HIRSHA GETER LIMIAT BET TSHFET FINISHING WORK

` DESCRIPTION
A. SUB STRUCTURE UnitQuantity ex/work rate Amount
 1.EXCAVATION AND EARTH WORK
Excavation trenches for foundation to a
depth of not exceeding 100 cm starting
1.1 from the reduced ground level. m3 60 98 80 7840
excavation in hard rock to a depth from
100-300cm starting from the reduced
1.2 ground level. m3 100 294 130 38220

Back fill around foundation wall with

selected materials and well compacted at
1.3 every 20cm select material from quary. m3 50 55.3 80 4424
Cart away surplus excavated material and
deposite at a distance not exceeding 2
1.4 km from site. m3 160 392 5 1960
2. MASONRY WORK
80cm thick on the bottom and 50 cm thick
on the top hard trachytic semi - dressed
stone masonry foundation retaining wall
bedded in cement sand mortar of mix
ratio1:3 m3 81 87.475 870 76103.25
3. CONCRETE WORK
5 cm thick lean concrete with minimum
3.1 cement content of 150 kg/m3 m2 16 25.6 10 256

Reinforced concrete in class C-25 with

minimum cement content of 360 kg/m 3
filled in to form work and vibrated around
reinforcement bar. (form work and
3.2 reinforcement bar measured separately).
A) In grade beam 30x30cm size m3 9 3.02 1880 5677.6
B) In 15 cm thick rein forced concrete
slab. m3 5 5.29 1880 9945.2
3.3 Provide cut and fix in position sawn zigba or
steel panel form work to-
A) for grade beam m2 24 21.12 80 1689.6
B) for slab m2
50 46.08 75 3456
steeel reinforcement bars to be placed in
their position as shown on structural
drawings price including cutting,
3.4 bendinng, typing wires.
A) for grade beam kg 196.3 252 25 6300
B) for floor slab kg 326.78 340.99 25 8524.75
 Total carried to summary
B. SUPER STRUCTURE
1. CONCRETE WORK

Reinforced concrete class C-25, with

minimum cement content of 360 Kg/m 3
filled into form work and vibrated around
steel reinforcement. (Steel reinforcement
1.1 and form-work are measured separately.
A) for top tie beam m3 31.2 30.351 1880 57059.88
B) in 15 cm thick floor slab m3 66.18 65.167 1880 122513.96
C) in stair case and landing m 3
20 15.624 1880 29373.12
Provide, cut and fix in position sawn zigba
1.2 or steel panel form work for:
A) for top tie beam m2 300 253.66 95 24097.7
B) form work for floor slab m2
455 436.74 83 36249.42
C) in stair case and landing m2 45 34.08 78 2658.24
Provide and place steel reinforcement
bars according to structural drawings.
Price includes cutting, bending, placing in
1.3 position and tying wires
A) Daim. 8mm deformed bar kg 1112.5 1200.823 34 40827.982
B) Daim. 10mm deformed bar kg 6971.9 7379.616 34 250906.944
C) Daim. 12mm deformed bar kg 603.84 1203.506 34 40919.204
D) Diam. 14mm deformed bar kg 2156.2 2448.253 32 78344.096
E) Diam. 16mm deformed bar kg 605.48 862.692 32 27606.144
Total carried to summary
2. MASONRY WORK
40cm thick trachetic or equivalent finely
dressed stone elevation wall beded in
cement sand mortar 1;3 internally and
2.1 externally left for pointing. m3 75.6 13.888 1900 26387.2
50 cm thick hard trachytic semi - dressed
stone pavement bedded in cement sand
mortar of mix ratio1:3 stone masonry and
pointing of the pavement.
2.2 m3 69 28.098 120 3371.76

Construct RAMP 25cm thick basaltic or

equivalent stone hard core well rolled
consolidated and blinded with crushed
2.3 stone and 10cm thickness concrete. m2 106 51.8 250 12950
 Supply and lay half diameter 400mm
cement pipe around the pavement of the
building over 100mm thick sand layer.
Joints made tight with cement and sand
mortar of ratio 1:2. Unit price shall include
excavation of trench, backfill with selected
2.4 borrowed material and sand bed . mL 106 97.75 210 20527.5
Consrtuct make internal dimentionmade
of 40cm thick man holes stone
massonry wall 1:3 ratio cement mortar
30x40x60cm including 10cm thick
manhole concret cover c-25 R.C diameter
8mm reinforced bar c/c 10cm and 10cm
thick mass concrete /floor slab/

2.5 NO 2 2 750 1500

3. BLOCK AND MASONRY WORK 0
20 cm thick hollow concrete block wall
beded in cement sand mortar of ratio 1:3
internaly and externaly (class of H.C.B
3.1 should be class B). m2 401.01 835.847 315 263291.805
15 cm thick hollow concrete block wall
beded in cement sand mortar of ratio 1:3
internally and externally (class of H.C.B
3.2 should be class B). m2 378.17 432.22 215 92927.3
Total carried to summary
4. Metal Works

Supply and fix in position high quality <

IONIZED ALUMINIUM FRAME > having
1.5mm thickness and 50mm width
windows and doors .Price shall include
5mm thick solar glass and all
accessories.Quality of material shall be
inspected & approved by the Engineer.
D1 0.7m *2.65 m (12) size m2 22.26 20.16 2350 47376
D2 1 m *2.65 m (24) size m2 127.2 23.85 2350 56047.5
D3 1.2m * 2.65m (11) size m2 34.98 65.455 2350 153819.25
D4 1.8m *2.65m (1) size m2
4.77 10.07 2350 23664.5
W1 1.15m *2m All windows are Sliding
windows when they are opened m2 55.2 69.48 2350 163278
 Supply and fix 2inch galvanized steel pipe
for top horizontal including gate valve and
RHS 2mm thick for vertical c/c 30 cm and
central and bottom horizontal with two
4.2 coats of antirust paint ML 210 199.6 150 29940
Total carried to summary
5. plastering and paintng works .

Apply Three coats of plastering in cement

sand mortar of ratio 1:3 to all internal &
external H.C.B walls for beams, columns,
ceiling, and stair case and landing with
5.1 chiselling of reinforced concret m2 2152.4 3444.183 84 289311.372
Apply Three coats of oil paints to all
internal & external H.C.B walls for beams,
columns, ceiling, and stair case with
5.2 landing. m2 1382.4 2909.61 18.5 53827.785

Apply one coats of< mineral

>(Quartz)paint with center to center 40cm
to all external plastered surface of walls,
reinforced concrete columns, beams and
5.3 staircases. m2 294.01 545.1 78 42517.8
6. Finishing

Heavy duty white marble 3cm thick

marble tile flooring beded in cement
mortar( 1:3) on top of cement sand
screed.chips floor finishing including
marble chips skirting at all sides of walls,
at c/c spacing of 250cm floor skirting and
10cm high wall skirting , (price includes
30 mm cement screeding & grinding &
6.1 polishing of the floor) m2 78.8 72.28 720 52041.6
9mm thick ceramic tile for flooring beded
in cement mortar ratio (1:3) on top of
cement sand screed(Approved quality by
6.2 the Engineer) m2 780 808.92 300 242676
6.3 6mm thick ceramic tile skerting bedded in
cement mortar (1:3) on top of cement sand
(Approved quality by the Engineer) ML 561.2 566.1 72 40759.2
6.4 6mm thick ceramic tile for wall bedded in
cement mortar (1:2) to toilet rooms and
above sinks, hand wash basins and other
 rooms where indicated of cement sand
(Approved quality by the Engineer) m2 99.36 92.112 300 27633.6
Total carried to summary
7. Glazing
Supply and fix curtain wall of 5mm thick
solar glass free from defects fixed to
1.5mm thick aluminium frame of curtain
7.1 wall. m2 25.2 0 1500 0

Supply and fix 5mm clear glass on

1.5mm thick ALUMINIUM frame in the
windows located on the left and right
sides of the main entrance and for stair
7.2 case back side. m2 53.5 24.42 1600 39072
Total carried to summary
8. Sanitary installation
supply and fix install soil,waste and vent
pipe in horizontal braches and vertical
stacks made of rigid plastic pipe (pvc) of
approved standard including the necssary
fitting such as elbow. Y.T. clean outs,
increasing and reducing pieces and
including the necessary accessories.
( approved quality by the engineer).

8.1
A) dia. 50MM M 9 24 25 600
B) dia. 80 MM M 20 32 28 896
C) dia 110 MM M 22 48 48 2304
Supply and fix hand wash basins made of
white vitreous china equipped with
consealed bracket made of grey mallable
cast iron white painted completes with
plug chains and traps (approved quality
by the engineer)
8.2
A hand wash basin size (600x405)mm no 8 4 698 2792
Supply and install shawer tray units made
of enamelled cast iron steel plate and
fiber glass including complete with all the
accessories .(approved quality by the
8.3 engineer)
A) shawer tray fiber glass complete
size(80x80)cm. no 4 4 681 2724
 B) supply and fix soap holder including
fastering screws and the necessary
accessories(approved quality by the
engineer) no 4 4 62 248
Supply and fix Turkish type WC of
European made of white vitreous china
with high flush cistern and stop cock on
the water supply line, complete with all
accessories(Approved quality by the
Engineer)
8.4 no 8 0 750 0
Supply and install galvanized steel pipes
for cold and hot water distribution to all
sanitary fixtures according to the drawing
complete with the ecessary connection
pieces such as bends, unions, etc. unit
price shall include all the necessary
assistance to the installation of works
such as chiseling of walls, slabs, beam,
floor, etc. and closing them with concrete
or cement mortar, to normal condition and
excavation, back fill for out side the
installation shall be tested at apresure of
10kg/cm2 by the expense of the
contractor (approved quality by the
engineer)

