0% found this document useful (0 votes)

91 views248 pages

Cost Breakdown Mizan

Uploaded by

Mohammed Gagi

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLS, PDF, TXT or read online on Scribd

0% found this document useful (0 votes)

91 views248 pages

Cost Breakdown Mizan

Uploaded by

Mohammed Gagi

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLS, PDF, TXT or read online on Scribd

ANALYSIS SHEET FOR DIRECT UNIT COST

PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.1) Clear off site 20cm thick LABOUR HOURLY OUTPUT: 225.00 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 225.00 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
0.00 Forman 1 0.10 6.25 0.63 Excavator 1 1 750.00 750.00
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 750.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 0.03 = Total of (1:03) 750.00 3.33
Hourly output 225 Hourly output 225
DIRECT COST OF WORK ITEM = A + B + C = 3.37
Remarks: 15% Add for overhead and profit = 3.87 = 3.90 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.2) Bulk Excavation < 1.50m (Soil) LABOUR HOURLY OUTPUT: 45.00 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 45.00 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
0.00 Forman 1 0.10 6.25 0.63 Excavator 1 1 750.00 750.00
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 750.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 0.17 = Total of (1:03) 750.00 16.67
Hourly output 45 Hourly output 45
DIRECT COST OF WORK ITEM = A + B + C = 16.83
Remarks: 15% Add for overhead and profit = 19.36 = 19.40 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.6) Excavation for Isolated Footings <1.50m (Soil) LABOUR HOURLY OUTPUT: 40.00 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 40.00 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
0.00 Forman 1 0.10 6.25 0.63 Excavator 1 1 750.00 750.00
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 750.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 0.19 = Total of (1:03) 750.00 18.75
Hourly output 40 Hourly output 40
DIRECT COST OF WORK ITEM = A + B + C = 18.94
Remarks: 15% Add for overhead and profit = 21.78 = 21.80 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.10) Excavation for Isolated Footings <3.00m (soil) LABOUR HOURLY OUTPUT: 30.00 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 30.00 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
0.00 Forman 1 0.10 6.25 0.63 Excavator 1 1 750.00 750.00
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 750.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 0.25 = Total of (1:03) 750.00 25.00
Hourly output 30 Hourly output 30
DIRECT COST OF WORK ITEM = A + B + C = 25.25
Remarks: 15% Add for overhead and profit = 29.04 = 29.10 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.14) Trench Excavation <1.50m (soil) LABOUR HOURLY OUTPUT: 40.00 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 40.00 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
0.00 Forman 1 0.10 6.25 0.63 Excavator 1 1 750.00 750.00
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 750.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 0.19 = Total of (1:03) 750.00 18.75
Hourly output 40 Hourly output 40
DIRECT COST OF WORK ITEM = A + B + C = 18.94
Remarks: 15% Add for overhead and profit = 21.78 = 21.80 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.18) Backfill around foundation LABOUR HOURLY OUTPUT: 0.71 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 0.71 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
0.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 10.49 = Total of (1:03) 0.30 0.42
Hourly output 0.71 Hourly output 0.71
DIRECT COST OF WORK ITEM = A + B + C = 10.92
Remarks: 15% Add for overhead and profit = 12.55 = 12.60 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.19) Selected material fill around foundation LABOUR HOURLY OUTPUT: 2.10 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 2.00 m3 / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 60.00 = Total of (1:02) 7.45 3.55 = Total of (1:03) 0.30 0.15
Hourly output 2.1 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 63.70
Remarks: 15% Add for overhead and profit = 73.25 = 73.30 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.20) Backfill under hard core LABOUR HOURLY OUTPUT: 0.71 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 0.71 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
0.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 10.49 = Total of (1:03) 0.30 0.42
Hourly output 0.71 Hourly output 0.71
DIRECT COST OF WORK ITEM = A + B + C = 10.92
Remarks: 15% Add for overhead and profit = 12.55 = 12.60 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.21) Selected material under hard core LABOUR HOURLY OUTPUT: 2.10 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 2.00 m3 / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 75.00 = Total of (1:02) 7.45 3.55 = Total of (1:03) 0.30 0.15
Hourly output 2.1 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 78.70
Remarks: 15% Add for overhead and profit = 90.50 = 90.60 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.22) Remove surplus excavated material LABOUR HOURLY OUTPUT: 51.00 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 51.00 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
0.00 G.Leader 1 0.25 1.88 0.47 Loader 1 1 600.00 600.00
0.00 DL 2 1.00 1.88 3.76 Truck 2 1 125.00 250.00
0.00 Surveyor 1 0.25 10.38 2.60 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.45 Total = 850.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.45 0.15 = Total of (1:03) 850.30 16.67
Hourly output 51 Hourly output 51
DIRECT COST OF WORK ITEM = A + B + C = 16.82
Remarks: 15% Add for overhead and profit = 19.34 = 19.40 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.23) Hard core LABOUR HOURLY OUTPUT: 1.04 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 1.04 m2 / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 23.03 = Total of (1:02) 9.86 9.48 = Total of (1:03) 0.30 0.29
Hourly output 1.04 Hourly output 1.04
DIRECT COST OF WORK ITEM = A + B + C = 32.79
Remarks: 15% Add for overhead and profit = 37.71 = 37.80 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 2.1) Stone masonry wall(BGL) LABOUR HOURLY OUTPUT: 0.21 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 0.24 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 1.03 155.79 160.46 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Sand m3 0.29 268.00 77.72 G.Leader 1 0.25 1.88 0.47 0.00
Stone m3 1.27 74.29 94.35 DL 2 1.00 1.88 3.76 0.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 172.07 Total = 12.36 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 172.07 = Total of (1:02) 12.36 58.83 = Total of (1:03) 0.30 1.25
Hourly output 0.21 Hourly output 0.24
DIRECT COST OF WORK ITEM = A + B + C = 232.15
Remarks: 15% Add for overhead and profit = 438.67 = 438.70 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 2.2) Stone masonry wall(AGL) LABOUR HOURLY OUTPUT: 0.102 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 0.140 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 1.03 155.79 160.46 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Sand m3 0.29 268.00 77.72 G.Leader 1 0.25 1.88 0.47 0.00
Stone m3 1.35 74.29 100.29 DL 2 1.00 1.88 3.76 0.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 178.01 Total = 12.36 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 178.01 = Total of (1:02) 12.36 121.13 = Total of (1:03) 0.30 2.14
Hourly output 0.102 Hourly output 0.14
DIRECT COST OF WORK ITEM = A + B + C = 301.28
Remarks: 15% Add for overhead and profit = 518.17 = 518.20 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 3.1) Lean Concrete (C-5), a,b,c,d LABOUR HOURLY OUTPUT: 17.500 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 17.500 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.08 155.79 12.46 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.02 268.00 5.36 G.Leader 1 0.25 1.88 0.47 Mixer 1 1 26.00 26.00
Aggregate m3 0.05 235.00 11.75 DL 4 1.00 1.88 7.52 0.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 Mixer Opr. 1 1.00 1.88 1.88 0.00
0.00 0 0.00
0.00 0 0.00
Total = 17.11 Total = 17.99 Total = 26.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 17.11 = Total of (1:02) 17.99 1.03 = Total of (1:03) 26.60 1.52
Hourly output 17.5 Hourly output 17.5
DIRECT COST OF WORK ITEM = A + B + C = 19.66
Remarks: 15% Add for overhead and profit = 35.94 = 36.00 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 3.2) Reinforced Concrete (C-25), a,b,c,g LABOUR HOURLY OUTPUT: 0.625 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 0.624 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 3.60 155.79 560.85 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.498 268.00 133.46 G.Leader 1 0.25 1.88 0.47 Mixer 1 1 26.00 26.00
Aggregate m3 0.748 235.00 175.78 DL 4 1.00 1.88 7.52 Vibrator 2 1 7.00 14.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 Mixer Opr. 1 1.00 1.88 1.88 0.00
0.00 0 0.00
0.00 0 0.00
Total = 309.24 Total = 17.99 Total = 40.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 309.24 = Total of (1:02) 17.99 28.79 = Total of (1:03) 40.60 65.06
Hourly output 0.625 Hourly output 0.624
DIRECT COST OF WORK ITEM = A + B + C = 403.10
Remarks: 15% Add for overhead and profit = 1063.67 = 1063.70 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 3.2) Reinforced Concrete (C-25), d, 10cm LABOUR HOURLY OUTPUT: 6.280 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 6.280 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.36 155.79 56.08 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.050 268.00 13.40 G.Leader 1 0.25 1.88 0.47 Mixer 1 1 26.00 26.00
Aggregate m3 0.075 235.00 17.63 DL 4 1.00 1.88 7.52 Vibrator 2 1 7.00 14.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 Mixer Opr. 1 1.00 1.88 1.88 0.00
0.00 0 0.00
0.00 0 0.00
Total = 31.03 Total = 17.99 Total = 40.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 31.03 = Total of (1:02) 17.99 2.87 = Total of (1:03) 40.60 6.46
Hourly output 6.28 Hourly output 6.28
DIRECT COST OF WORK ITEM = A + B + C = 40.36
Remarks: 15% Add for overhead and profit = 106.42 = 106.50 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 3.4) Formworks, a,b,c,d,e,f,g,h LABOUR HOURLY OUTPUT: 0.723 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.720 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Timber m2 0.25 75.00 4.69 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Eucalyptus ml 1.30 3.00 3.90 G.Leader 1 0.25 1.88 0.47 0.00
Nails kg 1.50 10.80 16.20 DL 2 1.00 1.88 3.76 0.00
mould oil Lt 0.50 3.00 1.50 Carpenter 1 1.00 5.63 5.63 0.00
0.00 Helper 2 1.00 3.13 6.26 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 26.29 Total = 16.74 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 26.29 = Total of (1:02) 16.74 23.16 = Total of (1:03) 0.60 0.83
Hourly output 0.723 Hourly output 0.72
DIRECT COST OF WORK ITEM = A + B + C = 50.28
Remarks: 15% Add for overhead and profit = 57.82 = 57.90 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 3.5) Reinforcement Steel Bars, a,b,c,d,e,f,g LABOUR HOURLY OUTPUT: 11.500 Kg / hr
TOTAL QTY.: 1 Kg EQUIPMENT: 11.500 Kg / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Steel bar Kg 1.05 9.96 10.46 Forman 1 0.10 7.50 0.75 Tools 2 1 0.15 0.30
Black wire Kg 0.02 9.00 0.18 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.25 2.50 0.00
0.00 Bar bender 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.02 2.02 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 10.64 Total = 10.74 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 10.64 = Total of (1:02) 10.74 0.93 = Total of (1:03) 0.30 0.03
Hourly output 11.5 Hourly output 11.5
DIRECT COST OF WORK ITEM = A + B + C = 11.60
Remarks: 15% Add for overhead and profit = 13.34 = 13.40 Birr Per Kg
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.1) Reinforced Concrete (C-25), a,b LABOUR HOURLY OUTPUT: 0.500 m3 / hr
TOTAL QTY.: 1 m3 EQUIPMENT: 0.500 m3 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 3.60 155.79 560.85 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.498 268.00 133.46 G.Leader 1 0.25 1.88 0.47 Mixer 1 1 26.00 26.00
Aggregate m3 0.748 235.00 175.78 DL 4 1.00 1.88 7.52 Vibrator 2 1 7.00 14.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 Mixer Opr. 1 1.00 1.88 1.88 0.00
0.00 0 0.00
0.00 0 0.00
Total = 309.24 Total = 17.99 Total = 40.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 309.24 = Total of (1:02) 17.99 35.99 = Total of (1:03) 40.60 81.20
Hourly output 0.5 Hourly output 0.5
DIRECT COST OF WORK ITEM = A + B + C = 426.43
Remarks: 15% Add for overhead and profit = 1090.51 = 1090.60 Birr Per m3
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.3) Formworks, a,b,c,d,e LABOUR HOURLY OUTPUT: 0.723 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.720 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Timber m2 0.25 75.00 9.38 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Eucalyptus ml 2.00 3.00 6.00 G.Leader 1 0.25 1.88 0.47 0.00
Nails kg 1.80 10.80 19.44 DL 2 1.00 1.88 3.76 0.00
mould oil Lt 0.50 3.00 1.50 Carpenter 1 1.00 5.63 5.63 0.00
0.00 Helper 2 1.00 3.13 6.26 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 36.32 Total = 16.74 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 36.32 = Total of (1:02) 16.74 23.16 = Total of (1:03) 0.60 0.83
Hourly output 0.723 Hourly output 0.72
DIRECT COST OF WORK ITEM = A + B + C = 60.31
Remarks: 15% Add for overhead and profit = 69.36 = 69.40 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 1.4) Reinforcement Steel Bars, a,b,c,d,e,f,g LABOUR HOURLY OUTPUT: 11.500 Kg / hr
TOTAL QTY.: 1 Kg EQUIPMENT: 11.500 Kg / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Steel bar Kg 1.05 10.00 10.50 Forman 1 0.10 7.50 0.75 Tools 2 1 0.15 0.30
Black wire Kg 0.02 9.00 0.18 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.25 2.50 0.00
0.00 Bar bender 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.02 2.02 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 10.68 Total = 10.74 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 10.68 = Total of (1:02) 10.74 0.93 = Total of (1:03) 0.30 0.03
Hourly output 11.5 Hourly output 11.5
DIRECT COST OF WORK ITEM = A + B + C = 11.64
Remarks: 15% Add for overhead and profit = 13.39 = 13.40 Birr Per Kg
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 2.1) HCB wall, 20cm LABOUR HOURLY OUTPUT: 0.601 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.601 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.047 155.79 7.32 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.010 268.00 2.68 G.Leader 1 0.25 1.88 0.47 0.00
HCB No 13.00 6.00 78.00 DL 4 1.00 1.88 7.52 0.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 80.68 Total = 16.12 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 80.68 = Total of (1:02) 16.12 26.81 = Total of (1:03) 0.60 1.00
Hourly output 0.601 Hourly output 0.601
DIRECT COST OF WORK ITEM = A + B + C = 108.49
Remarks: 15% Add for overhead and profit = 132.60 = 132.70 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 2.2) HCB wall, 15cm LABOUR HOURLY OUTPUT: 0.708 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.708 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.036 155.79 5.61 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.008 268.00 2.14 G.Leader 1 0.25 1.88 0.47 0.00
HCB No 13.00 6.00 78.00 DL 4 1.00 1.88 7.52 0.00
0.00 Mason 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 80.14 Total = 16.12 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 80.14 = Total of (1:02) 16.12 22.76 = Total of (1:03) 0.60 0.85
Hourly output 0.708 Hourly output 0.708
DIRECT COST OF WORK ITEM = A + B + C = 103.75
Remarks: 15% Add for overhead and profit = 125.32 = 125.40 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 3.1) EGA-500 Roofing LABOUR HOURLY OUTPUT: 0.446 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.446 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
EGA m2 1.05 51.55 54.13 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
J-bolts No 4.00 5.00 20.00 G.Leader 1 0.25 1.88 0.47 0.00
Ridge ml 0.20 20.00 4.00 DL 4 1.00 1.88 7.52 0.00
Washer No 4.00 0.10 0.40 Carpenter 1 1.00 5.63 5.63 0.00
0.00 Helper 1 1.00 3.13 3.13 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 78.53 Total = 17.38 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 78.53 = Total of (1:02) 17.38 38.96 = Total of (1:03) 0.60 1.35
Hourly output 0.446 Hourly output 0.446
DIRECT COST OF WORK ITEM = A + B + C = 118.83
Remarks: 15% Add for overhead and profit = 136.65 = 136.70 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.

