በደ/ብ/ብ/ህ/ክ/ መንግስት የደቡብ ኦሞ ዞን ኮንስትራክሽን SNNPR South Omo Zone Construction

መምሪያ Departement
½¬ú>ú a _________________ ¾Ñî lØ` ______________
Contract No. Page No.
yKFÃ MSKR wrqT q$_R
CERTIFICATE OF PAYMENT NO. / FINAL PAYMENT
Y^¨<
TITLE
Project:- CONSTRACTION OF ANIMAL HEALTH POST
x¨< መግለጫ
Location:- S/OMO ZONE BENATSEMAY WOREDA BORI KEBELE ዋናው ውል
›W]¨< S/u?ƒ Main agreement
Variation Order
Employer:- SERILLADB, BREFONs
No.-1
¾Y^¨< }s^ß Suppl Agr.
Contractor:- Adane Kassa Building Contractor Total Sum
›T"] SG”Ç=e ድምር
Consultant:- SOUTH OMO ZONE URBAN & CONSTRUCTION DEP'T VAT 15%
15%ተ.ዕ.ታ
ጠቅላላ ድምር
Total with 15%
V.A.T.

አባሪ በሆነው የክፍያ ሰነድ ጥያቄ መሰረት እስከ ዛሬ ድረስ ተቋራጩ የሠራው ሥራና ያቀረበው ዕቃ ዋጋ
As per the attached statement the value of work executed and for material supplied to date is
Privious Payment/አስቀድሞ የተከፈለ
ቁጥር ቀን የገንዘቡ ልክ ብር ተ.እ.ታ
No. Date Amount /Birr/ Vat
1 Advance Pay 706,641.50 105,996.23 ተቀናሽ የገንዘቡ ልክ ብር
2 1st pay 1,285,312.54 208,522.83 Deductions Amount/Birr
3 2nd pay - - 1.አስቀድሞ የተከፈለ
4 3rd pay - - Previous paymen 1,285,312.54
5 2.ቅናሽ
6 Rebate .0% -
7 3.መያዣ
ድምር Retention (2.5%) 59,995.87
Total 1,285,312.54 208,522.83 4.መቀጫ
Penalty -
5. የቅድምያ ክፍያ
30% Advance Payment Chek Advance Payment (30%) 706,641.50
Amount of advance taken 706,641.50 6. ድምር
Amount of advance repaied 706,641.50 Total 2,051,949.92
Out standing advance payment - 7. የተጣራ ክፍያ
Net Sum Before 15% VAT
8. 15% ተ.ዕ.ታ
VAT 15%
9. ጠቅላላ ድምር+15%ተ.ዕ.ታ
Total with 15% VAT

We certify that the contractor is now entitled to the sum of birr 339,227.18 //Three Hundrend Thirty Nine
Thousand Two Hundred Tewnty seven and 18% // only including 15% VAT.

ÃzUjW ፊርማ ቀን
Prepared By:- __________________________ Signature Date __________________________

ÃidqW ፊርማ ቀን
Approved By:- _____________________________ Signature ______________________ Date ______________________

NB. To be paid if only approved by the DCS's Construction work process.

¥úsb!ý የዲ/ግ/አ/ቁ/የሥራ ሂደት µLidq tkÍY xYçNMÝÝ
o Zone Construction
tement
Ø` ______________

የገንዘቡ ልክ ብር
AMOUNT /Birr/

2,355,471.68
-
-

2,355,471.68

353,320.75

2,708,792.43

የገንዘቡ ልክ ብር
Total Amount
2,352,779.26
2,352,779.26

2,051,949.92

300,829.35

38,397.83

339,227.18

Hundrend Thirty Nine

 በደ/ብ/ብ/ሕ/ክ/ የደቡብ ኦሞ ዞን SNNPR South Omo Zone
ኮንስትራክሽን መምሪያ Construction Department