8.5 0
A) sanitary installation 1/2 inch G.S. pipe
inside the building ML 60 0 45 0
B) sanitary installation 1and1/2 inch G.S.
pipe outside the building ML 85 0 128 0
9. ELECTRICAL INSTALLATION
WORKS 0
Supply and install light points fed through
PVC insulated conductors of 3*2.5mm 2
in thermoplastic conduits of dia. 16 mm
for recessed installation including junction
boxes with covers (screw type) and
insulting caps.
9.1 NO 42 468 310 145080
Connected and tested including lamps
and accessories complet all as specified
or described in lighting fittings.
9.2
A)Supply and fix philips TMS
012/2.36+2X TLD 36W+reflector NO 60 60 1280 76800
 B) supply and fix TMS 012/1.18+1xTLD
18w NO 24 29 596 17284
9.3 socket out let and other point 0
Supply and install flush mounted socket
outlets of 16A, single phase and with
earthing contact fed through PVC
insulated conductors of 3 x 2.5 mm2 in
the thermoplastic conduits of diam. 16
mm for recessed installation including
junction boxes with covers and insulating
caps -all complete.
NO 100 129 230 29670
9.4 Telephone points
Supply and install Telephone points fed
through PVC insulated conductors of
2*0.6mm2 inside PVC conduits of 19mm
dia., including junction boxes with covers
and insulating screwcap connectors,
complete with all the necessary
accessories.
NO 8 12 200 2400
supply and install Bell call indicator
including junction boxes with covers and
insulating screw cap connectors,
complete with all the necessary
9.5 accessories. NO 2 0 1200 0
supply and fix AIR conditioner 48 btu with
9.6 all accessories. NO 4 0 15000 0
supply and fix 9kg ABC Dry chemical fire
9.7 extinguisher with all accessories. NO 2 2 1750 3500
supply, install and connect floor stand
main distribution board, MDB made of
steel with locable doors connected to
2(3*120/70)mm2 cable with (3*250)A main
circuit breaker, 3-phase and also consist
of
9.8
1pc ACB 200A/3ph
2pc ACB 160A/3ph
1pc ACB 100A/3ph
2pc ACB 80A/3ph
3pc ACB 25A/3ph
2pc ACB 32A/3ph
1pc ACB 63A/3ph
1pc MCB 10A/3ph
 2pcHTC fusedswiches of 80A, 3-ph,
1pcsHTC fused swiches of 100A, 3-ph
complete with bus bar 1;20 rating of 800A
earthing lead and other accessories.
NO 2 2 15000 30000
Total carried to summary
GRAND SUMMARY 2872171.262
REBET23.5% 674960.24657
AFTER REBET 2197211.01543
VAT15% 329581.6523145
TOTAL GRAND SUMMARY 2526792.667745

HIRSHA GETER LIMIAT BET TSHFET FINISHING WORK

` DESCRIPTION
A. SUB STRUCTURE UnitQuantity ex/work rate Amount

1.EXCAVATION AND EARTH WORK

Excavation trenches for foundation to a
depth of not exceeding 100 cm starting
1.1 from the reduced ground level. m3 60 98 80 7840
excavation in hard rock to a depth from
100-300cm starting from the reduced
1.2 ground level. m3 100 294 130 38220

Back fill around foundation wall with

selected materials and well compacted at
1.3 every 20cm select material from quary. m3 50 55.3 80 4424
Cart away surplus excavated material and
deposite at a distance not exceeding 2
1.4 km from site. m3 160 392 5 1960
2. MASONRY WORK
80cm thick on the bottom and 50 cm thick
on the top hard trachytic semi - dressed
stone masonry foundation retaining wall
bedded in cement sand mortar of mix
ratio1:3
m3 81 87.475 870 76103.25
3. CONCRETE WORK
5 cm thick lean concrete with minimum
3.1 cement content of 150 kg/m3 m2 16 25.6 10 256
 Reinforced concrete in class C-25 with
minimum cement content of 360 kg/m 3
filled in to form work and vibrated around
reinforcement bar. (form work and
3.2 reinforcement bar measured separately).
A) In grade beam 30x30cm size m3 9 3.02 1880 5677.6
B) In 15 cm thick rein forced concrete
slab. m3 5 5.29 1880 9945.2
3.3 Provide cut and fix in position sawn zigba or
steel panel form work to-
A) for grade beam m2 24 21.12 80 1689.6
B) for slab m2 50 46.08 75 3456
steeel reinforcement bars to be placed in
their position as shown on structural
drawings price including cutting,
3.4 bendinng, typing wires.
A) for grade beam kg 196.3 252 25 6300
B) for floor slab kg 326.78 340.99 25 8524.75
Total carried to summary
B. SUPER STRUCTURE
1. CONCRETE WORK

Reinforced concrete class C-25, with

minimum cement content of 360 Kg/m 3
filled into form work and vibrated around
steel reinforcement. (Steel reinforcement
1.1 and form-work are measured separately.
A) for top tie beam m3 31.2 30.351 1880 57059.88
B) in 15 cm thick floor slab m3 66.18 65.167 1880 122513.96
C) in stair case and landing m3 20 15.624 1880 29373.12
Provide, cut and fix in position sawn zigba
1.2 or steel panel form work for:
A) for top tie beam m2 300 253.66 95 24097.7
B) form work for floor slab m2 455 436.74 83 36249.42
C) in stair case and landing m2 45 34.08 78 2658.24
Provide and place steel reinforcement
bars according to structural drawings.
Price includes cutting, bending, placing in
1.3 position and tying wires
A) Daim. 8mm deformed bar kg 1112.5 1200.823 34 40827.982
B) Daim. 10mm deformed bar kg 6971.9 7379.616 34 250906.944
 C) Daim. 12mm deformed bar kg 603.84 1203.506 34 40919.204
D) Diam. 14mm deformed bar kg 2156.2 2448.253 32 78344.096
E) Diam. 16mm deformed bar kg 605.48 862.692 32 27606.144
Total carried to summary
2. MASONRY WORK
40cm thick trachetic or equivalent finely
dressed stone elevation wall beded in
cement sand mortar 1;3 internally and
2.1 externally left for pointing. m3 75.6 13.888 1900 26387.2
50 cm thick hard trachytic semi - dressed
stone pavement bedded in cement sand
mortar of mix ratio1:3 stone masonry and
pointing of the pavement.
2.2 m3 69 28.098 120 3371.76

Construct RAMP 25cm thick basaltic or

equivalent stone hard core well rolled
consolidated and blinded with crushed
2.3 stone and 10cm thickness concrete. m2 106 51.8 250 12950

Supply and lay half diameter 400mm

cement pipe around the pavement of the
building over 100mm thick sand layer.
Joints made tight with cement and sand
mortar of ratio 1:2. Unit price shall include
excavation of trench, backfill with selected
2.4 borrowed material and sand bed . mL 106 97.75 210 20527.5
Consrtuct make internal dimentionmade
of 40cm thick man holes stone
massonry wall 1:3 ratio cement mortar
30x40x60cm including 10cm thick
manhole concret cover c-25 R.C diameter
8mm reinforced bar c/c 10cm and 10cm
thick mass concrete /floor slab/

2.5 NO 2 2 750 1500

3. BLOCK AND MASONRY WORK 0
20 cm thick hollow concrete block wall
beded in cement sand mortar of ratio 1:3
internaly and externaly (class of H.C.B
3.1 should be class B). m2 401.01 835.847 315 263291.805
15 cm thick hollow concrete block wall
beded in cement sand mortar of ratio 1:3
internally and externally (class of H.C.B
3.2 should be class B). m2 378.17 432.22 215 92927.3
 Total carried to summary
4. Metal Works

Supply and fix in position high quality <

IONIZED ALUMINIUM FRAME > having
1.5mm thickness and 50mm width
windows and doors .Price shall include
5mm thick solar glass and all
accessories.Quality of material shall be
inspected & approved by the Engineer.
D1 0.7m *2.65 m (12) size m2 22.26 20.16 2350 47376
D2 1 m *2.65 m (24) size m2 127.2 23.85 2350 56047.5
D3 1.2m * 2.65m (11) size m2 34.98 65.455 2350 153819.25
D4 1.8m *2.65m (1) size m2 4.77 10.07 2350 23664.5
W1 1.15m *2m All windows are Sliding
windows when they are opened m2 55.2 69.48 2350 163278

Supply and fix 2inch galvanized steel pipe

for top horizontal including gate valve and
RHS 2mm thick for vertical c/c 30 cm and
central and bottom horizontal with two
4.2 coats of antirust paint ML 210 199.6 150 29940
Total carried to summary
5. plastering and paintng works .

Apply Three coats of plastering in cement

sand mortar of ratio 1:3 to all internal &
external H.C.B walls for beams, columns,
ceiling, and stair case and landing with
5.1 chiselling of reinforced concret m2 2152.4 3444.183 84 289311.372
Apply Three coats of oil paints to all
internal & external H.C.B walls for beams,
columns, ceiling, and stair case with
5.2 landing. m2 1382.4 2909.61 18.5 53827.785

Apply one coats of< mineral

>(Quartz)paint with center to center 40cm
to all external plastered surface of walls,
reinforced concrete columns, beams and
5.3 staircases. m2 294.01 545.1 78 42517.8
6. Finishing
 Heavy duty white marble 3cm thick
marble tile flooring beded in cement
mortar( 1:3) on top of cement sand
screed.chips floor finishing including
marble chips skirting at all sides of walls,
at c/c spacing of 250cm floor skirting and
10cm high wall skirting , (price includes
30 mm cement screeding & grinding &
6.1 polishing of the floor) m2 78.8 72.28 720 52041.6
9mm thick ceramic tile for flooring beded
in cement mortar ratio (1:3) on top of
cement sand screed(Approved quality by
6.2 the Engineer) m2 780 808.92 300 242676
6.3 6mm thick ceramic tile skerting bedded in
cement mortar (1:3) on top of cement sand
(Approved quality by the Engineer) ML 561.2 566.1 72 40759.2
6.4 6mm thick ceramic tile for wall bedded in
cement mortar (1:2) to toilet rooms and
above sinks, hand wash basins and other
rooms where indicated of cement sand
(Approved quality by the Engineer) m2 99.36 92.112 300 27633.6
Total carried to summary
7. Glazing
Supply and fix curtain wall of 5mm thick
solar glass free from defects fixed to
1.5mm thick aluminium frame of curtain
7.1 wall. m2 25.2 0 1500 0

Supply and fix 5mm clear glass on

1.5mm thick ALUMINIUM frame in the
windows located on the left and right
sides of the main entrance and for stair
7.2 case back side. m2 53.5 24.42 1600 39072
Total carried to summary
8. Sanitary installation
supply and fix install soil,waste and vent
pipe in horizontal braches and vertical
stacks made of rigid plastic pipe (pvc) of
approved standard including the necssary
fitting such as elbow. Y.T. clean outs,
increasing and reducing pieces and
including the necessary accessories.
( approved quality by the engineer).

