml. 14.11 7.5 105.83 Foreman 1 0.167 5 0.835 0.00
6 - 8 cm. Nails kg. 0.56 8 4.48 Carpenter2 1 1 4.4 4.4 0.00
0.00 Helper 1 1 1.9 1.9 0.00
0.00 D/L 3 1 1.25 3.75 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 110.31 Total ( 1: 02 ) 10.89 Total (1:03) 0.00

A= Materials Unit Cost 7.82 Birr/ml.B= Manpower Unit Cost 1.56 Birr/ml. C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
Direct Cost of Work Item = A+B+C = 9.37 Birr/ml.
Over head cost : 10% 0.94 "
Profit Cost: 15% 1.41 "
Total Unit Cost : 11.72 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.

-10 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 2 m2/hr.
WORK ITEM: ( 7.10 ) EGA 300 & 4mm. Thick Roof cover EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 760 m2 RESULT: 58.49 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
EGA 300 & 4mm. Thick kg. 2900 11 31900.00 Foreman 1 0.167 5 0.835 0.00
0.00 Carpenter2 1 1 4.4 4.4 0.00
0.00 Helper 1 1 1.9 1.9 0.00
0.00 D/L 2 1 1.25 2.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 31900.00 Total ( 1: 02 ) 9.64 Total (1:03) 0.00

A= Materials Unit Cost 41.97 Birr/m2 B= Manpower Unit Cost 4.82 Birr/m2 C= Equipment Unit Cost
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
41.97+4 Direct Cost of Work Item = A+B+C = 46.79 Birr/m2
Over head cost : 10% 4.68 "
Profit Cost: 15% 7.02 "
Total Unit Cost : 58.49 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.

-11 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: ROOFING WORKS LABOUR HOURLY OUTPUT: 50 kg./hr.
WORK ITEM: ( 7.11) Steel Truss & Purlin With RHS EQUIPEMENT: Welding Mashine
TOTAL QANTITY OF WORK ITEM: 9294 kg. RESULT: 15.03 Birr/kg.

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

 **
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
RHS Different saizes kg. 9115 11 100265 Foreman 1 0.75 5 3.75 Welding M. 1 33.73 33.73
Angel Airon " 179 6.5 1163.50 Carpenter1 1 1 3.75 3.75 0.00
0.00 Welder 1 0.5 3.75 1.875 0.00
0.00 D/L 10 1 1.25 12.5 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 101428.50 Total ( 1: 02 ) 21.88 Total (1:03) 33.73

A= Materials Unit Cost 10.91 Birr/kg. B= Manpower Unit Cost 0.44 Birr/kg. C= Equipment Unit Cost 0.67 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _________________ Hourly output: __________________
41.97+4 Direct Cost of Work Item = A+B+C = 12.03 Birr/kg.
Over head cost : 10% 1.20 "
Profit Cost: 15% 1.80 "
Total Unit Cost : 15.03 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (10.1) Fixing 3mm clear glass . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 97.60 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
3mm clear glass m2 1.1 65 71.5 Foreman 1 0.167 5 0.835 0
Putty kg 0.4 8 3.2 Glazer 1 1 3.15 3.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 74.7 Total (1:02) 5.24 Total (1:03) 0

A= Materials Unit Cost 74.7 Birr/m2 B= Manpower Unit Cost 3.38 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 78.08 Birr/m2
Over head cost : 10% 7.81 "
Profit Cost: 15% 11.71 "
Total Unit Cost : 97.60 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (10.2) Fixing 4mm clear glass. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 130.82 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
4 mm. clear glass m2 1.1 90 99 Foreman 1 0.167 5 0.835 0
Putty kg 0.4 5.7 2.28 Glazer 1 1 3.15 3.15 0
0 DL 1 1 1.25 1.25 0
0 0
0 0
0 0
0 0
Total (1:01) 101.28 Total (1:02) 5.235 Total (1:03) 0

A= Materials Unit Cost 101.28 Birr/m2

B= Manpower Unit Cost 3.38 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: _________________
Direct Cost of Work Item = A+B+C = 104.66 Birr/m2
Over head cost : 10% 10.47 "
Profit Cost: 15% 15.70 "
Total Unit Cost : 130.82 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (10.3) Fixing 5mm. figured glass. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 282.07 Birr/m2

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
5mm figured glass m2 1.1 200 220 Foreman 1 0.167 5 0.835 0
Putty kg. 0.4 5.7 2.28 Glazer 1 1 3.15 3.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 222.28 Total (1:02) 5.235 Total (1:03) 0

A= Materials Unit Cost 222.28 Birr/m2

B= Manpower Unit Cost 3.38 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 225.66 Birr/m2
Over head cost : 10% 22.57 "
Profit Cost: 15% 33.85 "
Total Unit Cost : 282.07 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.
 -4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (10.4) Fixing 4 mm. Frosted glass. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT: 172.07 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
4mm frosted glass m2 1.1 120 132 Foreman 1 0.167 5 0.835 0
Putty kg 0.4 5.7 2.28 Glazer 1 1 3.15 3.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 134.28 Total (1:02) 5.235 Total (1:03) 0

A= Materials Unit Cost 134.28 Birr/m2

B= Manpower Unit Cost 3.38 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 137.66 Birr/m2
Over head cost : 10% 13.77 "
Profit Cost: 15% 20.65 "
Total Unit Cost : 172.07 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.
 -5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (10.5) Fixing 4mm. Tinted glass. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 350.82 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
5mm Tinted glass m2 1.1 250 275 Foreman 1 0.167 5 0.835 0
Putty kg 0.4 5.7 2.28 Glazer 1 1 3.15 3.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 277.28 Total (1:02) 5.24 Total (1:03) 0

A= Materials Unit Cost 277.28 Birr/m2

B= Manpower Unit Cost 3.38 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 280.66 Birr/m2
Over head cost : 10% 28.07 "
Profit Cost: 15% 42.10 "
Total Unit Cost : 350.82 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.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: GLAZING WORKS LABOUR HOURLY OUTPUT: 1.55 m2/hr
WORK ITEM: (10.6) Fixing 5mm. security glass. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 557.07 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
5mm security glass m2 1.1 400 440 Foreman 1 0.167 5 0.835 0
Putty kg. 0.4 5.7 2.28 Glazer 1 1 3.15 3.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 442.28 Total (1:02) 5.24 Total (1:03) 0

A= Materials Unit Cost 442.28 Birr/m2

B= Manpower Unit Cost 3.38 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) 5.23 Total of (1:03)
Hourly Output: ________ 1.55 Hourly output: ________________
Direct Cost of Work Item = A+B+C = 445.66 Birr/m2
Over head cost : 10% 44.57 "
Profit Cost: 15% 66.85 "
Total Unit Cost : 557.07 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.75 m2/hr
WORK ITEM: (11.1) 3 Coats of cement plastering ( 1:3 ) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 27.91 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.14 75 10.5 Foreman 1 0.167 5 0.84 0
sand m 3
0.036 133 4.788 Plasterer 1 1 2.5 2.5 0
water m3 0.0065 0.75 0.005 Chilser 1 1 2.15 2.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 15.29 Total (1:02) 6.74 Total (1:03) 0

A= Materials Unit Cost 15.293 Birr/m2 B= Manpower Unit Cost 8.98 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 24.27 Birr/m2
Over head cost : 0.00 "
Profit Cost: 15% 3.64 "
 Total Unit Cost : 27.91 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.67 m2/hr
WORK ITEM: (11.2) 2 Coats of cement plastering to soffit celling. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 141.27 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.076 260 19.76 Foreman 1 0.167 0 0.00 0
sand m3 0.0186 500 9.3 Plasterer 1 1 37.5 37.5 0
water m3 0.0007 0 0.000 Chilser 1 1 0 0 0
0 D/L 1 1 18.75 18.75 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 29.06 Total (1:02) 56.25 Total (1:03) 0

A= Materials Unit Cost 29.06 Birr/m2 B= Manpower Unit Cost 83.96 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 113.02 Birr/m2
Over head cost : 10% 11.30 "
Profit Cost: 15% 16.95 "
 Total Unit Cost : 141.27 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.

-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 m2/hr
WORK ITEM: (11.3) 2 Coats of cement plastering to exposed beams and columns. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 22.65 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.097 75 7.275 Foreman 1 0.167 5 0.84 0
sand m 3
0.024 133 3.192 Plasterer 1 1 2.5 2.5 0
water m3 0.0045 0.75 0.003 Chilser 1 1 2.15 2.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 10.47 Total (1:02) 6.74 Total (1:03) 0

A= Materials Unit Cost 10.47 Birr/m2 B= Manpower Unit Cost 7.65 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 18.12 Birr/m2
Over head cost : 10% 1.81 "
 Profit Cost: 15% 2.72 "
Total Unit Cost : 22.65 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.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 m2/hr
WORK ITEM: (11.4) 1 coat (final coat) cement rendering. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 11.54 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.048 75 3.6 Foreman 1 0.25 5 1.25 Tools 1 4.44 4.44
sand m3 0.012 133 1.596 Plasterer 1 1 2.5 2.5 0
water m3 0.002 0.75 0.002 helper 1 1 1.9 1.9 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 5.20 Total (1:02) 5.65 Total (1:03) 4.44

A= Materials Unit Cost 5.20 Birr/m2 B= Manpower Unit Cost 2.26 Birr/m2 C= Equipment Unit Cost 1.78 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 9.23 Birr/m2
Over head cost : 10% 0.92 "
 Profit Cost: 15% 1.39 "
Total Unit Cost : 11.54 Birr/m2
Remark 3.Coats of rendering ( 3+4 ) 34.20
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.81 m2/hr
WORK ITEM: (11.5) Cement pointing to brick wall surface (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 11.02 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.0013 75 0.0975 Foreman 1 0.167 5 0.84 0
sand m 3
0.003 133 0.399 Plasterer 1 1 2.5 2.5 0
water m 3
0.01 0.75 0.008 Chilser 1 1 2.15 2.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
Total (1:01) 0.50 Total (1:02) 6.74 Total (1:03) 0

A= Materials Unit Cost 0.50 Birr/m2 B= Manpower Unit Cost 8.31 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 8.82 Birr/m2
 Over head cost : 10% 0.88 "
Profit Cost: 15% 1.32 "
Total Unit Cost : 11.02 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.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.63 m2/hr
WORK ITEM: (11.6) Cement pointing to H.C.B.wall surface (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 6.35 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.009 75 0.675 Foreman 1 0.167 5 0.84 0
sand m3 0.002 133 0.266 Plasterer 1 1 2.5 2.5 0
water m3 0.01 0.75 0.008 Chilser 1 1 2.15 2.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 0.95 Total (1:02) 6.74 Total (1:03) 0
A= Materials Unit Cost 0.95 Birr/m2
B= Manpower Unit Cost 4.13 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 5.08 Birr/m2
Over head cost : 10% 0.51 "
Profit Cost: 15% 0.76 "
Total Unit Cost : 6.35 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.

- 7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.38 m2/hr
WORK ITEM: (11.7) Recessed pointing to dressed masonry wall surface. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 4.77 Birr/m2

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.0024 75 0.18 Foreman 1 0.167 5 0.84 0
sand m 3
0.006 133 0.798 Plasterer 1 1 2.5 2.5 0
water m 3
0.01 0.75 0.008 Chilser 1 1 2.15 2.15 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 0.99 Total (1:02) 6.74 Total (1:03) 0

A= Materials Unit Cost 0.99 Birr/m2 B= Manpower Unit Cost 2.83 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
 Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 3.82 Birr/m2
Over head cost : 10% 0.38 "
Profit Cost: 15% 0.57 "
Total Unit Cost : 4.77 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.

-8-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.38 m2/hr
WORK ITEM: (11.8) 3cm. Thick cement screed flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 165.60 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.168 320 53.76 Foreman 1 0.167 37 6.18 0
sand m3 0.041 550 22.55 Plasterer 2 1 37 74 0
water m3 0.01 0.75 0.008 D/L 2 1 18.75 37.5 0
cement grout qt. 0.021 320 6.72 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 83.04 Total (1:02) 117.68 Total (1:03) 0

A= Materials Unit Cost 83.04 Birr/m2 B= Manpower Unit Cost 49.44 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
 Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 132.48 Birr/m2
Over head cost : 10% 13.25 "
Profit Cost: 15% 19.87 "
Total Unit Cost : 165.60 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.

-9-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.43 m2/hr
WORK ITEM: (11.9) 5cm. Thick cement screed flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 155.44 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.28 240 67.2 Foreman 0 0.167 5 0.00 0
sand m3 0.068 500 34 Plasterer 1 1 25 25 0
water m3 0.01 40 0.400 D/L 2 1 10 20 0
cement grout qt. 0.035 60 2.1 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 103.70 Total (1:02) 45.00 Total (1:03) 0
A= Materials Unit Cost 103.70 Birr/m2
B= Manpower Unit Cost 31.47 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 135.17 Birr/m2
Over head cost : 0% 0.00 "
Profit Cost: 15% 20.28 "
Total Unit Cost : 155.44 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.

- 10 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.25 m2/hr
WORK ITEM: (11.10) 20 x 20cm. cement tile flooring(1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 127.66 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.168 75 12.6 Foreman 1 0.25 5 1.25 0
sand m3 0.041 133 5.453 mason ii 1 1 3.75 3.75 0
water m3 0.008 0.75 0.006 D/L 1 1 1.25 1.25 0
cement grout qt. 0.014 75 1.05 helper 1 1 1.9 1.9 0
20 x 20 cm. cement tile no 25.5 3 76.5 0 0
0 0 0
0 0 0
0 0 0
 Total (1:01) 95.61 Total (1:02) 8.15 Total (1:03) 0

A= Materials Unit Cost 95.61 Birr/m2

B= Manpower Unit Cost 6.52 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 102.13 Birr/m2
Over head cost : 10% 10.21 "
Profit Cost: 15% 15.32 "
Total Unit Cost : 127.66 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.

- 11 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.25 m2/hr
WORK ITEM: (11.11) 20 x 20cm. terrazzo tile flooring(1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 90.65 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.168 75 12.6 Foreman 1 0.25 5 1.25 0
sand m3 0.041 133 5.453 mason ii 1 1 3.75 3.75 0
water m3 0.008 0.75 0.006 D/L 1 1 1.25 1.25 0
cement grout qt. 0.014 60 0.84 helper 1 1 1.9 1.9 0
20 x 20 cm. terrazzo tile no 25.5 1.8 45.9 0 0
polish lit 0.1 12 1.20 0 0
0 0 0
 0 0 0
Total (1:01) 66.00 Total (1:02) 8.15 Total (1:03) 0

A= Materials Unit Cost 66.00 Birr/m2

B= Manpower Unit Cost 6.52 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 72.52 Birr/m2
Over head cost : 10% 7.25 "
Profit Cost: 15% 10.88 "
Total Unit Cost : 90.65 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.

- 12 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.25 m2/hr
WORK ITEM: (11.12) 2cm. thick granolythic tile flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 80.45 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.168 75 12.6 Foreman 1 0.25 5 1.25 0
sand m3 0.041 133 5.453 mason ii 1 1 3.75 3.75 0
water m3 0.008 0.75 0.006 D/L 1 1 1.25 1.25 0
cement grout qt. 0.014 60 0.84 helper 1 1 1.9 1.9 0
granolythic tile no 1.02 37 37.74 0 0
polish lit 0.1 12 1.20 0 0
 0 0 0
0 0 0
0 0 0
Total (1:01) 57.84 Total (1:02) 8.15 Total (1:03) 0

A= Materials Unit Cost 57.84 Birr/m2

B= Manpower Unit Cost 6.52 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 64.36 Birr/m2
Over head cost : 10% 6.44 "
Profit Cost: 15% 9.65 "
Total Unit Cost : 80.45 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.

- 13 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 m2/hr
WORK ITEM: (11.13) 2cm thick Harar marble flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 270.24 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.097 75 7.275 Foreman 1 1 5 5.00 grinder 1 3.75 3.75
sand m3 0.024 130 3.12 tiler 1 1 3.75 3.75 0
water m3 0.005 0.75 0.004 D/L 1 1 1.25 1.25 0
cement grout qt. 0.014 75 1.05 helper 2 1 1.9 3.8 0
2 cm. thick harar marble no 1.02 180 183.6 0 0
polish lit 0.1 12 1.20 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 196.25 Total (1:02) 13.80 Total (1:03) 3.75

A= Materials Unit Cost 196.25 Birr/m2

B= Manpower Unit Cost 15.68 Birr/m2 C= Equipment Unit Cost 4.26 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 216.19 Birr/m2
Over head cost : 10% 21.62 "
Profit Cost: 15% 32.43 "
Total Unit Cost : 270.24 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.