የተ.ዕ.ታ ክፍያ ምስክር ወረቀት ቁጥር

For Certificate of VAT

Y^¨< ዋናው ውል
Project:- CONSTRACTION OF ANIMAL HEALTH POST Main Contract 2,355,471.68
x¨<
Location:- S/OMO ZONE BENATSEMAY WOREDA BORI KEBELE Supplementry Contract 1 -
›W]¨< S/u?ƒ -
Employer:- SERILLADB, BREFONs Var.Ord
¾Y^¨< }s^ß 2,355,471.68
Contractor:- Adane Kassa Building Contractor 15% VAT 353,320.75
›T"] SG”Ç=e ድምር
Consultant:- SOUTH OMO ZONE URBAN & CONSTRUCTION DEPARTMENT Total sum 2,708,792.43

Previous VAT
አስቀድሞ የተከፈለ ተ.ዕ.ታ
የተከናወነው ሥራ መጠን Amount //
Excuted Amount (Birr) 2,352,779.26
ተ.ቁ ቀን No. DATE የገንዘቡ ልክ Amount (Birr)
የተ.እ.ታ. Amount (Birr)
1.0 Advance Pay. 706,641.50 105,996.23 15% VAT 352,916.89
2.0 1st pay 1,285,312.54 208,522.83
3.0 2nd pay - - ተቀናሽ Deductionsየገንዘቡ ልክ /ብር/ AMOUNT (BIRR)
4.0 3rd pay - - 1. Rebate .0%
ቅናሽ -
2. Advance vat repayment
የቅድምያ ክፍያ ተ.እ.ታ 105,996.23
3. Previous VAT
አስቀድሞ የተከፈለ 208,522.83
4. VAT Retention 2.5 %
. መያዣ -
5. Total Deduction
Previous VAT ጠቅላላ ተቀናሽ 314,519.06 314,519.06
ድምር(Total ) 1,285,312.54 208,522.83 6. Net VAT 38,397.83
ድምር(Total )

ÃzUjW ፊርማ ቀን
Prepared By:- __________________________ Signature Date __________________________

ÃidqW ፊርማ ቀን
Approved By:- _____________________________ Signature ______________________ Date ______________________
 ¾Ñî lØ`
K}W\ Y^­‹ TÖnKÁ Page No.----------------------
Summary of Measurement ¾¨<M lØ`
Y^¨< Contract No :
Project:- Construction of Animal Health Post (AHP)
xታ¨<
Location SERS, South Omo Zone, Bena Tsemay Woreda,Bori
›W]¨< S/u?ƒ
Employer:- SER, ILLADB, BREFONs
¾Y^¨< }s^ß
Contractor:- Adane Kassa Building Contractor
›T"] SG”Ç=e
Consultant: - SOZCUD

}^ ÉU` uŸòM ÉU` uŸòM

lØ` SÓKÝ Sub Total (Birr) Total ( Birr )
Item Description ¾¨<Kታ ¾}W^ ¾¨<Kታ
No Contract Excuted Contract

1.00 Animal Health Post (Qty 1) 1,357,410.03 1,342,429.91

2.00 Crush (Qty One) 148,398.00 151,942.32

3.00 Dry Latrine (Qty one) 699,379.10 687,725.66

4.00 Incernator (Qty one) 150,285.00 170,681.37

Grand Total ---- 2,355,471.68

lØ`
ge No.----------------------

ntract No :