8.1
 A) dia. 50MM M 9 24 25 600
B) dia. 80 MM M 20 32 28 896
C) dia 110 MM M 22 48 48 2304
Supply and fix hand wash basins made of
white vitreous china equipped with
consealed bracket made of grey mallable
cast iron white painted completes with
plug chains and traps (approved quality
by the engineer)
8.2
A hand wash basin size (600x405)mm no 8 4 698 2792
Supply and install shawer tray units made
of enamelled cast iron steel plate and
fiber glass including complete with all the
accessories .(approved quality by the
8.3 engineer)
A) shawer tray fiber glass complete
size(80x80)cm. no 4 4 681 2724
B) supply and fix soap holder including
fastering screws and the necessary
accessories(approved quality by the
engineer) no 4 4 62 248
Supply and fix Turkish type WC of
European made of white vitreous china
with high flush cistern and stop cock on
the water supply line, complete with all
accessories(Approved quality by the
Engineer)
8.4 no 8 0 750 0
Supply and install galvanized steel pipes
for cold and hot water distribution to all
sanitary fixtures according to the drawing
complete with the ecessary connection
pieces such as bends, unions, etc. unit
price shall include all the necessary
assistance to the installation of works
such as chiseling of walls, slabs, beam,
floor, etc. and closing them with concrete
or cement mortar, to normal condition and
excavation, back fill for out side the
installation shall be tested at apresure of
10kg/cm2 by the expense of the
contractor (approved quality by the
engineer)

8.5 0
A) sanitary installation 1/2 inch G.S. pipe
inside the building ML 60 0 45 0
 B) sanitary installation 1and1/2 inch G.S.
pipe outside the building ML 85 0 128 0
9. ELECTRICAL INSTALLATION
WORKS 0
Supply and install light points fed through
PVC insulated conductors of 3*2.5mm 2
in thermoplastic conduits of dia. 16 mm
for recessed installation including junction
boxes with covers (screw type) and
insulting caps.
9.1 NO 42 468 310 145080
Connected and tested including lamps
and accessories complet all as specified
or described in lighting fittings.
9.2
A)Supply and fix philips TMS
012/2.36+2X TLD 36W+reflector NO 60 60 1280 76800
B) supply and fix TMS 012/1.18+1xTLD
18w NO 24 29 596 17284
9.3 socket out let and other point 0
Supply and install flush mounted socket
outlets of 16A, single phase and with
earthing contact fed through PVC
insulated conductors of 3 x 2.5 mm2 in
the thermoplastic conduits of diam. 16
mm for recessed installation including
junction boxes with covers and insulating
caps -all complete.
NO 100 129 230 29670
9.4 Telephone points
Supply and install Telephone points fed
through PVC insulated conductors of
2*0.6mm2 inside PVC conduits of 19mm
dia., including junction boxes with covers
and insulating screwcap connectors,
complete with all the necessary
accessories.
NO 8 12 200 2400
supply and install Bell call indicator
including junction boxes with covers and
insulating screw cap connectors,
complete with all the necessary
9.5 accessories. NO 2 0 1200 0
supply and fix AIR conditioner 48 btu with
9.6 all accessories. NO 4 0 15000 0
supply and fix 9kg ABC Dry chemical fire
9.7 extinguisher with all accessories. NO 2 2 1750 3500
 supply, install and connect floor stand
main distribution board, MDB made of
steel with locable doors connected to
2(3*120/70)mm2 cable with (3*250)A main
circuit breaker, 3-phase and also consist
of
9.8
1pc ACB 200A/3ph
2pc ACB 160A/3ph
1pc ACB 100A/3ph
2pc ACB 80A/3ph
3pc ACB 25A/3ph
2pc ACB 32A/3ph
1pc ACB 63A/3ph
1pc MCB 10A/3ph
2pcHTC fusedswiches of 80A, 3-ph,
1pcsHTC fused swiches of 100A, 3-ph
complete with bus bar 1;20 rating of 800A
earthing lead and other accessories.
NO 2 2 15000 30000
Total carried to summary
GRAND SUMMARY 2872171.262
REBET23.5% 674960.24657
AFTER REBET 2197211.01543
VAT15% 329581.6523145
TOTAL GRAND SUMMARY 2526792.667745
152820.4

250 191.35
26.555

6.184

1110.86

2150.095 258
2408.095

8.904
44.52

63.6 298920
242872.5

82203
-71616.25
164.3
 289311.372 64248.55

24*2*1.3 62.4
58.14

857.44

48.72
808.72

37800
 37800
37800

170.52

85600 121.8 257.6

528.96 212.8
18.56 31.85

839.84 502.25
857.44
528.96
540.56

3269.05
 6000

6000

2700

10880
60000
 2475002.387 2872171.262

2872171.262 676491.45 2212090

114680
330329.34 2860976.201
179290.2877445 0.235
672329.407235
ITEM SUPER STRUCTURE
1. CONCRETE WORK

Reinforced concrete class C-25, with minimum

cement content of 360 Kg/m3 filled into form work and
vibrated around steel reinforcement. (Steel
reinforcement and form-work are measured
1.1 separately.
A) for top tie beam m3
B) in 15 cm thick floor slab m3
C) in stair case and landing m3
Provide, cut and fix in position sawn zigba or steel
1.2 panel form work for:
A) for top tie beam m2
B) form work for floor slab m2
C) in stair case and landing m2
Provide and place steel reinforcement bars according
to structural drawings. Price includes cutting,
1.3 bending, placing in position and tying wires
A) Daim. 8mm deformed bar kg
B) Daim. 10mm deformed bar kg
C) Daim. 12mm deformed bar kg
D) Diam. 14mm deformed bar kg
E) Diam. 16mm deformed bar kg
3. BLOCK AND MASONRY WORK
20 cm thick hollow concrete block wall beded in
cement sand mortar of ratio 1:3 internaly and
3.1 externaly (class of H.C.B should be class B). m2 7.8
15 cm thick hollow concrete block wall beded in
cement sand mortar of ratio 1:3 internally and
3.2 externally (class of H.C.B should be class B). m2 27.69
5. plastering and paintng works
Apply Three coats of plastering in cement sand
mortar of ratio 1:3 to all internal & external H.C.B
walls for beams, columns, ceiling, and stair case and
5.1 landing with chiselling of reinforced concret m2
Apply Three coats of oil paints to all internal &
external H.C.B walls for beams, columns, ceiling, and
5.2 stair case with landing. m2
 Apply one coats of< mineral >(Quartz)paint with
center to center 40cm to all external plastered
surface of walls, reinforced concrete columns, beams
5.3 and staircases. m2
 BAR SCHEDULE
DIA. LENGTH N0.
LOCATION DIA.8 DIA.10 DIA. 12 DIA. 14 DIA. 16
Bars for intermedia 14 49.08 16 785.28
te beam.
Bars for intermedia 14 28.28 9 254.52
te beam.
Bars for intermedia 14 2 11 22
te beam.
Bars for intermedia 14 15.35 6 92.1
te beam.
Bars for intermedia 14 65.26 10 652.6
te beam.
Bars for intermedia 14 18.35 5 91.75
te beam. 18.35 7 128.45
Bars for stair case 14
Bars for stair case 16 10.78 40 431.2
Bars for stair case 16 5.25 22 115.5
stirups for 8 1344.5 1.4 1882.3
intermediate beam
stirups for 8 964.8 1.2 1157.76
stair case
first floor slab 10 17.86 78 1393.08
first floor slab 10 17.62 54 951.48
first floor slab 10 31.2 68 2121.6
first floor slab 10 19.7 122 2403.4
first floor slab 10 43.72 98 4284.56
first floor slab 10 18.8 34 639.2
first floor slab 10 55.72 3 167.16
first floor slab 12 4.5 164 738
first floor slab 12 5.2 67 348.4
first floor slab 12 3.8 54 205.2
first floor slab 12 4.9 13 63.7

TOTAL (L) 3040.06 11960.48 1355.3 2026.7 546.7

Weight
kg/m 0.395 0.617 0.888 1.208 1.578
Total
weight 1200.823 7379.616 1203.506 2448.253 862.692
 HIRSHA GETER LIMIAT BET TSHFET FINISHING WORK

` DESCRIPTION
A. SUB STRUCTURE Unit Quantity ex/work rate Amount

1.EXCAVATION AND EARTH

WORK
Excavation trenches for
foundation to a depth of not
exceeding 100 cm starting from
1.1 the reduced ground level. m3 60 98 80 7840
excavation in hard rock to a
depth from 100-300cm starting
1.2 from the reduced ground level. m3 100 294 130 38220
Back fill around foundation wall
with selected materials and well
compacted at every 20cm select
1.3 material from quary. m3 50 55.3 80 4424
Cart away surplus excavated
material and deposite at a
distance not exceeding 2 km
1.4 from site. m3 160 392 5 1960
2. MASONRY WORK
80cm thick on the bottom and 50
cm thick on the top hard trachytic
semi - dressed stone masonry
foundation retaining wall bedded
in cement sand mortar of mix
ratio1:3
m3 81 87.475 870 76103.25
3. CONCRETE WORK
5 cm thick lean concrete with
minimum cement content of 150
3.1 kg/m3 m2 16 25.6 10 256
 Reinforced concrete in class C-
25 with minimum cement content
of 360 kg/m3 filled in to form
work and vibrated around
reinforcement bar. (form work
and reinforcement bar measured
3.2 separately).