- 14 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 m2/hr
WORK ITEM: (11.14) 2cm thick white marble flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 550.74 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.097 75 7.275 Foreman 1 1 5 5.00 grinder 1 3.75 3.75
sand m3 0.024 130 3.12 tiler 1 1 3.75 3.75 0
water m3 0.005 0.75 0.004 D/L 1 1 1.25 1.25 0
cement grout qt. 0.014 75 1.05 helper 2 1 1.9 3.8 0
2cm.thick white marble flooring. no 1.02 400 408 0 0
polish lit 0.1 12 1.20 0 0
0 0 0
0 0 0
Total (1:01) 420.65 Total (1:02) 13.80 Total (1:03) 3.75

A= Materials Unit Cost 420.65 Birr/m2

B= Manpower Unit Cost 15.68 Birr/m2 C= Equipment Unit Cost 4.26 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 440.59 Birr/m2
Over head cost : 10% 44.06 "
Profit Cost: 15% 66.09 "
Total Unit Cost : 550.74 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.

- 15 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 m2/hr
WORK ITEM: (11.15) Marbel Chips Flooring. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 105.00 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
0 Foreman 0 0
0 tiler 0 0
0 D/L 0 0
 0 helper 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 0.00 Total (1:02) 0.00 Total (1:03) 0

A= Materials Unit Cost 0.00 Birr/m2

B= Manpower Unit Cost 0.00 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 0.00 Birr/m2
Over head cost : 10% 0.00 "
Profit Cost: 15% 0.00 "
Total Unit Cost : 105.00 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.

- 16 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.25 m2/hr
WORK ITEM: (11.16) Ceramic tile flooring (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 245.87 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt. 0.101 60 6.06 Foreman 1 0.17 5 0.85 0
sand m3 0.025 95 2.375 tiler 1 1 3.75 3.75 0
water m3 0.005 0.75 0.004 D/L 1 1 1.25 1.25 0
cement grout qt. 0.014 60 0.84 helper 2 1 1.9 3.8 0
7mm thick ceramic tile m2 1.02 175 178.5 0 0
polish lit 0.1 12 1.20 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 188.98 Total (1:02) 9.65 Total (1:03) 0

A= Materials Unit Cost 188.98 Birr/m2

B= Manpower Unit Cost 7.72 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 196.70 Birr/m2
Over head cost : 10% 19.67 "
Profit Cost: 15% 29.50 "
Total Unit Cost : 245.87 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.

- 17-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 3.45 m2/hr
WORK ITEM: (11.17) 2mm. thick PVC flooring. (Ethiopia) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 124.90 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
PVC tile m2 1.02 75 76.5 Foreman 1 0.17 5 0.85 0
adhesive glue gal 0.11 180 19.8 tiler 1 1 5 5 0
polish lit 0.1 12 1.20 D/L 2 1 1.25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 97.50 Total (1:02) 8.35 Total (1:03) 0

A= Materials Unit Cost 97.50 Birr/m2

B= Manpower Unit Cost 2.42 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 99.92 Birr/m2
Over head cost : 10% 9.99 "
Profit Cost: 15% 14.99 "
Total Unit Cost : 124.90 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.

- 18 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 3.45 m2/hr
WORK ITEM: (11.18) 2mm. thick PVC flooring. ( Italy) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 104.25 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
PVC tile m2 1.02 68 69.36 Foreman 1 0.17 5 0.85 0
adhesive glue gal 0.11 98 10.78 tiler 1 1 3.75 3.75 0
polish lit 0.1 12 1.20 D/L 2 1 1.25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 81.34 Total (1:02) 7.10 Total (1:03) 0

A= Materials Unit Cost 81.34 Birr/m2

B= Manpower Unit Cost 2.06 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 83.40 Birr/m2
Over head cost : 10% 8.34 "
Profit Cost: 15% 12.51 "
Total Unit Cost : 104.25 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.

- 19 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 3.45 m2/hr
WORK ITEM: (11.19) 2mm. thick PVC flooring. ( England) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 106.80 Birr/m2

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

 **
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
PVC tile m2 1.02 70 71.4 Foreman 1 0.17 5 0.85 0
adhesive glue gal 0.11 98 10.78 tiler 1 1 3.75 3.75 0
polish lit 0.1 12 1.20 D/L 2 1 1.25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 83.38 Total (1:02) 7.10 Total (1:03) 0

A= Materials Unit Cost 83.38 Birr/m2 B= Manpower Unit Cost 2.06 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 85.44 Birr/m2
Over head cost : 10% 8.54 "
Profit Cost: 15% 12.82 "
Total Unit Cost : 106.80 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.

- 20 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 3.45 m2/hr
WORK ITEM: (11.20) 2mm. thick PVC flooring. (China.) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 83.85 Birr/m2
 Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
PVC tile m2 1.02 52 53.04 Foreman 1 0.17 5 0.85 0
adhesive glue gal 0.11 98 10.78 tiler 1 1 3.75 3.75 0
polish lit 0.1 12 1.20 D/L 2 1 1.25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 65.02 Total (1:02) 7.10 Total (1:03) 0

A= Materials Unit Cost 65.02 Birr/m2

B= Manpower Unit Cost 2.06 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 67.08 Birr/m2
Over head cost : 10% 6.71 "
Profit Cost: 15% 10.06 "
Total Unit Cost : 83.85 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.

- 21 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 m2/hr
WORK ITEM: (11.21) Parque flooring with all accessories . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 145.18 Birr/m2
 Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
parque m2 1.03 110 113.3 Foreman 1 0.17 5 0.85 0
0 carpenter 1 1 3.75 3.75 0
0 D/L 2 1 1.25 2.5 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 113.30 Total (1:02) 7.10 Total (1:03) 0

A= Materials Unit Cost 113.30 Birr/m2

B= Manpower Unit Cost 2.84 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 116.14 Birr/m2
Over head cost : 10% 11.61 "
Profit Cost: 15% 17.42 "
Total Unit Cost : 145.18 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.

- 22 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
WORK ITEM: (11.22) 10cm. High cement tile skirting (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 10.64 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement tile ml 5.3 0.52 2.756 Foreman 1 0.25 5 1.25 grinder 1 3.75 3.75
polish lit 0.05 12 0.60 masonii 1 1 3.75 3.75 0
cement q 0.005 60 0.300 helper I 1 1 1.9 1.9 0
sand m3 0.001 95 0.095 D/L 1 1 1.25 1.25 0
water m3 0.001 0.75 0.001 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 3.75 Total (1:02) 8.15 Total (1:03) 3.75

A= Materials Unit Cost 3.75 Birr/ml

B= Manpower Unit Cost 3.26 Birr/ml C= Equipment Unit Cost 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 8.51 Birr/ml
Over head cost : 10% 0.85 "
Profit Cost: 15% 1.28 "
Total Unit Cost : 10.64 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.

- 23 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
WORK ITEM: (11.23) 10cm. High terrazzo tile skirting (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 13.16 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
terrazzo tile ml 5.3 0.9 4.77 Foreman 1 0.25 5 1.25 grinder 1 3.75 3.75
polish lit 0.05 12 0.60 masonii 1 1 3.75 3.75 0
cement q 0.005 60 0.300 helper I 1 1 1.9 1.9 0
sand m3 0.001 95 0.095 D/L 1 1 1.25 1.25 0
water m3 0.001 0.75 0.001 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 5.77 Total (1:02) 8.15 Total (1:03) 3.75

A= Materials Unit Cost 5.77 Birr/ml

B= Manpower Unit Cost 3.26 Birr/ml C= Equipment Unit Cost 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 10.53 Birr/ml
Over head cost : 10% 1.05 "
Profit Cost: 15% 1.58 "
Total Unit Cost : 13.16 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.

- 24 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
WORK ITEM: (11.24) 10cm. High Granolythic tile skirting (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 11.91 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granolythic tile ml 1.02 3.7 3.774 Foreman 1 0.25 5 1.25 grinder 1 3.75 3.75
polish lit 0.05 12 0.60 masonii 1 1 3.75 3.75 0
cement q 0.005 60 0.300 helper I 1 1 1.9 1.9 0
sand m3 0.001 95 0.095 D/L 1 1 1.25 1.25 0
water m3 0.001 0.75 0.001 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 4.77 Total (1:02) 8.15 Total (1:03) 3.75

A= Materials Unit Cost 4.77 Birr/ml

B= Manpower Unit Cost 3.26 Birr/ml C= Equipment Unit Cost 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 9.53 Birr/ml
Over head cost : 10% 0.95 "
Profit Cost: 15% 1.43 "
Total Unit Cost : 11.91 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.

- 25 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
WORK ITEM: (11.25) 15 x 75mm. Marble skirting ( 1: 3 ). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 32.66 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
marble slate ml 1.05 20 21 Foreman 1 0.25 5 1.25 grinder 1 3.75 3.75
polish lit 0.003 12 0.04 masonii 1 1 3.75 3.75 0
cement qt 0.004 60 0.240 helper I 1 1 1.9 1.9 0
sand m3 0.001 95 0.095 D/L 1 1 1.25 1.25 0
water m3 0.001 0.75 0.001 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 21.37 Total (1:02) 8.15 Total (1:03) 3.75

A= Materials Unit Cost 21.37 Birr/ml

B= Manpower Unit Cost 3.26 Birr/ml C= Equipment Unit Cost 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 26.13 Birr/ml
Over head cost : 10% 2.61 "
Profit Cost: 15% 3.92 "
Total Unit Cost : 32.66 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.

- 26 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
WORK ITEM: (11.26) 15 x 100 mm. Marble skirting ( 1: 3 ). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 43.16 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
marble slate ml 1.05 28 29.4 Foreman 1 0.25 5 1.25 grinder 1 3.75 3.75
polish lit 0.003 12 0.04 masonii 1 1 3.75 3.75 0
cement qt 0.004 60 0.240 helper I 1 1 1.9 1.9 0
sand m3 0.001 95 0.095 D/L 1 1 1.25 1.25 0
water m3 0.001 0.75 0.001 0 0
0 0 0
0 0 0
Total (1:01) 29.77 Total (1:02) 8.15 Total (1:03) 3.75

A= Materials Unit Cost 29.77 Birr/ml

B= Manpower Unit Cost 3.26 Birr/ml C= Equipment Unit Cost 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 34.53 Birr/ml
Over head cost : 10% 3.45 "
Profit Cost: 15% 5.18 "
Total Unit Cost : 43.16 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.
 - 27 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2.5 ml/hr
WORK ITEM: (11.27) ceramic tile skirting (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 46.54 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
ceramic tile skirting pc 7.24 4.14 29.97 Foreman 1 0.25 5 1.25 grinder 1 3.75 3.75
cement qt 0.04 60 2.40 masonii 1 1 3.75 3.75 0
sand m3 0.001 95 0.095 helper I 1 1 1.9 1.9 0
water m3 0.002 0.75 0.002 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
Total (1:01) 32.47 Total (1:02) 8.15 Total (1:03) 3.75

A= Materials Unit Cost 32.47 Birr/ml

B= Manpower Unit Cost 3.26 Birr/ml C= Equipment Unit Cost 1.50 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 37.23 Birr/ml
Over head cost : 10% 3.72 "
Profit Cost: 15% 5.58 "
Total Unit Cost : 46.54 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.
 - 28 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2 ml /hr
WORK ITEM: (11.28) 8cm.high PVC tile skirting.( ETHIOPIA) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 11.63 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2mm pvc skirting ml 1.02 3.68 3.75 Foreman 1 0.83 5 4.15 0
adhesive glue gal 0.009 98 0.88 tiler 1 1 3.75 3.75 0
polishing lit 0.008 12 0.096 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 4.73 Total (1:02) 9.15 Total (1:03) 0

A= Materials Unit Cost 4.73 Birr/ml

B= Manpower Unit Cost 4.58 Birr/ml C= Equipment Unit Cost Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 9.31 Birr/ml
Over head cost : 10% 0.93 "
Profit Cost: 15% 1.40 "
Total Unit Cost : 11.63 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.
 - 29 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2 ml /hr
WORK ITEM: (11.29) 8cm. high PVC tile skirting.( ITALY) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 13.83 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2mm pvc skirting ml 1.02 5.4 5.51 Foreman 1 0.83 5 4.15 0
adhesive glue gal 0.009 98 0.88 tiler 1 1 3.75 3.75 0
polishing lit 0.008 12 0.096 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 6.49 Total (1:02) 9.15 Total (1:03) 0

A= Materials Unit Cost 6.49 Birr/ml

B= Manpower Unit Cost 4.58 Birr/ml C= Equipment Unit Cost Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 11.06 Birr/ml
Over head cost : 10% 1.11 "
Profit Cost: 15% 1.66 "
Total Unit Cost : 13.83 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.
 - 30 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2 ml /hr
WORK ITEM: (11.30) 8cm. high PVC tile skirting.( ENGLAND) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 14.08 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2mm pvc skirting ml 1.02 5.6 5.71 Foreman 1 0.83 5 4.15 0
adhesive glue gal 0.009 98 0.88 tiler 1 1 3.75 3.75 0
polishing lit 0.008 12 0.096 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 6.69 Total (1:02) 9.15 Total (1:03) 0

A= Materials Unit Cost 6.69 Birr/ml

B= Manpower Unit Cost 4.58 Birr/ml C= Equipment Unit Cost Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 11.27 Birr/ml
Over head cost : 10% 1.13 "
Profit Cost: 15% 1.69 "
Total Unit Cost : 14.08 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.
 - 31 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 2 ml /hr
WORK ITEM: (11.31) 8cm. high PVC tile skirting.(CHINA) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 12.25 Birr/ml

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
2mm pvc skirting ml 1.02 4.16 4.24 Foreman 1 0.83 5 4.15 0
adhesive glue gal 0.009 98 0.88 tiler 1 1 3.75 3.75 0
polishing lit 0.008 12 0.096 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 5.22 Total (1:02) 9.15 Total (1:03) 0

A= Materials Unit Cost 5.22 Birr/ml

B= Manpower Unit Cost 4.58 Birr/ml C= Equipment Unit Cost Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 9.80 Birr/ml
Over head cost : 10% 0.98 "
Profit Cost: 15% 1.47 "
Total Unit Cost : 12.25 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.
 - 32 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 3 ml /hr
WORK ITEM: (11.32) 10cm. high wooden skirting. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 14.04 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
timber ml 1.1 8 8.80 Foreman 1 0.25 5 1.25 0
nail(=4cm) kg 0.0165 8 0.13 carpenterii 1 1 4.4 4.4 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 8.93 Total (1:02) 6.90 Total (1:03) 0

A= Materials Unit Cost 8.93 Birr/ml

B= Manpower Unit Cost 2.30 Birr/ml C= Equipment Unit Cost Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 11.23 Birr/ml
Over head cost : 10% 1.12 "
Profit Cost: 15% 1.68 "
Total Unit Cost : 14.04 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.

- 33 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.33) 30mm. thick terrazo window cill (1:3) on HCB. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 29.38 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
terrazzo window cill for HCB m2 0.204 70 14.28 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 15.98 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 15.98 Birr/ml

B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 23.50 Birr/ml
Over head cost : 10% 2.35 "
Profit Cost: 15% 3.53 "
Total Unit Cost : 29.38 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.

- 34 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.34) 30mm. thick terrazo window cill (1:3) on brick. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 32.70 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
terrazzo window cill for BRICK. m2 0.242 70 16.94 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
Total (1:01) 18.64 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 18.64 Birr/ml

B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 26.16 Birr/ml
Over head cost : 10% 2.62 "
Profit Cost: 15% 3.92 "
Total Unit Cost : 32.70 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.

- 35 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.35) 30mm. thick terrazo window cill (1:3) on stone. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 42.68 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
terrazzo window cill for stone m2 0.356 70 24.92 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 26.62 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 26.62 Birr/ml B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 34.14 Birr/ml
Over head cost : 10% 3.41 "
Profit Cost: 15% 5.12 "
 Total Unit Cost : 42.68 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.

- 36 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.36) 30mm. thick Granite window cill (1:3) on HCB. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 118.63 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granite window cill for HCB m2 0.204 420 85.68 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
Total (1:01) 87.38 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 87.38 Birr/ml B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 94.90 Birr/ml
Over head cost : 10% 9.49 "
Profit Cost: 15% 14.24 "
 Total Unit Cost : 118.63 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.

- 37 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.37) 30mm. thick Granite window cill (1:3) on brick. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 138.58 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granite window cill for brick m2 0.242 420 101.64 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 103.34 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 103.34 Birr/ml B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 110.86 Birr/ml
 Over head cost : 10% 11.09 "
Profit Cost: 15% 16.63 "
Total Unit Cost : 138.58 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.

- 38 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.38) 30mm. thick Granite window cill (1:3) on stone. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 191.08 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granite window cill for stone. m2 0.342 420 143.64 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 145.34 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 145.34 Birr/ml B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
 Direct Cost of Work Item = A+B+C = 152.86 Birr/ml
Over head cost : 10% 15.29 "
Profit Cost: 15% 22.93 "
Total Unit Cost : 191.08 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.

- 39 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.39) 30mm. thick white marble window cill (1:3)on HCB. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 103.33 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
white marble cill for HCB m2 0.204 360 73.44 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 75.14 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 75.14 Birr/ml B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
 Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 82.66 Birr/ml
Over head cost : 10% 8.27 "
Profit Cost: 15% 12.40 "
Total Unit Cost : 103.33 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.