Total ( Birr )
¾}W^
Excuted

2,352,779.26
 ¾Ñî lØ`
K}W\ Y^­‹ TÖnKÁ Page No.----------------------
Summary of Measurement ¾¨<M lØ`
Y^¨< Contract No :
Project:- Construction of Animal Health Post (AHP)
xታ¨<
Location SERS, South Omo Zone, Bena Tsemay Woreda,Bori
›W]¨< S/u?ƒ
Employer:- SERILLADB, BREFONs
¾Y^¨< }s^ß
Contractor:- Adane Kassa Building Contractor
›T"] SG”Ç=e
Consultant: - SOZCUD
¾}W^¨< Y^“ / ¨ÃU ¾k[u< n­‹ ´`´`
Details of works executed and / Materials supplied for AHP BLOCK
}^ ÉU` uŸòM ÉU` uŸòM
lØ` SÓKÝ Sub Total (Birr) Total ( Birr )
¾¨<K
Item Description ¾}W^ ¾¨<K
No Contract Excuted Contract
A. Sub Structure
1.00 Excavation & Earth work 52,756.95 50,011.35
2.00 Masonry Work 98,450.63 109,541.25
3.00 Concrete Work 409,207.95 397,853.46
Sub Total 560,415.53
B. Super Structure
1.00 Concrete Work 108,553.50 102,407.25
2.00 Block Work 116,580.00 137,820.00
3.00 Roofing work 152,680.00 138,288.00
4.00 Carpentry & Joinery 106,359.60 79,254.40
5.00 Metal Work 71,000.00 71,000.00
6.00 Finishing Work 128,046.40 136,139.20
7.00 Glazing 22,400.00 22,400.00
8.00 Painting 62,775.00 69,115.00
9.00 Electric Installation 28,600.00 28,600.00

Sub Total ------------ 796,994.50

Grand Total ---- 1,357,410.03

Total ( Birr )
¾}W^
Excuted

557,406.06

785,023.85

1,342,429.91
I) Bill of Quantity for Animal Health Post(AHP)

CONT. EXECT. Executed.

Sr. no Description Unit Unit Rate Amount
Qty Qty

A. SUB STRUCTURE

1 Excavation and Earth work

1.01 Clear off the site shrubs and organic soil for an average depth of 20cm m2 93.10 93.10 40.00 3,724.00

Bulk excavation in ordinary soil to reduce level for a depth of 50cm from cleared
1.02 m3 93.10 69.83 200.00 13,965.00
ground level.

Excavate for trench foundation to a depth not exceeding 150cm deep from natural
1.03 m3 34.32 39.00 200.00 7,800.00
ground level
Back fill around, under hard core and pavement with imported selected granular
1.04 material from a quarry approved by the Engineer well compacted and rolled in m3 31.62 45.93 120.00 5,512.05
layers not exceeding 20cm. under hardcore and around foundation
Cart away surplus excavated material and deposit to where the engineer
1.05 m3 146.04 127.45 40.00 5,097.80
recommends. It should not be less than 300ms away from the site.
25cm thick basaltic or equivalent stone hard core well rolled consolidated and
1.06 m2 27.83 27.83 500.00 13,912.50
blinded with crushed stone.
TOTAL CARRIED TO SUMMARY 50,011.35
Masonry Work
Construct 50cm thick stone masonry from basaltic or equivalent stone bedded
2.01 and joined in 1:3 cement mortar below reduced ground level and under external
wall and under entrance steps.
2.02 Ditto but roughly dressed below NGL. m3 16.74 18.25 4200.00 76,650.00

2.03 Ditto but roughly dressed above NGL. m2 8.04 9.40 3500.00 32,891.25

TOTAL CARRIED TO SUMMARY 109,541.25

3 Concrete Work

For all concrete works price shall include 8mm thick chip wood expansion joint
where it is necessary.

5cm Lean concrete quality C-5,150kg of cement /m3 Under masonry foundation
3.01 m2 42.41 19.95 200.00 3,990.00
and entrance steps
Reinforced concrete quality C-25 with cement content of 360 Kg cement/ m 3
3.02 filled into formwork and vibrated around reinforcements. ( formwork and -
reinforcements shall be measured separately).
a) in RC Grade beam. m3 3.99 3.99 8500.00 33,915.00
b) in strip foundation m3 3.99 2.25 8500.00 19,125.00
c) in 10cm thick RC floor slab. m2 27.83 27.83 800.00 22,260.00
Provide, cut and fix in position sawn zigba wood or steel form work which ever
3.03 -
is appropriate..
a) To grade beams. m 2
23.67 23.94 8500.00 203,490.00
Mild steel reinforcement according to structural drawings. Price shall includes
3.04 -
cutting, bending, placing in position and tying wires.
a) Dia 8 deformed bars (for floor slab) Kg 285.00 269.98 190.00 51,296.68
b) Dia 10 deformed bars (for floor slab) Kg 76.00 121.24 190.00 23,035.70
c) Dia 12 deformed bars Kg 215.00 214.43 190.00 40,741.09
TOTAL CARRIED TO SUMMARY 397,853.46
B. SUPPER STRUCTURE
1 Concrete Work