WORK ITEM: 3.4) 100mm. thick cement sand screed LABOUR HOURLY OUTPUT: 4.000 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 4.000 m2 / hr
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Mortar m3 0.100 700.00 70.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Plasterer 1 1.00 3.75 3.75 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 70.00 Total = 11.11 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 70.00 = Total of (1:02) 11.11 2.78 = Total of (1:03) 0.30 0.08
Hourly output 4 Hourly output 4
DIRECT COST OF WORK ITEM = A + B + C = 72.85
Remarks: 15% Add for overhead and profit = 83.78 = 84 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 5.1.a) Steel Window (120x120cm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Window m2 1.44 300.00 432.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
ASSA Lock No 1.00 500.00 500.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Metal W. 1 1.00 3.75 3.75 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 932.00 Total = 11.11 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 932.00 = Total of (1:02) 11.11 11.11 = Total of (1:03) 0.30 0.30
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 943.41
Remarks: 15% Add for overhead and profit = 1084.92 = 1085 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 5.2.a) Steel Window-Door (298x300cm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Window m2 8.94 300.00 2682.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
ASSA Lock No 1.00 500.00 500.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Metal W. 1 1.00 3.75 3.75 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 3182.00 Total = 11.11 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3182.00 = Total of (1:02) 11.11 11.11 = Total of (1:03) 0.30 0.30
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 3193.41
Remarks: 15% Add for overhead and profit = 3672.42 = 3673 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 5.3.) Steel Hand Rail (90cm) LABOUR HOURLY OUTPUT: 0.453 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 0.453 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Æ50/2.00 kg 2.40 13.00 31.20 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Æ20/1.20 kg 0.56 13.00 7.28 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.5 30.00 15.00
20/40/2 kg 2.02 13.00 26.26 DL 2 1.00 1.88 3.76 Cutting M. 1 0.5 30.00 15.00
0.00 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.5 30.00 15.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 64.74 Total = 11.11 Total = 45.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 64.74 = Total of (1:02) 11.11 24.51 = Total of (1:03) 45.30 100.00
Hourly output 0.453 Hourly output 0.453
DIRECT COST OF WORK ITEM = A + B + C = 189.25
Remarks: 15% Add for overhead and profit = 217.64 = 218 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.1.) RHS(100x100x3mm) LABOUR HOURLY OUTPUT: 25.000 kg / hr
TOTAL QTY.: 1 kg EQUIPMENT: 25.000 kg / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
RHS80/80 kg 1.05 10.00 10.50 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.01 40.00 0.40 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.03 20.00 0.60 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.03 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.01 10.00 0.10 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.01 10.00 0.10 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 12.30 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 12.30 = Total of (1:02) 11.11 0.44 = Total of (1:03) 18.30 0.73
Hourly output 25 Hourly output 25
DIRECT COST OF WORK ITEM = A + B + C = 13.48
Remarks: 15% Add for overhead and profit = 15.50 = 16 Birr Per kg
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.2.) RHS(50x50x3mm) LABOUR HOURLY OUTPUT: 25.000 kg / hr
TOTAL QTY.: 1 kg EQUIPMENT: 25.000 kg / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
RHS50/50 kg 1.05 10.00 10.50 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.01 40.00 0.40 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.03 20.00 0.60 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.03 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.01 10.00 0.10 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.01 10.00 0.10 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 12.30 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 12.30 = Total of (1:02) 11.11 0.44 = Total of (1:03) 18.30 0.73
Hourly output 25 Hourly output 25
DIRECT COST OF WORK ITEM = A + B + C = 13.48
Remarks: 15% Add for overhead and profit = 15.50 = 16 Birr Per kg
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.3.a.) RHS(40x40x2mm) LABOUR HOURLY OUTPUT: 25.000 kg / hr
TOTAL QTY.: 1 kg EQUIPMENT: 25.000 kg / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
RHS40/40 kg 1.05 12.00 12.60 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.01 40.00 0.40 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.03 20.00 0.60 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.03 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.01 10.00 0.10 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.01 10.00 0.10 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 14.40 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 14.40 = Total of (1:02) 11.11 0.44 = Total of (1:03) 18.30 0.73
Hourly output 25 Hourly output 25
DIRECT COST OF WORK ITEM = A + B + C = 15.58
Remarks: 15% Add for overhead and profit = 17.91 = 18 Birr Per kg
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.3.b.) dia. 16mm LABOUR HOURLY OUTPUT: 25.000 kg / hr
TOTAL QTY.: 1 kg EQUIPMENT: 25.000 kg / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
dia. 16mm kg 1.05 10.00 10.50 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.01 40.00 0.40 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.03 20.00 0.60 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.03 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.01 10.00 0.10 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.01 10.00 0.10 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 12.30 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 12.30 = Total of (1:02) 11.11 0.44 = Total of (1:03) 18.30 0.73
Hourly output 25 Hourly output 25
DIRECT COST OF WORK ITEM = A + B + C = 13.48
Remarks: 15% Add for overhead and profit = 15.50 = 16 Birr Per kg
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.4.a.) L40x40x8mm LABOUR HOURLY OUTPUT: 27.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 27.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
L40/40/8 No 1.05 6.50 6.83 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.005 40.00 0.20 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.015 20.00 0.30 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.030 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.005 10.00 0.05 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.005 10.00 0.05 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 8.03 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 8.03 = Total of (1:02) 11.11 0.41 = Total of (1:03) 18.30 0.68
Hourly output 27 Hourly output 27
DIRECT COST OF WORK ITEM = A + B + C = 9.11
Remarks: 15% Add for overhead and profit = 10.48 = 11 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.4.b.) L60x40x2mm LABOUR HOURLY OUTPUT: 28.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 28.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
L60/40/2 No 1.05 2.50 2.63 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.005 40.00 0.20 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.015 20.00 0.30 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.030 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.005 10.00 0.05 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.005 10.00 0.05 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 3.82 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3.82 = Total of (1:02) 11.11 0.40 = Total of (1:03) 18.30 0.65
Hourly output 28 Hourly output 28
DIRECT COST OF WORK ITEM = A + B + C = 4.88
Remarks: 15% Add for overhead and profit = 5.61 = 6 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.5.) Gusset Plate 400/300x250x8mm LABOUR HOURLY OUTPUT: 13.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 13.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Plate400/300 No 1.05 25.00 26.25 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.01 40.00 0.40 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.03 20.00 0.60 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.03 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.01 10.00 0.10 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.01 10.00 0.10 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 28.05 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 28.05 = Total of (1:02) 11.11 0.85 = Total of (1:03) 18.30 1.41
Hourly output 13 Hourly output 13
DIRECT COST OF WORK ITEM = A + B + C = 30.31
Remarks: 15% Add for overhead and profit = 34.86 = 35 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.6) Plate 250/250x8mm LABOUR HOURLY OUTPUT: 8.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 8.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Plate250/250 No 1.05 20.00 21.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.01 40.00 0.40 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.03 20.00 0.60 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.03 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.01 10.00 0.10 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.01 10.00 0.10 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 22.80 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 22.80 = Total of (1:02) 11.11 1.39 = Total of (1:03) 18.30 2.29
Hourly output 8 Hourly output 8
DIRECT COST OF WORK ITEM = A + B + C = 26.48
Remarks: 15% Add for overhead and profit = 30.45 = 31 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.8) Bolt dia. 16mm LABOUR HOURLY OUTPUT: 10.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 10.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Bolt(M16) No 1.05 0.90 0.95 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.005 40.00 0.20 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.015 20.00 0.30 DL 2 1.00 1.88 3.76 0.00
Syn. Paint Lit 0.030 20.00 0.60 Metal W. 1 1.00 3.75 3.75 0.00
Cutting disk No 0.005 10.00 0.05 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.005 10.00 0.05 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 2.15 Total = 11.11 Total = 6.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 2.15 = Total of (1:02) 11.11 1.11 = Total of (1:03) 6.30 0.63
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 3.89
Remarks: 15% Add for overhead and profit = 4.47 = 5 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 6.9) J-Bolt dia. 20mm LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Bolt(M24) No 1.05 30.00 31.50 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Electrode pkt 0.005 40.00 0.20 G.Leader 1 0.25 1.88 0.47 Welding M. 1 0.2 30.00 6.00
Antirust Lit 0.015 20.00 0.30 DL 2 1.00 1.88 3.76 Cutting M. 1 0.2 30.00 6.00
Syn. Paint Lit 0.030 20.00 0.60 Metal W. 1 1.00 3.75 3.75 Grinding M. 1 0.2 30.00 6.00
Cutting disk No 0.005 10.00 0.05 Helper 1 1.00 2.50 2.50 0.00
Grinding disk No 0.005 10.00 0.05 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 32.70 Total = 11.11 Total = 18.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 32.70 = Total of (1:02) 11.11 2.22 = Total of (1:03) 18.30 3.66
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 38.58
Remarks: 15% Add for overhead and profit = 44.37 = 44 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.1) Two Coats Plastering LABOUR HOURLY OUTPUT: 1.150 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 1.150 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.077 155.79 12.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Sand m3 0.016 235.00 3.76 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Plasterer 1 1.00 3.75 3.75 0.00
0.00 Helper 2 1.00 2.50 5.00 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 15.76 Total = 13.61 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 15.76 = Total of (1:02) 13.61 11.83 = Total of (1:03) 0.30 0.26
Hourly output 1.15 Hourly output 1.15
DIRECT COST OF WORK ITEM = A + B + C = 27.85
Remarks: 15% Add for overhead and profit = 32.02 = 32 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.2) Ditto but external wall surface LABOUR HOURLY OUTPUT: 1.150 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 1.150 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.077 155.79 12.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Sand m3 0.016 235.00 3.76 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Plasterer 1 1.00 3.75 3.75 0.00
0.00 Helper 2 1.00 2.50 5.00 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 15.76 Total = 13.61 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 15.76 = Total of (1:02) 13.61 11.83 = Total of (1:03) 0.30 0.26
Hourly output 1.15 Hourly output 1.15
DIRECT COST OF WORK ITEM = A + B + C = 27.85
Remarks: 15% Add for overhead and profit = 32.02 = 32 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.3) Ditto but to concrete ceiling LABOUR HOURLY OUTPUT: 0.980 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.980 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.077 155.79 12.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Sand m3 0.016 235.00 3.76 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Plasterer 1 1.00 3.75 3.75 0.00
0.00 Helper 2 1.00 2.50 5.00 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 15.76 Total = 13.61 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 15.76 = Total of (1:02) 13.61 13.88 = Total of (1:03) 0.30 0.31
Hourly output 0.98 Hourly output 0.98
DIRECT COST OF WORK ITEM = A + B + C = 29.94
Remarks: 15% Add for overhead and profit = 34.44 = 35 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.4) Ditto but to soffit of stair case & landing LABOUR HOURLY OUTPUT: 0.980 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.980 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.077 155.79 12.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Sand m3 0.016 235.00 3.76 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Plasterer 1 1.00 3.75 3.75 0.00
0.00 Helper 2 1.00 2.50 5.00 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 15.76 Total = 13.61 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 15.76 = Total of (1:02) 13.61 13.88 = Total of (1:03) 0.30 0.31
Hourly output 0.98 Hourly output 0.98
DIRECT COST OF WORK ITEM = A + B + C = 29.94
Remarks: 15% Add for overhead and profit = 34.44 = 35 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.7) Two Coats Plastering under ceramic wall tile LABOUR HOURLY OUTPUT: 1.150 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 1.150 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.077 155.79 12.00 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Sand m3 0.016 235.00 3.76 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Plasterer 1 1.00 3.75 3.75 0.00
0.00 Helper 2 1.00 2.50 5.00 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 15.76 Total = 13.61 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 15.76 = Total of (1:02) 13.61 11.83 = Total of (1:03) 0.30 0.26
Hourly output 1.15 Hourly output 1.15
DIRECT COST OF WORK ITEM = A + B + C = 27.85
Remarks: 15% Add for overhead and profit = 32.02 = 32 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.8) Broom Finish Cement Sand Screed(50mm) LABOUR HOURLY OUTPUT: 1.425 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 1.425 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.240 155.79 37.39 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.054 235.00 12.69 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Tiler 1 1.00 5.00 5.00 0.00
0.00 Helper 2 1.00 2.50 5.00 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 50.08 Total = 14.86 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 50.08 = Total of (1:02) 14.86 10.42 = Total of (1:03) 0.60 0.42
Hourly output 1.425 Hourly output 1.425
DIRECT COST OF WORK ITEM = A + B + C = 60.93
Remarks: 15% Add for overhead and profit = 70.06 = 70.10 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.9) Cement Sand Screed(50mm) LABOUR HOURLY OUTPUT: 2.250 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 2.250 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cement Qt 0.256 155.79 39.88 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Sand m3 0.054 235.00 12.69 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Tiler 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 52.57 Total = 12.36 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 52.57 = Total of (1:02) 12.36 5.49 = Total of (1:03) 0.60 0.27
Hourly output 2.25 Hourly output 2.25
DIRECT COST OF WORK ITEM = A + B + C = 58.33
Remarks: 15% Add for overhead and profit = 67.08 = 67.10 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.10) Ceramic wall tile LABOUR HOURLY OUTPUT: 0.322 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 0.322 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Ceramic tile m2 1.05 50.00 52.50 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
Mortar m3 0.020 800.00 16.00 G.Leader 1 0.25 1.88 0.47 0.00
Grouting kg 0.60 10.00 6.00 DL 2 1.00 1.88 3.76 0.00
0.00 Tiler 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 74.50 Total = 12.36 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 74.50 = Total of (1:02) 12.36 38.37 = Total of (1:03) 0.60 1.86
Hourly output 0.322 Hourly output 0.322
DIRECT COST OF WORK ITEM = A + B + C = 114.73
Remarks: 15% Add for overhead and profit = 131.94 = 132.00 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 7.15) 10cm. High Marble skirting LABOUR HOURLY OUTPUT: 5.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 5.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Mortar m3 0.003 800.00 2.76 Forman 1 0.10 6.25 0.63 Tools 2 1 0.15 0.30
Marble ml 1.05 45.00 47.25 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
Tiler 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 50.01 Total = 12.36 Total = 0.30