- 40 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.40) 30mm.thick white marble window cill (1:3) on Brick. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 119.08 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
white marble cill for brick m2 0.239 360 86.04 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 87.74 Total (1:02) 10.40 Total (1:03) 3.75
A= Materials Unit Cost 87.74 Birr/ml
B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 95.26 Birr/ml
Over head cost : 10% 9.53 "
Profit Cost: 15% 14.29 "
Total Unit Cost : 119.08 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.

- 41 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.41) 30mm. thick white marble window cill (1:3) on Stone. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 165.88 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
white marble cill for stone. m2 0.343 360 123.48 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 125.18 Total (1:02) 10.40 Total (1:03) 3.75
A= Materials Unit Cost 125.18 Birr/ml
B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 132.70 Birr/ml
Over head cost : 10% 13.27 "
Profit Cost: 15% 19.91 "
Total Unit Cost : 165.88 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.

- 42 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.42) 30mm. thick HARAR marble window cill (1:3)on HCB . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 80.38 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
harar marble cill for HCB m2 0.204 270 55.08 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 56.78 Total (1:02) 10.40 Total (1:03) 3.75
A= Materials Unit Cost 56.78 Birr/ml
B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 64.30 Birr/ml
Over head cost : 10% 6.43 "
Profit Cost: 15% 9.65 "
Total Unit Cost : 80.38 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.

- 43 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.43) 30mm. thick HARAR marble window cill (1:3)on Brick . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 92.19 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
harar marble cill for brick. m2 0.239 270 64.53 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
 Total (1:01) 66.23 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 66.23 Birr/ml

B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 73.75 Birr/ml
Over head cost : 10% 7.38 "
Profit Cost: 15% 11.06 "
Total Unit Cost : 92.19 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.

- 44 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.44) 30mm. thick HARAR marble window cill (1:3)on Stone . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 127.63 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
harar marble cill for stone. m2 0.344 270 92.88 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
 0 0 0
Total (1:01) 94.58 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 94.58 Birr/ml

B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 102.10 Birr/ml
Over head cost : 10% 10.21 "
Profit Cost: 15% 15.32 "
Total Unit Cost : 127.63 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.

- 45 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.45) 30mm.thick granolythic window cill (1:3) on HCB . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 56.15 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granolythic cill for HCB. m2 0.204 175 35.70 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
 0 0 0
0 0 0
Total (1:01) 37.40 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 37.40 Birr/ml

B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 44.92 Birr/ml
Over head cost : 10% 4.49 "
Profit Cost: 15% 6.74 "
Total Unit Cost : 56.15 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.

- 46 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.88 ml /hr
WORK ITEM: (11.46) 30mm.thick granolythic window cill (1:3) on Brick . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 87.22 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granolythic cill for stone. m2 0.346 175 60.55 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.005 95 0.48 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
 0 0 0
0 0 0
0 0 0
Total (1:01) 62.25 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 62.25 Birr/ml

B= Manpower Unit Cost 5.53 Birr/ml C= Equipment Unit Cost 1.99 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 69.78 Birr/ml
Over head cost : 10% 6.98 "
Profit Cost: 15% 10.47 "
Total Unit Cost : 87.22 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.

- 47 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 ml /hr
WORK ITEM: (11.47) 30mm. thick granite marble threads.(1:3) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 183.98 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
30mm granite marble m2 0.306 420 128.52 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.03 60 1.80 masonii 1 1 3.75 3.75 0
sand m3 0.008 95 0.76 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 131.11 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 131.11 Birr/ml

B= Manpower Unit Cost 11.82 Birr/ml C= Equipment Unit Cost 4.26 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 147.19 Birr/ml
Over head cost : 10% 14.72 "
Profit Cost: 15% 22.08 "
Total Unit Cost : 183.98 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.

- 48 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 ml /hr
WORK ITEM: (11.48) 30mm. thick white marble threads.(1:3) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 161.03 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
30mm white marble m2 0.306 360 110.16 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.03 60 1.80 masonii 1 1 3.75 3.75 0
sand m3 0.008 95 0.76 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 112.75 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 112.75 Birr/ml

B= Manpower Unit Cost 11.82 Birr/ml C= Equipment Unit Cost 4.26 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 128.83 Birr/ml
Over head cost : 10% 12.88 "
Profit Cost: 15% 19.32 "
Total Unit Cost : 161.03 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.

- 49 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 ml /hr
WORK ITEM: (11.49) 30mm. thick harar marble threads.(1:3) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 126.61 Birr/ml

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
30mm harar marble m2 0.306 270 82.62 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.03 60 1.80 masonii 1 1 3.75 3.75 0
sand m3 0.008 95 0.76 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 85.21 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 85.21 Birr/ml

B= Manpower Unit Cost 11.82 Birr/ml C= Equipment Unit Cost 4.26 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 101.29 Birr/ml
Over head cost : 10% 10.13 "
Profit Cost: 15% 15.19 "
Total Unit Cost : 126.61 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.

- 50 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 ml /hr
WORK ITEM: (11.50) 30mm. thick Granolythic marble threads.(1:3) EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 90.27 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
30mm granolythic marble m2 0.306 175 53.55 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.03 60 1.80 masonii 1 1 3.75 3.75 0
sand m3 0.008 95 0.76 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 56.14 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 56.14 Birr/ml

B= Manpower Unit Cost 11.82 Birr/ml C= Equipment Unit Cost 4.26 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 72.22 Birr/ml
Over head cost : 10% 7.22 "
Profit Cost: 15% 10.83 "
Total Unit Cost : 90.27 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.

- 51-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.13 ml /hr
WORK ITEM: (11.51) 20mm. thick Granite marble riser. (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 107.06 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granite marble m2 0.204 350 71.40 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.0053 95 0.50 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 73.13 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 73.13 Birr/ml

B= Manpower Unit Cost 9.20 Birr/ml C= Equipment Unit Cost 3.32 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 85.65 Birr/ml
Over head cost : 10% 8.57 "
Profit Cost: 15% 12.85 "
Total Unit Cost : 107.06 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.

- 52 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.13 ml /hr
WORK ITEM: (11.52) 20mm. thick white marble riser. (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 94.31 Birr/ml

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

 **
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
white marble m2 0.204 300 61.20 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.0053 95 0.50 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 62.93 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 62.93 Birr/ml B= Manpower Unit Cost 9.20 Birr/ml C= Equipment Unit Cost 3.32 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 75.45 Birr/ml
Over head cost : 10% 7.55 "
Profit Cost: 15% 11.32 "
Total Unit Cost : 94.31 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.

- 53-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.13 ml /hr
WORK ITEM: (11.53) 20mm. thick Harar marble riser. (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 63.71 Birr/ml
 Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
harar marble m2 0.204 180 36.72 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.0053 95 0.50 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 38.45 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 38.45 Birr/ml

B= Manpower Unit Cost 9.20 Birr/ml C= Equipment Unit Cost 3.32 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 50.97 Birr/ml
Over head cost : 10% 5.10 "
Profit Cost: 15% 7.65 "
Total Unit Cost : 63.71 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.

- 54 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.13 ml /hr
WORK ITEM: (11.54) 20mm. thick Granolythic marble riser. (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 47.56 Birr/ml
 Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)
**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granolythic marble m2 0.204 116.67 23.80 Foreman 1 0.83 5 4.15 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 masonii 1 1 3.75 3.75 0
sand m3 0.0053 95 0.50 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 25.53 Total (1:02) 10.40 Total (1:03) 3.75

A= Materials Unit Cost 25.53 Birr/ml

B= Manpower Unit Cost 9.20 Birr/ml C= Equipment Unit Cost 3.32 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 38.05 Birr/ml
Over head cost : 10% 3.81 "
Profit Cost: 15% 5.71 "
Total Unit Cost : 47.56 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.

- 55 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 ml /hr
WORK ITEM: (11.55) 20mm. thick Granite marble trechholds. (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 116.34 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granite marble (w=20cm) m2 0.204 350 71.40 Foreman 1 1 5 5.00 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 tiler 1 1 3.75 3.75 0
sand m3 0.0053 95 0.50 helper 2 1 1.9 3.8 0
water m3 0.01 0.75 0.008 D/L 1 1 1.25 1.25 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 73.13 Total (1:02) 13.80 Total (1:03) 3.75

A= Materials Unit Cost 73.13 Birr/ml

B= Manpower Unit Cost 15.68 Birr/ml C= Equipment Unit Cost 4.26 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 93.07 Birr/ml
Over head cost : 10% 9.31 "
Profit Cost: 15% 13.96 "
Total Unit Cost : 116.34 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.

- 56 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.88 ml /hr
WORK ITEM: (11.56) 20mm. thick white marble trechholds. (1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 ml RESULT : 103.59 Birr/ml

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
white marble (w=20cm) m2 0.204 300 61.20 Foreman 1 1 5 5.00 grinder 1 3.75 3.75
cement qt 0.02 60 1.20 tiler 1 1 3.75 3.75 0
sand m3 0.0053 95 0.50 helper 2 1 1.9 3.8 0
water m3 0.01 0.75 0.008 D/L 1 1 1.25 1.25 0
cement grout qt 0.0003 60 0.018 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 62.93 Total (1:02) 13.80 Total (1:03) 3.75

A= Materials Unit Cost 62.93 Birr/ml

B= Manpower Unit Cost 15.68 Birr/ml C= Equipment Unit Cost 4.26 Birr/ml
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 82.87 Birr/ml
Over head cost : 10% 8.29 "
Profit Cost: 15% 12.43 "
Total Unit Cost : 103.59 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.

- 57-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.98 m2 /hr
WORK ITEM: (11.57) 15x15 cm. Ceramic wall tile.(1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 91.37 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
15x15 ceramic tile pc 45.3 1.15 52.10 Foreman 1 0.25 5 1.25 grinder 2 3.75 7.5
cement qt 0.065 60 3.90 tiler 1 1 3.75 3.75 0
sand m3 0.01 95 0.95 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.014 60 0.840 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 57.79 Total (1:02) 7.50 Total (1:03) 7.5

A= Materials Unit Cost 57.79 Birr/m2

B= Manpower Unit Cost 7.65 Birr/m2 C= Equipment Unit Cost 7.65 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 73.10 Birr/m2
Over head cost : 10% 7.31 "
Profit Cost: 15% 10.96 "
Total Unit Cost : 91.37 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.

- 58 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.98 m2 /hr
WORK ITEM: (11.58) 20x20 cm. Ceramic wall tile.(1:3). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 90.00 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
20 x 20 cm. ceramic tile pc 25.5 2 51.00 Foreman 1 0.25 5 1.25 grinder 2 3.75 7.5
cement qt 0.065 60 3.90 tiler 1 1 3.75 3.75 0
sand m3 0.01 95 0.95 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.014 60 0.840 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 56.70 Total (1:02) 7.50 Total (1:03) 7.5

A= Materials Unit Cost 56.70 Birr/m2

B= Manpower Unit Cost 7.65 Birr/m2 C= Equipment Unit Cost 7.65 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 72.00 Birr/m2
Over head cost : 10% 7.20 "
Profit Cost: 15% 10.80 "
Total Unit Cost : 90.00 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.

- 59 -
 ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.98 m2 /hr
WORK ITEM: (11.59) Supply and fix mosaic tile. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 181.80 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
mosaic tile m2 1.02 122 124.44 Foreman 1 0.25 5 1.25 grinder 2 3.75 7.5
cement qt 0.065 60 3.90 tiler 1 1 3.75 3.75 0
sand m3 0.01 95 0.95 D/L 2 1 1.25 2.5 0
water m3 0.01 0.75 0.008 0 0
cement grout qt 0.014 60 0.840 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 130.14 Total (1:02) 7.50 Total (1:03) 7.5

A= Materials Unit Cost 130.14 Birr/m2

B= Manpower Unit Cost 7.65 Birr/m2 C= Equipment Unit Cost 7.65 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 145.44 Birr/m2
Over head cost : 10% 14.54 "
Profit Cost: 15% 21.82 "
Total Unit Cost : 181.80 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.
 - 60 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.5 m2 /hr
WORK ITEM: (11.60) Addis decore wall finishing. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 50.33 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Addis decore wall paper. m 2
1.03 30 30.90 Foreman 1 0.25 5 1.25 0
Adhesive glue gal 0.053 98 5.19 tiler 1 1 3.75 3.75 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 36.09 Total (1:02) 6.25 Total (1:03) 0

A= Materials Unit Cost 36.09 Birr/m2

B= Manpower Unit Cost 4.17 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 40.26 Birr/m2
Over head cost : 10% 4.03 "
Profit Cost: 15% 6.04 "
Total Unit Cost : 50.33 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.
 - 61 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.5 m2 /hr
WORK ITEM: (11.61) Addis decore plastic wall paper. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 11.70 Birr/m2

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

** Equipment Cost (1:03)
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Addis decore wall paper. m2 1.03 0.00 Foreman 1 0.25 5 1.25 0
Adhesive glue gal 0.053 98 5.19 tiler 1 1 3.75 3.75 0
0 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 5.19 Total (1:02) 6.25 Total (1:03) 0

A= Materials Unit Cost 5.19 Birr/m2

B= Manpower Unit Cost 4.17 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 9.36 Birr/m2
Over head cost : 10% 0.94 "
Profit Cost: 15% 1.40 "
Total Unit Cost : 11.70 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.
 - 62 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.69 m2 /hr
WORK ITEM: (11.62) 2cm. thick Granite wall marble (1:2) . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 480.54 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
granite marble m2 1.02 350 357.00 Foreman 1 0.25 5 1.25 grinder 2 3.75 7.5
cement qt 0.065 60 3.90 tiler 1 1 3.75 3.75 0
sand m3 0.01 95 0.950 D/L 2 1 1.25 2.5 0
cement qt 0.014 60 0.840 0 0
water m3 0.003 0.75 0.002 0 0
0 0 0
0 0 0
Total (1:01) 362.69 Total (1:02) 7.50 Total (1:03) 7.5

A= Materials Unit Cost 362.69 Birr/m2

B= Manpower Unit Cost 10.87 Birr/m2 C= Equipment Unit Cost 10.87 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 384.43 Birr/m2
Over head cost : 10% 38.44 "
Profit Cost: 15% 57.66 "
Total Unit Cost : 480.54 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.
 - 63 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.69 m2 /hr
WORK ITEM: (11.63) 2cm. thick Harar wall marble (1:2). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 263.79 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
harar marble m2 1.02 180 183.60 Foreman 1 0.25 5 1.25 grinder 2 3.75 7.5
cement qt 0.065 60 3.90 tiler 1 1 3.75 3.75 0
sand m3 0.01 95 0.950 D/L 2 1 1.25 2.5 0
cement qt 0.014 60 0.840 0 0
water m3 0.003 0.75 0.002 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 189.29 Total (1:02) 7.50 Total (1:03) 7.5

A= Materials Unit Cost 189.29 Birr/m2

B= Manpower Unit Cost 10.87 Birr/m2 C= Equipment Unit Cost 10.87 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 211.03 Birr/m2
Over head cost : 10% 21.10 "
Profit Cost: 15% 31.65 "
Total Unit Cost : 263.79 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.
 - 64 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 0.69 m2 /hr
WORK ITEM: (11.64) 2cm. thick white Gojam wall marble (1:2). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 416.79 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
gojam marble m2 1.02 300 306.00 Foreman 1 0.25 5 1.25 grinder 2 3.75 7.5
cement qt 0.065 60 3.90 tiler 1 1 3.75 3.75 0
sand m3 0.01 95 0.950 D/L 2 1 1.25 2.5 0
cement qt 0.014 60 0.840 0 0
water m3 0.003 0.75 0.002 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 311.69 Total (1:02) 7.50 Total (1:03) 7.5

A= Materials Unit Cost 311.69 Birr/m2

B= Manpower Unit Cost 10.87 Birr/m2 C= Equipment Unit Cost 10.87 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 333.43 Birr/m2
Over head cost : 10% 33.34 "
Profit Cost: 15% 50.01 "
Total Unit Cost : 416.79 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.

- 65 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1.5 m2 /hr
WORK ITEM: (11.65) Semi dressed stone pavement on 20cm. thick granular mats. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 46.49 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
dressed stone m2 1.05 25 26.25 Foreman 1 0.25 5 1.25 0
red ash qt 1.05 3 3.15 masonii 1 1 3.75 3.75 0
selected material m3 1.05 3.45 3.623 D/L 1 1 1.25 1.25 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 33.02 Total (1:02) 6.25 Total (1:03) 0

A= Materials Unit Cost 33.02 Birr/m2

B= Manpower Unit Cost 4.17 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 37.19 Birr/m2
Over head cost : 10% 3.72 "
Profit Cost: 15% 5.58 "
Total Unit Cost : 46.49 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.