A) In grade beam 30x30cm size m3 9 3.02 1880 5677.6

B) In 15 cm thick rein forced
concrete slab. m3 5 5.29 1880 9945.2
3.3 Provide cut and fix in position sawn zigba or
steel panel form work to-
A) for grade beam m2 24 21.12 80 1689.6
B) for slab m2 50 46.08 75 3456

steeel reinforcement bars to be

placed in their position as shown
on structural drawings price
including cutting, bendinng,
3.4 typing wires.
A) for grade beam kg 196.3 252 25 6300
B) for floor slab kg 326.78 340.99 25 8524.75
Total carried to summary
B. SUPER STRUCTURE
1. CONCRETE WORK

Reinforced concrete class C-25,

with minimum cement content of
360 Kg/m3 filled into form work
and vibrated around steel
reinforcement. (Steel
reinforcement and form-work are
1.1 measured separately.
A) for top tie beam m3 31.2 30.351 1880 57059.88
B) in 15 cm thick floor slab m3 66.18 65.167 1880 122513.96
C) in stair case and landing m3 20 15.624 1880 29373.12
Provide, cut and fix in position
sawn zigba or steel panel form
1.2 work for:
A) for top tie beam m2 300 253.66 95 24097.7
B) form work for floor slab m2 455 436.74 83 36249.42
C) in stair case and landing m2 45 34.08 78 2658.24
 Provide and place steel
reinforcement bars according to
structural drawings. Price
includes cutting, bending, placing
1.3 in position and tying wires
A) Daim. 8mm deformed bar kg 1112.5 1200.823 34 40827.982
B) Daim. 10mm deformed bar kg 6971.9 7379.616 34 250906.944
C) Daim. 12mm deformed bar kg 603.84 1203.506 34 40919.204
D) Diam. 14mm deformed bar kg 2156.2 2448.253 32 78344.096
E) Diam. 16mm deformed bar kg 605.48 862.692 32 27606.144
Total carried to summary
2. MASONRY WORK
40cm thick trachetic or
equivalent finely dressed stone
elevation wall beded in cement
sand mortar 1;3 internally and
2.1 externally left for pointing. m3 75.6 13.888 1900 26387.2
50 cm thick hard trachytic semi -
dressed stone pavement
bedded in cement sand mortar of
mix ratio1:3 stone masonry and
pointing of the pavement.
2.2 m3 69 28.098 120 3371.76

Construct RAMP 25cm thick

basaltic or equivalent stone hard
core well rolled consolidated and
blinded with crushed stone and
2.3 10cm thickness concrete. m2 106 51.8 250 12950

Supply and lay half diameter

400mm cement pipe around the
pavement of the building over
100mm thick sand layer. Joints
made tight with cement and sand
mortar of ratio 1:2. Unit price
shall include excavation of
trench, backfill with selected
borrowed material and sand
2.4 bed . mL 106 97.75 210 20527.5
 Consrtuct make internal
dimentionmade of 40cm thick
man holes stone massonry
wall 1:3 ratio cement mortar
30x40x60cm including 10cm
thick manhole concret cover c-25
R.C diameter 8mm reinforced
bar c/c 10cm and 10cm thick
mass concrete /floor slab/

2.5 NO 2 2 750 1500

3. BLOCK AND MASONRY
WORK
20 cm thick hollow concrete
block wall beded in cement sand
mortar of ratio 1:3 internaly and
externaly (class of H.C.B should
3.1 be class B). m2 401.01 835.847 315 263291.805

15 cm thick hollow concrete

block wall beded in cement sand
mortar of ratio 1:3 internally and
externally (class of H.C.B should
3.2 be class B). m2 378.17 432.22 215 92927.3
Total carried to summary
4. Metal Works

Supply and fix in position high

quality < IONIZED
ALUMINIUM FRAME > having
1.5mm thickness and 50mm
width windows and doors .Price
shall include 5mm thick solar
glass and all accessories.Quality
of material shall be inspected &
approved by the Engineer.
D1 0.7m *2.65 m (12) size m2 22.26 20.16 2350 47376
D2 1 m *2.65 m (24) size m2 127.2 23.85 2350 56047.5
D3 1.2m * 2.65m (11) size m2 34.98 65.455 2350 153819.25
D4 1.8m *2.65m (1) size m 2
4.77 10.07 2350 23664.5
W1 1.15m *2m All windows are
Sliding windows when they are
opened m2 55.2 69.48 2350 163278
 Supply and fix 2inch galvanized
steel pipe for top horizontal
including gate valve and RHS
2mm thick for vertical c/c 30 cm
and central and bottom
horizontal with two coats of
4.2 antirust paint ML 210 199.6 150 29940
Total carried to summary
5. plastering and paintng
works .

Apply Three coats of plastering

in cement sand mortar of ratio
1:3 to all internal & external
H.C.B walls for beams, columns,
ceiling, and stair case and
landing with chiselling of
5.1 reinforced concret m2 2152.4 3444.183 84 289311.372

Apply Three coats of oil paints to

all internal & external H.C.B walls
for beams, columns, ceiling, and
5.2 stair case with landing. m2 1382.4 2909.611 18.5 64248.56

Apply one coats of< mineral

>(Quartz)paint with center to
center 40cm to all external
plastered surface of walls,
reinforced concrete columns,
5.3 beams and staircases. m2 294.01 545.1 78 42517.8
6. Finishing

Heavy duty white marble 3cm

thick marble tile flooring beded in
cement mortar( 1:3) on top of
cement sand screed.chips floor
finishing including marble chips
skirting at all sides of walls, at c/c
spacing of 250cm floor skirting
and 10cm high wall skirting ,
(price includes 30 mm cement
screeding & grinding & polishing
6.1 of the floor) m2 78.8 72.28 720 52041.6
 9mm thick ceramic tile for
flooring beded in cement mortar
ratio (1:3) on top of cement sand
screed(Approved quality by the
6.2 Engineer) m2 780 808.92 300 242676
6.3 6mm thick ceramic tile skerting bedded in
cement mortar (1:3) on top of cement sand
(Approved quality by the Engineer)ML 561.2 566.1 72 40759.2
6.4 6mm thick ceramic tile for wall bedded in
cement mortar (1:2) to toilet rooms and
above sinks, hand wash basins and other
rooms where indicated of cement sand
(Approved quality by the Engineer m2 99.36 92.112 300 27633.6
Total carried to summary
7. Glazing

Supply and fix curtain wall of

5mm thick solar glass free from
defects fixed to 1.5mm thick
7.1 aluminium frame of curtain wall. m2 25.2 0 1500 0

Supply and fix 5mm clear glass

on 1.5mm thick ALUMINIUM
frame in the windows located on
the left and right sides of the
main entrance and for stair case
7.2 back side. m2 53.5 24.42 1600 39072
Total carried to summary
8. Sanitary installation
supply and fix install soil,waste
and vent pipe in horizontal
braches and vertical stacks
made of rigid plastic pipe (pvc) of
approved standard including the
necssary fitting such as elbow.
Y.T. clean outs, increasing and
reducing pieces and including
the necessary accessories.
( approved quality by the
engineer).

8.1
A) dia. 50MM M 9 24 25 600
B) dia. 80 MM M 20 32 28 896
 C) dia 110 MM M 22 48 48 2304
Supply and fix hand wash basins
made of white vitreous china
equipped with consealed bracket
made of grey mallable cast iron
white painted completes with
plug chains and traps (approved
quality by the engineer)

8.2
hand wash basin size
A (600x405)mm no 8 4 698 2792
Supply and install shawer tray
units made of enamelled cast
iron steel plate and fiber glass
including complete with all the
accessories .(approved quality
by the engineer)
8.3
A) shawer tray fiber glass
complete size(80x80)cm. no 4 4 681 2724
B) supply and fix soap holder
including fastering screws and
the necessary
accessories(approved quality by
the engineer) no 4 4 62 248
Supply and fix Turkish type WC
of European made of white
vitreous china with high flush
cistern and stop cock on the
water supply line, complete with
all accessories(Approved quality
by the Engineer)
8.4 no 8 0 750 0
 Supply and install galvanized
steel pipes for cold and hot water
distribution to all sanitary fixtures
according to the drawing
complete with the ecessary
connection pieces such as
bends, unions, etc. unit price
shall include all the necessary
assistance to the installation of
works such as chiseling of walls,
slabs, beam, floor, etc. and
closing them with concrete or
cement mortar, to normal
condition and excavation, back
fill for out side the installation
shall be tested at apresure of
10kg/cm2 by the expense of the
contractor (approved quality by
the engineer)

8.5
A) sanitary installation 1/2 inch
G.S. pipe inside the building ML 60 0 45 0
B) sanitary installation 1and1/2
inch G.S. pipe outside the
building ML 85 0 128 0
9. ELECTRICAL
INSTALLATION WORKS
Supply and install light points fed
through PVC insulated
conductors of 3*2.5mm 2 in
thermoplastic conduits of dia. 16
mm for recessed installation
including junction boxes with
covers (screw type) and insulting
caps.
9.1 NO 42 468 310 145080
Connected and tested including
lamps and accessories complet
all as specified or described in
lighting fittings.
9.2
A)Supply and fix philips TMS
012/2.36+2X TLD 36W+reflector
NO 60 60 1280 76800
B) supply and fix TMS
012/1.18+1xTLD 18w NO 24 29 596 17284
 socket out let and other point
9.3
Supply and install flush mounted
socket outlets of 16A, single
phase and with earthing contact
fed through PVC insulated
conductors of 3 x 2.5 mm2 in the
thermoplastic conduits of diam.
16 mm for recessed installation
including junction boxes with
covers and insulating caps -all
complete.
NO 100 109 230 25070
9.4 Telephone points
Supply and install Telephone
points fed through PVC insulated
conductors of 2*0.6mm2 inside
PVC conduits of 19mm dia.,
including junction boxes with
covers and insulating screwcap
connectors, complete with all the
necessary accessories.