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 50.01 = Total of (1:02) 12.36 2.47 = Total of (1:03) 0.30 0.06
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 52.54
Remarks: 15% Add for overhead and profit = 60.42 = 61 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 9.1) Painting (Internal wall ) LABOUR HOURLY OUTPUT: 3.200 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 3.200 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Painting Gal 0.08 115.00 9.20 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Painter 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 9.20 Total = 12.36 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 9.20 = Total of (1:02) 12.36 3.86 = Total of (1:03) 0.60 0.19
Hourly output 3.2 Hourly output 3.2
DIRECT COST OF WORK ITEM = A + B + C = 13.25
Remarks: 15% Add for overhead and profit = 15.24 = 15.30 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 9.2) Painting (concrete ceiling) LABOUR HOURLY OUTPUT: 2.670 m2 / hr
TOTAL QTY.: 1 m2 EQUIPMENT: 2.670 m2 / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Painting Gal 0.08 115.00 9.20 Forman 1 0.10 6.25 0.63 Tools 4 1 0.15 0.60
0.00 G.Leader 1 0.25 1.88 0.47 0.00
0.00 DL 2 1.00 1.88 3.76 0.00
0.00 Painter 1 1.00 5.00 5.00 0.00
0.00 Helper 1 1.00 2.50 2.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
Total = 9.20 Total = 12.36 Total = 0.60

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 9.20 = Total of (1:02) 12.36 4.63 = Total of (1:03) 0.60 0.22
Hourly output 2.67 Hourly output 2.67
DIRECT COST OF WORK ITEM = A + B + C = 14.05
Remarks: 15% Add for overhead and profit = 16.16 = 16.20 Birr Per m2
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.1a) Galvanized steel pipe dim.15mm. LABOUR HOURLY OUTPUT: 3.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Dim. 15mm.p ml 1.05 14.00 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 2.86 = Total of (1:03) 8.50 2.50
Hourly output 3.4 Hourly output 3.4
DIRECT COST OF WORK ITEM = A + B + C = 5.36
Remarks: 12% Add for overhead and profit = 6.00 = 6.10 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.1b) Galvanized steel pipe dim.20 LABOUR HOURLY OUTPUT: 3.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Dim. 20 mm.p ml 1.05 19.15 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 2.86 = Total of (1:03) 8.50 2.50
Hourly output 3.4 Hourly output 3.4
DIRECT COST OF WORK ITEM = A + B + C = 5.36
Remarks: 12% Add for overhead and profit = 6.00 = 6.10 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.1c) Galvanized steel pipe dim.25 LABOUR HOURLY OUTPUT: 3.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Dim. 25mm.p ml 1.05 22.80 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 2.86 = Total of (1:03) 8.50 2.50
Hourly output 3.4 Hourly output 3.4
DIRECT COST OF WORK ITEM = A + B + C = 5.36
Remarks: 12% Add for overhead and profit = 6.00 = 6.10 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.1d) Galvanized steel pipe dim.32 LABOUR HOURLY OUTPUT: 3.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Dim. 32mm.p ml 1.05 33.80 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 2.86 = Total of (1:03) 8.50 2.50
Hourly output 3.4 Hourly output 3.4
DIRECT COST OF WORK ITEM = A + B + C = 5.36
Remarks: 12% Add for overhead and profit = 6.00 = 6.10 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.2a) Gate valve dim.15 LABOUR HOURLY OUTPUT: 2.00 pcs / hr
TOTAL QTY.: 1 pcs EQUIPMENT: 2.00 pcs / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
gate valve pcs 1 25.30 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 4.86 = Total of (1:03) 8.50 4.25
Hourly output 2 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 9.11
Remarks: 12% Add for overhead and profit = 10.21 = 10.30 Birr Per pcs
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.2b) Gate valve dim.20 LABOUR HOURLY OUTPUT: 3.00 pcs / hr
TOTAL QTY.: 1 pcs EQUIPMENT: 3.00 pcs / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
gate valve pcs 1 35.30 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 3.24 = Total of (1:03) 8.50 2.83
Hourly output 3 Hourly output 3
DIRECT COST OF WORK ITEM = A + B + C = 6.08
Remarks: 12% Add for overhead and profit = 6.80 = 6.90 Birr Per pcs
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.2c) Gate valve dim.25 LABOUR HOURLY OUTPUT: 3.00 pcs / hr
TOTAL QTY.: 1 pcs EQUIPMENT: 3.00 pcs / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
gate valve pcs 1 38.40 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 3.24 = Total of (1:03) 8.50 2.83
Hourly output 3 Hourly output 3
DIRECT COST OF WORK ITEM = A + B + C = 6.08
Remarks: 12% Add for overhead and profit = 6.80 = 6.90 Birr Per pcs
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.2d) Gate valve dim.32 LABOUR HOURLY OUTPUT: 2.00 pcs / hr
TOTAL QTY.: 1 pcs EQUIPMENT: 2.00 pcs / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
gate valve pcs 1 49.95 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 4.86 = Total of (1:03) 8.50 4.25
Hourly output 2 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 9.11
Remarks: 12% Add for overhead and profit = 10.21 = 10.30 Birr Per pcs
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.3a) upvc waste & vent pipe dim.50 LABOUR HOURLY OUTPUT: 3.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
UPVC pipe ml 1.1 13.25 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 3.24 = Total of (1:03) 8.50 2.83
Hourly output 3 Hourly output 3
DIRECT COST OF WORK ITEM = A + B + C = 6.08
Remarks: 12% Add for overhead and profit = 6.80 = 6.90 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.3b) upvc waste & vent pipe dim.110 LABOUR HOURLY OUTPUT: 3.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
UPVC pipe ml 1.1 25.80 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 3.24 = Total of (1:03) 8.50 2.83
Hourly output 3 Hourly output 3
DIRECT COST OF WORK ITEM = A + B + C = 6.08
Remarks: 12% Add for overhead and profit = 6.80 = 6.90 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.3c) upvc waste & vent pipe dim.160 LABOUR HOURLY OUTPUT: 3.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
UPVC pipe ml 1.1 97.85 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 3.24 = Total of (1:03) 8.50 2.83
Hourly output 3 Hourly output 3
DIRECT COST OF WORK ITEM = A + B + C = 6.08
Remarks: 30% Add for overhead and profit = 7.90 = 7.90 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.4a) upvc vent capes Diam.110 LABOUR HOURLY OUTPUT: 10.00 no / hr
TOTAL QTY.: 1 no EQUIPMENT: 10.00 no / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
UPV ventcape ml 1 47.85 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 1 1 2.02 2.02 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.71 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.71 0.77 = Total of (1:03) 8.50 0.85
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 1.62
Remarks: 12% Add for overhead and profit = 1.82 = 1.90 Birr Per no
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.5) wash basin LABOUR HOURLY OUTPUT: 0.80 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.80 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
wash basin No 1 817.20 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 12.16 = Total of (1:03) 8.50 10.63
Hourly output 0.8 Hourly output 0.8
DIRECT COST OF WORK ITEM = A + B + C = 22.78
Remarks: 12% Add for overhead and profit = 25.52 = 25.60 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.6) low level water closet LABOUR HOURLY OUTPUT: 0.85 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.85 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
W.C No 1 972.80 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 9.73 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 9.73 11.44 = Total of (1:03) 8.50 10.00
Hourly output 0.85 Hourly output 0.85
DIRECT COST OF WORK ITEM = A + B + C = 21.44
Remarks: 12% Add for overhead and profit = 24.01 = 24.10 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.7) Crystal glass mirror LABOUR HOURLY OUTPUT: 5.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
glass mirror No 1 150.30 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 0 0.25 1.13 0.00 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 0 1 2.02 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 5.40 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 5.40 1.08 = Total of (1:03) 8.50 1.70
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 2.78
Remarks: 12% Add for overhead and profit = 3.11 = 3.20 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.8) toilet paper holder LABOUR HOURLY OUTPUT: 5.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
glass mirror No 1 111.10 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 1 1 2.02 2.02 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.71 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.71 1.54 = Total of (1:03) 8.50 1.70
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 3.24
Remarks: 30% Add for overhead and profit = 4.21 = 4.30 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.9) Urinal LABOUR HOURLY OUTPUT: 0.80 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.80 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Urinal No 1 427.45 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 1 1 2.02 2.02 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.71 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.71 9.63 = Total of (1:03) 8.50 10.63
Hourly output 0.8 Hourly output 0.8
DIRECT COST OF WORK ITEM = A + B + C = 20.26
Remarks: 12% Add for overhead and profit = 22.69 = 22.70 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.10) Towel hanger LABOUR HOURLY OUTPUT: 4.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 4.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Urinal No 1 71.60 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 1 1 2.02 2.02 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.71 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.71 1.93 = Total of (1:03) 8.50 2.13
Hourly output 4 Hourly output 4
DIRECT COST OF WORK ITEM = A + B + C = 4.05
Remarks: 12% Add for overhead and profit = 4.54 = 4.60 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.11) Floor drains dim. 50. LABOUR HOURLY OUTPUT: 2.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 2.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cast iron floor No 1 43.30 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
drain 0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 1 1 2.02 2.02 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.71 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.71 3.85 = Total of (1:03) 8.50 4.25
Hourly output 2 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 8.10
Remarks: 12% Add for overhead and profit = 9.08 = 9.10 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.12) Fire extinguisher (5kg) LABOUR HOURLY OUTPUT: 5.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fire extinguis No 1 749.60 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 1 1 1.09 1.09 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 1 1 2.02 2.02 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 7.71 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 7.71 1.54 = Total of (1:03) 8.50 1.70
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 3.24
Remarks: 12% Add for overhead and profit = 3.63 = 3.70 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.13) 5m3capacity ROTO type water reservoir LABOUR HOURLY OUTPUT: 0.50 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.50 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Roto tanker No 1 7596.10 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 10 1 1.09 10.90 0.00
0.00 plumber 2 1 3.75 7.50 0.00
0.00 helper 4 1 2.02 8.08 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 27.33 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 27.33 54.65 = Total of (1:03) 8.50 17.00
Hourly output 0.5 Hourly output 0.5
DIRECT COST OF WORK ITEM = A + B + C = 71.65
Remarks: 12% Add for overhead and profit = 80.25 = 80.30 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.14) Water pump LABOUR HOURLY OUTPUT: 0.58 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.58 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
water pump No 1 6880.40 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 2 1 1.09 2.18 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 10.82 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 10.82 18.65 = Total of (1:03) 8.50 14.66
Hourly output 0.58 Hourly output 0.58
DIRECT COST OF WORK ITEM = A + B + C = 33.30
Remarks: 12% Add for overhead and profit = 37.30 = 37.30 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.15) 1m3 Fiber glass water tanker LABOUR HOURLY OUTPUT: 0.52 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.52 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fiber glass t. No 1 2100.00 Forman 1 0.1 5.63 0.56 tools (sets) 1 1 8.50 8.50
0.00 G.Leader 1 0.25 1.13 0.28 0.00
0.00 DL 4 1 1.09 4.36 0.00
0.00 plumber 1 1 3.75 3.75 0.00
0.00 helper 2 1 2.02 4.04 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 0.00 Total = 13.00 Total = 8.50

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 13.00 24.99 = Total of (1:03) 8.50 16.35
Hourly output 0.52 Hourly output 0.52
DIRECT COST OF WORK ITEM = A + B + C = 41.34
Remarks: 12% Add for overhead and profit = 46.30 = 46.30 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 10.16) 40m3 septic tank LABOUR HOURLY OUTPUT: 0.142 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.142 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Excavation m3 170 23.00 Forman 1 0.1 11.54 1.15 tools (sets) 1 1 7.25 7.25
masonry m3 47 337.60 G.Leader 1 0.25 5.77 1.44 0.00
concrete m3 16 1798.50 DL 10 1 1.62 16.20 0.00
0.00 Mason 4 1 4.50 18.00 0.00
0.00 plasterer 4 1 4.50 18.00 0.00
0.00 helper 8 1 2.02 16.16 0.00
0.00 bar bender 4 1 4.50 18.00 0.00
0.00 0 0.00
Total = 0.00 Total = 88.96 Total = 7.25