For all concrete works price shall include 6mm thick chip wood expansion joint
where it is necessary.

Reinforced concrete quality C-20 with cement content of 320 Kg/m 3 and cast into
1.01 formwork and vibrated around reinforcements. Formwork and reinforcements are
measured separately.
a) In elevation columns m3 1.01 1.01 8500.00 8,568.00
b) In Top beams, lintel and parafit m3 1.60 1.60 8500.00 13,566.00
Provide, cut and fix in position sawn zigba wood or steel form work whichever is
1.02 -
appropriate.
a) To side of elevation columns m 2
14.00 20.16 300.00 6,048.00
b) To side of soffits of Top beams, parafit & lintels m2 29.00 23.94 300.00 7,182.00

Mild steel reinforcements according to structural drawings. Price shall include

1.03 -
cutting, bending, placing in position and tying wires.

a) Dia 8 deformed bars Kg 96.00 93.73 190.00 17,809.37

b) Dia 12 deformed bars Kg 271.80 259.13 190.00 49,233.89
TOTAL CARRIED TO SUMMARY 102,407.25
2 Block Work
 200mm thick class B HCB bedded in 1:3 cement-mortar, price shall include
2.01 m2 77.72 91.88 1500.00 137,820.00
mortar bed

TOTAL CARRIED TO SUMMARY 137,820.00

3 Roofing Work

Roof cover in G-28 CIS nailed with dome head nails to Zigba purlins. Price shall
3.01 m2 61.60 61.60 1500.00 92,400.00
include ridge cover and roof measured horizontally

G28 ribbed sheet ceiling under eave nailed to Zigba purlins. Price shall include 40
3.02 x 50 mm Zigba wood battens with c/c spacing of 600 mm both ways,corner list, 17.40 17.24 1200.00 20,688.00
three coats of enamaled paint and all other necessary accessories m2
Supply and fix G-28 Flat metal sheet gutter as per the detail drawing. Price shall
3.03 include metal bracket support and all other necessary acessories. Dev't . Length = ml 16.00 16.00 1200.00 19,200.00
500 mm.
Supply and fix dia.75mm plastic (PVC) down pipe fixed to wall or columns with
3.04 ml 24.00 30.00 200.00 6,000.00
metal straps at c/c 100cm and fix metal strainer at the top.
TOTAL CARRIED TO SUMMARY 138,288.00
4 Carpentery & Joinery Work
Supply and fix all structural eucalyptus wood members of truss well seasoned,
straight and free from any harmful defects. Each truss joint shall be firmly
anchored to concrete top tie beams with 6mm plain bar. Price shall includes anti
treamite treatments and shall all necessary accessories

Dia. 10-12cm eucalyptus for upper & lower chord which is placed c/c 120cm &
4.01 ml 128.48 114.80 200.00 22,960.00
fixed to top tie beam in band iron
4.02 Dia. 8-10cm eucalyptus for verticalr & diagonal membrs ml 80.00 103.60 150.00 15,540.00
4.03 50mmx70mm zigba woden purlin ml 96.00 96.00 100.00 9,600.00
25cm wide keraro fascia board. price includes one coat of primer & two oil 6,280.00
4.04 paint. ml 32.00 31.40 200.00

Supply and fix 8 mm thick chip wood ceiling machine cut panels with 1cm recess
4.05 between joints as per the engineers approval. on and including . Price shall m2 33 36.58 680.00 24,874.40
include 4 x 5cm Zigba battens fixed at 60 x 60cm decorated ceiling corner lists.