- 66 -

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: FINISHING WORKS. LABOUR HOURLY OUTPUT: 1 m2 /hr
WORK ITEM: (11.66) C-15 8cm thick mass concrete pavement under hard core. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 47.87 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
cement qt 0.235 60 14.10 Foreman 1 0.5 5 2.50 0
sand m3 0.037 95 3.52 masonii 1 1 3.75 3.75 0
gravel m3 0.064 120 7.68 D/L 1 1 1.25 1.25 0
15cm stone hard core m3 0.158 24 3.79 0 0
7cm thick selected mats. m3 0.074 23 1.70 0 0
water m3 0.01 0.75 0.01 0 0
0 0 0
0 0 0
0 0 0
Total (1:01) 30.80 Total (1:02) 7.50 Total (1:03) 0

A= Materials Unit Cost 30.80 Birr/m2 B= Manpower Unit Cost 7.50 Birr/m2 C= Equipment Unit Cost 0.00 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: _________________
Direct Cost of Work Item = A+B+C = 38.30 Birr/m2
Over head cost : 10% 3.83 "
Profit Cost: 15% 5.74 "
 Total Unit Cost : 47.87 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.
 -8-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: Carpentary & Joinery LABOUR HOURLY OUTPUT: 0.63 m2/hr 1.25
WORK ITEM : ( 8.8 ) Built In Cupboard ( Four drawers & openings ) . EQUIPEMENT: Birr/m2
TOTAL QANTITY OF WORK ITEM: 6.94 m2 RESULT 625.98 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of no of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment hours Rental Cost
timber m3 0.45 3000 1350 Foreman 1 0.25 5 1.25 compinanto 4 10 40
Ply wood - Italy m2 7.92 37.89 300.09 Carpenter II 1 1 3.75 3.75 Vice 7 6 42
- normal m2 34.32 26.53 910.51 Carpenter I 1 1 2.5 2.5 0
Nail - diff. size kg 1 8.00 8.00 Helper 1 1 1.25 1.25 0
Fixing 8.75 0
Hing & Latch Pcs 26 2 52.00 Foreman 1 0.167 5 0.835 0
Screw of diff. size Pcs 30 0.1 3.00 Painter 1 1 3.75 3.75 0
lock (two step) Pcs 4 28 112.00 D/L 1 1 1.25 1.25 0
Painting 5.84 0
Handle Pcs 9 6 54.00 Carpenter III 1 24 5 120 0
Colla & thiner gall 2 102 204.00 Carpenter II 1 24 3.75 90 0
Varnish kg 1 26 26.00 Helper 1 24 0.63 15.12 0
Iron rod lm 2.4 8.3 19.92 Making 225.12 0
Total (1:-01) 3039.52 Total (1:02) Total (1:03) 82

A= Material unit cost B=Manpower Unit Cost Making

437.97 Birr/m2 Painting Fixing C= Equipment Unit Cost 11.82 Birr/m2
Total of (1:02) 32.44 4.67 13.89 Total of (1:03)
Hourly Output 50.99 Birr/m2 Hourly output: _______________
Direct cost of work item= A+B+C= 500.78 Birr/m2
Overhead Cost : 10% 50.08 "
Profit Cost: 15% 75.12 "
Total Unit Cost : 625.98 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: Carpentry & Joinery LABOUR HOURLY OUTPUT: 0.7 m2/hr
WORK ITEM :(8.1) Abujedi ceiling . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT 32.72 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Abujedi ceiling material m2 1 5.00 5 Foreman 1 0.25 0.83 0.21 0
Batten (4 X 5 cm) lm 4 3.00 12 Carpenter II 1 1 3.75 3.75 0
Corner list lm 4 1.25 5 Carpenter I 1 1 3.13 3.13 0
Center list lm 1 3.00 3 Helper 1 1 1.88 1.88 0
Nail - 8mm kg 0.13 8 1.04 0 0
- 6mm kg 0.017 8 0.14 0 0
0.00 0 0
0.00 0 0
0.00 0 0
Total (1:-01) 26.18 Total (1:02) 8.97 Total (1:03) 0

A= Material unit cost 26.18 Birr/m2

B=Manpower Unit Cost 12.811 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: _____________
Direct Cost of work item= A+B+C 26.18 Birr/m2
Overhead Cost : 10% 2.62 "
Profit Cost: 15% 3.93 "
Total Unit Cost : 32.72 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: Carpentry & Joinery LABOUR HOURLY OUTPUT: 0.75 m2/hr
WORK ITEM : (8.2) Hard board ceiling . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 47.31 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Hard board m2 1 16.67 16.67 Foreman 0.25 1 0.83 0.21 0
Batten (4 X 5 cm) lm 4 3.00 12 Carpenter II 1 1 3.75 3.75 0
Corner list lm 1 3.00 3 Carpenter I 1 1 3.13 3.13 0
Center list lm 4 1.25 5 Helper 1 1 1.88 1.88 0
Nail - 8mm kg 0.13 8 1.04 0 0
- 6mm kg 0.017 8 0.14 0 0
0.00 0 0
0.00 0 0
0.00 0 0
Total (1:-01) 37.85 Total (1:02) 8.97 Total (1:03) 0

A= Material unit cost 37.85 Birr/m2

B=Manpower Unit Cost 11.957 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: _____________
Direct Cost of work item= A+B+C = 37.85 Birr/m2
Overhead Cost : 10% 3.78 "
Profit Cost: 15% 5.68 "
Total Unit Cost : 47.31 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CARPENTRY & JOINERY LABOUR HOURLY OUTPUT: 0.65 m2/hr
WORK ITEM ( 8.3 ) 8mm. thick chipwood Ceiling. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT 74.09 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Chip wood m2 1.05 40.00 42 Foreman 0.25 1 0.83 0.21 0
Batten (4 X 5 cm) lm 4 3.00 12 Carpenter II 1 1 3.75 3.75 0
Corner list lm 1.25 3.00 3.75 Carpenter I 1 1 3.13 3.13 0
Nail - 8mm kg 0.13 8 1.04 Helper 1 1 1.88 1.88 0
- 6mm kg 0.06 8 0.48 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 59.27 Total (1:02) 8.97 Total (1:03) 0

A= Material unit cost 59.27 Birr/m2

B=Manpower Unit Cost 13.8 Birr/m2 C= Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: _________________
Direct Cost of work item = A+B+C = 59.27 Birr/m2
Overhead Cost : 10% 5.93 "
Profit Cost: 15% 8.89 "
Total Unit Cost : 74.09 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.
 -4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.3 m2/hr.
WORK ITEM : ( 2.4 ) 40cm. thick elevation wall (Two side dressed). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT : 144.83 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Cement Qnt. 0.41 60.00 24.6 Foreman 1 0.25 5 1.25 0
Sand m3 0.08 95.00 7.6 Masone II 2 1 3.75 7.50 0
Stone m3 0.59 50.00 29.5 Chisler 1 1 2.5 2.50 0
0 D/L 4 1 1.25 5.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 61.70 Total (1:02) 16.25 Total (1:03) 0

A= Material unit cost 61.7 Birr/m2

B=Manpower Unit Cost 54.17 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: _________________
Direct Cost of work item = A + B + C = 115.87 Birr/m2
Overhead Cost : 10% 11.59 "
Profit Cost: 15% 17.38 "
Total Unit Cost : 144.83 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.35 m2/hr.
WORK ITEM : ( 2.3 ) 40cm. thick elevation wall (One side dressed) . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM : 1 m2 RESULT 132.66 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Cement Qnt. 0.41 60.00 24.6 Foreman 0.25 1 5 1.25 0
Sand m3 0.08 95.00 7.6 Masone II 2 1 3.75 7.50 0
Stone m3 0.55 50.00 27.5 Chisler 1 1 2.5 2.50 0
0 D/L 4 1 1.25 5.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 59.7 Total (1:02) 16.25 Total (1:03) 0

A= Material unit cost 59.7 Birr/m2

B=Manpower Unit Cost 46.43 Birr/m2 C=Equipment Unit Cost 0 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: _________________
Direct Cost of work item = A + B + C = 106.13 Birr/m2
Overhead Cost : 10% 10.61 "
Profit Cost: 15% 15.92 "
Total Unit Cost : 132.66 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.23 m3/hr.
WORK ITEM : ( 2.2 ) 50cm. thick masonry foundation (A.G.L). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT 743.51 Birr/m3

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Cement Qnt. 0.88 390.00 343.2 Foreman 1 0.17 8.33 1.42 4 0.25 1
Sand m3 0.17 120.00 20.4 Masone II 2 1 6.25 12.50 0
Stone m3 1.25 80.00 100 D/L 4 1 2.5 10.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 463.6 Total (1:02) 23.92 Total (1:03) 1

A= Material unit cost 463.6 Birr/m3

B=Manpower Unit Cost 104 Birr/m3 C=Equipment Unit Cost 4.35 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: __________________
Direct Cost of work item = A + B + C = 571.93 Birr/m3
Overhead Cost : 15% 85.79 "
Profit Cost: 15% 85.79 "
Total Unit Cost : 743.51 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-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.2 m3/hr.
WORK ITEM : ( 2.1 ) 50cm. thick masonry foundation (B.G.L). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m3 RESULT 735.38 Birr/m3

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Cement Qnt. 0.81 390.00 315.9 Foreman 1 0.17 8.33 1.42 4 0.25 1
Sand m3 0.21 120.00 25.2 Masone II 2 1 6.25 12.50 0
Stone m3 1.25 80.00 100 D/L 4 1 2.5 10.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 441.1 Total (1:02) 23.92 Total (1:03) 1

A= Material unit cost 441.1 Birr/m3B=Manpower Unit Cost 119.6 Birr/m3 C=Equipment Unit Cost 5 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: __________________
Direct Cost of work item = A + B + C = 565.68 Birr/m3
Overhead Cost : 15% 84.85 "
Profit Cost: 15% 84.85 "
Total Unit Cost : 735.38 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.

-5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CARPETRY & JOINERY LABOUR HOURLY OUTPUT: 0.5 pcs./hr.
WORK ITEM : ( 8.5 ) (90x210 cm.) Flush wooden door Coverd With Kerero Plywood. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. 1.89 m2 RESULT 274.13 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Zigba wood m3 0.014 3000 42 Carpeter 1 1 3.75 3.75 Compinanto 2 10 20.00
Ply wood ( Kerero ) m2 3.78 29.55 111.70 Helper 1 1 1.90 1.90 Vice 1 6 6.00
Cylinderical lock Pcs. 1 80.00 80 Foreman 1 0.167 5 0.84 0.00
Hing Pcs. 3 24 72 Carpeter 1 1 3.75 3.75 0.00
Screw Pcs. 10 0.1 1 Helper 1 1 1.90 1.90 0.00
Colla lit. 0.4 25 10 0.00 0.00
Nails Of diff. Size kg. 0.14 8 1.12 0.00 0.00
Door list ( Mostra ) ml. 5.1 4 20.4 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total (1:-01) 338.22 Total (1:02) 12.14 Total (1:03) 26.00

A= Material unit cost 338.219 Birr/pcs. B=Manpower Unit Cost 24.27 Birr/pcs. C=Equipment Unit Cost 52.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A + B + C = 414.49 Birr/pcs.
Overhead Cost : 10% 41.45 "
Profit Cost: 15% 62.17 "
 Total Unit Cost : 518.11 Birr/pcs.
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CARPETRY & JOINERY LABOUR HOURLY OUTPUT: 0.5 pcs./hr.
WORK ITEM : ( 8.6 ) (90x210 cm.) Flush wooden door Coverd With Mahogony Plywood. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. = 1.89 m2 RESULT 489.15 Birr/m2

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

Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Zigba wood m3 0.014 3000 42 Carpeter 1 1 3.75 3.75 Compinanto 2 10.00 20.00
Ply wood ( Mahogony ) m2 3.78 60.00 226.80 Helper 1 1 1.90 1.90 Vice 1 6.00 6.00
Cylinderical lock Pcs. 1 250.00 200 Foreman 1 0.167 5 0.84 0.00
Hing Pcs. 3 54 162 Carpeter 1 1 3.75 3.75 0.00
Screw Pcs. 10 0.1 1 Helper 1 1 1.90 1.90 0.00
Colla lit. 0.4 25 10 0.00 0.00
Nails Of diff. Size kg. 0.14 8 1.12 0.00 0.00
Door list ( Mostra ) ml. 5.1 4 20.4 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total (1:-01) 663.32 Total (1:02) 12.14 Total (1:03) 26.00

A= Material unit cost 663.32 Birr/pcs. B=Manpower Unit Cost 24.27 Birr/pcs. C=Equipment Unit Cost 52.00 Birr/pcs.
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A + B + C = 739.59 Birr/pcs.
Overhead Cost : 10% 73.96 "
 Profit Cost: 15% 110.94 "
Total Unit Cost : 924.49 Birr/pcs.
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CARPENTRY & JOINERY LABOUR HOURLY OUTPUT: 0.88 m2/hr
WORK ITEM ( 8.4 ) Tanged & Groved ( T & G ) Tidwood Ceiling. EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 m2 RESULT 186.38 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
T & G Tidwood m2 1.05 100.00 105 Foreman 1 0.25 0.83 0.21 wood 0
4 X 5 cm. Zigba purlin lm 3.4 3.00 10.2 Carpenter II 1 1 3.75 3.75 Machine 1 20 20
Corner list lm 3.4 3.00 10.2 Helper 1 1 1.88 1.88 0
Nails of diff. Size kg 0.14 7 0.98 Helper 1 1 1.90 1.90 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 126.38 Total (1:02) 7.74 Total (1:03) 20

A= Material unit cost 126.38 Birr/m2 B=Manpower Unit Cost 8.79 Birr/m2 C= Equipment Unit Cost 22.73 Birr/m2
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: _________________
Direct Cost of work item = A+B+C = 149.11 Birr/m2
 Overhead Cost : 10% 14.91 "
Profit Cost: 15% 22.37 "
Total Unit Cost : 186.38 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.

-7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CARPETRY & JOINERY LABOUR HOURLY OUTPUT: 1.13 pcs./hr.
WORK ITEM : ( 8.7 ) Framed & Panelled solid Doors & Windows . EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM: 1 pcs. 1.89 m2 RESULT 438.76 Birr/m2

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

**
Indexed
Cost per Labour by Hourly Hourly Type of Hourly Hourly
Type of Material Unit Qty * Rate Unit Grade No. UF Cost Cost Equipment No. Rental Cost
Making & Fixing Compinanto 2 10.00 20.00
Tid wood frame (external) m3 0.051 3000.00 153.00 Carpenter II 1 1 3.75 3.75 Vice 1 6.00 6.00
Tid wood frame (internal) m3 0.03 3000.00 90.00 Helper 1 1 1.9 1.90 0.00
T & G Tidwood panel. m2 1.26 120.00 151.2 Foreman 1 0.167 5 0.84 0.00
Door list. ml. 5.1 4.00 20.4 Carpenter I 1 1 2.5 2.50 0.00
Cylinderical Lock(Hungary) Pcs. 1 120.00 120 Helper 1 1 1.9 1.90 0.00
Hinges " 3 24.00 72 0.00 0.00
Screw " 10 0.10 1 0.00 0.00
Colla lit. 0.4 25.00 10 0.00 0.00
Nails of diff. Sizes. kg. 0.2 8.00 1.6 0.00 0.00
0 0.00 0.00
Total (1:-01) 619.20 Total (1:02) 10.89 Total (1:03) 26.00

A= Material unit cost 619.2 Birr/pcs. B=Manpower Unit Cost 18.21 Birr/pcs. C=Equipment Unit Cost 26.00 Birr/pcs.
 Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A + B + C = 663.41 Birr/pcs.
Overhead Cost : 10% 66.34 "
Profit Cost: 15% 99.51 "
Total Unit Cost : 829.26 Birr/pcs.
Remark : _____________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 -1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 5
WORK ITEM: ( 3.1 ) C-5 Lean Concrete (machine mix) 1:2:7 EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1 m2 0.05 m. thick RESULT: 80.54 Birr/m

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

**
Indexed
Cost per Labour by Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No.
Cement Qnt. 2.13 390 830.7 Mason I 1 1 6.25 6.25 Mixer 1
Sand m3 0.27 120.00 32.4 D/L 6 1 2.5 15
Gravel (02) m3 0.95 180.00 171 0
Water m3 0.054 0.75 0.041 0
0 0
0 0
0 0
Total (1:-01) 1034.141 Total (1:02) 21.25 Total (1:03)

A= Materials Unit Cost 51.71 Br./m2

B=Manpower Unit Cost 4.25 Br./m2 C=Equipment Unit Cos
Total of (1:02) Total of (1:03)
Hourly Output 6.25 Hourly output: ______________
Direct Cost of work item= A+B+C= 61.96 Birr/m
Overhead Cost: 15% 9.29 "
Profit Cost: 15% 9.29 "
Total Unit Cost : 80.54 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.
 -2-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: ____0.625
WORK ITEM: ( 3.2 ) C-20 Concrete (Hand mix) 1:2:4 EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1m 1 m3 RESULT: 558.29 Birr/m

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

**
Indexed
Cost per Labour by Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No.
Cement Qnt. 3.44 73 251.12 Foreman 0.167 1 5 0.835 -
Sand m3 0.44 160.00 70.4 Mason II 1 1 3.75 3.75 -
Gravel (02) m3 0.88 120.00 105.6 D/L 6 1 1.25 7.5
Water m3 0.231 0.75 0.173 0
0 0
0 0
0 0
Total (1:-01) 427.2933 Total (1:02) 12.09 Total (1:03)