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 0.00 = Total of (1:02) 88.96 626.45 = Total of (1:03) 7.25 51.06
Hourly output 0.142 Hourly output 0.142
DIRECT COST OF WORK ITEM = A + B + C = 677.51
Remarks: 30% Add for overhead and profit = 880.76 = 880.80 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.1.a.) Distribution board (SDB-B ) LABOUR HOURLY OUTPUT: 0.10 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.10 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 7294.00 = Total of (1:02) 14.14 141.36 = Total of (1:03) 16.00 160.00
Hourly output 0.1 Hourly output 0.1
DIRECT COST OF WORK ITEM = A + B + C = 7595.37
Remarks: 30% Add for overhead and profit = 9873.97 = 9874.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.1.b.) Distribution board (SDB-OF ) LABOUR HOURLY OUTPUT: 0.10 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.10 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1534.75 = Total of (1:02) 14.14 141.36 = Total of (1:03) 16.00 160.00
Hourly output 0.1 Hourly output 0.1
DIRECT COST OF WORK ITEM = A + B + C = 1836.12
Remarks: 30% Add for overhead and profit = 2386.95 = 2387.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.1.c.) Distribution board (SDB-HL ) LABOUR HOURLY OUTPUT: 0.10 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.10 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Board No 1 3287.85 3287.85 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 3287.85 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3287.85 = Total of (1:02) 14.14 141.36 = Total of (1:03) 16.00 160.00
Hourly output 0.1 Hourly output 0.1
DIRECT COST OF WORK ITEM = A + B + C = 3589.21
Remarks: 30% Add for overhead and profit = 4665.98 = 4666.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.1.d.) Distribution Baord(SDB-K) LABOUR HOURLY OUTPUT: 0.100 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.100 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Board No 1 2182.45 2182.45 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 2182.45 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 2182.45 = Total of (1:02) 14.14 141.36 = Total of (1:03) 8.00 80.00
Hourly output 0.1 Hourly output 0.1
DIRECT COST OF WORK ITEM = A + B + C = 2403.81
Remarks: 30% Add for overhead and profit = 3124.96 = 3125.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.1.e.) Distribution Baord(SDB-FN) LABOUR HOURLY OUTPUT: 0.10 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.10 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3573.20 = Total of (1:02) 14.14 141.36 = Total of (1:03) 8.00 80.00
Hourly output 0.1 Hourly output 0.1
DIRECT COST OF WORK ITEM = A + B + C = 3794.56
Remarks: 30% Add for overhead and profit = 4932.93 = 4933.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.1.f.) Distribution Baord(SDB-SH2) LABOUR HOURLY OUTPUT: 0.20 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.20 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 345.40 = Total of (1:02) 14.14 70.68 = Total of (1:03) 8.00 40.00
Hourly output 0.2 Hourly output 0.2
DIRECT COST OF WORK ITEM = A + B + C = 456.08
Remarks: 30% Add for overhead and profit = 592.91 = 593.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.1.g.) Distribution Baord(SDB-SH) LABOUR HOURLY OUTPUT: 0.20 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.20 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 345.40 = Total of (1:02) 14.14 70.68 = Total of (1:03) 8.00 40.00
Hourly output 0.2 Hourly output 0.2
DIRECT COST OF WORK ITEM = A + B + C = 456.08
Remarks: 30% Add for overhead and profit = 592.91 = 593.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.a.) Power cable 3*50/25mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 164.10 172.31 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 172.31 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 172.31 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 175.32
Remarks: 30% Add for overhead and profit = 227.91 = 228.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.b.) Power cable 4*6mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 32.34 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 35.35
Remarks: 30% Add for overhead and profit = 45.96 = 46.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.c.) Power cable 4*6mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 32.34 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 35.35
Remarks: 30% Add for overhead and profit = 45.96 = 46.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.d.) Power cable 4* 16mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 63.75 66.94 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 66.94 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 66.94 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 69.95
Remarks: 30% Add for overhead and profit = 90.94 = 91.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.e.) Power cable 3* 35/16mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 135.55 142.33 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 142.33 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 142.33 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 145.34
Remarks: 30% Add for overhead and profit = 188.94 = 189.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.f.) Power cable 2* 6mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 21.30 22.37 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 22.37 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 22.37 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 25.38
Remarks: 30% Add for overhead and profit = 32.99 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.g.) Power cable 2* 4mm2 LABOUR HOURLY OUTPUT: 15.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 15.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 15.60 16.38 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 16.38 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 16.38 = Total of (1:02) 14.14 0.94 = Total of (1:03) 16.00 1.07
Hourly output 15 Hourly output 15
DIRECT COST OF WORK ITEM = A + B + C = 18.39
Remarks: 30% Add for overhead and profit = 23.91 = 24.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.h.) Power cable 5* 2.5mm2 LABOUR HOURLY OUTPUT: 15.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 15.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 18.55 19.48 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 19.48 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 19.48 = Total of (1:02) 14.14 0.94 = Total of (1:03) 16.00 1.07
Hourly output 15 Hourly output 15
DIRECT COST OF WORK ITEM = A + B + C = 21.49
Remarks: 30% Add for overhead and profit = 27.93 = 28.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.i.) Power cable 5* 10mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 57.75 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 60.76
Remarks: 30% Add for overhead and profit = 78.99 = 79.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.j.) Power cable 5* 16mm2 LABOUR HOURLY OUTPUT: 10.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 10.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 84.63 = Total of (1:02) 14.14 1.41 = Total of (1:03) 16.00 1.60
Hourly output 10 Hourly output 10
DIRECT COST OF WORK ITEM = A + B + C = 87.64
Remarks: 30% Add for overhead and profit = 113.94 = 114.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.k.) Power cable 3* 2.5mm2 LABOUR HOURLY OUTPUT: 15.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 15.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 11.03 = Total of (1:02) 14.14 0.94 = Total of (1:03) 16.00 1.07
Hourly output 15 Hourly output 15
DIRECT COST OF WORK ITEM = A + B + C = 13.03
Remarks: 30% Add for overhead and profit = 16.94 = 17.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.2.l.) Power cable 3* 2.5mm2 LABOUR HOURLY OUTPUT: 15.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 15.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 11.03 = Total of (1:02) 14.14 0.94 = Total of (1:03) 16.00 1.07
Hourly output 15 Hourly output 15
DIRECT COST OF WORK ITEM = A + B + C = 13.03
Remarks: 30% Add for overhead and profit = 16.94 = 17.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.a.) PVC conduits of diam. 110mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 49.56 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 54.58
Remarks: 30% Add for overhead and profit = 70.96 = 71.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.b.) PVC conduits of diam. 50mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 19.35 20.32 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 20.32 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 20.32 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 25.34
Remarks: 30% Add for overhead and profit = 32.94 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.c.) PVC conduits of diam. 50mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 19.35 20.32 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 20.32 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 20.32 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 25.34
Remarks: 30% Add for overhead and profit = 32.94 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.d.) PVC conduits of diam. 50mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 19.35 20.32 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 20.32 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 20.32 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 25.34
Remarks: 30% Add for overhead and profit = 32.94 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.e.) PVC conduits of diam. 50mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 19.35 20.32 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 20.32 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 20.32 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 25.34
Remarks: 30% Add for overhead and profit = 32.94 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.f.) PVC conduits of diam. 50mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 19.35 20.32 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 20.32 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 20.32 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 25.34
Remarks: 30% Add for overhead and profit = 32.94 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.g.) PVC conduits of diam. 25mm. LABOUR HOURLY OUTPUT: 2.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 4.10 4.31 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 4.31 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 4.31 = Total of (1:02) 14.14 5.89 = Total of (1:03) 16.00 6.67
Hourly output 2.4 Hourly output 2.4
DIRECT COST OF WORK ITEM = A + B + C = 16.86
Remarks: 30% Add for overhead and profit = 21.92 = 22.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.h.) PVC conduits of diam. 25mm. LABOUR HOURLY OUTPUT: 2.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 4.10 4.31 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 4.31 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 4.31 = Total of (1:02) 14.14 5.89 = Total of (1:03) 16.00 6.67
Hourly output 2.4 Hourly output 2.4
DIRECT COST OF WORK ITEM = A + B + C = 16.86
Remarks: 30% Add for overhead and profit = 21.92 = 22.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.i.) PVC conduits of diam. 25mm. LABOUR HOURLY OUTPUT: 2.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 4.10 4.31 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 4.31 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 4.31 = Total of (1:02) 14.14 5.89 = Total of (1:03) 16.00 6.67
Hourly output 2.4 Hourly output 2.4
DIRECT COST OF WORK ITEM = A + B + C = 16.86
Remarks: 30% Add for overhead and profit = 21.92 = 22.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.j.) PVC conduits of diam. 50mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 19.35 20.32 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 20.32 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 20.32 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 25.34
Remarks: 30% Add for overhead and profit = 32.94 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.k.) PVC conduits of diam. 50mm. LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 19.35 20.32 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 20.32 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 20.32 = Total of (1:02) 14.14 2.36 = Total of (1:03) 16.00 2.67
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 25.34
Remarks: 30% Add for overhead and profit = 32.94 = 33.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.l.) PVC conduits of diam. 25mm. LABOUR HOURLY OUTPUT: 2.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 4.10 4.31 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 4.31 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 4.31 = Total of (1:02) 14.14 5.89 = Total of (1:03) 16.00 6.67
Hourly output 2.4 Hourly output 2.4
DIRECT COST OF WORK ITEM = A + B + C = 16.86
Remarks: 30% Add for overhead and profit = 21.92 = 22.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.m.) PVC conduits of diam. 25mm. LABOUR HOURLY OUTPUT: 2.40 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.40 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1.05 4.10 4.31 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 4.31 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 4.31 = Total of (1:02) 14.14 5.89 = Total of (1:03) 16.00 6.67
Hourly output 2.4 Hourly output 2.4
DIRECT COST OF WORK ITEM = A + B + C = 16.86
Remarks: 30% Add for overhead and profit = 21.92 = 22.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.n.) galvanized steel cable tray of 300*50*1.5mm LABOUR HOURLY OUTPUT: 2.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable tray ml 1 204.10 204.10 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 204.10 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 204.10 = Total of (1:02) 14.14 7.07 = Total of (1:03) 16.00 8.00
Hourly output 2 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 219.17
Remarks: 30% Add for overhead and profit = 284.92 = 285.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.o.) galvanized steel cable tray of 600*50*1.5mm LABOUR HOURLY OUTPUT: 2.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable tray ml 1 423.35 423.35 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 423.35 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 423.35 = Total of (1:02) 14.14 7.07 = Total of (1:03) 16.00 8.00
Hourly output 2 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 438.42
Remarks: 30% Add for overhead and profit = 569.94 = 570.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.p.) galvanized steel cable tray of 900*50*1.5mm LABOUR HOURLY OUTPUT: 1.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable tray ml 1 627.50 627.50 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 627.50 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 627.50 = Total of (1:02) 14.14 14.14 = Total of (1:03) 16.00 16.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 657.64
Remarks: 30% Add for overhead and profit = 854.93 = 855.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.q.) GS cable try LABOUR HOURLY OUTPUT: 1.045 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.045 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cable Try ml 26 590.90 15363.40 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 15363.40 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 15363.40 = Total of (1:02) 14.14 13.53 = Total of (1:03) 8.00 7.66
Hourly output 1.045 Hourly output 1.045
DIRECT COST OF WORK ITEM = A + B + C = 15384.58
Remarks: 30% Add for overhead and profit = 19999.96 = 20000.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.3.r.) 800*800*700mm. Manhole in reinforced concrete LABOUR HOURLY OUTPUT: 0.037 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.037 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
concrete m3 0.4 1813.30 725.32 Forman 1 0.1 11.54 1.15 tools (sets) 1 1 8.00 8.00
G.Leader 1 0.25 5.77 1.44 0.00
DL 5 1 1.62 8.10 0.00
0.00 Mason 1 1 4.50 4.50 0.00
0.00 plasterer 1 1 4.50 4.50 0.00
0.00 helper 6 1 2.02 12.12 0.00
0.00 Bar bender 1 1 4.50 4.5 0.00
0.00 0 0.00
Total = 725.32 Total = 36.32 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 725.32 = Total of (1:02) 36.32 981.53 = Total of (1:03) 8.00 216.22
Hourly output 0.037 Hourly output 0.037
DIRECT COST OF WORK ITEM = A + B + C = 1923.06
Remarks: 30% Add for overhead and profit = 2499.98 = 2500.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.a.) Copper earth bar LABOUR HOURLY OUTPUT: 0.25 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.25 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
50x5 Copper ml 0.50 3158.20 1579.10 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1579.10 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1579.10 = Total of (1:02) 14.14 56.55 = Total of (1:03) 8.00 32.00
Hourly output 0.25 Hourly output 0.25
DIRECT COST OF WORK ITEM = A + B + C = 1667.65
Remarks: 30% Add for overhead and profit = 2167.94 = 2168.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.b.) Bare copper bonding LABOUR HOURLY OUTPUT: 1.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
1x95 Bare ml 1.05 124.70 130.94 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 130.94 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 130.94 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 153.07
Remarks: 30% Add for overhead and profit = 198.99 = 199.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.c.) Copper earth bar LABOUR HOURLY OUTPUT: 0.25 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.25 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
50x5 Copper ml 0.50 2130.50 1065.25 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1065.25 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1065.25 = Total of (1:02) 14.14 56.55 = Total of (1:03) 8.00 32.00
Hourly output 0.25 Hourly output 0.25
DIRECT COST OF WORK ITEM = A + B + C = 1153.80
Remarks: 30% Add for overhead and profit = 1499.93 = 1500.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.d.) Bare copper bonding LABOUR HOURLY OUTPUT: 1.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
1x95 Bare ml 1.05 124.70 130.94 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 130.94 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 130.94 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 153.07
Remarks: 30% Add for overhead and profit = 198.99 = 199.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.e.) 1*35mm2low bare copper voltage earthing system LABOUR HOURLY OUTPUT: 2.45 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.45 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
copper ml 1 50.00 50.00 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 50.00 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 50.00 = Total of (1:02) 14.14 5.77 = Total of (1:03) 16.00 6.53
Hourly output 2.45 Hourly output 2.45
DIRECT COST OF WORK ITEM = A + B + C = 62.30
Remarks: 30% Add for overhead and profit = 80.99 = 81.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.f.) 1*35mm2low bare copper voltage earthing system LABOUR HOURLY OUTPUT: 2.45 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.45 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
copper ml 1 50.00 50.00 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 50.00 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 50.00 = Total of (1:02) 14.14 5.77 = Total of (1:03) 16.00 6.53
Hourly output 2.45 Hourly output 2.45
DIRECT COST OF WORK ITEM = A + B + C = 62.30
Remarks: 30% Add for overhead and profit = 80.99 = 81.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.g.) 1*25mm2low bare copper voltage earthing system LABOUR HOURLY OUTPUT: 7.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 7.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
copper ml 1 9.50 9.50 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 9.50 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 9.50 = Total of (1:02) 14.14 2.02 = Total of (1:03) 16.00 2.29
Hourly output 7 Hourly output 7
DIRECT COST OF WORK ITEM = A + B + C = 13.81
Remarks: 30% Add for overhead and profit = 17.95 = 18.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.h.) Copper bonding LABOUR HOURLY OUTPUT: 9.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 9.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3.68 = Total of (1:02) 14.14 1.57 = Total of (1:03) 8.00 0.89
Hourly output 9 Hourly output 9
DIRECT COST OF WORK ITEM = A + B + C = 6.13
Remarks: 30% Add for overhead and profit = 7.97 = 8.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.i.) Copper bonding LABOUR HOURLY OUTPUT: 9.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 9.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3.68 = Total of (1:02) 14.14 1.57 = Total of (1:03) 8.00 0.89
Hourly output 9 Hourly output 9
DIRECT COST OF WORK ITEM = A + B + C = 6.13
Remarks: 30% Add for overhead and profit = 7.97 = 8.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.j.) Copper bonding LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
1x16 Copper ml 1.05 7.45 7.82 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 7.82 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 7.82 = Total of (1:02) 14.14 2.36 = Total of (1:03) 8.00 1.33
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 11.51
Remarks: 30% Add for overhead and profit = 14.97 = 15.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.k.) Copper bonding LABOUR HOURLY OUTPUT: 6.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 6.00 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
1x16 Copper ml 1.05 7.45 7.82 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 7.82 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 7.82 = Total of (1:02) 14.14 2.36 = Total of (1:03) 8.00 1.33
Hourly output 6 Hourly output 6
DIRECT COST OF WORK ITEM = A + B + C = 11.51
Remarks: 30% Add for overhead and profit = 14.97 = 15.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.l.) Copper bonding LABOUR HOURLY OUTPUT: 9.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 9.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3.68 = Total of (1:02) 14.14 1.57 = Total of (1:03) 8.00 0.89
Hourly output 9 Hourly output 9
DIRECT COST OF WORK ITEM = A + B + C = 6.13
Remarks: 30% Add for overhead and profit = 7.97 = 8.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.4.m.) Copper bonding LABOUR HOURLY OUTPUT: 9.00 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 9.00 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 2.10 = Total of (1:02) 14.14 1.57 = Total of (1:03) 8.00 0.89
Hourly output 9 Hourly output 9
DIRECT COST OF WORK ITEM = A + B + C = 4.56
Remarks: 30% Add for overhead and profit = 5.93 = 6.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.5.a.) 300*16mm (3.0m ) copper air termination rod LABOUR HOURLY OUTPUT: 0.38 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.38 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
