Kidist Unit Rates
Kidist Unit Rates
Kidist Unit Rates
TZC/TOF/012
TAKEOFF SHEET
Supervisor Contractor
Project: Ethio Gabana Consultant: KOKETI CONSTRUCTION MANAGEMENT TEAM
Client: HORRA Trading PLC Unit price cost breakdown for additional items Contractor: TEWODROS ZEWDU BC
Location: Gelan City
Site: Gelan 30 DIRECT COST ANALYSIS SHEET FOR C-25 CONCRETE WORK LABOR ONLY WITH MACHINES
PROJECT B+G+2 Residential building LABOR HRLY OUTPUT
DESCRIPTION C-25 Concrete work labor only with machines HOURLY OUTPUT 1.50 m³/hr
ITEM Volume RESULTANT 12.00 m³/day
QUANTITY 1.00 m³
MATERIAL COST LABOR COST EQUIPMENT COST
Indexed hourly Hourly rental
Type of material Unit Qty Rate Cost/unit Labor by trade No. UF Hourly cost Type of Equipment No. UF Hourly cost
cost rate
Benzine Lit 0.83 80.00 66.67 Forman 1.00 1/8 62.50 7.81 Mixer 1 1 250.00 250.00
Gasoline Lit 0.83 80.00 66.67 Mason 2.00 1 125.00 250.00 Vibrator 1 1 112.50 112.50
Transport Ls 1.00 416.67 416.67 DL 15.00 1 75.00 1,125.00 Winch 1 1 325.00 325.00
- - Generatar 1 1 275.00 275.00
TOTAL 550.00 TOTAL 1,382.81 TOTAL 962.50
Material unit cost 550.00 Manpower unit cost 921.88 Equipment unit cost 641.67
Material unit cost - Manpower unit cost 881.25 Equipment unit cost 8.00
Material unit cost - Manpower unit cost 242.19 Equipment unit cost 1.67
DIRECT COST ANALYSIS SHEET FOR SELECTED BACKFILL LABOR ONLY WITH COMPACTOR
PROJECT B+G+1 Factory building LABOR HRLY OUTPUT
DESCRIPTION Selected backfill labor only with compactor HOURLY OUTPUT 2.00 m³/hr
ITEM Volume RESULTANT 16.00 m³/day
QUANTITY 1.00 m³
MATERIAL COST LABOR COST EQUIPMENT COST
Indexed hourly Hourly rental
Type of material Unit Qty Rate Cost/unit Labor by trade No. UF Hourly cost Type of Equipment No. UF Hourly cost
cost rate
Benzine Lit 0.94 80.00 75.00 Forman 1.00 1/4 62.50 15.63 Hand Tools 4 1 1.00 4.00
Backfill m³ 1.10 357.14 392.86 DL 2.00 1 75.00 150.00 Compactor 1 1 250.00 250.00
Transport Ls 1.00 187.50 187.50 Mason 1.00 1 112.50 112.50 -
- - -
TOTAL 655.36 TOTAL 278.13 TOTAL 254.00
Material unit cost 655.36 Manpower unit cost 139.06 Equipment unit cost 127.00
Material unit cost - Manpower unit cost 16.93 Equipment unit cost 458.33
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
2 2 4 - - -
Total Length (m) 19.200 20.862 47.077 - - - -
Unit Weight (Kg/m) 0.395 0.617 0.888 1.208 1.578 2.468 3.551
Weight (Kg) 7.584 12.872 41.804 - - - -
Gross Weight of footings (Kg) 29.072 31.809 218.177 - - - -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Stair-2
Flight-1 1 12 2.40 10 2 47.60 4 4 Pcs of Dia 12 @ 0m
2 &5 12 1.50 20 2 59.50 5 5 Pcs of Dia 12 @ 0m
3 12 5.00 8 2 81.33 9 9 Pcs of Dia 12 @ 2m
4 12 1.50 6 2 19.05 2 2 Pcs of Dia 12 @ 0m
Risers 8 0.90 6 18 102.87 9 9 Pcs of Dia 8 @ 0.3m
Dist 8 1.07 20 2 42.80 4 4 Pcs of Dia 8 @ 0.2m
Total Length (m) 244.545 222.000 368.883 - - - - 23 19 35 - - -
Unit Weight (Kg/m) 0.395 0.617 0.888 1.208 1.578 2.468 3.551
Weight (Kg) 96.595 136.974 327.568 - - - -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Length No. of No. of
No. Description Location Dia. (mm) (mm) bars Mem
8 10 12 14 16 20 24 8 10 12 14 16 20
Stair-2
Flight-2 1 12 2.00 12 2 46.80 4 4 Pcs of Dia 12 @ 0m
2 12 2.40 10 2 47.60 4 4 Pcs of Dia 12 @ 0m
3 12 5.00 8 2 81.33 9 9 Pcs of Dia 12 @ 2m
4 10 1.00 6 2 12.70 2 2 Pcs of Dia 10 @ 0m
5 12 2.00 10 18 357.00 30 30 Pcs of Dia 12 @ 0m
Risers 8 0.90 6 18 102.87 9 9 Pcs of Dia 8 @ 0.3m
Dist 8 1.07 20 2 42.80 4 4 Pcs of Dia 8 @ 0.2m
STB-1 Top & Bot 14 3.40 4 4 54.40 6 6 Pcs of Dia 14 @ 1.8m
St 8 1.20 21 2 49.68 5 5 Pcs of Dia 8 @ 0m
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Length No. of No. of
No. Description Location Dia. (mm) (mm) bars Mem
8 10 12 14 16 20 24 8 10 12 14 16 20
St 8 1.20 75 1 90.00 8 8 Pcs of Dia 8 @ 0m
SFB-3 Top & Bot 12 8.50 2 2 34.00 4 4 Pcs of Dia 12 @ 3.5m
Neg 20 4.00 3 1 12.00 1 1 Pcs of Dia 20 @ 0m
St 8 1.20 75 1 90.00 8 8 Pcs of Dia 8 @ 0m
SFB-4 Top 14 10.00 2 1 20.00 2 2 Pcs of Dia 14 @ 2m