A= Materials Unit Cost 427.29 Birr/m3B=Manpower Unit Cost 19.34 Br./m3 C= Equipment Unit Cos
Total of (1:02) 12.08 Total of (1:03)
Hourly Output 0.625 Hourly output: ______________
Direct Cost of work item = A+B+C = 446.63 Birr/m
Overhead Cost: 10% 44.66 "
Profit Cost: 15% 66.99 "
Total Unit Cost : 558.29 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.
 -3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 1.75
WORK ITEM: ( 3.3 ) C-20 Concrete (Mechanical Mix) 1:2:4 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF WORK ITEM: 1 m3 RESULT: 643.01 Birr/m

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

**
Indexed
Cost per Labour by Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No.
Cement Qnt. 3.35 75 251.25 Foreman 1 1 5 5 Mixer 1
Sand m3 0.43 133.00 57.19 Mason II 2 1 3.75 7.5 Vibrator 1
Gravel (02) m3 0.86 166.00 142.76 D/L 45 1 1.25 56.25
Water m3 0.19 0.75 0.143 0
0 0
0 0
0 0
1500 0 0
9 Total (1:-01) 451.3425 Total (1:02) 68.75 Total (1:03)
166.6667
A= Materials Unit Cost 451.34 Birr/m3 B=Manpower Unit Cost 39.29 Br./m3 C= Equipment Unit Cos
Total of (1:02) 68.75 Total of (1:03)
Hourly Output 1.75 Hourly output: ______________
Direct Cost of work item = A+B+C = 514.41 Birr/m
Overhead Cost: 10% 51.44 "
Profit Cost: 15% 77.16 "
Total Unit Cost : 643.01 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.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 0.75
WORK ITEM: ( 2.1 ) C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF WORK ITEM: 1 m3 RESULT: 2310.38 Birr/m

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

**
Indexed
Cost per Labour by Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No.
Cement Qnt. 3.65 390 1423.5 Foreman 1 0.5 8.33 4.165 Mixer 1
Sand m3 0.51 120.00 61.2 Mason II 2 1 6.25 12.5 Vibrator 2
Gravel (02) m3 0.76 180.00 136.8 D/L 20 1 2.5 50
Water m3 0.213 0.75 0.160 0
0 0
0 0
0 0
Total (1:-01) 1621.66 Total (1:02) 66.67 Total (1:03)

A= Materials Unit Cost 1621.66 Birr/m3B=Manpower Unit Cost 88.89 Br./m3 C= Equipment Unit Cost
Total of (1:02) 66.67 Total of (1:03)
Hourly Output 0.75 Hourly output:
Direct Cost of work item = A+B+C = 1777.21 Birr/m
Overhead Cost: 15% 266.58 "
Profit Cost: 15% 266.58 "
Total Unit Cost : 2310.38 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.

-5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 5
WORK ITEM: ( 2.2 ) C-25 Concrete in 15 cm thick floor slab(Mechanical Mix) 1:2:3 EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT : 486.30 Birr/m

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

**
Indexed
Cost per Labour Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit byTrade No. UF Cost Cost Equipment No.
Cement Qnt. 0.5475 320 175.2 Foreman 1 0.17 37.5 6.375 Mixer 1
Sand m3 0.0765 550.00 42.075 Mason II 1 1 37.5 37.5 Vibrator 2
Gravel (02) m3 0.114 500.00 57 D/L 20 1 18.75 375
Water m3 0.03195 0.75 0.024 0
0 0
0 0
0 0
Total (1:-01) 274.299 Total (1:02) 418.88 Total (1:03)

A= Materials Unit Cost 274.30 Birr/m2 B=Manpower Unit Cost 83.78 Birr/m2 C= Equipment Unit Cost
Total of (1:02) 418.88 Total of (1:03)
Hourly Output 5.00 Hourly output:
Direct Cost of work item = A+B+C = 374.07 Birr/m
Overhead Cost: 15% 56.11 "
Profit Cost: 15% 56.11 "
Total Unit Cost : 486.30 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.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 0.75
WORK ITEM: ( 3.6 ) C-30 Concrete (Mechanical Mix) 1:1:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF WORK ITEM: 1 m3 RESULT: 850.43 Birr/m

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

**
Indexed
Cost per Labour by Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No.
Cement Qnt. 4.85 75 363.75 Foreman 1 1 5 5 Mixer 1
Sand m3 0.31 133.00 41.23 Mason II 2 1 3.75 7.5 Vibrator 2
Gravel (02) m3 0.93 166.00 154.38 D/L 25 1 1.25 31.25
Water m3 0.24 0.75 0.180 0
0 0
0 0
0 0
Total (1:-01) 559.54 Total (1:02) 43.75 Total (1:03)

A= Materials Unit Cost 559.54 Birr/m3 B=Manpower Unit Cost 58.33 Br./m3 C= Equipment Unit Cost
Total of (1:02) 43.75 Total of (1:03)
Hourly Output 0.75 Hourly output:
Direct Cost of work item = A+B+C = 680.34 Birr/m
Overhead Cost: 10% 68.03 "
Profit Cost: 15% 102.05 "
 Total Unit Cost : 850.43 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.

-7-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 0.625
WORK ITEM: ( 3.7 ) C-20 Concrete Slab 10 cm. thick (Hand mix) 1:2:4 EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1m 1 m3 0.1 m. thick RESULT: 60.26 Birr/m

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

**
Indexed
Cost per Labour by Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Cost Cost Equipment No.
Cement Qnt. 3.44 75 258 Foreman 0.167 1 5 0.835 -
Sand m3 0.44 133.00 58.52 Mason II 1 1 3.75 3.75 -
Gravel (02) m3 0.88 166.00 146.08 D/L 6 1 1.25 7.5
Water m3 0.231 0.75 0.173 0
0 0
0 0
0 0
0 0
Total (1:-01) 462.7733 Total (1:02) 12.09 Total (1:03)

A= Materials Unit Cost 462.77 Birr/m3 B=Manpower Unit Cost 19.34 Br./m3 C= Equipment Unit Cos
Total of (1:02) 12.08 Total of (1:03)
Hourly Output 0.625 Hourly output: ______________
Direct Cost of work item = A+B+C = 482.11 Birr/m
 Overhead Cost: 10% 48.21 "
Profit Cost: 15% 72.32 "
Total Unit Cost : 602.64 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.

-8-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 1.75
WORK ITEM: ( 3.8 ) C-20 Concrete Slab 10 cm. thick (Mech. Mix) 1:2:4 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF WORK ITEM: 1 m3 0.1 m. thick RESULT: 64.30 Birr/m

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

**
Indexed
Cost per Labour Hourly Hourly Type of
Type of Material Unit Qty * Rate Unit byTrade No. UF Cost Cost Equipment No.
Cement Qnt. 3.35 75 251.25 Foreman 1 1 5 5 Mixer 1
Sand m3 0.43 133.00 57.19 Mason II 2 1 3.75 7.5 Vibrator 1
Gravel (02) m3 0.86 166.00 142.76 D/L 45 1 1.25 56.25
Water m3 0.19 0.75 0.143 0
0 0
0 0
0 0
0 0
Total (1:-01) 451.3425 Total (1:02) 68.75 Total (1:03)

A= Materials Unit Cost 451.34 Birr/m3 B=Manpower Unit Cost 39.29 Br./m3 C= Equipment Unit Cos
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: ______________
 Direct Cost of work item = A+B+C = 514.41 Birr/m
Overhead Cost: 10% 51.44 "
Profit Cost: 15% 77.16 "
Total Unit Cost : 643.01 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.

-1-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.5
WORK ITEM: ( 9.1 ) Fully metal doors of 28LTZ without grill 90 x210cm 1.89 m2 EQUIPEMENT: Welding & Grinding machine
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT: 253.07 Br./m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03

Cost per Labour by ** Indexed Hourly Type of

Type of Material Unit Qty * Rate Unit Trade No. UF Hourly Cost Cost Equipment No.
MAKING
L Tubular section ml 6 6.00 36 Welder 1 1 3.75 3.75 Weld. Mach. 1
Z '' '' ml 6 6.00 36 Helper 1 1 1.9 1.9
Sheet metal (2mm thick) m2 1.98 65.00 128.7 Forman 1 0.167 5 0.835
Cylinderical lock pc 1 85.00 85.00 D/L 1 1 1.25 1.25
Hinges pcs 3 12.00 36 0
Screw for hinges pcs 15 0.60 9 0
Electrode ( 3.2 mm ) pcs 10 0.30 3 0
Anchor ( iron mongery ) pcs 4 2.25 9 0
Anti - rust gal 0.04 60.00 2.4 0
Tinner lit 0.02 5.00 0.1 0
FIXING 345.2 7.735
Forman 1 0.167 5 0.835
CarpenterII 1 1 4.4 4.4
Helper 2 1 1.9 3.8
Chiseler 1 1 2.15 2.15
 11.185
Total (1:-01) Total (1:02) Total (1:03)

A= Materials Unit Cost 345.2 Birr/pc

B=Manpower Unit Cost 15.5 16.0 Br./pc C= Equipment Unit C
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 382.6 Birr/pc
Overhead Cost: 10% 38.26 "
Profit Cost: 15% 57.40 "
Total Unit Cost : 478.31 "
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-2-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.5
WORK ITEM: ( 9.2 ) Fully metal doors of 38LTZ without grill 90 x210cm 1.89 m2 EQUIPEMENT: Welding & Grinding machine
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT: 268.95 Br./m2

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

Cost per Labour by ** Indexed Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Hourly Cost Cost Equipment No.
MAKING
L Tubular section ml 6 8.00 48 Welder 1 1 3.75 3.75 Weld. Mach. 1
Z '' '' ml 6 8.00 48 Helper 1 1 1.9 1.9
Sheet metal (2mm thick) m2 1.98 65.00 128.7 Forman 1 0.167 5 0.835
Cylinderical lock pc 1 85.00 85.000 D/L 1 1 1.25 1.25
Hinges pcs 3 12.00 36 0
Screw for hinges pcs 15 0.60 9 0
Electrode ( 3.2 mm ) pcs 10 0.30 3 0
Anchor ( iron mongery ) pcs 4 2.25 9 0
Anti - rust gal 0.04 60.00 2.4 0
Tinner lit 0.02 5.00 0.1 0
FIXING 369.2 7.7
Forman 1 0.167 5 0.835
CarpenterII 1 1 4.4 4.4
 Helper 2 1 1.9 3.8
Chiseler 1 1 2.15 2.15
11.185
Total (1:-01) Total (1:02) Total (1:03)
A= Materials Unit Cost 369.2 Birr/pc B=Manpower Unit Cost 15.5 16.0 Br./pc C= Equipment Unit Cos
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 406.6 Birr/pc
Overhead Cost: 10% 40.66 "
Profit Cost: 15% 61.00 "
Total Unit Cost : 508.31 "
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-3-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.5
WORK ITEM: ( 9.3) Halfglazed metal doors of 38LTZ withoutgrill 90 x210cm 1.89 m 2
EQUIPEMENT: Welding & Grinding machine
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT: 221.00 Br./m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)
Cost per Labour by ** Indexed Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Hourly Cost Cost Equipment No.
MAKING
L Tubular section ml 6 8.00 48 Welder 1 1 3.75 3.75 Weld. Mach. 1
T " " ml 0.9 8.00 7.2 Helper 1 1 1.9 1.9
Z '' '' ml 4 8.00 32 Forman 1 0.167 5 0.835
Sheet metal (2mm thick) m2 0.95 65.00 61.75 D/L 1 1 1.25 1.25
Cylinderical lock pc 1 85.00 85.0 0
Hinges pcs 3 12.00 36 0
Screw for hinges pcs 15 0.60 9 0
Electrode ( 3.2 mm ) pcs 25 0.30 7.5 0
Anchor ( iron mongery ) pcs 4 2.25 9 0
Anti - rust gal 0.02 60.00 1.2 0
Tinner lit 0.01 5.00 0.05 0
FIXING 296.7 7.7
 Forman 1 0.167 5 0.835
CarpenterII 1 1 4.4 4.4
Helper 2 1 1.9 3.8
Chiseler 1 1 2.15 2.15
11.185
Total (1:-01) Total (1:02) Total (1:03)
A= Materials Unit Cost 296.7 Birr/pc
B=Manpower Unit Cost 15.5 16.0 Br./pc C= Equipment Unit C
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 334.1 Birr/pc
Overhead Cost: 10% 33.41 "
Profit Cost: 15% 50.12 "
Total Unit Cost : 417.69 "
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-4-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.5
WORK ITEM: ( 9.4) Halfglazed metal doors of 28LTZ withoutgrill 90 x210cm 1.89 m2 EQUIPEMENT: Welding & Grinding machine
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT: 268.75 Br./m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)
Cost per Labour by ** Indexed Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Hourly Cost Cost Equipment No.
MAKING
L Tubular section ml 6 11.00 66 Welder 1 1 3.75 3.75 Weld. Mach. 1
T " " ml 0.9 11.00 9.9 Helper 1 1 1.9 1.9
Z '' '' ml 4 11.00 44 Forman 1 0.167 5 0.835
Sheet metal (2mm thick) m2 0.95 65.00 61.75 D/L 1 1 1.25 1.25
Cylinderical lock pc 1 120.00 120.0 0
Hinges pcs 3 12.00 36 0
Screw for hinges pcs 15 0.60 9 0
Electrode ( 3.2 mm ) pcs 20 0.60 12 0
Anchor ( iron mongery ) pcs 4 2.25 9 0
Anti - rust gal 0.02 60.00 1.2 0
Tinner lit 0.01 5.00 0.05 0
FIXING 368.9 7.7
Forman 1 0.167 5 0.835
CarpenterII 1 1 4.4 4.4
Helper 2 1 1.9 3.8
Chiseler 1 1 2.15 2.15
11.185
Total (1:-01) Total (1:02) Total (1:03)
A= Materials Unit Cost 368.9 Birr/pc B=Manpower Unit Cost 15.5 16.0 Br./pc C= Equipment Unit Cos
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 406.3 Birr/pc
Overhead Cost: 10% 40.63 "
Profit Cost: 15% 60.95 "
Total Unit Cost : 507.94 "
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-5-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.375
WORK ITEM: ( 9.5) Guard rails & Balustrade of RHS 1mx1m EQUIPEMENT: Welding & Grinding machine
TOTAL QUANTITY OF WORK ITEM: 1 m2 RESULT: 152.68 Br./m2

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

Cost per Labour by ** Indexed Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Hourly Cost Cost Equipment No.
MAKING
RHS of 30x10x1.2mm kg 2.82 7.00 19.74 Welder 1 1 3.75 3.75 Weld. Mach. 1
RHS of 50x30x1.2mm kg 2.54 7.50 19.1 Helper 1 1 1.9 1.9
RHS of 80x40x2.0mm kg 4 7.50 30 Forman 1 0.125 5 0.625
Electrode ( 3.2 mm ) pcs 15 0.30 4.5 D/L 1 1 1.25 1.25
Anchor ( iron mongery ) pcs 3 2.25 6.75 0
Anti - rust gal 0.01 60.00 0.6 0
Tinner lit 0.005 5.00 0.025 0
FIXING 80.7 7.5
CarpenterII 1 1 4.4 4.4
Helper 1 1 1.9 1.9
Chiseler 1 1 2.15 2.15
0
8.45
Total (1:-01) Total (1:02) Total (1:03)

A= Materials Unit Cost 80.7 m2B=Manpower Unit Cost 20.1 13.4 Br./pc C= Equipment Unit Cos
Total of (1:02) Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 122.1 Br./M2
Overhead Cost: 10% 12.21 "
Profit Cost: 15% 18.32 "
Total Unit Cost : 152.68 "
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.

-6-

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: METAL WORK LABOUR HOURLY OUTPUT: 0.25
WORK ITEM: ( 9.6) 90 cm high verndah grill & RHS post . EQUIPEMENT: Welding & Grinding machine
TOTAL QUANTITY OF WORK ITEM: 1 m2 1mx2m 2 m2 RESULT: 150.20 Br./m2
Material Cost (1:01) Labour (1:02) Equipment Cost (1:03)
Cost per Labour by ** Indexed Hourly Type of
Type of Material Unit Qty * Rate Unit Trade No. UF Hourly Cost Cost Equipment No.
MAKING
RHS of 15x15mm kg 12.4 7.00 86.8 Welder 1 1 3.75 3.75 Weld. Mach. 1
RHS of 25x25mm kg 7.4 7.00 51.8 Helper 1 1 1.9 1.9
RHS of 20x20mm kg 0.34 7.00 2.38 Forman 1 0.125 5 0.625
RHS of 30x10mm kg 1.36 7.00 9.52 D/L 1 1 1.25 1.25
RHS of 30x20mm kg 1.74 7.00 12.18 0
Electrode ( 3.2 mm ) pcs 30 0.30 9 0
Anchor ( iron mongery ) pcs 5 2.25 11.25 0
Anti - rust gal 0.03 60.00 1.8 0
Tinner lit 0.015 5.00 0.075 0
184.8 7.5
FIXING
Carpenter II 1 1 4.4 4.4
Helper 1 1 1.9 1.9
Chiseler 1 1 2.15 2.15
0
8.45
Total (1:-01) Total (1:02) Total (1:03)

A= Materials Unit Cost 184.8 Br./m2 B=Manpower Unit Cost 30.1 13.4 Br./pc C= Equipment Unit C
Total of (1:02) 7.5 8.45 Total of (1:03)
Hourly Output Hourly output:
Direct Cost of work item = A+B+C = 240.3 Br./M2
Overhead Cost: 10% 24.03 "
Profit Cost: 15% 36.05 "
Total Unit Cost : 150.20 "
Remark ________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 m2/hr.