NO 8 12 200 2400
supply and install Bell call
indicator including junction boxes
with covers and insulating screw
cap connectors, complete with all
the necessary accessories.
9.5 NO 2 0 1200 0
supply and fix AIR conditioner 48
9.6 btu with all accessories. NO 4 0 15000 0
supply and fix 9kg ABC Dry
chemical fire extinguisher with all
9.7 accessories. NO 2 2 1750 3500
supply, install and connect floor
stand main distribution board,
MDB made of steel with locable
doors connected to
2(3*120/70)mm2 cable with
(3*250)A main circuit breaker, 3-
phase and also consist of
9.8
1pc ACB 200A/3ph
2pc ACB 160A/3ph
1pc ACB 100A/3ph
2pc ACB 80A/3ph
3pc ACB 25A/3ph
2pc ACB 32A/3ph
1pc ACB 63A/3ph
1pc MCB 10A/3ph
2pcHTC fusedswiches of 80A, 3-
ph, 1pcsHTC fused swiches of
100A, 3-ph complete with bus
bar 1;20 rating of 800A earthing
lead and other accessories.
NO 2 2 15000 30000
Total carried to summary
GRAND SUMMARY 2877992.04
REBET23.5% 676328.13
AFTER REBET 2201663.91
VAT15% 330329.34
TOTAL GRAND SUMMARY 2531993.25
 2877992.037
676328.1294
2201663.9076
330249.58614
2531913.49374
 BAR SCHEDULE
DIA. LENGTH N0.
LOCATION DIA.8 DIA.10 DIA. 12 DIA. 14 DIA. 16
Bars for intermedia 14 49.08 16 785.28
te beam.
Bars for intermedia 14 28.28 9 254.52
te beam.
Bars for intermedia 14 2 11 22
te beam.
Bars for intermedia 14 15.35 6 92.1
te beam.
Bars for intermedia 14 65.26 10 652.6
te beam.
Bars for intermedia 14 18.35 5 91.75
te beam. 18.35 7 128.45
Bars for stair case 14
Bars for stair case 16 10.78 40 431.2
Bars for stair case 16 5.25 22 115.5
stirups for 8 1344.5 1.4 1882.3
intermediate beam
stirups for 8 964.8 1.2 1157.76
stair case
first floor slab 10 17.86 78 1393.08
first floor slab 10 17.62 54 951.48
first floor slab 10 31.2 68 2121.6
first floor slab 10 19.7 122 2403.4
first floor slab 10 43.72 98 4284.56
first floor slab 10 18.8 34 639.2
first floor slab 10 55.72 3 167.16
first floor slab 12 4.5 164 738
first floor slab 12 5.2 67 348.4
first floor slab 12 3.8 54 205.2
first floor slab 12 4.9 13 63.7

TOTAL (L) 3040.06 11960.48 1355.3 2026.7 546.7

Weight
kg/m 0.395 0.617 0.888 1.208 1.578
Total
weight 1200.823 7379.616 1203.5064 2448.253 862.692
 CERTIFICATE OF PAYMENT
Date :30/09/2011E.C pay. Final
Project:- CALVERT AND DRAINAGE
E/GUNA KEBELA 01 KEBABI TVT
Location:- E/GUNA KEBELE 01 contract value

Employer:- main service 1,797,489.57

OFFICE OF CONSTRUCTION, ROAD & TRANSPORT
(BUILDING DESIGN & CONS. PR. supplementary con.
Contractor:-DANEL KETSELA variation order no.1 89,874.48
variation order no.2 260,797.23
vat 15% For main cont 269,623.44
vat15% For Vari.No-1. 13,481.17
vat15% For Vari.No-2 39,119.58
Total with VAT 2,470,385.47
According to the measurment taken by supervisor ( s ) of the work mr selomon fisseha
on the measurment & value of the work executed and / or materials supplied up to date is
Advance Paymen 620,133.90 Service sum 2,148,161.280
Rebate 0% 0.000
After Rebate 2,148,161.280
Material on site
Discription service sum vat A= TOTAL 2,148,161.28
Advance 539246.87 80,887.03 DEDUCTIONS
1st Pay. 442,559.253 66,383.89 1, Prev. payment 442,559.25
2nd Pay. 2. retention 2.5% (A) 53,704.03
3rd Pay. 3. adva. rep. 30% 539,246.87
4th Pay 4. penalty
5. mat. Re. pay
B= Total deduction 1,035,510.150
C= NET (A -B ) 1,112,651.13
D= VAT 15% ( A ) 322,224.19
E=previously paid vat 66,383.89
F=vat from Retantion 8,055.60
G=vat from advance 80,887.03
H= net vat (D-E-F-G) 166,897.67 166,897.67
TOTAL 981,806.123 147,270.920 Net Pay ( C + H ) 1,279,548.80

WE / I Certify that the contractor is now entitled to the sum of birr 1,279,548.80
ONE MILION TWO HUNDRED SEVENTY NINE THOUSAD FIVE HUNDRED FOURTY EIGHT & 80/100

prebared by ________________________ checked by ________________ approved by ________________

signature ________________________ signature ________________ signature _________________
 2470347.81
403234.804

103355.6503 89874.47852174 13481.17

(37.660) 299879.1537 260764.4814783 39114.67
(103,393.310)

2067113.006 260,797.2278
103355.6503

__________
____________
 TAKE OFF SHEET FOR ANIMALS CRASH
item NO L*w*h TOTAL DESCRPATION
A) SUB-STRUCTURE
1)EXCAVATON AND EARTH WORK
1.1 4.06
5.24
0.35
7.446 m3 BULK Excavation to adpth of35cm
1.2 24
0.5
0.5
6 m3 excavation for pit
B)SUPER STRUCTURE
1.1 1 34
2.2
74.8
1 9
2.5
22.5
ML supplyand weld diameter of 3 inch and 2mm thick circular
97.3 galvanazed
1.2 1
132
ML supplyand weld diameter of 2 inch and 2mm thick circular
132 galvanazed
1.3 1 132
2.3
303.6 kg SUPPLY AND FIX 40*40*2MM
1.4 2 4.06
3.44
27.9328 m2 EGA 500mm width
1.5 22 0.16
6
 21.12
34 3.14
0.076
2.2
17.850
9 3.14
0.076
2.5
5.369
44.339 m2 apply one coat of antirust and two coats of oil paint
1.6 1 24
0.5
0.5
6 m3 concrete c-25 in 360kg/m3 filled into
1.7 1 4.06
5.24
21.2744
1 8
0.45
3.6
24.874 m2 25cm thick hard core
1.8 1 4.06
5.24
21.2744
1 8
0.45
3.6
24.874 m2 mass -concrete C-15 in 280kg/m3
 6.381281

0.99
0.45
0.75
3
5.19

56.83333
278.909

1.68 121.2648
24
40.32

21.0714
 TAKE OFF sheet for k/gaba
item NO L*w*h TOTAL DESCRPATION
1.1 5.8
5
29 M2 clear of site
1.2 3.8
3
3.3
37.62 m3 excavvation for pit
1.3 3.8
3
0.2
2.28 m3 excavvation in hard core
1.4 3.8
3
3.3
37.62 m3
3.8
3
0.2
2.28 m3
39.9 total volume m3 cart away
1.5 1.4
2.2
3.08 M2
2 3.8
1
7.6 m2
10.68 m2 hard core
2) masonary-work
2.1 2 3.8
0.65
3.5
17.29 m3
2 1.7
0.65
3.5
7.735 m3
2 3.8
0.5
0.5
1.9 m3
26.925 m3 total volume masonary work
2.2 2 3.8
0.5
 0.5
1.9 m3
3) concrete- work
3.1a 4
3.8
15.2 m2 ground floor slab
3.2b 2 3.8
0.5
0.25
0.95 m3
2 2
0.5
0.25
0.5 m3
1.45 m3 concrete work for grade beam
3.3a 4 3.8
0.25
3.8 m2
4 2
0.25
2 m2
5.8 m2 Area of form-work
3.3b 2.8
2
5.6 m2Area of form -work
B) Super-structure
1) concrete work
1.1a 4 3
0.25
0.2
0.6 m3 concrete work for columun
1.1b 2 3.8
0.25
0.2
0.38 m3
2 3
0.25
0.2
0.3 m3
0.68 m3 total concrete work for top liel beam
1.1c 2 3.8
0.2
0.2
0.304 m3 total volume concrete to linten
1.2a 16 3
0.25
12 m2 total Area from -work for columun
1.2b 6 3.8
0.25
5.7 m2
6 3
0.25
4.5 m2
10.2 m2 total Area from -work for top tiel beam
1.2c 6 3.8
0.2
4.56 m2 total Area from -work to linten
2) BLOCK WORK
2.1 2 3
3
18 M2
2 3.96
1.27
10.0584 M2
3.8
3
11.4 M2
4 2.4
1.2
11.52 M2
50.9784 M2 Area of H.C.B WALL
 HIRSHA GETER LIMIAT BET TSHFET FINISHING WORK
Item A. SUB STRUCTURE
DESCRIPTION Unit Quantity rate Amount

1.EXCAVATION AND EARTH WORK

Excavation trenches for foundation to a
depth of not exceeding 100 cm starting
1.1 from the reduced ground level. m3 60 80 4800
excavation in hard rock to a depth from
100-300cm starting from the reduced
1.2 ground level. m3 100 130 13000