copper rod ml 1 2257.60 2257.60 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 2257.60 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 2257.60 = Total of (1:02) 14.14 37.20 = Total of (1:03) 16.00 42.11
Hourly output 0.38 Hourly output 0.38
DIRECT COST OF WORK ITEM = A + B + C = 2336.91
Remarks: 30% Add for overhead and profit = 3037.98 = 3038.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.5.b.) 1*35mm2 bare copper LABOUR HOURLY OUTPUT: 5.20 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 5.20 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 51.10 = Total of (1:02) 14.14 2.72 = Total of (1:03) 16.00 3.08
Hourly output 5.2 Hourly output 5.2
DIRECT COST OF WORK ITEM = A + B + C = 56.90
Remarks: 30% Add for overhead and profit = 73.96 = 74.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.5.c.) 1*35mm2 bare copper down conductor LABOUR HOURLY OUTPUT: 2.60 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.60 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 50.70 = Total of (1:02) 14.14 5.44 = Total of (1:03) 16.00 6.15
Hourly output 2.6 Hourly output 2.6
DIRECT COST OF WORK ITEM = A + B + C = 62.29
Remarks: 30% Add for overhead and profit = 80.98 = 81.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.5.d.) junction box LABOUR HOURLY OUTPUT: 3.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 3.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
junction box ml 1 182.20 182.20 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 182.20 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 182.20 = Total of (1:02) 14.14 4.71 = Total of (1:03) 16.00 5.33
Hourly output 3 Hourly output 3
DIRECT COST OF WORK ITEM = A + B + C = 192.25
Remarks: 30% Add for overhead and profit = 249.92 = 250.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.5.e.) 1*35mm2 earthing conductor LABOUR HOURLY OUTPUT: 2.60 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 2.60 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 50.70 = Total of (1:02) 14.14 5.44 = Total of (1:03) 16.00 6.15
Hourly output 2.6 Hourly output 2.6
DIRECT COST OF WORK ITEM = A + B + C = 62.29
Remarks: 30% Add for overhead and profit = 80.98 = 81.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.5.f.) 1500*16mm (3.0m ) lightning arrester system LABOUR HOURLY OUTPUT: 0.68 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.68 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
copper rod ml 1 734.90 734.90 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 734.90 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 734.90 = Total of (1:02) 14.14 20.79 = Total of (1:03) 16.00 23.53
Hourly output 0.68 Hourly output 0.68
DIRECT COST OF WORK ITEM = A + B + C = 779.22
Remarks: 30% Add for overhead and profit = 1012.98 = 1013.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.6.a.) Coffee Machine Power Outlet LABOUR HOURLY OUTPUT: 1.18 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.18 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x6 wire ml 5.00 41.00 205.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
25/2P No 1.00 37.00 37.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 242.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 242.00 = Total of (1:02) 14.14 11.98 = Total of (1:03) 8.00 6.78
Hourly output 1.18 Hourly output 1.18
DIRECT COST OF WORK ITEM = A + B + C = 260.76
Remarks: 30% Add for overhead and profit = 338.99 = 339.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.7.a.) Socket Outlet LABOUR HOURLY OUTPUT: 2.02 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 2.02 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x2.5wire ml 5.00 11.50 57.50 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 57.50 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 57.50 = Total of (1:02) 14.14 7.00 = Total of (1:03) 8.00 3.96
Hourly output 2.02 Hourly output 2.02
DIRECT COST OF WORK ITEM = A + B + C = 68.46
Remarks: 30% Add for overhead and profit = 89.00 = 89.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.7.b.) Socket Outlet LABOUR HOURLY OUTPUT: 1.86 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.86 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x4wire ml 5.00 29.00 145.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 145.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 145.00 = Total of (1:02) 14.14 7.60 = Total of (1:03) 8.00 4.30
Hourly output 1.86 Hourly output 1.86
DIRECT COST OF WORK ITEM = A + B + C = 156.90
Remarks: 30% Add for overhead and profit = 203.97 = 204.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.7.c.) Socket Outlet LABOUR HOURLY OUTPUT: 2.53 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 2.53 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
5x2.5 wire ml 5.00 35.01 175.05 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 175.05 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 175.05 = Total of (1:02) 14.14 5.59 = Total of (1:03) 8.00 3.16
Hourly output 2.53 Hourly output 2.53
DIRECT COST OF WORK ITEM = A + B + C = 183.80
Remarks: 30% Add for overhead and profit = 238.94 = 239.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.8.a.) flush mounted 10-16A/1p+E socket outlet LABOUR HOURLY OUTPUT: 4.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 4.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Socket No 1 13.20 13.20 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 13.20 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 13.20 = Total of (1:02) 14.14 3.53 = Total of (1:03) 16.00 4.00
Hourly output 4 Hourly output 4
DIRECT COST OF WORK ITEM = A + B + C = 20.73
Remarks: 30% Add for overhead and profit = 26.95 = 27.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.8.b.) flush mounted 20A/1p+E socket outlet LABOUR HOURLY OUTPUT: 4.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 4.00 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 107.80 = Total of (1:02) 14.14 3.53 = Total of (1:03) 16.00 4.00
Hourly output 4 Hourly output 4
DIRECT COST OF WORK ITEM = A + B + C = 115.33
Remarks: 30% Add for overhead and profit = 149.93 = 150.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.8.c.) flush mounted 16A/3p+E socket outlet LABOUR HOURLY OUTPUT: 2.00 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 2.00 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Socket No 1 146.40 146.40 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 146.40 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 146.40 = Total of (1:02) 14.14 7.07 = Total of (1:03) 16.00 8.00
Hourly output 2 Hourly output 2
DIRECT COST OF WORK ITEM = A + B + C = 161.47
Remarks: 30% Add for overhead and profit = 209.91 = 210.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.a.) Telephone floor riser point LABOUR HOURLY OUTPUT: 0.10 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.10 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
cable ml 1 20.00 20.00 Forman 1 0.10 11.54 1.15 tools 2 1 8.00 16.00
PVC conduit ml 1 19.35 19.35 G.Leader 1 0.25 5.77 1.44 0.00
Telephone ter No 1 2070.00 2070.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 2109.35 Total = 14.14 Total = 16.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 2109.35 = Total of (1:02) 14.14 141.36 = Total of (1:03) 16.00 160.00
Hourly output 0.1 Hourly output 0.1
DIRECT COST OF WORK ITEM = A + B + C = 2410.71
Remarks: 30% Add for overhead and profit = 3133.93 = 3134.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.b.) Telephone distribution cabinet LABOUR HOURLY OUTPUT: 1.02 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.03 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
2x0.50 wire ml 167.05 20.50 3424.53 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
steel panel No 1.00 400.00 400.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 3824.53 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 3824.53 = Total of (1:02) 14.14 13.86 = Total of (1:03) 8.00 7.77
Hourly output 1.02 Hourly output 1.03
DIRECT COST OF WORK ITEM = A + B + C = 3846.15
Remarks: 30% Add for overhead and profit = 5000.00 = 5000.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.c.) Telephone floor riser point LABOUR HOURLY OUTPUT: 1.37 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.37 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
2x0.50 wire ml 30.00 20.10 603.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
steel panel No 1.00 400.00 400.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1003.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1003.00 = Total of (1:02) 14.14 10.32 = Total of (1:03) 8.00 5.84
Hourly output 1.37 Hourly output 1.37
DIRECT COST OF WORK ITEM = A + B + C = 1019.16
Remarks: 30% Add for overhead and profit = 1324.91 = 1325.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.d.) Telephone floor riser point LABOUR HOURLY OUTPUT: 1.03 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.03 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
2x0.50 wire ml 60.00 9.00 540.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
steel panel No 1.00 400.00 400.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 940.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 940.00 = Total of (1:02) 14.14 13.72 = Total of (1:03) 8.00 7.77
Hourly output 1.03 Hourly output 1.03
DIRECT COST OF WORK ITEM = A + B + C = 961.49
Remarks: 30% Add for overhead and profit = 1249.94 = 1250.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.e.) Telephone distribution point LABOUR HOURLY OUTPUT: 1.37 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.37 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
2x0.50 wire ml 30.00 20.10 603.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
steel panel No 1.00 400.00 400.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1003.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1003.00 = Total of (1:02) 14.14 10.32 = Total of (1:03) 8.00 5.84
Hourly output 1.37 Hourly output 1.37
DIRECT COST OF WORK ITEM = A + B + C = 1019.16
Remarks: 30% Add for overhead and profit = 1324.91 = 1325.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.f.) Telephone distribution box LABOUR HOURLY OUTPUT: 1.03 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.03 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
2x0.50 wire ml 60.00 9.00 540.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
steel panel No 1.00 400.00 400.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 940.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 940.00 = Total of (1:02) 14.14 13.72 = Total of (1:03) 8.00 7.77
Hourly output 1.03 Hourly output 1.03
DIRECT COST OF WORK ITEM = A + B + C = 961.49
Remarks: 30% Add for overhead and profit = 1249.94 = 1250.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.g.) Telephone point LABOUR HOURLY OUTPUT: 1.28 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.28 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
2x0.50 wire ml 5.00 15.00 75.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 75.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 75.00 = Total of (1:02) 14.14 11.04 = Total of (1:03) 8.00 6.25
Hourly output 1.28 Hourly output 1.28
DIRECT COST OF WORK ITEM = A + B + C = 92.29
Remarks: 30% Add for overhead and profit = 119.98 = 120.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.h.) Telephone RJ11 socket outlet LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
2x0.50 wire ml 3.62 4.50 16.29 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 16.29 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 16.29 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 38.43
Remarks: 30% Add for overhead and profit = 49.95 = 50.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.9.i.) Telephone PVC 110mm LABOUR HOURLY OUTPUT: 3.850 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 3.850 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 48.83 = Total of (1:02) 14.14 3.67 = Total of (1:03) 8.00 2.08
Hourly output 3.85 Hourly output 3.85
DIRECT COST OF WORK ITEM = A + B + C = 54.57
Remarks: 30% Add for overhead and profit = 70.95 = 71.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.10.a.) TV riser point 4-ports LABOUR HOURLY OUTPUT: 0.787 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.787 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cable ml 4.00 25.00 100.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
25 PVC ml 4.00 15.00 60.00 G.Leader 1 0.25 5.77 1.44 0.00
sheet metal No 1.00 8.00 8.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 168.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 168.00 = Total of (1:02) 14.14 17.96 = Total of (1:03) 8.00 10.17
Hourly output 0.787 Hourly output 0.787
DIRECT COST OF WORK ITEM = A + B + C = 196.13
Remarks: 30% Add for overhead and profit = 254.97 = 255.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.10.b.) TV riser point LABOUR HOURLY OUTPUT: 0.997 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.997 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Cable ml 4.00 15.00 60.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
16 PVC ml 4.00 8.00 32.00 G.Leader 1 0.25 5.77 1.44 0.00
65 Box No 1.00 5.00 5.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 97.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 97.00 = Total of (1:02) 14.14 14.18 = Total of (1:03) 8.00 8.02
Hourly output 0.997 Hourly output 0.997
DIRECT COST OF WORK ITEM = A + B + C = 119.20
Remarks: 30% Add for overhead and profit = 154.96 = 155.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.10.c.) TV socket outlet LABOUR HOURLY OUTPUT: 2.100 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 2.100 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
16 PVC ml 3.00 8.00 24.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 24.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 24.00 = Total of (1:02) 14.14 6.73 = Total of (1:03) 8.00 3.81
Hourly output 2.1 Hourly output 2.1
DIRECT COST OF WORK ITEM = A + B + C = 34.54
Remarks: 30% Add for overhead and profit = 44.90 = 45.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.10.d.) Loop through TV socket outlet LABOUR HOURLY OUTPUT: 2.100 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 2.100 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
16 PVC ml 3.00 8.00 24.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 24.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 24.00 = Total of (1:02) 14.14 6.73 = Total of (1:03) 8.00 3.81
Hourly output 2.1 Hourly output 2.1
DIRECT COST OF WORK ITEM = A + B + C = 34.54
Remarks: 30% Add for overhead and profit = 44.90 = 45.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.11.a.) Light point (SHOPS) LABOUR HOURLY OUTPUT: 1.750 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.750 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x1.5 wire ml 2.50 10.00 25.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
16 PVC ml 2.50 8.00 20.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 45.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 45.00 = Total of (1:02) 14.14 8.08 = Total of (1:03) 8.00 4.57
Hourly output 1.75 Hourly output 1.75
DIRECT COST OF WORK ITEM = A + B + C = 57.65
Remarks: 30% Add for overhead and profit = 74.94 = 75.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.11.b.) Light point LABOUR HOURLY OUTPUT: 1.750 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.750 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x1.5 wire ml 2.50 10.00 25.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
16 PVC ml 2.50 8.00 20.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 45.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 45.00 = Total of (1:02) 14.14 8.08 = Total of (1:03) 8.00 4.57
Hourly output 1.75 Hourly output 1.75
DIRECT COST OF WORK ITEM = A + B + C = 57.65
Remarks: 30% Add for overhead and profit = 74.94 = 75.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.11.c.) Light point LABOUR HOURLY OUTPUT: 1.670 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.670 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x2.5 wire ml 2.50 19.00 47.50 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
16 PVC ml 2.50 8.00 20.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 67.50 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 67.50 = Total of (1:02) 14.14 8.46 = Total of (1:03) 8.00 4.79
Hourly output 1.67 Hourly output 1.67
DIRECT COST OF WORK ITEM = A + B + C = 80.76
Remarks: 30% Add for overhead and profit = 104.98 = 105.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.11.d.) Pendant Light point LABOUR HOURLY OUTPUT: 1.104 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.104 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x2.5 wire ml 2.50 19.00 47.50 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
16 PVC ml 2.50 8.00 20.00 G.Leader 1 0.25 5.77 1.44 0.00
2x16 wire ml 1.00 47.00 47.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 114.50 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 114.50 = Total of (1:02) 14.14 12.80 = Total of (1:03) 8.00 7.25
Hourly output 1.104 Hourly output 1.104
DIRECT COST OF WORK ITEM = A + B + C = 134.55
Remarks: 30% Add for overhead and profit = 174.92 = 175.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.11.e.) Fan point LABOUR HOURLY OUTPUT: 1.104 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.104 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x2.5 wire ml 2.50 19.00 47.50 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
16 PVC ml 2.50 8.00 20.00 G.Leader 1 0.25 5.77 1.44 0.00
2x16 wire ml 1.00 47.00 47.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 114.50 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 114.50 = Total of (1:02) 14.14 12.80 = Total of (1:03) 8.00 7.25
Hourly output 1.104 Hourly output 1.104
DIRECT COST OF WORK ITEM = A + B + C = 134.55
Remarks: 30% Add for overhead and profit = 174.92 = 175.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.12.a.) Single switch LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 16.30 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 20.73
Remarks: 30% Add for overhead and profit = 26.95 = 27.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.12.b.) Two gang single switch LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 27.10 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 31.53
Remarks: 30% Add for overhead and profit = 40.99 = 41.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.12.c.) Three gang single switch LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 37.10 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 41.53
Remarks: 30% Add for overhead and profit = 53.99 = 54.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.12.d.) Two-way switch LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 21.70 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 26.13
Remarks: 30% Add for overhead and profit = 33.97 = 34.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.12.f.) Intermediate switch LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 31.70 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 36.13
Remarks: 30% Add for overhead and profit = 46.97 = 47.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.13.1.) Fluorescent PHILIPS TMS 012/118 I LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Lamp No 1.00 72.45 72.45 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 72.45 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 72.45 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 76.88
Remarks: 30% Add for overhead and profit = 99.94 = 100.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.13.2.) Fluorescent PHILIPS TMS 012/136 I LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 91.70 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 96.13
Remarks: 30% Add for overhead and profit = 124.97 = 125.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.13.3.) Fluorescent PHILIPS TMS 012/236 I LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 157.10 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 161.53
Remarks: 30% Add for overhead and profit = 209.99 = 210.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.13.4.) Spot light RZB 72207.002 LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 149.40 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 153.83
Remarks: 30% Add for overhead and profit = 199.98 = 200.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.13.5.) Fluorescent PHILIPS TMS 012/136 I LABOUR HOURLY OUTPUT: 5.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 5.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 91.70 = Total of (1:02) 14.14 2.83 = Total of (1:03) 8.00 1.60
Hourly output 5 Hourly output 5
DIRECT COST OF WORK ITEM = A + B + C = 96.13
Remarks: 30% Add for overhead and profit = 124.97 = 125.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 11.14.a.) Main Intake LABOUR HOURLY OUTPUT: 0.145 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.144 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
3x185 cable ml 30.00 759.00 22770.00 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
KWM No 210.00 200.00 42000.00 G.Leader 1 0.25 5.77 1.44 0.00
transformer No 1.00 12000.00 12000.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Electrician 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 76770.00 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 76770.00 = Total of (1:02) 14.14 97.49 = Total of (1:03) 8.00 55.56
Hourly output 0.145 Hourly output 0.144
DIRECT COST OF WORK ITEM = A + B + C = 76923.05
Remarks: 30% Add for overhead and profit = 99999.96 = 100000.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.1.a.) Extracting Fans and ACCE LABOUR HOURLY OUTPUT: 0.250 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.250 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fan No 1 4219.10 4219.10 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 4219.10 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 4219.10 = Total of (1:02) 14.14 56.55 = Total of (1:03) 8.00 32.00
Hourly output 0.25 Hourly output 0.25
DIRECT COST OF WORK ITEM = A + B + C = 4307.65
Remarks: 30% Add for overhead and profit = 5599.94 = 5600.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.2.a.) Exhaust air grills(ARG-V) LABOUR HOURLY OUTPUT: 0.240 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.240 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fan No 1 584.65 584.65 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 584.65 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 584.65 = Total of (1:02) 14.14 58.90 = Total of (1:03) 8.00 33.33
Hourly output 0.24 Hourly output 0.24
DIRECT COST OF WORK ITEM = A + B + C = 676.89
Remarks: 30% Add for overhead and profit = 879.95 = 880.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.2.b.) Exhaust air grills(ASG-V) LABOUR HOURLY OUTPUT: 0.240 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.240 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fan No 1 584.65 584.65 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 584.65 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 584.65 = Total of (1:02) 14.14 58.90 = Total of (1:03) 8.00 33.33