Birr/m2

Equipment Cost (1:03)

Hourly Hourly
Rental Cost
30 30

0
0
0
0
0
Total (1:03) 30

6 Br./m2

output: __________________
Birr/m2

Birr/m2
 m3 / hr.

Birr/m3

Equipment Cost (1:03)

Hourly Hourly
Rental Cost
0
0
0
0
0
0
0
Total (1:03) 0

0 Br./m3

output: ________________
Birr/m3

Birr/m3
 m3 / hr.

Birr/m3

quipment Cost (1:03)

Hourly Hourly
Rental Cost
36.37 36.37
5.24 5.24
0
0
0
0
0
0
Total (1:03) 41.61

23.78 Br./m3

output: __________________
Birr/m3

Birr/m3
 m3 / hr.

Birr/m3

quipment Cost (1:03) 4.38

Hourly Hourly
Rental Cost
30 30 8.333333
10 20 6.25
0 2.5
0
0
0
0
Total (1:03) 50

66.67 Br./m3
46.85
0.75
Birr/m3

Birr/m3
 m2/hr.

Birr/m2

quipment Cost (1:03)

Hourly Hourly
Rental Cost
30 30
25 50
0
0
0
0
0
Total (1:03) 80

16.00 Birr/m2

Birr/m2

Birr/m2
 m3 / hr.

Birr/m3

Equipment Cost (1:03)

Hourly Hourly
Rental Cost
36.37 36.37
5.24 10.48
0
0
0
0
0
Total (1:03) 46.85

62.47 Br./m3
46.85
0.75
Birr/m3
 Birr/m3

m3 / hr.

Birr/m2

Equipment Cost (1:03)

Hourly Hourly
Rental Cost
0
0
0
0
0
0
0
0
Total (1:03) 0

0 Br./m3

output: ________________
Birr/m3
 Birr/m3

m3 / hr.

Birr/m2

quipment Cost (1:03)

Hourly Hourly
Rental Cost
36.37 36.37
5.24 5.24
0
0
0
0
0
0
Total (1:03) 41.61

23.78 Br./m3

output: __________________
 Birr/m3

Birr/m3

pc/hr 0.7
g machine m2/hr.

Equipment Cost (1:03)

Hourly
Rental Hourly Cost

3 3
0
0
0
0
0
0
0
0
0
3
0
0
0
0
 0
Total (1:03)

6.00 Br./pc

Birr/pc

253.07 Br./m2

pc/hr 0.7
g machine m2/hr.

Equipment Cost (1:03)

Hourly
Rental Hourly Cost

3 3
0
0
0
0
0
0
0
0
0
3
0
0
 0
0
0
Total (1:03)
6.00 Br./pc

268.95 Br./m2

pc/hr 0.7
g machine m /hr.
2

quipment Cost (1:03)

Hourly
Rental Hourly Cost

3 3
0
0
0
0
0
0
0
0
0
0
3
 0
0
0
0
0
Total (1:03)
6.00 Br./pc

Birr/pc

221.00 Br./m2

pc/hr 0.7
g machine m2/hr.

Cost (1:03)
Hourly
Rental Hourly Cost

3 3
0
0
0
0
0
0
0
0
0
 0
3
0
0
0
0
0
Total (1:03)
6.00 Br./pc

268.75 Br./m2

pc/hr 0.63
nding machine m2/hr.
Br./m2

Equipment Cost (1:03)

Hourly Hourly
Rental Cost

3 3
0
0
0
0
0
 0
3
0
0
0
0
0
Total (1:03)

8.00 Br./M2
11.4
0.375
Br./M2

Br./m2

pc/hr 0.63
nding machine m2/hr.
Br./m2
Equipment Cost (1:03)
Hourly Hourly
Rental Cost

3 3
0
0
0
0
0
0
 0
0
3

0
0
0
0
0
Total (1:03)

12.00 Br./M2

Br./M2

777.00
ITEM NO. DESCRIPTION UNIT QTY UNIT PRICE

A.Sub Structure

1. EXCAVATION AND EARTH WORKS

1.4 Cutting and removal of trees and bushes Pcs 12.000 175.70

1.6 Bulk excav. to a depth not exceeding 150cm loose and dry soil m3 182.40 95.19

1.7 Cart away surplus excavated mats. 1km. from the site. " 224.40 72.99

Sub Total --------------------------------------------

2. CONCRETE WORKS

2.1 C-5 Lean Concrete (machine mix) 1:2:7

a) under stone masonery m2 89.6 80.54

b) under gread beam m2 56 80.54

2.2 C-25 Concrete (Mechanical Mix) 1:2:3

a) for gread beam m3 15.6 2,310.38

2.3 C-25 Concrete Slab 15 cm. thick (Mech. Mix) 1:2:3

a) ground floor m2 373.6 344.22

Sub Total --------------------------------------------

3 . MASONRY WORKS

3.1 50cm. thick masonry foundation (B.G.L). M3 109.2 735.38

32.2 50cm. thick masonry foundation (A.G.L). " 93.6 743.51

Sub Total --------------------------------------------

Total (A)------------------------------------------

B.Supper Structure
1. CONCRETE WORKS
1.1 C-25 Concrete (Mechanical Mix) 1:2:3
 a) for Elevation Columen m3 72 2,310.38
b) For top tie beam 15.6 2,310.38
c) for Gutter m3 5.2 2,310.38

1.2 C-25 Concrete Slab 15 cm. thick (Mech. Mix) 1:2:3

a) Roof slab m2 87.92 344.22

2. REINFORCEMENTS

2.1 dia. 6 mm. plain bars kg. 938.530 37.58

2.2 dia. 8 mm. plain bars kg. 34.16

2.3 dia. 10 deformed bars " 393.60 24.79

2.4 dia. 12 mm. and above deformed bars " 1268.45 28.52

Sub Total --------------------------------------------

Grand Total
UNIT PRICE AMOUNT

Birr/pcs 2,108.44 182.4

Birr/m3 17,363.11

Birr/m3 16,377.99 480.4

35,849.54

- 112 17.92

- 89.6

Birr/m2 7,216.75 5.76

Birr/m2 4,510.47
- 11,727.23 87.92

Birr/m3 36,041.88 47,576.77

- 59,304.00

Birr/m2 128,599.41

176,368.52

Birr/m3 80,304.00

Birr/m3 69,592.55

149,896.55

362,114.61

- 112 17.92
- 87.92
Birr/m3 166,347.14
Birr/m3 36,041.88
Birr/m3 12,013.96

Birr/m2 30,263.54 89,567.54

244,666.53

Birr/kg. 35,266.15 11,317.87

Birr/kg. - 33,352.84

Birr/kg. 9,756.00 44,670.71

Birr/kg. 36,181.39 81,203.53

325,870.06

687,984.68
 1-
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.2 Pcs/hr.
WORK ITEM:Cutting and removal of trees and bushes EQUIPEMENT: Tool
TOTAL QANTITY OF 1 Pcs RESULT: 175.70 Birr/Pcs

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
0 D/L 10 1 2.5 25 Tool 5 0.25 1.25
0 G.Chief 1 0.25 3.125 0.78 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 25.78 Total (1:03) 1.25

A= Materia 0 Birr/pcs B= Manpower Unit Cost 128.91 Birr/PCS C= Equipment Unit Cost 6.25 Birr/pcs
Total of (1:02) 25.78 Total of (1:03)
Hourly Output: 0.25 Hourly output: ______________
Direct Cost of Work Item = A+B+C = 135.16 Birr/Pcs
Over head cost : 15% 20.27 "
Profit Cost: 15% 20.27 "
Total Unit Cost : 175.70 Birr/pcs
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 2
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 0.2 m3/hr.
WORK ITEM:Bulk excav. to a depth not exceeding 150cm loose and dry soil. EQUIPEMENT: Tool
TOTAL QANTITY OF 1 m3 RESULT: 95.19 Birr/m3

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
0 DL 4 1 2.5 10.00 Tools 4 0.25 1
0 G.Chief 1 0.50 3.125 1.56 0
0 Forman 1 0.25 8.33 2.08 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 13.65 Total (1:03) 1

A= Materia 0 Birr/m3 B= Manpower Unit Cost 68.23 Birr/m3 C= Equipment Unit Cost 5.00 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _______________
Direct Cost of Work Item = A+B+C = 73.23 Birr/m3
Over head cost : 15% 10.98 "
Profit Cost: 15% 10.98 "
Total Unit Cost : 95.19 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.
 3
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: EXCAVATION AND EARTH WORK. LABOUR HOURLY OUTPUT: 35 m3/hr.
WORK ITEM:Cart away surplus excavated mats. 1km. from the site. EQUIPEMENT: Tool
TOTAL QANTITY OF 1 m3 RESULT: 72.99 Birr/m3

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
0 operator 1 1 10 10.00 loader 1 450 450
0 driver 2 1 5 10.00 dump truck 2 250 500
0 Asst.opert. 1 1 4 4 0
0 Asst.driver 2 1 2.5 5 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 0 Total (1:02) 29.00 Total (1:03) 950

A= Materia 0 Birr/m3 B= Manpower Unit Cost 29.00 Birr/m3 C= Equipment Unit Cost 27.14 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output: Hourly output: _____________
Direct Cost of Work Item = A+B+C = 56.14 Birr/m3
Over head cost : 15% 8.42 "
Profit Cost: 15% 8.42 "
Total Unit Cost : 72.99 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.
 4
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.23 m3/hr.
WORK ITEM50cm. thick masonry foundation (A.G.L). EQUIPEMENT:
TOTAL QANTITY OF 1 m3 RESULT 743.51 Birr/m3

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
Cement Qnt. 0.88 390.00 343.2 Foreman 1 0.17 8.33 1.42 4 0.25 1
Sand m3 0.17 120.00 20.4 Masone II 2 1 6.25 12.50 0
Stone m3 1.25 80.00 100 D/L 4 1 2.5 10.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 463.6 Total (1:02) 23.92 Total (1:03) 1

A= Material 463.6 Birr/m3 B=Manpower Unit Cost 103.983 Birr/m3 C=Equipment Unit Cost 4.35 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: __________________
Direct Cost of work item = A + B + C = 571.93 Birr/m3
Overhead Cost : 15% 85.79 "
Profit Cost: 15% 85.79 "
Total Unit Cost : 743.51 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.
 5
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: MASONRY WORKS LABOUR HOURLY OUTPUT: 0.2 m3/hr.
WORK ITEM50cm. thick masonry foundation (B.G.L). EQUIPEMENT:
TOTAL QANTITY OF WORK ITEM:1 m3 RESULT 735.38 Birr/m3

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
Cement Qnt. 0.81 390.00 315.9 Foreman 1 0.17 8.33 1.42 4 0.25 1
Sand m3 0.21 120.00 25.2 Masone II 2 1 6.25 12.50 0
Stone m3 1.25 80.00 100 D/L 4 1 2.5 10.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 441.1 Total (1:02) 23.92 Total (1:03) 1

A= Material 441.1 Birr/m3 B=Manpower Unit Cost 119.5805 Birr/m3 C=Equipment Unit Cost 5 Birr/m3
Total of (1:02) Total of (1:03)
Hourly Output Hourly output: __________________
Direct Cost of work item = A + B + C = 565.68 Birr/m3
Overhead Cost : 15% 84.85 "
Profit Cost: 15% 84.85 "
Total Unit Cost : 735.38 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.
 6
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 5 m2/hr.
C-5 Lean Concrete (machine mix) 1:2:7
WORK ITEM: EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM: 1 m2 0.05 m. thick RESULT: 80.54 Birr/m2

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Trade No. UF Cost Cost t No. Rental Cost
Cement Qnt. 2.13 390 830.7 Mason I 1 1 6.25 6.25 Mixer 1 30 30
Sand m3 0.27 120.00 32.4 D/L 6 1 2.5 15
Gravel (02) m3 0.95 180.00 171 0 0
Water m3 0.054 0.75 0.041 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 1034.141 Total (1:02) 21.25 Total (1:03) 30

A= Materials Unit Cost 51.71 Br./m2

B=Manpower Unit Cost 4.25 Br./m2 C=Equipment Unit Cost 6 Br./m2
Total of (1:02) Total of (1:03)
Hourly Output 6.25 Hourly output: __________________
Direct Cost of work item= A+B+C= 61.96 Birr/m2
Overhead Cost: 15% 9.29 "
Profit Cost: 15% 9.29 "
Total Unit Cost : 80.54 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.
 7
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 5 m2/hr.
WORK ITEM:
C-25 Concrete in 15 cm thick floor slab(Mechanical Mix) 1:2:3 EQUIPEMENT:
TOTAL QUANTITY OF WORK ITEM:
1 m2 RESULT : 344.22 Birr/m2

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

** Indexed Type of
Type of Cost per Labour Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit byTrade No. UF Cost Cost t No. Rental Cost
Cement Qnt. 0.5475 390 213.525 Foreman 1 0.17 8.33 1.4161 Mixer 1 30 30
Sand m3 0.0765 120.00 9.18 Mason II 1 1 6.25 6.25 Vibrator 2 10 20
Gravel (02) m3 0.114 180.00 20.52 D/L 20 1 2.5 50 0
Water m3 0.03195 0.75 0.024 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 243.249 Total (1:02) 57.67 Total (1:03) 50

A= Materials Unit
243.25
Cost Birr/m2 B=Manpower Unit Cost 11.53 Birr/m2 C= Equipment Unit Cost : 10.00 Birr/m2
Total of (1:02) 57.67 Total of (1:03)
Hourly Output 5.00 Hourly output:
Direct Cost of work item = A+B+C = 264.78 Birr/m2
Overhead Cost: 15% 39.72 "
Profit Cost: 15% 39.72 "
Total Unit Cost : 344.22 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.
 8
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT: CONCRETE WORK LABOUR HOURLY OUTPUT: 0.75 m3 / hr.
WORK ITEM:
C-25 Concrete (Mechanical Mix) 1:2:3 EQUIPEMENT: Mixer & Vibrator
TOTAL QUANTITY OF WORK ITEM:
1 m3 RESULT: 2310.38 Birr/m3

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Trade No. UF Cost Cost t No. Rental Cost
Cement Qnt. 3.65 390 1423.5 Foreman 1 0.5 8.33 4.165 Mixer 1 30 30
Sand m3 0.51 120.00 61.2 Mason II 2 1 6.25 12.5 Vibrator 2 10 20
Gravel (02) m3 0.76 180.00 136.8 D/L 20 1 2.5 50 0
Water m3 0.213 0.75 0.160 0 0
0 0 0
0 0 0
0 0 0
Total (1:-01) 1621.66 Total (1:02) 66.67 Total (1:03) 50

A= Materia 1621.66 Birr/m3 B=Manpower Unit Cost 88.89 Br./m3 C= Equipment Unit Cost : 66.67 Br./m3
Total of (1:02) 66.67 Total of (1:03) 46.85
Hourly Output 0.75 Hourly output: 0.75
Direct Cost of work item = A+B+C = 1777.21 Birr/m3
Overhead Cost: 15% 266.58 "
Profit Cost: 15% 266.58 "
Total Unit Cost : 2310.38 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.
 9
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.

WORK ITEM:
dia. 8 mm. plain bars EQUIPEMENT:

TOTAL QANTITY OF WORK ITEM:

1 kg. RESULT: 34.16 Birr/kg.

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
diam. 8 mm kg 1.05 22.5 23.63 Foreman 1 0.17 8.33 1.39 4 0.25 1
1.5 mm bla " 0.05 20 1 Barbender 1 1 5 5.00 0
0 D/L 3 1 2.5 7.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 24.63 Total (1:02) 13.89Total (1:03) 1

A= Materials Unit Cost 24.63 birr/kg B= Manpower Unit Cost 1.54 Birr/kg. Equipment Unit Cost 0.11 Birr/kg.
Total of (1:02) Total of (1:03)
hourly output: 7.08/9=0.79 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 26.28 Birr/kg.
Over head cost : 15% 3.94 "
Profit Cost: 15% 3.94 "
Total Unit Cost : 34.16 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 10
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS
PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 9 kg/hr.

WORK ITEM:
dia. 6 plain bars EQUIPEMENT:

TOTAL QANTITY OF WORK ITEM:

1 kg. RESULT: 37.58 Birr/kg.