Back fill around foundation wall with

selected materials and well compacted at
1.3 every 20cm select material from quary. m3 50 80 4000
Cart away surplus excavated material and
deposite at a distance not exceeding 2 km
1.4 from site. m3 160 5 800
2. MASONRY WORK
80cm thick on the bottom and 50 cm thick
on the top hard trachytic semi - dressed
stone masonry foundation retaining wall
bedded in cement sand mortar of mix
ratio1:3 m3 81 870 70470
3. CONCRETE WORK
5 cm thick lean concrete with minimum
3.1 cement content of 150 kg/m3 m2 16 10 160
 Reinforced concrete in class C-25 with
minimum cement content of 360 kg/m 3
filled in to form work and vibrated around
reinforcement bar. (form work and
3.2 reinforcement bar measured separately).
A) In grade beam 30x30cm size m3 9 1880 16920
B) In 15 cm thick rein forced concrete
slab. m3 5 1880 9400
3.3 Provide cut and fix in position sawn zigba or
steel panel form work to-
A) for grade beam m2 24 80 1920
B) for slab m2 50 75 3750
steeel reinforcement bars to be placed in
their position as shown on structural
drawings price including cutting,
3.4 bendinng, typing wires.
A) for grade beam kg 196.3 25 4907.5
B) for floor slab kg 326.78 25 8169.5
Total carried to summary
B. SUPER STRUCTURE
1. CONCRETE WORK

Reinforced concrete class C-25, with

minimum cement content of 360 Kg/m 3
filled into form work and vibrated around
steel reinforcement. (Steel reinforcement
1.1 and form-work are measured separately.
A) for top tie beam m3 31.2 1880 58656
B) in 15 cm thick floor slab m3 66.18 1880 124418.4
C) in stair case and landing m3 20 1880 37600
Provide, cut and fix in position sawn zigba
1.2 or steel panel form work for:
A) for top tie beam m2 300 95 28500
B) form work for floor slab m2 455 83 37765
C) in stair case and landing m2 45 78 3510
Provide and place steel reinforcement
bars according to structural drawings.
Price includes cutting, bending, placing in
1.3 position and tying wires
A) Daim. 8mm deformed bar kg 1112.5 34 37825
B) Daim. 10mm deformed bar kg 6971.9 34 237044.6
 C) Daim. 12mm deformed bar kg 603.84 34 20530.56
D) Diam. 14mm deformed bar kg 2156.2 32 68998.4
E) Diam. 16mm deformed bar kg 605.48 32 19375.36
Total carried to summary
2. MASONRY WORK
40cm thick trachetic or equivalent finely
dressed stone elevation wall beded in
cement sand mortar 1;3 internally and
2.1 externally left for pointing. m3 75.6 1900 143640
50 cm thick hard trachytic semi - dressed
stone pavement bedded in cement sand
mortar of mix ratio1:3 stone masonry and
pointing of the pavement.
2.2 m3 69 120 8280
Construct RAMP 25cm thick basaltic or
equivalent stone hard core well rolled
consolidated and blinded with crushed
2.3 stone and 10cm thickness concrete. m2 106 250 26500

Supply and lay half diameter 400mm

cement pipe around the pavement of the
building over 100mm thick sand layer.
Joints made tight with cement and sand
mortar of ratio 1:2. Unit price shall include
excavation of trench, backfill with selected
2.4 borrowed material and sand bed . mL 106 210 22260
Consrtuct make internal dimentionmade of
40cm thick man holes stone massonry
wall 1:3 ratio cement mortar 30x40x60cm
including 10cm thick manhole concret
cover c-25 R.C diameter 8mm reinforced
bar c/c 10cm and 10cm thick mass
concrete /floor slab/

2.5 NO 2 750 1500

3. BLOCK AND MASONRY WORK
20 cm thick hollow concrete block wall
beded in cement sand mortar of ratio 1:3
internaly and externaly (class of H.C.B
3.1 should be class B). m2 401.01 315 126318.15
15 cm thick hollow concrete block wall
beded in cement sand mortar of ratio 1:3
internally and externally (class of H.C.B
3.2 should be class B). m2 378.17 215 81306.55
Total carried to summary
4. Metal Works
 Supply and fix in position high quality <
IONIZED ALUMINIUM FRAME > having
1.5mm thickness and 50mm width
windows and doors .Price shall include
5mm thick solar glass and all
accessories.Quality of material shall be
inspected & approved by the Engineer.
D1 0.7m *2.65 m (12) size m2 22.26 2350 52311
D2 1 m *2.65 m (24) size m2 127.2 2350 298920
D3 1.2m * 2.65m (11) size m2 34.98 2350 82203
D4 1.8m *2.65m (1) size m2 4.77 2350 11209.5
W1 1.15m *2m All windows are Sliding
windows when they are opened m2 55.2 2350 129720

Supply and fix 2inch galvanized steel pipe

for top horizontal including gate valve and
RHS 2mm thick for vertical c/c 30 cm and
central and bottom horizontal with two
4.2 coats of antirust paint ML 210 150 31500
Total carried to summary
5. plastering and paintng works .

Apply Three coats of plastering in cement

sand mortar of ratio 1:3 to all internal &
external H.C.B walls for beams, columns,
ceiling, and stair case and landing with
5.1 chiselling of reinforced concret m2 2152.4 84 180801.6
Apply Three coats of oil paints to all
internal & external H.C.B walls for beams,
columns, ceiling, and stair case with
5.2 landing. m2 1382.4 18.5 25574.4

Apply one coats of< mineral

>(Quartz)paint with center to center 40cm
to all external plastered surface of walls,
reinforced concrete columns, beams and
5.3 staircases. m2 294.01 78 22932.78
6. Finishing
 Heavy duty white marble 3cm thick
marble tile flooring beded in cement
mortar( 1:3) on top of cement sand
screed.chips floor finishing including
marble chips skirting at all sides of walls,
at c/c spacing of 250cm floor skirting and
10cm high wall skirting , (price includes
30 mm cement screeding & grinding &
6.1 polishing of the floor) m2 78.8 720 56736
9mm thick ceramic tile for flooring beded
in cement mortar ratio (1:3) on top of
cement sand screed(Approved quality by
6.2 the Engineer) m2 780 300 234000
6.3 6mm thick ceramic tile skerting bedded in
cement mortar (1:3) on top of cement sand
(Approved quality by the Engineer) ML 561.2 72 40406.4
6.4 6mm thick ceramic tile for wall bedded in
cement mortar (1:2) to toilet rooms and
above sinks, hand wash basins and other
rooms where indicated of cement sand
(Approved quality by the Engineer) m2 99.36 300 29808
Total carried to summary
7. Glazing
Supply and fix curtain wall of 5mm thick
solar glass free from defects fixed to
1.5mm thick aluminium frame of curtain
7.1 wall. m2 25.2 1500 37800

Supply and fix 5mm clear glass on 1.5mm

thick ALUMINIUM frame in the windows
located on the left and right sides of the
main entrance and for stair case back
7.2 side. m2 53.5 1600 85600
Total carried to summary
8. Sanitary installation
supply and fix install soil,waste and vent
pipe in horizontal braches and vertical
stacks made of rigid plastic pipe (pvc) of
approved standard including the necssary
fitting such as elbow. Y.T. clean outs,
increasing and reducing pieces and
including the necessary accessories.
( approved quality by the engineer).

8.1
 A) dia. 50MM M 9 25 225
B) dia. 80 MM M 20 28 560
C) dia 110 MM M 22 48 1056
Supply and fix hand wash basins made of
white vitreous china equipped with
consealed bracket made of grey mallable
cast iron white painted completes with
plug chains and traps (approved quality by
the engineer)
8.2
A hand wash basin size (600x405)mm no 8 698 5584
Supply and install shawer tray units made
of enamelled cast iron steel plate and fiber
glass including complete with all the
accessories .(approved quality by the
8.3 engineer)
A) shawer tray fiber glass complete
size(80x80)cm. no 4 681 2724
B) supply and fix soap holder including
fastering screws and the necessary
accessories(approved quality by the
engineer) no 4 62 248
Supply and fix Turkish type WC of
European made of white vitreous china
with high flush cistern and stop cock on
the water supply line, complete with all
accessories(Approved quality by the
Engineer)
8.4 no 8 750 6000
Supply and install galvanized steel pipes
for cold and hot water distribution to all
sanitary fixtures according to the drawing
complete with the ecessary connection
pieces such as bends, unions, etc. unit
price shall include all the necessary
assistance to the installation of works
such as chiseling of walls, slabs, beam,
floor, etc. and closing them with concrete
or cement mortar, to normal condition and
excavation, back fill for out side the
installation shall be tested at apresure of
10kg/cm2 by the expense of the
contractor (approved quality by the
engineer)