Hourly output 0.24 Hourly output 0.24
DIRECT COST OF WORK ITEM = A + B + C = 676.89
Remarks: 30% Add for overhead and profit = 879.95 = 880.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.2.c.i.) Exhaust air diffusers(16lit/sec) LABOUR HOURLY OUTPUT: 0.249 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.249 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 834.10 = Total of (1:02) 14.14 56.77 = Total of (1:03) 8.00 32.13
Hourly output 0.249 Hourly output 0.249
DIRECT COST OF WORK ITEM = A + B + C = 923.00
Remarks: 30% Add for overhead and profit = 1199.90 = 1200.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.2.c.ii.) Exhaust air diffusers(80lit/sec) LABOUR HOURLY OUTPUT: 0.249 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.249 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
diffusers No 1 1795.70 1795.70 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1795.70 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1795.70 = Total of (1:02) 14.14 56.77 = Total of (1:03) 8.00 32.13
Hourly output 0.249 Hourly output 0.249
DIRECT COST OF WORK ITEM = A + B + C = 1884.60
Remarks: 30% Add for overhead and profit = 2449.98 = 2450.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.2.d.) Supply air diffusers(45lit/sec) LABOUR HOURLY OUTPUT: 0.249 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 0.249 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
diffusers No 1 1295.70 1295.70 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1295.70 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1295.70 = Total of (1:02) 14.14 56.77 = Total of (1:03) 8.00 32.13
Hourly output 0.249 Hourly output 0.249
DIRECT COST OF WORK ITEM = A + B + C = 1384.60
Remarks: 30% Add for overhead and profit = 1799.98 = 1800.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.1.) Exhaust air duct(100x75mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
100x75 No 1.05 147.40 154.77 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 154.77 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 154.77 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 176.91
Remarks: 30% Add for overhead and profit = 229.98 = 230.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.2.) Exhaust air duct(100x125mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 193.20 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 215.34
Remarks: 30% Add for overhead and profit = 279.94 = 280.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.3.) Exhaust air duct(150x125mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 223.97 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 246.10
Remarks: 30% Add for overhead and profit = 319.93 = 320.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.4.) Exhaust air duct(150x150mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 259.35 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 281.49
Remarks: 30% Add for overhead and profit = 365.93 = 366.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.5.) Exhaust air duct(150x175mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 294.00 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 316.14
Remarks: 30% Add for overhead and profit = 410.98 = 411.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.6.) Exhaust air duct(150x200mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 328.60 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 350.73
Remarks: 30% Add for overhead and profit = 455.95 = 456.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.7.) Exhaust air duct(150x250mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 363.20 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 385.33
Remarks: 30% Add for overhead and profit = 500.93 = 501.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.8.) Exhaust air duct(150x275mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 397.84 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 419.98
Remarks: 30% Add for overhead and profit = 545.98 = 546.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.9.) Exhaust air duct(150x375mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
150x375 No 1.05 411.85 432.44 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 432.44 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 432.44 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 454.58
Remarks: 30% Add for overhead and profit = 590.95 = 591.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.10.) Exhaust air duct(150x400mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
150x400 No 1.05 444.80 467.04 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 467.04 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 467.04 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 489.18
Remarks: 30% Add for overhead and profit = 635.93 = 636.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.11.) Exhaust air duct(200x200mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 501.69 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 523.83
Remarks: 30% Add for overhead and profit = 680.97 = 681.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.12.) Exhaust air duct(200x250mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 536.29 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 558.42
Remarks: 30% Add for overhead and profit = 725.95 = 726.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.13.) Exhaust air duct(200x300mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
200x300 No 1.05 543.70 570.89 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 570.89 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 570.89 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 593.02
Remarks: 30% Add for overhead and profit = 770.93 = 771.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.14.) Exhaust air duct(200x325mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 605.54 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 627.67
Remarks: 30% Add for overhead and profit = 815.97 = 816.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.15.) Exhaust air duct(200x375mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
200x375 No 1.05 609.65 640.13 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 640.13 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 640.13 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 662.27
Remarks: 30% Add for overhead and profit = 860.95 = 861.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.16.) Exhaust air duct(200x400mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
200x400 No 1.05 642.60 674.73 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 674.73 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 674.73 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 696.87
Remarks: 30% Add for overhead and profit = 905.93 = 906.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.17.) Exhaust air duct(200x425mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 709.38 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 731.52
Remarks: 30% Add for overhead and profit = 950.97 = 951.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.18.) Exhaust air duct(200x450mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
200x450 No 1.05 708.55 743.98 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 743.98 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 743.98 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 766.11
Remarks: 30% Add for overhead and profit = 995.95 = 996.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.19.) Exhaust air duct(200x525mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 778.58 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 800.71
Remarks: 30% Add for overhead and profit = 1040.92 = 1041.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.20.) Exhaust air duct(200x600mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 813.23 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 835.36
Remarks: 30% Add for overhead and profit = 1085.97 = 1086.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.21.) Exhaust air duct(200x675mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
200x675 No 1.05 807.45 847.82 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 847.82 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 847.82 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 869.96
Remarks: 30% Add for overhead and profit = 1130.95 = 1131.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.22.) Exhaust air duct(200x725mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 882.42 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 904.56
Remarks: 30% Add for overhead and profit = 1175.92 = 1176.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.23.) Exhaust air duct(200x975mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 917.07 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 939.21
Remarks: 30% Add for overhead and profit = 1220.97 = 1221.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.24.) Exhaust air duct(300x475mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 951.67 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 973.80
Remarks: 30% Add for overhead and profit = 1265.95 = 1266.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.25.) Exhaust air duct(300x500mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 986.27 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1008.40
Remarks: 30% Add for overhead and profit = 1310.92 = 1311.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.26.) Exhaust air duct(300x650mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1020.92 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1043.05
Remarks: 30% Add for overhead and profit = 1355.97 = 1356.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.27.) Exhaust air duct(300x700mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1055.51 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1077.65
Remarks: 30% Add for overhead and profit = 1400.94 = 1401.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.28.) Exhaust air duct(300x825mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1090.11 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1112.25
Remarks: 30% Add for overhead and profit = 1445.92 = 1446.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.29.) Exhaust air duct(300x900mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1124.76 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1146.90
Remarks: 30% Add for overhead and profit = 1490.97 = 1491.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.30.) Exhaust air duct(300x1000mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
300x1000 No 1.05 1104.15 1159.36 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1159.36 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1159.36 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1181.49
Remarks: 30% Add for overhead and profit = 1535.94 = 1536.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.31.) Exhaust air duct(300x1500mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
300x1500 No 1.05 1137.10 1193.96 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1193.96 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1193.96 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1216.09
Remarks: 30% Add for overhead and profit = 1580.92 = 1581.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.32.) Exhaust air duct(400x1000mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
400x1000 No 1.05 1170.10 1228.61 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1228.61 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1228.61 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1250.74
Remarks: 30% Add for overhead and profit = 1625.96 = 1626.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.33.) Exhaust air duct(425x1000mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
425x1000 No 1.05 1203.05 1263.20 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1263.20 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1263.20 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1285.34
Remarks: 30% Add for overhead and profit = 1670.94 = 1671.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.i.34.) Exhaust air duct(525x1000mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1297.80 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1319.94
Remarks: 30% Add for overhead and profit = 1715.92 = 1716.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.1.) Supply air duct(100x150mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 100.91 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 123.04
Remarks: 30% Add for overhead and profit = 159.95 = 160.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.2.) Supply air duct(100x275mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 124.01 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 146.14
Remarks: 30% Add for overhead and profit = 189.98 = 190.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.3.) Supply air duct(100x375mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 139.34 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 161.47
Remarks: 30% Add for overhead and profit = 209.91 = 210.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.4.) Supply air duct(100x475mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
100x475 No 1.05 157.60 165.48 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 165.48 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 165.48 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 187.62
Remarks: 30% Add for overhead and profit = 243.90 = 244.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.5.) Supply air duct(100x600mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
100x600 No 1.05 181.10 190.16 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 190.16 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 190.16 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 212.29
Remarks: 30% Add for overhead and profit = 275.98 = 276.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.6.) Supply air duct(150x150mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 259.35 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 281.49
Remarks: 30% Add for overhead and profit = 365.93 = 366.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.7.) Supply air duct(150x200mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 328.60 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 350.73
Remarks: 30% Add for overhead and profit = 455.95 = 456.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.8.) Supply air duct(150x250mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 397.84 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 419.98
Remarks: 30% Add for overhead and profit = 545.98 = 546.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.9.) Supply air duct(150x300mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
150x300 No 1.05 444.80 467.04 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 467.04 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 467.04 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 489.18
Remarks: 30% Add for overhead and profit = 635.93 = 636.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.10.) Supply air duct(150x350mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 536.29 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 558.42
Remarks: 30% Add for overhead and profit = 725.95 = 726.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.11.) Supply air duct(150x375mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 605.54 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 627.67
Remarks: 30% Add for overhead and profit = 815.97 = 816.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.12.) Supply air duct(150x450mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
150x450 No 1.05 642.60 674.73 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 674.73 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 674.73 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 696.87
Remarks: 30% Add for overhead and profit = 905.93 = 906.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.13.) Supply air duct(275x800mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
275x800 No 1.05 708.55 743.98 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 743.98 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 743.98 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 766.11
Remarks: 30% Add for overhead and profit = 995.95 = 996.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.14.) Supply air duct(300x350mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 813.23 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 835.36
Remarks: 30% Add for overhead and profit = 1085.97 = 1086.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.15.) Supply air duct(300x475mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 882.42 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 904.56
Remarks: 30% Add for overhead and profit = 1175.92 = 1176.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.16.) Supply air duct(300x600mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 951.67 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 973.80
Remarks: 30% Add for overhead and profit = 1265.95 = 1266.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.17.) Supply air duct(300x725mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1020.92 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1043.05
Remarks: 30% Add for overhead and profit = 1355.97 = 1356.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.18.) Supply air duct(350x250mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1090.11 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1112.25
Remarks: 30% Add for overhead and profit = 1445.92 = 1446.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.19.) Supply air duct(350x325mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1159.36 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1181.49
Remarks: 30% Add for overhead and profit = 1535.94 = 1536.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.3.ii.20.) Supply air duct(400x525mm) LABOUR HOURLY OUTPUT: 1.000 ml / hr
TOTAL QTY.: 1 ml EQUIPMENT: 1.000 ml / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1228.61 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1250.74
Remarks: 30% Add for overhead and profit = 1625.96 = 1626.00 Birr Per ml
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.a.1.) Volume Dampers(100x600mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
100x600 No 1.05 1810.40 1900.92 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1900.92 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1900.92 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1923.06
Remarks: 30% Add for overhead and profit = 2499.97 = 2500.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.a.2.) Volume Dampers(150x150mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
150x150 No 1.05 623.60 654.78 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 654.78 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 654.78 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 676.92
Remarks: 30% Add for overhead and profit = 879.99 = 880.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.a.3.) Volume Dampers(150x175mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 716.31 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 738.45
Remarks: 30% Add for overhead and profit = 959.98 = 960.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.a.4.) Volume Dampers(150x450mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 785.51 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 807.64
Remarks: 30% Add for overhead and profit = 1049.93 = 1050.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.a.5.) Volume Dampers(200x325mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 939.33 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 961.47
Remarks: 30% Add for overhead and profit = 1249.91 = 1250.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.a.6.) Volume Dampers(200x425mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1070.16 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1092.30
Remarks: 30% Add for overhead and profit = 1419.99 = 1420.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.a.7.) Volume Dampers(200x450mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
200x450 No 1.05 1246.30 1308.62 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1308.62 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1308.62 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1330.75
Remarks: 30% Add for overhead and profit = 1729.98 = 1730.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.b.1.) Fire Dampers(800x350mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 939.33 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 961.47
Remarks: 30% Add for overhead and profit = 1249.91 = 1250.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.4.b.2.) Fire Dampers(1000x675mm) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
1000x675 No 1.05 1810.40 1900.92 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 1900.92 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 1900.92 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 1923.06
Remarks: 30% Add for overhead and profit = 2499.97 = 2500.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.5.a.1.) Fresh air supply fans(SF-1) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fan No 1.05 8770.10 9208.61 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 9208.61 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 9208.61 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 9230.74
Remarks: 30% Add for overhead and profit = 11999.96 = 12000.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.5.a.2.) Fresh air supply fans(SF-2) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fan No 1.05 9502.70 9977.84 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 9977.84 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 9977.84 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 9999.97
Remarks: 30% Add for overhead and profit = 12999.96 = 13000.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.5.b.1.) Extract fan and accessories(EF-1) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fan No 1.05 25619.90 26900.90 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 26900.90 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 26900.90 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 26923.03
Remarks: 30% Add for overhead and profit = 34999.94 = 35000.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
ANALYSIS SHEET FOR DIRECT UNIT COST
PROJECT:
CLIENT:
CONSULTANT:
WORK ITEM: 12.5.b.2.) Extract fan and accessories(EF-2) LABOUR HOURLY OUTPUT: 1.000 No / hr
TOTAL QTY.: 1 No EQUIPMENT: 1.000 No / hr