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
0 6 plain b kg 1.05 25 26.25 Foreman 1 0.17 8.33 1.39 4 0.25 1
1.5 mm bla " 0.05 20 1 Barbender 1 1 5 5.00 0
0 D/L 3 1 2.5 7.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 27.25 Total (1:02) 13.89Total (1:03) 1

A= Materials Unit Cost 27.25 birr/kg B= Manpower Unit Cost 1.54 Birr/kg. Equipment Unit Cost 0.11 Birr/kg.
Total of (1:02) Total of (1:03)
hourly output: 9 kg Hourly output: ____________
Direct Cost of Work Item = A+B+C = 28.90 Birr/kg.
Over head cost : 15% 4.34 "
Profit Cost: 15% 4.34 "
Total Unit Cost : 37.58 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 11

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 10 kg./hr
WORK ITEM:dia. 10 deformed bars EQUIPEMENT:
TOTAL QANTITY OF 1 kg RESULT: 24.79 Birr/kg.

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

** Indexed Type of
Type of Cost per Labour by Hourly Hourly Equipmen Hourly Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
0 10mm def kg 1.05 16.5 17.325 foreman 1 0.17 8.33 1.42 4 0.25 1
1.5 mm bla " 0.0125 20 0.25 bar bender 1 1 5 5.00 0
0 D/L 3 1 2.5 7.50 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Total (1:-01) 17.575 Total (1:02) 13.92 Total (1:03) 1

A= Materials Unit
17.575
Cost Birr/kg. B= Manpower Unit Cost 1.39 Birr/kg. C= Equipment Unit Cost 0.1 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: _______________________ Hourly output: ___________
Direct Cost of Work Item = A+B+C = _ 19.07 Birr/kg.
Over head cost : 15% 2.860 "
Profit Cost: 15% 2.860 "
Total Unit Cost : 24.787 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 12

ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT : REINFORCEMENT BARS LABOUR HOURLY OUTPUT: 10 kg./hr.
WORK ITEM:dia. (12
4.3mm.
) and above deformed bars EQUIPEMENT:
TOTAL QANTITY OF 1 kg. RESULT: 28.52 Birr/kg.
** Indexed Type of
Type of Material Cost (1:01) Cost per Labour by Labour (1:02) Hourly Hourly Equipmen Equipment Cost (1:03) Hourly
Hourly
Material Unit Qty * Rate Unit Grade No. UF Cost Cost t No. Rental Cost
12 and ab kg 1.05 19 19.95 Foreman 1 0.17 8.33 1.4161 4 0.25 1.00
1.5 mm bla " 0.0125 20 0.25 Bar Bender 1 1 5 5 0.00
0.00 D/L 4 1 2.5 10 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total (1:-01) 20.20 Total (1:02) 16.42Total (1:03) 1.00

A= Material 20.2 Birr/kg. B= Manpower Unit Cost 1.64 Birr/kg. C= Equipment Unit Cost 0.1 Birr/kg.
Total of (1:02) Total of (1:03)
Hourly Output: ____ 12.5/12.5=1.00 Hourly output: ____________
Direct Cost of Work Item = A+B+C = 21.94 Birr/PC
Over head cost : 15% 3.29 "
Profit Cost: 15% 3.29 "
Total Unit Cost : 28.52 Birr/kg.
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
Project; Adama municipality justice office Page;______
Contractor; Bekele Debele B.C
Location; Adama
Summery sheet of Unit rates for variation works and Item of works which needs adjustement

ITEM NO. DESCRIPTION UNIT QTY UNIT PRICE AMOUNT REMARKS

A.Sub Structure

1. EXCAVATION AND EARTH WORKS

New Item of work which
1.4 Cutting and removal of trees and bushes Pcs 175.70 Birr/pcs needs adjustement

1.6 Bulk excav. to a depth not exceeding 150cm loose and dry soil m3 95.19 Birr/m3 "

1.7 Cart away surplus excavated mats. 1km. from the site. " 72.99 Birr/m3 "

Sub Total --------------------------------------------

2. CONCRETE WORKS
New Item of work which
2.1 C-5 Lean Concrete (machine mix) 1:2:7 needs adjustement

a) under stone masonery m2 80.54 Birr/m2 "

b) under gread beam m2 80.54 Birr/m2 "

2.2 C-25 Concrete (Mechanical Mix) 1:2:3
Existing item of work which
Needs adjustement of unit
a) for gread beam m3 2,310.38 Birr/m3 price

2.3 C-25 Concrete Slab 15 cm. thick (Mech. Mix) 1:2:3

Existing item of work which
Needs adjustement of unit
a) ground floor m2 344.22 Birr/m2 price

Sub Total --------------------------------------------

3 . MASONRY WORKS
Existing item of work which
Needs adjustement of unit
3.1 50cm. thick masonry foundation (B.G.L). M3 735.38 Birr/m3 price

32.2 50cm. thick masonry foundation (A.G.L). " 743.51 Birr/m3 "

Sub Total --------------------------------------------

Total (A)------------------------------------------

B.Supper Structure
1. CONCRETE WORKS
1.1 C-25 Concrete (Mechanical Mix) 1:2:3
Existing item of work which
Needs adjustement of unit
a) for Elevation Columen m3 2,310.38 Birr/m3 price
b) For top tie beam 2,310.38 Birr/m3 "
c) for Gutter m3 2,310.38 Birr/m3 "

1.2 C-25 Concrete Slab 15 cm. thick (Mech. Mix) 1:2:3

New Item of work which
a) Roof slab m2 344.22 Birr/m2 needs adjustement

2. REINFORCEMENTS
Existing item of work which
Needs adjustement of unit
2.1 dia. 6 mm. plain bars kg. 37.58 Birr/kg. price
New Item of work which
2.2 dia. 8 mm. plain bars kg. 34.16 Birr/kg. needs adjustement

2.3 dia. 10 deformed bars " 24.79 Birr/kg. "

2.4 dia. 12 mm. and above deformed bars " 28.52 Birr/kg. "

Sub Total --------------------------------------------

Page 310
Grand Total

Page 311
 Contract
Item No Description Unit
Qty
A. SUBSTRUCTURE
1. EXCAVATION AND EARTH WORK
1.01 Site clearing and removing the top 200 mm thick soil m2 570.00
1.02 Bulk excavation in ordinary soil to a depth of 1500 mm from
reduced level. m3
1.07 Trench excavation in ordinary soil for masonry foundation to depth
of 1500 mm from reduced level.with 100 cm width and 70cm depth
m3 184.00
1.09 Fill under hard core with imported selected materials from out side
well rolled and compacted in layers not exceeding 200 mm thick.
m3 267.10
1.10 Caraway surplus excavated material to appropriate tip m3
1.11 250mm thick basaltic stone hardcore well rolled, consolidated and
blinded with crushed stone . m2 373.60
Cutting and removal of trees and bushes pcs
Total Carried to Summary

2. CONCRETE WORK
2.01 50mm lean concrete quality C-5, 150 kg of cement/m3,
b) Under floor slab & beams m2
c) Under Masonry foundation m2
2.02 Reinforced concrete quality C-25,minimum cement content of 360
kg of cement/m3 filled in to form work and vibrated around rod
reinforcement (formwork and reinforcement measured separately)

c) To grade beam m3 15.60

d) To 150mm thick ground floor slab m 2
373.60

2.03 Formwork shall be timbered or steel or a combination of two,

sufficient to contain the wet concrete without leakage.
Enough to support temporary loading and pressure from
placing Compaction or vibration without displacement or
appreciable deflection.
c) Grade beam m2 187.20
2.04 Mild steel bar reinforcement according to structural drawings.
Reinforcement shall be free from dirt, oil, grease, paint, readers
paint, readers, etc and any other substances which may affect the
reinforcement and concrete bond (price include cutting bend

a) Dia.6 Plain bar kg 301.20

b) Dia.8 deformed bar kg
c) Dia.10 deformed bar kg 1,345.60
d) Dia.12 deformed bar and above kg
2.05 10mm thick 100mm deep styrofoam expansion joint filler. ml

Total Carried to Summary

3. MASONRY WORK
3.01 500 mm thick basaltic or equivalent type stone masonry bedded in
cement mortar(1:3) mix below ground surface. price shall include
cement mortar bed. m3 109.20
3.02 500 mm thick basaltic or equivalent type stone masonry bedded in
cement mortar(1:3) mix above ground surface. price shall include
cement mortar bed & pointing exposed face. m3 93.60
3.03 Semi dressed masonry steps size 12000 x300 x140mm (Price shall
include excavation, back fill and pointing.) m3

Total Carried to Summary

B. SUPERSTRUCTURE
1. CONCRETE WORK
1.01 C-25 reinforced concrete with a minimum cement content of
360kg/m3 to be poured into formwork around reinforcement
bar (unless otherwise described. formwork and reinforcement
measured separately)
a) To elevation columns m3 7.20
c) To top tie beam m3 15.60
d) To 150mm thick suspended slab m2

e) To RC gutter m3 5.20
1.06 Provide, cut and fix in position sawn zigba wood or steel formwork
which ever appropriate.
a) To elevation columns m2 97.00
c) To top tie beams m2 187.20
 d) To suspended slab m2
e) To RC gutter m2 57.35
1.07 Mild steel reinforcement according to structural drawings. Price
includes cutting, bending, placing in position and tying wire and
required spacers. Labor cost only.
a) Dia. 6 Plain bar kg 938.53
c) Dia. 10 deformed bar kg 393.60
d) Dia. 12 deformed bar kg 1,268.45
e) Dia. 14 deformed bar kg
f) Dia. 16 deformed bar kg
g) Dia. 20 deformed bar kg

Total Carried to Summary

2. BLOCK WORK
2.01 20x20x40cm HCB wall which can satisfy the designed strength ,
bedded in cement mortar (1:3).Price shall include mortar bed m2 169.78
2.02 Ditto item 2.01 but 15x20x40mm thick m2 217.20
Dressed stone masonery wall as per the drawing m3 18.60
Total Carried to Summary

3. ROOFING
3.01
Roof cover in precoated or galvanized EGA - 400, 0.4mm thick
fixed to zigba purlins,price shall include ridge cap, UV resistance
washers and G-28 flat sheet dev. Length 330 mm Ridge cap. (Purlins
measured separately and roof measured in horizontal pr
m2 780.20
3.02 a) G-28 Galvanized sheet metal gutter of dev. Length 700mm price
includes two coats of anti-rust and synthetic paint ml 153.76
b) G-28 Galvanized sheet metal gutter of dev. Length 620mm price
includes two coats of anti-rust and synthetic paint ml
3.03 G-28 Galvanized sheet metal valley gutter of dev. Length 700mm
price includes two coats of anti-rust and synthetic paint ml 10.00
3.04 a) Ditto item 3-2 but copping with flashing dev. length 1000mm. ml 105.92
b) Ditto item 3-2 but fleshing copping dev. length 880mm. ml
3.05 a) Ditto item 3-2 but dev. length. of 330mm for flashing ml 13.24
b) Ditto item 3-2 but flashing dev. length 650mm. ml
3.06 2000mm wide sun shading fabric element m2 137.23
 3.07 Supply and fix wire mesh ventilation size 60x60mm (in flat metal
frames) under eave with combination of ribbed sheet size
120x60mm nailed to zigba wood battens size40x50mm. Price
include three coats of oil paint and all other necessary accessories to
comp
m2 107.02

Total Carried to Summary

4. CARPENTRY & JOINERY

4.01 Supply and fix 8 mm thick chip wood ceilings. Price include 40 x 50
mm zigba wood battens with c/c spacing of 600 mm both ways,
corner list and all other necessary accessories to complete the work.
m2 644.86
4.02 Supply and fix 300x25mm zigba wood fascia board price include
three coats of oil paint m 139.10
4.03 Supply and fix flush type wooden doors of 40mm thick both side
covered with 4mm thick ply wood and RHS steel frame price
includes approved quality cylindrical lock, hinges, three coats of
varnish paint, metal louver and all other necessary accessories to

D5 size 807x2745mm pcs 67.00

D5' size 807x2545mm pcs 8.00
4.04 Supply, fabricate and mount wood truss according to the structural
drawing. Price shall include two coats of anti-termite treatment and
all other necessary accessories. The connection joints shall be
approved by the responsible engineer.
4.04.1 Eucalyptus wood upper & lower members.Dia. 100mm. ml 1,351.43
4.04.2 Eucalyptus wood vertical & diagonal members.Dia. 100mm. ml 1,279.08
4.04.3 Sawn Zigba wood roof purlins50x70mm placed at c/c 1200mm.
ml 914.48

Total Carried to Summary

5. METAL WORK
5.01 Metal window and doors made of 38x1.5mm LTZ profiles shown on
the drawings, price include approved quality locks and all iron
mongry works, two coats of anti rust, three coats of synthetic paint,
1mm thick ribbed sheet and door stopper. All according to d

Doors
D6 size 580x1735mm covered with 1mm thick ribbed sheet pcs 72.00
 Window
W1 size 1180x1505mm pcs 78.00
Window doors
WD1 size 1580x2545mm pcs 3.00
Top Window
a) TW1 size 580x505mm pcs 12.00
b) TW2 size 1940x505mm pcs 6.00
5.02 Φ 50mm,2.5mm thick furniture pipe hand rail fixed to metal
balustrade with welding and all other necessary accessories for
completing the work. All according drawing and shall be approved
by the engineer. m 1,073.06

Total Carried to Summary

6- STRUCTURE STEEL WORK

Supply, fabricate and mount steel truss according to the structural

drawing .Price shall include one coat of antirust and two coats of
syntactic enamel painting and all other necessary accessories.
6.01 RHS TRUSS
a)60X60x3mm. kg
b)30x30x2.5mm
c)40x40x3mm. kg
6.02 RHS lattice Purlins
a)25x25x2.5.mm. kg
6.03 Bolts with nuts
a)Dia. 16mm J-bolt .Dev length =300 mm with washer and nut pcs
b)Dia. 16mm J-bolt .Dev length =400 mm with washer and nut pcs
c)Dia 12 mm bolt .Dev length =100 mm with washer and nut pcs
d)Dia 20 mm bolt .Dev length =400 mm with washer and nut pcs
6.04 Angle Iron
a)25 X 25 x 4 mm size L=30mm pcs
b)30x25/25x4mm pcs
6.05 Metal plates
a)2(200x200x5 mm) pcs
b)2(200x200x6mm) pcs
c)2(200x100x5mm) pcs
d)2(200x300x5mm) pcs
6.06 Supply, fabricate and erect steel staircase according to the structural
drawing .Price shall include one coat of antirust and two coats of
syntactic enamel painting and all other necessary accessories.
pcs 2.00
6,07 Supplly, assemble & erect steel structure fire escape spiral stair case
manufactured from CHS, RHS Profile & checkered plate treads
including RHS, CHS balustrade & hand rail in accordance with
detail drawing. Price includes one coat of anti rust, two coats of
synthetic enamel paint and the necessary accessories and related
works to complete the work.