8.5 0
A) sanitary installation 1/2 inch G.S. pipe
inside the building ML 60 45 2700
 B) sanitary installation 1and1/2 inch G.S.
pipe outside the building ML 85 128 10880
9. ELECTRICAL INSTALLATION
WORKS
Supply and install light points fed through
PVC insulated conductors of 3*2.5mm 2 in
thermoplastic conduits of dia. 16 mm for
recessed installation including junction
boxes with covers (screw type) and
insulting caps.
9.1 NO 42 310 13020
Connected and tested including lamps
and accessories complet all as specified
or described in lighting fittings.
9.2
A)Supply and fix philips TMS 012/2.36+2X
TLD 36W+reflector NO 60 1280 76800
B) supply and fix TMS 012/1.18+1xTLD
18w NO 24 596 14304
9.3 socket out let and other point
Supply and install flush mounted socket
outlets of 16A, single phase and with
earthing contact fed through PVC
insulated conductors of 3 x 2.5 mm2 in the
thermoplastic conduits of diam. 16 mm for
recessed installation including junction
boxes with covers and insulating caps -all
complete.
NO 100 230 23000
9.4 Telephone points
Supply and install Telephone points fed
through PVC insulated conductors of
2*0.6mm2 inside PVC conduits of 19mm
dia., including junction boxes with covers
and insulating screwcap connectors,
complete with all the necessary
accessories.
NO 8 200 1600
supply and install Bell call indicator
including junction boxes with covers and
insulating screw cap connectors, complete
with all the necessary accessories.
9.5 NO 2 1200 2400
supply and fix AIR conditioner 48 btu with
9.6 all accessories. NO 4 15000 60000
supply and fix 9kg ABC Dry chemical fire
9.7 extinguisher with all accessories. NO 2 1750 3500
 supply, install and connect floor stand
main distribution board, MDB made of
steel with locable doors connected to
2(3*120/70)mm2 cable with (3*250)A main
circuit breaker, 3-phase and also consist
of
9.8
1pc ACB 200A/3ph
2pc ACB 160A/3ph
1pc ACB 100A/3ph
2pc ACB 80A/3ph
3pc ACB 25A/3ph
2pc ACB 32A/3ph
1pc ACB 63A/3ph
1pc MCB 10A/3ph
2pcHTC fusedswiches of 80A, 3-ph,
1pcsHTC fused swiches of 100A, 3-ph
complete with bus bar 1;20 rating of 800A
earthing lead and other accessories.
NO 2 15000 30000
Total carried to summary
GRAND SUMMARY 2796448.7
REBET23.5% 657165.4
AFTER REBET 2139283.3
VAT15% 320892.50
TOTAL GRAND SUMMARY 2460175.8
 AGRICULTURAL GROWTH PROGRAME/A.G.P/PROJECT
BILL OF QUANRTITY FOR TABYALIMIAT ANIMALS CRASH
A.SUB STRUCTURE UNIT QUAN. E/work RATA TOTAL
1.1 Bulk excavation to adepth of 35cm from
reduced grvelound levle M3 7.1 7.446 10 74.46
1.2 Excavation For pit 50cm*50cm
width and not exceeding 50cm M3 4.125 6 20 120
B.SUPER STRUCTURE
Supply and erect diameter of 2 inch and 2mm
thick circular galvanized pipe vertical post
exposed height should be 150 cm and 50cm
to be insert with concrete,please refer detail
drawing
1.1 ml 95.48 97.3 450 43785
Supply and weld diameter of 2 inch and 2mm
thick circular galvanized pipe three horizontal
bracing price include welding spacing should
according to detail drawing and three coats of
oil paint
1.2 ml 132 132 170 22440
Supply and fix 40*40*2mm thick RHS roof
truss and purlin price includes welding and J
bolt and other accessories.
1.3 kg 278.909 303.600 50 15180
EGA 500mm width and 0.40mm thick roof
cover price includes J bolt and other
accessories.
1.4 m2 25.908 27.9328 260 7262.528
Apply one coat of antirust and two coats of oil
paint.
1.5 m2 15 44.339 30 1330.17
Concrete C-25 in 360kg/m3 filled in to
1.6 m3 4.125 6 1800 10800
25 cm thick stone Hard core 45cm width and
1.7 800cm length m2 17.61 24.874 120 2984.88
 Mass Concrete C-15 in 280kg/m3 filled in to
1.8 floor path m2 17.61 24.874 150 3731.1
Total carried to summary 107708.138
Grand Summary 107708.138
Rebet--11--% 11847.8952
After Rebet 95860.2428
V.A.T 15 % 14379.036
Total Grand Summary With V.A.T 110239.2788
6736.08
107708.138
 Bill of Quantity For Kebele 02 New Drainage,Suspended Slab
and Maintenance Of Old Drainage
Item Discription Unit Quan. E/work Rate
A.SUB STRUCTURE
1.Excavation and Earth Work
1.1 Demolishing Cement mortar stone
massonry foundation wall and placing
the stone in the municipality office
of Endabaguna town m3 81.25 180 165.25
1.2 Demolishing stone Hard Core
and placing the stone in the
municipality office of Endabaguna town m2 114 120 95.5
1.3 Demolishing Mass Concrete m2 114 120 95.5
1.4 Excavation abto 150 cm from
the existing excavated place with
the given design. m3 937.5 718.67 112
1.5 Back fill under hard core and for the
two side of the drainage with selected
material from quary site at an
average depth of 20cm and
well compacted layer by layer
according to the given design. m3 140 217.828 146.5
1.6 Cart away excavated material to not
more than 2km away from the site m3 937.5 1451.8 85.5
1.7 25cm thick hard basaltick stone or
equivalent stone Hard core m2 340 306.5 125
Total Carried to Summary
2.Massonry Work
2.1 80cm thick on the bottom and 50cm
thick on the top hard basaltick stone or
equivalent semi dressed stone massonry
jointing cement sand
mortar ratio 1:3 . m3 364 457.9 800
2.2 Apply pointing to indicated
 internal and external stone
massonry foundation wall Surface
in cement mortar ratio 1:3 . m2 340 486.9 32
Total Carried to Summary
3.Concrete Work
Provide and place steel reinforcement bars
according to structural drawings. Price
includes cutting, bending, placing in position
3.1 and tying wires
a Diam. 16mm deformed bar kg 3719.18 3708.37 30

Reinforced concrete class C-30, with

minimum cement content of 400 Kg/m 3 filled
into form work and vibrated around steel
reinforcement. (Steel reinforcement and form-
work are measured separately.
3.2 20cm thick ConcreteC-25
(360kg cement/m3) filled in to form work
and vibrated around reinforcement steel
Form work measured Separetly. m3 10.4 10.4 1800.00
3.3 Form work for Suspeded slab m2 72 16 85.00
3.4 10cm thick mass concrete floor slab in
c-15 (280kg cement /m3) using 2%slope
for the water way of the drainage . m2 340 326.5 188
3.5 5cm thick Copping slab c-15
(280kg cement /m3) for the top width
of the stone massonry . m2 175.6 175.6 100
Total Carried to Summary
GRAND SUMMARY
REBET-------------14%

AFTER REBET
VAT15%
TOTAL GRAND SUMMARY
 Bill of Quantity For Kebele 02 New Drainage,Suspended Slab
and Maintenance Of Old Drainage
Item Discription Unit Quan. Rate
A.SUB STRUCTURE
1.Excavation and Earth Work
1.1 Demolishing Cement mortar stone
massonry foundation wall and placing
the stone in the municipality office
of Endabaguna town m3 81.25 40
1.2 Demolishing stone Hard Core
and placing the stone in the
municipality office of Endabaguna town m2 114 40
1.3 Demolishing Mass Concrete m2 114 30
1.4 Excavation abto 150 cm from m3 937.5 90
the existing excavated place with
the given design.
1.5 Back fill under hard core and for the
 two side of the drainage with selected
material from quary site at an
average depth of 20cm and
well compacted layer by layer
according to the given design. m3 140 100
1.6 Cart away excavated material to not
more than 2km away from the site m3 937.5 50
1.7 25cm thick hard basaltick stone or
equivalent stone Hard core m2 340 140
Total Carried to Summary
2.Massonry Work
2.1 80cm thick on the bottom and 50cm
thick on the top hard basaltick stone or
equivalent semi dressed stone massonry
jointing cement sand
mortar ratio 1:3 . m3 364 900
2.2 Apply pointing to indicated
internal and external stone
massonry foundation wall Surface
in cement mortar ratio 1:3 . m2 340 50
Total Carried to Summary
3.Concrete Work
Provide and place steel reinforcement bars
according to structural drawings. Price
includes cutting, bending, placing in position
3.1 and tying wires
a Diam. 16mm deformed bar kg 3719.18 25

Reinforced concrete class C-30, with

minimum cement content of 400 Kg/m 3 filled
into form work and vibrated around steel
reinforcement. (Steel reinforcement and form-
work are measured separately.
3.2 20cm thick ConcreteC-25
(360kg cement/m3) filled in to form work
and vibrated around reinforcement steel
Form work measured Separetly. m3 10.4 1200.00
3.3 Form work for Suspended Slab
3.3 10cm thick mass concrete floor slab in m2 72 10
c-15 (280kg cement /m3) using 2%slope
for the water way of the drainage . m2 340 120
3.4 5cm thick Copping slab c-15
(280kg cement /m3) for the top width
of the stone massonry . m2 140 120
 Total Carried to Summary
GRAND SUMMARY
REBET-------05----%
AFTER REBET
VAT15%
TOTAL GRAND SUMMARY
d Slab

Total

29745 98.75 16318.4375

11460 6 573
11460 6 573

80491.04 -218.83 -24508.96

31911.802 77.828 11401.802

124128.9 514.3 43972.65

38312.5 -33.5 -4187.5

327509.242 48329.9295
52517.4295

366320 93.9
75120
 15580.8
381900.8

111251.1

18720
1360

61382

17560
210273.1
919683.142
128755.63988
790927.50212
118639.125318
909566.627438 790984.6082

39549.23041

-79032.7888280001
0
d Slab

Total

3250

4560
3420
84375
 14000

46875

47600
204080

67.4355

327600

17000
344600
65.7885

91.5
92979.5

20800

12480

720

40800

16800
 163779.5 163779.5
712459.5
0
712459.5
0
712459.5
 TAKE OFF SHEET FOR ENDABAGUNA KEBELE 02
NEW DRAINAGE ,SUSPENDED SLAB AND MAINTENANCE OF OLD DRAINAGE
ITEM NO L*W*H QTY DESCRIPTION
1.Excavation and Earth Work
1.1 2 85
0.5
1.5
127.500 m3
2 35
0.5
1.5
52.500 M3 1
180.000 M3 Demolishing Stone Massonry 2
1.2 1 120 3
1 4
120.000 m3 Demolishing hard core 5
1.3 1 120 6
1 7
120.000 m3 Demolishing mass-concrete 8
1.4 1 100.6 9
1.5
4.3
648.870 m3 Excavation abto 150 cm from
1 75 the existing excavated
2.9
0.8 174.000 m3
822.870 m3
104.200 m3 Deduct for hard Rrock
718.670 M3 total Excavation abto 150 cm from
the existing excavated
1.5 2 175
2
 0.2
140.000 m3
1 55
0.9
0.6 48
29.700 m3
8 4
3.2
0.47
48.128 m3
217.828 m3 Back fill under hard core and for the
two side of the drainage with selected material
1.6 1 180.000 180.000 M3 item1.1 Demolishing Stone Massonry
1 120.000 120.000 M3 item 1.2 Demolishing hard core
1 120.000 120.000 M3 item 1.3 Demolishing mass-concrete
1 1031.8 1031.800 M3 item 1.4 total Excavation
1451.800 m3 total cart away
1.7 1 100.6
2.5
251.500 m2 Hard Core for new drainage
1 55
1
55.000 m2 Hard Core for old drainage
306.500 m2 Total Hard Core
2.Massonry Work
2.1 2 100.6
0.65
2.42
316.5 m3 Masonry wall for new drainage
1 75
0.65 m3 Masonry wall for old drainage
2.9 141.4
 457.9 m3 Total Masonry wall
2.2 2 100.6
2.42
486.9 m2 apply pointing Masonry wall
3. Concrete Work
3.2 3 4
3
0.2
7.200 m3
1 4
4
0.2
3.200 m3
10.400 m3 total C-30 Concrete for Suspended Slab
3.3 1 4
3
12.000 m2
1 4
4
4.000 m2
16.000 m2 form-work
3.4 1 100.6
2.5
251.500 m2 Mass Concrete for new drainage
1 75
1
75.000 m2 Mass Concrete for old drainage
326.500 m2 total area of mass concrete
3.2 0.5 175.6
2
175.600 m2 Copping for New Drainege
 0.5 90
1 45.000 Copping for Old Drainege
3.3 8 4.4
40
1.5786 2222.6688 m3 Diameter 16 Double Reinforcement
6 3.3
40
1.5786
1250.2512
6 4.6
30
1.5786
1307.0808
4 4.6
40
1.5786
1161.8496
3719.1816
 85
40
125