Bot-1 12 5.50 2 1 11.00 1 1 Pcs of Dia 12 @ 1m
Bot-2 14 5.00 3 1 15.00 2 2 Pcs of Dia 14 @ 2m
Neg-1 14 3.00 1 1 3.00 1 1 Pcs of Dia 14 @ 0m
Neg-2 14 2.00 2 1 4.00 1 1 Pcs of Dia 14 @ 0m
St 8 1.20 87 1 104.40 9 9 Pcs of Dia 8 @ 0m
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
21 - 9 2 - -
Total Length (m) 224.520 - 76.800 14.000 - - -
Unit Weight (Kg/m) 0.395 0.617 0.888 1.208 1.578 2.468 3.551
Weight (Kg) 88.685 - 68.198 16.912 - - -
Supervisor Contractor
REBAR SCHEDULE
Project :-____ G+2 - RESIDENTIAL BUILDING Client :-__ Ato Yosef Kassa
Location :-_ Ankorcha, Addis Ababa Consultant :- SIMO Architects & Engineers
Site : ___ Ankorcha Contractor : -
75 - 16 - - -
Total Length (m) 870.840 - 130.500 - - - -
Unit Weight (Kg/m) 0.395 0.617 0.888 1.208 1.578 2.468 3.551 823 276 390 118 - 12
Weight (Kg) 343.982 - 115.884 - - - -
Sub Total Weight of superstructure (Kg) 3,020.375 1,481.787 3,117.436 1,185.290 91.524 286.288 -
Supervisor Contractor
CONTRACT
ITEM
DESCRIPTION UNIT UNIT
NO. QTY
PRICE
A. SUB-STRUCTURE
DIVISION 31 - EARTH WORK
1. EXCAVATION AND EARTHWORK
1.01 Pit excavation in Ordinary Soil to a depth not
exceeding 5000mm from reduced level as per standard
technical specification and method of measurement. m3 127.58 1,201.00
1.02 Trench excavation in Ordinary Soil to a depth
exceeding 1000mm but not exceeding 1500mm from
reduced level as per standard technical specification
and method of measurement. m3 24.00 1,201.00
1.03 Bulk excavation in Ordinary Soil to a depth not
exceeding 1000mm from reduced level. m3 31.50 1,201.00
1.04 Fill around footing pads and foundation with non-
expansive selected material from quarry and compact in
layers not exceeding 200mm thick by sprinkling water
to insure the required dry density. m3 120.46 1,244.00
1.05 Fill under hard core with non-expansive selected
material from quarry and compact in layers not
exceeding 200mm thick by sprinkling water to insure
the required dry density . m3 10.00 1,244.00
1.06 Cart away surplus excavated material and dispose it at a
distance not less than 10km away from site as per the
Engineers Direction. m3 183.08 642.00
1.07 Construct 25cm thick basaltic or equivalent stone
hardcore well rolled, consolidated and blinded with
crushed stone. m2 100.00 256.25
TOTAL DIVISION 31 CARRIED TO SUMMARY
DIVISION 03 - CONCRETE WORK
1. CONCRETE FORMWORK
1.01 Design, Provide, cut and fix in position formwork.
Formwork materials in contact with concrete surface
shall be lumber, plywood, tempered concrete form
grade hardboard, metal, plastic or paper that creates
specified appearances & texture of concrete surface. All
formwork material should be approved by the Engineer.
B. SUPER-STRUCTURE
DIVISION 03 - CONCRETE WORK
1. CONCRETE FORMWORK
1.01 Design, cut and fix in position formwork. Formwork
materials in contact with concrete surface shall be
lumber, plywood, tempered concrete form grade
hardboard, metal, plastic or paper that creates specified
appearances & texture of concrete surface. Use the
right quantity of a suitable mold release agent to create
the required surface, Use form liners if necessary. All
formwork material should be approved by the Engineer.
153,217.58
28,824.00
37,831.50
149,852.24
12,440.00
117,534.15
25,625.00
525,324.47
7,068.60
11,088.00
19,800.00
319.79
3,842.49
2,399.95
5,543.75
590.17
CONTRACT
Contract
Amount
9,609.60
6,589.44
26,449.28
5,491.20
9,152.00
32,604.00
6,000.00
146,548.27
14,000.00
7,000.00
21,000.00
692,872.74
33,264.00
40,425.00
CONTRACT
Contract
Amount
59,400.00
11,286.00
33,224.13
16,299.66
34,291.80
13,038.19
1,006.76
3,149.17
28,828.80
16,016.00
77,220.00
11,068.20
378,517.71
14,000.00
50,000.00
64,000.00
50,000.00
50,000.00
CONTRACT
Contract
Amount
492,517.71
1,185,390.45
SUMMARY OF BILL OF QUANTITIES
G+2 RESIDENTIAL BUILDING STRUCTURAL WORKS PHASE
A SUBSTRUCTURE
1.0 EXCAVATION AND EARTHWORK Birr 525,324.47
B SUPERSTRUCTURE
1.0 CONCRETE WORK Birr 378,517.71