(A) Material Cost (1:01) (B) Labour (1:02) (C) Equipment Cost (1:03)
Type of Cost per Labour ** Indexed Hourly Type of Hourly Hourly
Material Unit Qty. * Rate Unit by Trade Unit UF Hour. Cost Cost Equipment No UF Rental Cost
Fan No 1.05 35143.70 36900.89 Forman 1 0.10 11.54 1.15 Tools 1 1 8.00 8.00
0.00 G.Leader 1 0.25 5.77 1.44 0.00
0.00 Helper 2 1.00 2.02 4.04 0.00
0.00 Mechanic 1 1.00 7.50 7.50 0.00
0.00 0.00 0.00
0.00 0 0.00
0.00 0 0.00
0.00 0 0.00
Total = 36900.89 Total = 14.14 Total = 8.00

A = Material unit cost B = Manpower Unit Cost C = Equipment Unit Cost

Total of ( 1:01) 36900.89 = Total of (1:02) 14.14 14.14 = Total of (1:03) 8.00 8.00
Hourly output 1 Hourly output 1
DIRECT COST OF WORK ITEM = A + B + C = 36923.02
Remarks: 30% Add for overhead and profit = 47999.93 = 48000.00 Birr Per No
UF: UTILIZATION FACTOR
*: Inclusive of Waste, Transporting, Handling, etc.
**: Inclusive of Benefits, trade subsidies and cost of overtime related output.
Item Description Gang Unit Qty/day Qty/Hr
5
1 Site Clearing ( 0.20m )
-ordinary soil 1DL m2 16.00 2.00
-hard soil 1DL m 2
12.00 1.50
-hard rock 1DL m 2
8.00 1.00
0.00
2 Excavation (1.50m) 0.00
-loose soil 1DL m3 4.00 0.50
-ordinary soil 1DL m3 3.60 0.45
-hard soil 1DL m3 3.00 0.38
-wet clay & black soil 4DL+2GL m3 0.80 0.10
-tough clay soil 1DL m3 2.80 0.35
-soft rock (decomposed rock) 1DL m3 0.75 0.09
-hard rock 1DL m3 0.50 0.06
-boulders 0.00
0.00
3 Back fill 0.00
-around foundation 1DL m3 1.60 0.20
-under hardcore 1DL m3 1.75 0.22
-around foundation 4DL m3 6.40 0.80
-under hardcore 4DL m3 7.00 0.88
0.00
4 Cartaway 0.00
not exceeding 50m 2DL m3 5.00 0.63
not exceeding 5km 1Diver + 4DL m3 24.00 3.00
not exceeding 5km 2Truck+1Loader m3 50.00 6.25
0.00
5 Hard coring 0.00
25cm 1M + 2DL m2 24.00 3.00
0.00
6 Masonry work 0.00
-50cm foundation BGL 1M + 2DL m3 3.00 0.38
-50cm foundation AGL 0.00
( one side left for pointing ) 1M + 2DL m3 2.50 0.31
-40cm masonry wall BGL 0.00
( one side left for pointing ) 1M + 2DL m3 2.50 0.31
-40cm masonry wall AGL 0.00
( both sides left for pointing ) 1M + 2DL m3 1.00 0.13
0.00
7 Form work 0.00
-footing 2C + 2DL m2 8.00 1.00
-columns 2C + 2DL m2 9.00 1.13
-slabs 2C + 2DL m2 7.00 0.88
-beams 2C + 2DL m2 9.00 1.13
0.00
8 Reinforcement 0.00
-bending & cutting 1B +2DL kg 100.00 12.50
-erecting 1B +2DL kg 150.00 18.75
0.00
9 Concrete work 0.00
-lean concrete 1M + 21DL m2 96.00 12.00
-beams(grade) 1M + 21DL m3 12.00 1.50
-column 1M + 21DL m3 8.00 1.00
-slab (above) 1M + 21DL m3 6.00 0.75
0.00
10 Brick work 0.00
-25cm. brick 1M + 2DL m2 0.00
-12cm. brick 1M + 2DL m2 0.00
0.00
11 HCB wall 0.00
-10cm. HCB 1M + 2DL m2 12.00 1.50
-15cm. HCB 1M + 2DL m2 10.00 1.25
-20cm. HCB 1M + 2DL m2 10.00 1.25
0.00
12 Plastering 0.00
-1st coat 1P + 2DL m2 14.00 1.75
-2nd coat 1P + 2DL m2 8.00 1.00
-final coat 1P + 2DL m2 15.00 1.88
-Rendering 1P + 2DL m2 20.00 2.50
0.00
13 Pointing 0.00
-brick wall 1P + 2DL m2 8.00 1.00
-HCB wall 1P + 2DL m2 15.00 1.88
-stone wall 1P + 2DL m2 10.00 1.25
0.00
14 Mortar & screed 0.00
-mixing (compo mortar) 2DL m3 0.00
-mixing (cement mortar) 2DL m3 0.00
-cement screed(3.5m) 1M + 2DL m2 15.00 1.88
0.00
15 Carpentry & Joinery 0.00
-5x10cm wooden beams 1C + 2DL m 0.00
-2.5x15cm wooden fascia board 1C + 2DL m 0.00
-5x10cm diagonal & vertical 1C + 2DL m 0.00
-5x10cm rafter 1C + 2DL m 0.00
-5x10cm purlin 1C + 2DL m 50.00 6.25
-5x5cm suspended ceiling 1C + 2DL m 0.00
-dia 8cm.upper & lower 1C + 2DL m 30.00 3.75
-dia 6cm.diagonal & vertical 1C + 2DL m 40.00 5.00
-wooden flooring 1C + 2DL m2 0.00
-CIS roofing 1C + 2DL m2 20.00 2.50
-Chipwood ceiling 1C + 2DL m2 20.00 2.50
0.00
16 Flooring 0.00
-15x15cm ceramic wall tile 1M + 2DL m2 9.00 1.13
-20x20cm terrazzo tile 1M + 2DL m2 6.00 0.75
-30x30cm PVC tile 1M + 2DL m2 21.00 2.63
-marble flooring 1M + 2DL m2 6.00 0.75
-cement screed flooring 1M + 2DL m2 15.00 1.88
0.00
17 Painting 0.00
-1st coat of plastic paint 1P + 2DL m2 25.00 3.13
-2nd coat of oil paint 1P + 2DL m2 30.00 3.75
0.00
18 Glazing 0.00
-3cm thick clear glass 1G + 2DL m2 15 1.88
-4cm thick clear glass 1G + 2DL m2 10 1.25
-5cm thick clear glass 1G + 2DL m2 10 1.25
-6cm thick clear glass 1G + 2DL m2 10 1.25
Labour Rate Per Month Per Day Per Hrs 1
2
1 G Forman 3
2 Forman
3 G. Leader
4 Mason 1
5 Helpers 2
6 Chiseler 3
7 Bar bender
8 D.Laborer
9 Painter 1
10 Tiler 2
11 Serveyor 3
12 Plumber
13 Plasterer
14 Electrician