0.2
1.6
2.5
4.3

2.5 0.75
2.4 1.5
2.45 1.5
2.52 3.5
2.5 0.75
2.55 2.2
2.54 1.457143
2.7 1.557143
5.65 0.778571
25.81
2.867778
4.667778

1.3
-0.55
 1.05

4.9
5

30
 40

3.3

1.578667
1 yonas 1,125,360.707
2 Teklay 1,331,945.56 3
3 Andom 1,145,746.64
4 Muley 1,235,631.72 1
5 Brhane 1,190,305.49
6 Hiwet 1,236,282.384 2
Total 7,265,272.501
Average 1210878.75016667
Average *0.6 726527.250100002
Engineering ESTIMATION 1573312.25
Engi.Esti*0.4 629324.9
0.6*A+0.4*E 1355852.1501
TO*0.1 135585.21501
10% Down 1220266.93509
10%Up 1491437.36511

1 ZELEALEM 641,515.320
2 TAREKE 723,644.80
3 WELAY 780,077.85
4 TILAHUN 765,207.70
Total 2,910,445.670
Average 727611.4175
Average *0.6 436566.8505
Engineering ESTIMATION 905394.90
Engi.Esti*0.4 362157.96
0.6*A+0.4*E 798724.8105
TO*0.1 79872.48105
10% Down 718852.32945
10%Up 878597.29155
 BAR SCHEDULE
DIA. LENGTH N0.
LOCATION DIA. 16
Bars for Suspeded slab 16 3.95 16
Bars for intermedia 14 28.28 9
te beam.
Bars for intermedia 14 2 11

TOTAL (L) #REF!

Weight
kg/m 0.395
Total
weight 1200.823
3.95

40.5
 1 TI 790,984.60
2 Shishay 757,429.87
3 welay 712,459.50
4 Tewodrose 820,806.45
5 Aerefayne 738,570.13
6 Senay 667,362.72
7 Tesfahuney 809,774.72
8 Zelealem 877,511.07
9 Bayew 892,717.83
10 Samsom 767,067.52
Total 7,834,684.41
Average 783468.441
Average *0.6 470,081.06
Engineering Est 984094.93
Engineering Est*0.4 393637.972
863,719.03
86371.903
777,347.13
1 Zelealem 954,561.90 1235631.72
2 Tareke 831,277.67 780077.85
3 welay 780,077.85 2015709.57
4 Tilahun 765,207.70
Total 3,331,125.12
Average 832781.28
Average *0.6 499,668.768
Engineering Est 905394.9
Engineering Est*0.4 362157.96
861,826.728
86182.6728
775,644.055
948,009.401
 Bill of Quantity For Kebele 02 New Drainage,Suspended Slab
and Maintenance Of Old Drainage
Item Discription Unit Quan. Rate
A.SUB STRUCTURE
1.Excavation and Earth Work
1.1 Demolishing Cement mortar stone
massonry foundation wall and placing
the stone in the municipality office
of Endabaguna town m3 81.25 137.72
1.2 Demolishing stone Hard Core
and placing the stone in the
municipality office of Endabaguna town m2 114 5.51
1.3 Demolishing Mass Concrete m2 114 13.77
1.4 Excavation abto 150 cm from
the existing excavated place with
the given design. m3 937.5 110.18
1.5 Back fill under hard core and for the
two side of the drainage with selected
material from quary site at an
average depth of 20cm and
well compacted layer by layer
according to the given design. m3 140 194.05
1.6 Cart away excavated material to not
more than 2km away from the site m3 937.5 96.93
1.7 25cm thick hard basaltick stone or
equivalent stone Hard core m2 340 97.58
Total Carried to Summary
2.Massonry Work
2.1 80cm thick on the bottom and 50cm
thick on the top hard basaltick stone or
equivalent semi dressed stone massonry
jointing cement sand
mortar ratio 1:3 . m3 364 996.33
2.2 Apply pointing to indicated
internal and external stone
massonry foundation wall Surface
in cement mortar ratio 1:3 . m2 340 43.75
Total Carried to Summary
3.Concrete Work
Provide and place steel reinforcement bars
according to structural drawings. Price
includes cutting, bending, placing in position
3.1 and tying wires
a Diam. 16mm deformed bar kg 3719.18 27.72

Reinforced concrete class C-30, with

minimum cement content of 400 Kg/m 3 filled
into form work and vibrated around steel
reinforcement. (Steel reinforcement and
form-work are measured separately.
3.2 20cm thick ConcreteC-25
(360kg cement/m3) filled in to form work
and vibrated around reinforcement steel
Form work measured Separetly. m3 10.4 2278.40
3.3 10cm thick mass concrete floor slab in
c-15 (280kg cement /m3) using 2%slope
for the water way of the drainage . m2 340 175.66
3.4 5cm thick Copping slab c-15
(280kg cement /m3) for the top width
of the stone massonry . m2 140 76.53
Total Carried to Summary
GRAND SUMMARY
REBET-------------%
AFTER REBET
VAT15%
TOTAL GRAND SUMMARY
Slab

Total

11189.75

628.14
1569.78

103293.75

27167

90871.875

33177.2
267897.495 267897.495

362664.12
 14875
377539.12

103095.6696

23695.36

59724.4

10714.2
197229.6296
842666.2446

842666.2446
126399.93669
969066.18129
 BILL OF QUANTITY FOR SUPPLEMENTARY CONTRACT
Item DESCRIPTION Unit Quantirate
A. SUB STRUCTURE
1.EXCAVATION AND EARTH WORK
1.1Excavation trenches for foundation to a depth om3 60 80
1.2excavation in hard rock to a depth from 100-30 m3 100 130
Amount

4800
13000
 BAR SCHEDULE FOR ENDABAGUNA
SUSPENDED SLAB
Dia Length No of bars
Location (mm) (m) No.ba Elem. T.No ø16mm
Suspended slab 16 4.25 64 3 192 816
Suspended slab 16 3.25 84 3 252 819.00
Suspended slab 16 4.25 84 1 4 357.00
Suspended slab 16 4.25 84 1 84 357.00
Total length (m) 2,349.00
Unit weight (k.g) 1.5787
Total wt (k.g) 3,708.37
2.95 16
30.5 16
56.832
1.57866666667

1,854.19
55,625.70
 CERTIFICATE OF PAYMENT
Date :-28/09/2009E.C
Project:- NEW DRAINAGE,SUSPENDED SLAB AND
MAINTENANCE OF OLD DRAINAGE
Location:- ENDABAGUNA contract value

Employer:-OFFICE OF CONSTRUCTION, ROAD & main service

TRANSPORT (BUILDING DESIGN & CONS. PR. supplementary con.

Contractor:-THELAHUN HAYLMARYAM WLKE D.A.N.T variation order no.1

variation order no.2
vat 15% For main cont.
vat 15% For Supp.cont.
Total with VAT
According to the measurment taken by supervisor ( s ) of the work mr/ms Haftom Hailay
on the measurment & value of the work executed and / or materials supplied up to date is
Advance Payme 237,295.38 Service sum
Rebate 14%
After Rebate
Material on site
Discription service sum vat A= TOTAL
Advance 206,343.81 30,951.57 DEDUCTIONS
1st Pay. 248,404.496 37,260.674 1, Prev. payment 248,404.496
2nd Pay. 2. retention 2.5% (A) 21,050.119
3rd Pay. 3. adva. rep. 30% 206,343.810
4th Pay 4. penalty
5. mat. Re. pay
B= Total deduction 475,798.425
C= NET (A -B )
D= VAT 15% ( A ) 126,300.712
E=previously paid vat 37,260.674
F=vat from Retantion 3,157.518
G=vat from advance 30,951.572
H= net vat (D-E-F-G) 54,930.948
TOTAL 248,404.496 37,260.674 Net Pay ( C + H )

WE / I Certify that the contractor is now entitled to the sum of birr

(FOUR HANDRED THRTY ONE THOUSAND THREE HUNDRED NINE SEVENE & 587/1000) Only.

prebared by ________________________ checked by ________________ approved by ________________

signature ________________________ signature ________________ signature _________________
ENT
pay. FINAL

amount

687,812.703 39549.2304
51,077.243

39,549.230 790,984.608 197746.152

63,565.569 8.03625865245661 139007.323
103,171.905 709
7,661.586 790984.608
952,838.236 39549.2304
79098.4608 197746.152
635655.69 43,554.110
919,683.142 8.03625865245661
128,755.640 103,114.799
790,927.502 63,565.569
51,077.243
842,004.745 790,984.608
9.17221725934993

103,114.799

366,206.320

54,930.948
421,137.268

421,137.268
& 587/1000) Only.

ved by ________________
nature _________________