Size: Dia. 2200mm, Height 6180mm pcs 1.00

Total Carried to Summary

7.FINISHING
7.01 Apply three coats of plastering in cement mortar (1:3)Price shall
include exposed surface of beams & column,pre-cleaning and
preparation of the surface.
a)To internal wall surface. m² 4,370.25
b)To external wall surface. m² 1,920.15
c)To concrete ceiling. m² 1,297.66
7.02 Apply three coats of plastering in cement mortar (1:3).Pre-cleaning
and preparation of the surface.
a)To external wall surface. m²
b)To exposed beam and column m²
7.03 Apply pointing to internal HCB wall. m²
7.04 Apply three coats of plastering, horizontally grooved in cement
mortar (1:3)Price shall include. Pre-cleaning and preparation of the
surface. m²
7.05 Two coats of plastering in 1:3 ratio cement mortar to
receive ceramic wall tiles m2 684.00
7.06 Supply and lay terrazzo tile flooring. The pattern of the tile and the
entire work shall be approved by the engineer. Price shall include
cement mortar (1:3) bed and grouting. m² 213.49
7.07 Supply and fix 6 mm thick & 150x150mm white glazed ceramic
wall tiles with cement mortar (1:2) backing with 5mm joints to be
grouted with white cement. m2 684.00
7.08 50 mm thick smooth finished cement screed(1:3) floor finish with
glass crack protection. Price include glass. All as per engineers
instruction. m2 1,770.78
7.09 Supply and fix 30mm thick and 300mm wide edge chamfered and
with water drip grooved terrazzo window sill with a minimum slope.
Quality of terrazzo shall be approved by the engineer. ml 122.88
7.10 Supply and fix 30 x 30 x 3 mm angle iron corner protection up to a
height of 1500mm from floor finish level, flushed to walls. No 148.50
7.11 1200mm wide stone pavement around the building. Price shall
includes red ash or equivalent bedding material as per the detail
drawing and the engineers direction.
m2 164.81
7.12 Cement wash plastering to receive oil paint. m2

Total Carried to Summary

8. PAINTING
Apply three coats of plastic emulsion paint. Price shall include pre -
cleaning & preparation of the surface.
8.01 To internal plastered wall surface. m2 4,370.25
8.02 To internal pointed wall surface. m3

8.03 To external plastered wall surface. m2 1,920.15

8.04 To external grooved wall surface. m3

8.05 To exposed beam and column m4

8.06 To RC ceiling. m2
8.07 To chip wood ceiling. m2 1,297.66
8.08 Oil paint to cement wash wall surface m2
644.86

Total Carried to Summary

9. GLAZING
9.01 Supply and fix 4 mm thick clear sheet glass to metal beads and
puttied with approved quality of putty. m² 200.48

Total Carried to Summary

10. SANITARY INSTALLATION

10 SANITARY EQUIPMENT (FIXTURES)

10.1 All fixtures which differs from that specified below is
subject to the owner's approval, based on samples,
catalogues and brochures presented by the contractor.
Unit price shall include all the necessary fixing brackets
 or hooks and all assistnace civil works such as
chiselling of walls, floors, beams and etc.
10.01 Supply and fix hand wash basins made of white vitreous
china as per the technical specificattion & complete with
the followings :
- lever action chrome plated mixing valve/water tap/
- Brass smell trap
- Heavey duty flexible pipes for a working
pressure of 4bars or as per technical specification
requirment
- Chrome plated chains,with plug
Fixing shall be on wall with brass/stainless steel screws,
supported with concealed angle iron or similar as required.
Price shall include all assistance civil works.
Type : Tabor ceramic with pedstal stand
Size : 500 x 400 mm /approximate size/ No 36.00
10.02 Supply and fix Tabor ceramic wash down water closets
made of white vitreous china with plastic seat and cover
including low flush cistern.Price shall include with all
necessary accessories & accessories shall full fill the
requirments given on EBCS-9 , sanitary technical
specification & below.
Cistern… - Vitreous china with a capcity of 7-9 liter &
max. filling time of 2minutes,complete with
heavey duty float valve /resist 4bar water
pressure/, chrome plated steel flush valve,
heavey duty flexible pipes for a working
pressure of 4bars.
Seats… - Hard cover /smooth & non absorbent /
- Seats & cover to be fixed to WC pan with brass
/stainless stee/ hinges with protective
washers between hinge fixings & on both sides
of ceramic-ware.
- When raised,all seats & covers should travel
though an angle greater than 90degree to
ensure stability. No 36.00
10.03 Supply and fix foot washing trough made of 80mm thick
reinforced concrete with Dia.6mm both ways c/c 120mm,
complete with dia.15mm chrome plated long arm lever
action water tap (3pcs), P-smell trap (3pcs), Awassa ceramic
 cover on all internal & external surface of the trough & on
partion wall to a minimum of 1meter high from trough top level.
Price shall include all the necessary accessaries &
assistance civil works as shown on the detailed drawing.The
floor of the foot trough shall also be linned with ceramic
tile with a min. of 5% slope provided towards the trapped drain.
There shall also be a cross fall benching towards the center
of the channel for proper drainage.
Internal size: 1300 x 300 mm,depth=350mm No 6.00
10.04 Ditto to item 1.3 above,for urinals in male dormitaries. No 6.00
10.05 Supply and fix toilet paper holder out of Awassa ceramic or
equivalent, fixed with chrome plated brass wall flanged roll
with chrome plated fastening screws and other accessories. No 36.00
10.06 Supply and fix crystal glass mirrors for toilet hand wash
basins with copper back protection, size:500x400 mm
including chrome plated brass mirror clips with chrome
plated screws and etc... for hand wash basins. Price
shall also include approved quality shelves. No 36.00
10.07 Supply and fix soap holder out of Awassa ceramics or
equivalent, fixed with chrome plated brass wall flanged roll
chrome plated fastening screws and other accessaries, for
hand wash basins. No 72.00
10.08 Supply and fix shower units made of slip resistant
enamelled steel with corner outlet , comlete with approved
quality adjustable shower head, chrome plated lever action
mixing valve, brass chrome plated waste drainage outlet,
brass chrome plated P-smell trap and with all other
necessary accessories.
Size: 700 x 700 mm No 36.00
10.09 Supply and fix recessed wall mounted fire hydrant hose
reels, complete with dia. 32 mm and 25 meters long
canvas hose, spray jet nozzle, gate valve, swinging guide
arm, and with all other necessary accessories. Unit price
shall include about 900 x 600 x 250 mm approved quality
steel cabinet with glass door and 5kg CO2 fire extingusher
inside the cabinet. No 6.00
10.10 Supply and fix floor drains made of polished steel
of approved quality, complete with P-smell trap
and all other necessary fittings and accessories.
 Size:- Dia. 100 mm No 12.00
10.2 WATER SUPPLY PIPES, VALVES AND ACCESSARIES
Water supply pipes shall be galvanized steel and be fixed
to walls, beams, or etc.Unit price shall include all assistance
civil works and necessary fittings such as T, bends, Y,
reducers. All the necessary valves shall be fixed properly as
per the manufacturer's instruction and according to the
drawing shown. All water pipes shall be tested two times the
working pressure or 50 meters head, which ever is greater at
the expense of the contractor.
10.2.01 Supply and install galvanized steel pipes to internal water
distribution system as shown on the drawing, complete with
the necessary accessaries.
i) dia. 15 mm ml 132.00
ii) dia. 20 " ml 152.00
iii) dia. 25 " ml 170.00
iv) dia. 32 " ml 23.00
10.2.02 Ditto but to be installed in walls,price shall include civil works
i) dia. 15 mm ml 1.00
ii) dia. 20 " ml 1.00
iii) dia. 25 " ml 1.00
iv) dia. 32 " ml 1.00
10.2.02 Ditto item no. 2.1 above, for fighting pipes.
i) dia. 50mm ml 16.00
ii) dia. 32mm ml 3.00
10.2.02 Supply, fix, and approved quality bronze gate valves at
internal branch water pipes and pipe inlet to building of the
following sizes and as where shown on the drawing.
a) dia .20 mm No 18.00
a) dia .25 mm No 12.00
b) dia .32 mm No 4.00
c) dia .50 mm No 1.00
10.3 WASTE, VENT AND STORM WATER PIPES AND
ACCESSORIES
All domestic waste, vent and storm water pipe lines
shall be uPVC pipes and shall be provided with a minimum
slope of 2% towards the outlet. All uPVC pipes and
necessary fittings shall be standard quality as specified
in the technical specification and be free from damage
during storage, constracyion and etc. Unit price shall include
 all the necessary assistance civil works, such as chiseling,
fixing or hanging hanging to walls, beams or slabs etc..
neccessary fittings such as bends, Y, T, etc. Storm water
PVC pipes shall resist the external temprature and the
quality shall meet the purpose.
10.3.01 Supply and lay internal uPVC waste and vent pipes
according to where shown on the drawings. Complete with
all the necessary fittings.
Dia. 50 mm ml 220.00
" 80 " ml 16.00
" 110 " ml 105.00
10.3.02 Supply and install vent caps made of rigid uPVC to be
connected to the roof terminal of vent pipe as shown on the
riser diagram,complete with all the necessary sealing
gaskets and accessories.
Dia. 110 mm No 8.00
10.3.03 Supply and fix rectangular down pipe made from gauge 28
galvanized iron sheet metal, complete with bracket supports
to columns, walls, etc every 1.5 meter length. Unit price
shall include all associated masonry worksfor fixing.
size: 8 cm x 10 cm (development length = 40 cm) ml 190.00
10.3.04 Supply and lay approved quality storm water uPVC pipes to
drain open ditch according to where shown on the drawing.
Price shall include all the necessary connecting pieces.
Dia. 160 mm ml 15.00
10.3.05 Supply and lay semi-circular open precast concrete open
channel on 50mm thick sand bedding for court yards. Unit
price shall include flat stone/concrete topping, provision of
metal grating at inlet to manhole,excavation of the trench and
cartaway.
Ditch dia.: 1/2 300 mm ml 65.00
10.3.06 Construct manhole with 300mm sand trap for court yards out
of 200mm thick cavity filled block walls, 150mm thick R.C
base and 80mm thick manhole cover. Unit price shall include
excavation of pit and cart away.
Size: 600 x 600 mm, Depth=800mm No. 1.00

Total Carried to Summary

11. ELECTRICAL INSTALLATION

 Supply and Install ;
11 Low voltage system earthling
11.01 Low voltage system earthling consisting of 1x16mm² bare copper
conductor (6m) inside rigid PVC conduit of 110mm diameter
(measured else-where) and 2400x 16mm copper bond earthling rod
inside manhole (measured else-where) including all connecting
accessori NO 1.00
11.2 MANHOLE
11.2.01 Manhole in brick or masonry, internally of 600x600x700mm
including reinforced concrete cover with lifting lug. NO 1.00
11.2.02 Ditto, but 500x500x700 NO 6.00
11.3 Feeder Cables
PVC sheathed PVC insulated cable type
SIEMENS NYY0.6/1KV or equivalent and of:-
11.3.01 5x6mm² from MDB-D upto SDB-D1L M 4.00
11.3.02 5x6mm² from MDB-D upto SDB-D2L M 7.00
11.3.03 5x6mm² from SMDB-D upto SDB-D1R M 4.00
11.3.04 5x6mm² from SMDB-D upto SDB-D2R M 7.00
11.3.05 5x10mm² from MDB-D upto SMDB-D M 57.00
11.4 Conduits and Pipes
11.4.01 PVC pipe of 32mm diameter M 20.00
11.4.02 PVC pipe of 50mm diameter M 50.00
11.4.03 PVC pipe of 110mm diameter M 5.00
11.5 Distribution Boards
11.5.01 Surface mounting distribution board MDB-D, in sheet steel
enclosure withphase,
door and with lockable
neutral, and earth bus-bars of 125A rating and
consisting of:-
1 pc main MCCB of 100A/3P
1 pc ACB of 50A/3P
2 pcs ACB of 25A/3P
5 pcs ACB of 16A/1P
5 pcs ACB of 10A/1P
25% reserve pitches NO 1.00
11.5.02 Flush mounting distribution board SMDB-D, in sheet steel enclosure
with lockable
door and with phase, neutral, and earth bus-bars of 63A rating and
consisting of:-
1 pc main ACB of 50A/3P
 2 pcs ACB of 25A/3P
5 pcs ACB of 16A/1P
5 pcs ACB of 10A/1P
25% reserve pitches NO 1.00
11.5.03 Flush mounting distribution board SDB-D1L,D2L,D1R,D2R, in
sheet steel enclosure
with lockable door and with phase, neutral, and earth bus-bars of
63A ratingof:-
consisting and
1 pc main ACB of 25A/3P
5 pcs ACB of 16A/1P
5 pcs ACB of 10A/1P
25% reserve pitches NO 4.00
11.6 Light Points
11.6.01 Flush mounted light points fed through PVC insulated conductors of
3x2.5 mm² inside PVC conduits of 16 mm diameter, including
junction boxes with covers insulating screw cap connectors. NO 383.00
11.7 Extra Over Light Points For : -
(Type Leg rand Suno or Equivalent)
11.7.01 Flush mounting two gang single switch, 7740 05 + 7740 41 NO 75.00
11.7.02 Flush mounting two-way switch, 7740 06 + 7740 41 NO 41.00
11.7.03 Flush mounting intermediate switch, 7740 07 + 7740 41 NO 2.00
11.8 Socket Outlet Points
11.8.01 10-16A/1P socket outlet points fed through PVC insulated
conductors of 3x2.5mm² inside PVC conduits of 16mm diameter
including junction boxes with covers, and insulating screw cap
connectors all for flush mounting. NO 152.00
11.9 Socket Outlets
(Type Leg rand Suno or Equivalent)
11.9.01 Flush mounting socket outlet of 10-16A/1P, 7740 20 + 77 40 41. NO 83.00
11.9.02 Flush mounting socket outlet of 10-16A/1P twin, 7740 25+ 77 40 42. NO 69.00
11.10 TV. system
11.10.01 TV points fed through co-axial TV cables inside PVC conduits of
32mm diameter including junction boxes with covers, insulating
screw cap connectors, and flush mounted terminal TV sockets. NO. 1.00
11.11 Light Fittings and Lamps
(Specified Type or Equivalent)
11.11.02 Fluorescent fitting type Philips
TMS 022/ 136 IC +1xTLD 36W/840 lamp. NO. 383.00
11.12 Lightning Protection System
11.12.01 Air termination copper rod of 1.5m with roof mounting bracket. NO. 2.00
11.12.02 1x25mm sq. bare copper down conductor inside PVC conduit of
25mm diameter from roof bond to junction box. M 60.00
11.12.03 Testing junction boxes at 1.5m above ground level. NO. 6.00
11.12.04 1x25mm sq. bare copper earth conductor inside PVC conduit of
25mm diameter from junction box to earthling rod. M 12.00
11.12.05 1500x16mm copper bond earthling rod inside 500x500x700mm pit
(measured elsewhere) including all connecting accessories. NO. 6.00
11.12.06 Bonding down conductor with metal roof and roof support members.
Ls. 1.00

Total Carried to Summary

Grand Total Summary
Unit Rate Contract Amount

3.76 2,143.20

95.19 -

15.50 2,852.00

22.30 5,956.33
72.90 -

41.06 15,340.02
175.70 -
26,291.55 62,141.09

80.54 -
80.54 -

1,200.00 18,720.00
180.00 67,248.00
176,368.52

50.00 9,360.00 9,360.00

 12.00 3,614.40
-
11.00 14,801.60
28.52 -
-
44,670.71
113,744.00

416.38 45,468.70

433.40 40,566.24

149,896.55

86,034.94 442,436.87 216,366.39 51%

226,070.48

1,300.00 9,360.00
1,300.00 20,280.00
344.20 -
1,300.00 6,760.00 244,666.53

-
52.00 5,044.00
52.00 9,734.40 646,826.30
 - 442,436.87
52.00 2,982.20 17,760.60 1,089,263.17

- 1,252,652.65
13.00 12,200.89
12.00 4,723.20
12.00 15,221.40
- 81,203.53 0.65
-
-

86,306.09 343,630.66 786,067.54

122.00 20,713.16
92.00 19,982.40
135.00 2,511.00
43,206.56

100.00 78,019.88

65.00 9,994.40

62.00

65.00 650.00
90.00 9,532.80
85.00
35.00 463.40
62.00
150.00 20,584.80
 100.00 10,701.60

129,946.88

95.00 61,261.68

60.00 8,346.00

1,800.00 120,600.00
1,720.00 13,760.00

12.00 16,217.21
10.00 12,790.80

23.00 21,033.04

254,008.73

530.00 38,160.00
 580.00 45,240.00

1,500.00 4,500.00

140.00 1,680.00
300.00 1,800.00

140.00 150,228.40

241,608.40

21.00

21.00

21.00

35.00
40.00
20.00
65.00

3.00
4.00

100.00
135.00
70.00
180.00
20,000.00 40,000.00

25,000.00 25,000.00

65,000.00

44.00 192,291.07
46.00 88,327.11
48.00 62,287.71

46.00
48.00
19.00

65.00

38.00 25,991.86

130.00 27,753.65

90.00 61,559.68

50.00 88,539.16
75.00 9,216.00

28.00 4,158.00

90.00 14,832.72
23.00

574,956.96

11.00 48,072.77
12.00
12.00 23,041.85
12.00
12.00
13.00
13.00 16,869.59
13.00 8,383.18

96,367.39

85.00 17,040.65

17,040.65
350.00 12,600.00

450.00 16,200.00
 550.00 3,300.00
550.00 3,300.00

30.00 1,080.00

280.00 10,080.00

30.00 2,160.00

480.00 17,280.00

2,000.00 12,000.00
130.00 1,560.00

40.00 5,280.00
48.00 7,296.00
60.00 10,200.00
75.00 1,725.00

55.00 55.00
67.00 67.00
85.00 85.00
110.00 110.00

140.00 2,240.00
75.00 225.00

140.00 2,520.00
170.00 2,040.00
240.00 960.00
400.00 400.00
 30.00 6,600.00
45.00 720.00
55.00 5,775.00

45.00 360.00

40.00 7,600.00

120.00 1,800.00

80.00 5,200.00

950.00 950.00

141,768.00
2,500.00 2,500.00
-

1,350.00 1,350.00
900.00 5,400.00
-
-
-
65.00 260.00
65.00 455.00
65.00 260.00
65.00 455.00
98.00 5,586.00
-
14.00 280.00
20.00 1,000.00
40.00 200.00
-
-

-
-
-
-
-
-
7,000.00 7,000.00
-

-
-
 -
-
-
2,700.00 2,700.00
-
-
-
-
-
-
1,900.00 7,600.00
-

185.00 70,855.00
-
-
45.00 3,375.00
45.00 1,845.00
65.00 130.00
-

185.00 28,120.00
-
-
45.00 3,735.00
90.00 6,210.00
- -

340.00 340.00
-
-
-
185.00 70,855.00
-
2,100.00 4,200.00

65.00 3,900.00
325.00 1,950.00

65.00 780.00

350.00 2,100.00

1,600.00 1,600.00

235,041.00
2,111,321.15