Equipment Rent 1
1 Dozer D8K 2
2 Grader 140G 3
3 Excavator
4 Loader 39381
5 Compactor CP533C 1
6 Compactor hand 2
7 Back Loader 428C 3
8 Mixer
9 Vibrator
10 Dumper 1
11 Dump Truck 2
12 Crusher 3
13 Formwork panel( m2 )
14 Compresor
15 Welding Machine
Stone masonry wall 1 m3

Cement Qt 1.027 1.03

Sand m3 0.216 0.22
Stone m3 1.330 1.33

12cm brick wall 1 m2

Cement Qt 0.110 0.11
Sand m3 0.023 0.02
Brick m3 58.000 58.00

C-5 Concrete 1 m3
Cement Qt 1.500 1.50
Sand m3 0.460 0.46
Stone m3 0.920 0.92

C-7 Concrete 1 m3
Cement Qt 2.000 2.00
Sand m3 0.544 0.54
Stone m3 0.815 0.82

C-25 Concrete 1 m3
Cement Qt 3.600 3.60
Sand m3 0.498 0.50
Stone m3 0.748 0.75

C-30 Concrete 1 m3
Cement Qt 4.000 4.00
Sand m3 0.449 0.45
Stone m3 0.740 0.74
Material cost

Item Description Birr unit Birr unit Remark

1 Stone 600.00 Truck m3 truck 12m3
2 Cement 115.00 Qt. Qt. factory
3 Sand 1500.00 Truck m3 truck 12m3
4 Aggregate 2000.00 Truck m3 truck 12m3
5 Selected material 450.00 Truck m3 truck 12m3
6 Formwork ( wood ) m2 m3
Formwork ( metal panel ) per Hr per day Rent
7 Reinforcement ( Dia. 6mm.) No Kg
Reinforcement ( Dia. 8mm.) No Kg
Reinforcement ( Dia. 10mm.) No Kg
Reinforcement ( Dia. 12mm.) No Kg
Reinforcement ( Dia. 14mm.) No Kg
Reinforcement ( Dia. 16mm.) No Kg
Reinforcement ( Dia. 20mm.) No Kg
Reinforcement ( Dia. 24mm.) No Kg
8 HCB (20cm.) 2.80 No No
HCB (15cm.) 2.70 No No
HCB (10cm.) 2.40 No No
Solid CB (20cm.) No No
Solid CB (15cm.) No No
Solid CB (10cm.) No No
9 Brick 1.00 No No
10 CIS (G-28) No No
CIS (G-30) No No
CIS (G-32) No No
EGA (300) No Kg
EGA (500) No Kg
EGA (300) 4mm 42.31 per ml Kg
EGA (500) 5mm 52.12 per ml Kg
Gutter (33cm.)G-28 m m
Gutter (66cm.)G-28 m m
Down pipe (33cm.) m m
Down pipe (Dia. 10cm.) m m
Flashing (100cm.)G-28 38.00 m m
Flashing (100cm.)G-30 35.00 m m
Flashing (100cm.)G-32 m m
Coping (33cm.)G-28 m m
Coping (66cm.)G-28 m m
Ribbed sheet (1m) G-32 42.00 m m2
Ribbed sheet (1m) G-35 30.00 m m2
11 Eucalyptus(dia.10) No m
Eucalyptus(dia.8) No m
Eucalyptus(dia.6) No m
Nails 13.00 Kg Bag
Nails ( roof ) 50.00 Kg Bag
12 Zigba Purlin (7 x 5cm) m No
Battens (4 x 5cm) m No
13 Fascia board(25cm) No m
14 Door(wood) 90 x 210 m2 No Laminated without locks
Door(wood) 90 x 210 m2 No Panel without locks
Door(metal) 90 x 210 m2 No LTZ Profile
Door(metal) 90 x 210 m2 No SECCO Profile
15 Chipwood 2.5x1.25m No m2
Plywood No m2
16 RHS (30 x 30 x 2mm) 130.00 No Kg
RHS (30 x 30 x 2.5mm) No Kg
RHS (40 x 40 x 2mm) 180.00 No Kg
RHS (40 x 40 x 2.5mm) No Kg
RHS (50 x 50 x 2.5mm) 300.00 No Kg
RHS (50 x 50 x 3mm) 320.00 No Kg
RHS (60 x 60 x 2.5mm) 380.00 No Kg
RHS (60 x 60 x 3mm) 320.00 No Kg
RHS (70 x 50 x 2.5mm) 570.00 No Kg
RHS (100 x 60 x 3mm) 110.00 No Kg
Angle Iron (40 x 40 x 3mm) 195.00 No Kg
Angle Iron (50 x 50 x 4mm) No Kg
Angle Iron (50 x 25 x 4mm) No Kg
Angle Iron (60 x 60 x 4mm) No Kg
Angle Iron (60 x 30 x 4mm) No Kg
Angle Iron (70 x 70 x 5mm) No Kg
Metal sheet 1mm. 150.00 No m2
Metal sheet 2mm. 320.00 No m2
Metal sheet 3mm. 460.00 No m2
Metal sheet 4mm. 580.00 No m2
Metal sheet 5mm. 750.00 No m2
Metal sheet 6mm. No m2
Metal sheet 7mm. No m2
Metal sheet 8mm. 2000.00 No m2
3mm. Metal Plate No m2
4mm. Metal Plate No m2
5mm. Metal Plate No m2
6mm. Metal Plate No m2
8mm. Metal Plate No m2
10mm. Metal Plate No m2
Bolt M12 No Kg
Bolt M14 No Kg
Dia.16 J- bolt 350mm 0.75 No Kg
Dia.20 J- bolt 500mm No Kg
17 Ceramic tile 15x15 33.00 m2 No Local
Ceramic tile 20x20 88.00 m2 No Local
Ceramic tile 30x30 88.00 m2 No Imported
Ceramic tile 50x50 120.00 m2 No Imported
Ceramic tile 20x15 58.00 m2 No Imported
18 Cement Tile 20x20 m2 No
19 Terrazzo 20x20 m2 No quality
20 PVC 30 x 30 53.00 m2 No
Adhesive glue 33.00 Kg No
21 Wolega Marble 2cm m2 No
Wolega Marble 3cm m2 No
BMC Marble 3cm 530.00 m2 No
Harar Marble 2cm m2 No
Harar Marble 3cm m2 No
22 Wood parquet (weira) m2 m2
Wood parquet (tid) m2 m2
23 Grace tile 20x20cm m2 No
24 Marblechips m2 m2
25 Ceramic Skirting (10cm) m No
Terrazzo Skirting (10cm) m No
PVC Skirting ( 7cm) m No
Marble Skirting (10cm) m No
Wood Skirting ( 10cm) m No
Grace Skirting (10cm) m No
26 Tread Marble (28x3cm) m No
Tread Terrazzo (28x3cm) m No
Riser Marble (16x2cm) m No
Riser Terrazzo (16x2cm) m No
27 Window cill Marble (30x3cm) m No
Window cill Terrazzo (30x3cm) m No
Window cill Concrete (30x5cm) m No
28 Glass 3mm m2 No
Glass 4mm m2 No
Glass 5mm m2 No
Glass 6mm m2 No
Glass 3mm Figured m2 No
Glass 4mm Figured m2 No
29 Paint oil 54.10 gallon Kg
Paint plastic 86.75 gallon Kg
30 Others
Carpet( Debrebrhan) m2 No
Channel post 75x40x6mm No Kg
Wire (fence 40x40x3mm m2
Asphalt( bitumen) Barrel
Barbed Wire 1roll= 600m roll
ed without locks

Cost Breakdown Durame
100% (1)
Cost Breakdown Durame
223 pages
Cost Breakdown Tercha
No ratings yet
Cost Breakdown Tercha
251 pages
Cost - Breakdown Areka
No ratings yet
Cost - Breakdown Areka
251 pages
Yirgalem Local Material Price List
No ratings yet
Yirgalem Local Material Price List
248 pages
Atletics Bid
No ratings yet
Atletics Bid
364 pages
Analysis Sheet For Direct Unit Cost: Offices and Apartment Clear of Site 2 1 2
100% (2)
Analysis Sheet For Direct Unit Cost: Offices and Apartment Clear of Site 2 1 2
85 pages
Unit Cost Analysis for Construction Projects
No ratings yet
Unit Cost Analysis for Construction Projects
25 pages
Unit Cost Analysis for Earth Works
No ratings yet
Unit Cost Analysis for Earth Works
43 pages
Getch Break Down 2
No ratings yet
Getch Break Down 2
14 pages
CBD New Oct. 14,2022
No ratings yet
CBD New Oct. 14,2022
17 pages
Analysis Sheet Oct 14,22
No ratings yet
Analysis Sheet Oct 14,22
11 pages
Direct Unit Cost Analysis Sheet
No ratings yet
Direct Unit Cost Analysis Sheet
114 pages
Construction Cost Analysis
No ratings yet
Construction Cost Analysis
12 pages
Cost Breakdown Regional
95% (20)
Cost Breakdown Regional
581 pages
Cost Breakdown
100% (1)
Cost Breakdown
49 pages
Bill of Quantities for Construction Projects
No ratings yet
Bill of Quantities for Construction Projects
11 pages
Excavation and Earthwork Cost Analysis
No ratings yet
Excavation and Earthwork Cost Analysis
81 pages
Construction Cost Analysis by Material
No ratings yet
Construction Cost Analysis by Material
8 pages
Unit Cost Analysis for Construction Projects
No ratings yet
Unit Cost Analysis for Construction Projects
21 pages
Excavation Cost Analysis Sheet
83% (6)
Excavation Cost Analysis Sheet
669 pages
Cost Breakdown For Building
No ratings yet
Cost Breakdown For Building
681 pages
Excavation Cost Analysis Sheet
No ratings yet
Excavation Cost Analysis Sheet
1,106 pages
Unit Cost Analysis for Excavation Projects
No ratings yet
Unit Cost Analysis for Excavation Projects
32 pages
Construction Material and Labour Cost Sheet
No ratings yet
Construction Material and Labour Cost Sheet
180 pages
Unit Cost Analysis for Brick and HCB Walls
No ratings yet
Unit Cost Analysis for Brick and HCB Walls
283 pages
Cost Break Down (2021)
No ratings yet
Cost Break Down (2021)
44 pages
Break Down For Semera Bershakon Labor
No ratings yet
Break Down For Semera Bershakon Labor
20 pages
Cost Breakdown For Building
No ratings yet
Cost Breakdown For Building
38 pages
Unit Cost Analysis for Walling Projects
No ratings yet
Unit Cost Analysis for Walling Projects
241 pages
Unit Rate Analysis
0% (1)
Unit Rate Analysis
169 pages
Unit Cost Analysis for Construction Activities
No ratings yet
Unit Cost Analysis for Construction Activities
332 pages
Direct Cost Analysis for G+1 Works
100% (1)
Direct Cost Analysis for G+1 Works
22 pages
Cost Analysis For Dire Dawa-1
100% (1)
Cost Analysis For Dire Dawa-1
16 pages
CONCRETE WORK Final Draft Holistic Cost Analysis
100% (1)
CONCRETE WORK Final Draft Holistic Cost Analysis
4 pages
Breakdown Sample
No ratings yet
Breakdown Sample
279 pages
Unit Cost Analysis for Glazing & Painting
No ratings yet
Unit Cost Analysis for Glazing & Painting
243 pages
Construction Cost Breakdown and Estimates
No ratings yet
Construction Cost Breakdown and Estimates
57 pages
Excavation Cost Analysis Sheet
100% (1)
Excavation Cost Analysis Sheet
927 pages
Analysis Sheet For Direct & Indirect Unit Costs: C-5 Lean Concrete (Hand Mix) 1:2:7 Project: Work Item
100% (1)
Analysis Sheet For Direct & Indirect Unit Costs: C-5 Lean Concrete (Hand Mix) 1:2:7 Project: Work Item
6 pages
Unit Cost Analysis for Glazing & Painting
No ratings yet
Unit Cost Analysis for Glazing & Painting
351 pages
Excavation and Cost Analysis Sheet
No ratings yet
Excavation and Cost Analysis Sheet
28 pages
Unit Cost Analysis for Construction Projects
No ratings yet
Unit Cost Analysis for Construction Projects
354 pages
5finished Laga Arba Ipd Dok 2015
No ratings yet
5finished Laga Arba Ipd Dok 2015
345 pages
Ditch Cover at Staircase (Version 1) .XLSB
No ratings yet
Ditch Cover at Staircase (Version 1) .XLSB
7 pages
Project Cost Estimate
100% (1)
Project Cost Estimate
7 pages
Road Construction Cost Breakdown
No ratings yet
Road Construction Cost Breakdown
54 pages
23 Ketema Unit Rate Final
No ratings yet
23 Ketema Unit Rate Final
76 pages
CBD For Basement Paint Work
No ratings yet
CBD For Basement Paint Work
2 pages
Break Down - XLSXXXX
No ratings yet
Break Down - XLSXXXX
12 pages
Construction Cost Analysis in Ethiopia
No ratings yet
Construction Cost Analysis in Ethiopia
2 pages
Analysis Sheet For Direct & Indirect Unit Costs: Demolishing Work of Different Structures
100% (3)
Analysis Sheet For Direct & Indirect Unit Costs: Demolishing Work of Different Structures
1 page
Masonry Cost Analysis and Estimates
No ratings yet
Masonry Cost Analysis and Estimates
48 pages
Cost Analysis Template Addis Ababa
No ratings yet
Cost Analysis Template Addis Ababa
71 pages
Construction Cost Breakdown Report
No ratings yet
Construction Cost Breakdown Report
57 pages
Provisional Acceptance Letters
No ratings yet
Provisional Acceptance Letters
1 page
K Span
No ratings yet
K Span
2 pages
Unit Cost Analysis for Excavation & Concrete
No ratings yet
Unit Cost Analysis for Excavation & Concrete
174 pages
Direct Cost Analysis for Apartment Building
No ratings yet
Direct Cost Analysis for Apartment Building
2 pages
Rate Analysis: Estimating Direct Cost Work Items
100% (2)
Rate Analysis: Estimating Direct Cost Work Items
5 pages