TOTAL CARRIED TO SUMMARY 79,254.40

5 Metal Work
metal windwos and doors manunfactured from 38 *1.2mm thick LTZ frame
profile and 0.8mm thick ribbed sheet all as per the engineers approval. Unit price
includes two coats of anti rust paint & three coats of synthetic paint, approved
quality locks, hinges, manila and all other necessary accessories to accomplish the
work
5.01 D1 type size 90cm * 280cm Pcs 1 1 12600.00 12,600.00
5.02 D2 type size 80cm * 280cm Pcs 2 2 11200.00 22,400.00
5.03 W1 type size 100cm * 180cm Pcs 4 4 9000.00 36,000.00
TOTAL CARRIED TO SUMMARY 71,000.00
6 Finishing Work
Apply three coats of plastering in cement mortar (1:3). up to finish to all internal
6.01 m2 126.9 157.76 300.00 47,328.00
walls and external beams and columns
Apply thrwo coats of plastering in cement mortar (1:3).and final coat rendering to
6.02 m2 80 82.12 250.00 20,530.00
all external wall surface
6.03 Apply pointing in cement mortar 1:3 to stone masonry foundation wall m2 11.97 9.31 120.00 1,117.20
5 cm thick smooth finished cement sand screed (1:3) floor finish. All as per
6.04 m 2
38.2 36.58 300.00 10,974.00
engineers instruction. Price shall include cement screed skriting as per drawing
100cm wide semi dressed stone pavement around the bldng bedded in
6.05 mortar(1:3). Unit price shall include excav. For laying & 100mm thick redash m2 30.6 30.60 700.00 21,420.00
bedding & pointing to dressed stone pavement
supply and lay 1/2 Ø30cp around the building with cement sand mortar (1:3). Unit
6.06 ml 37 700.00 25,970.00
price includes excavation for laying & 100mm thick redash bedding 37.10
6.07 10cm high cement sand skriting in (1:3) ml 38.2 44.00 200.00 8,800.00
TOTAL CARRIED TO SUMMARY 136,139.20
7 Glazing Work
Supply and fix 4mm thick clear glass to windows and doors according to the
7.01 m2 11.2 11.20 2000 22,400.00
drawing. Price includes putty & all the nessary accessories.
TOTAL CARRIED TO SUMMARY 22,400.00
8 Painting Work
8.01 Apply three coats of synthetic paint to all plasterd and rendered wall surface. m2 206.9 239.88 250 59,970.00
8.02 Ditto but to chip wood ceiling. m2 44.2 36.58 250 9,145.00
TOTAL CARRIED TO SUMMARY 69,115.00
9 Electrical Instalation Work
DISTRIBUTION BOARDS
Flush mounted main distribution CMDB in sheet steel enclosure with lockable
9.01 door. Bus bar rating of 32A/1ph, Earthling lead and with all its accessories and
enough ample space for future expansion consisting of :-in Tax and Vet Office
3pc m.c.b of 20A/1ph
2pcs m.c.b of 16A/1ph
2pcs m.c.b of 10A/1ph No 1 1 5000 5,000.00
9.02 a) .LIGHT POINTS -
 Light points fed through PVC insulated copper conductors of 2x2.5mm2 in
thermoplastic conduit of 16mm diameter in/under surface including junction
No 5 4 1200 4,800.00
boxes .screw type insulating cap connections & cover as well as flush mounted
switches.
b).EXTRA OVER LIGHT POINTS -
Extra over light points flush mounted legrand diplomatic cover with mechanism
-
switches:
a) Single switches No 1 4 400 1,600.00
9.03 SOCKET OUTLETS
Flush mounted socket outlets of 16A(1-ph) with earthing contact terminal and
a) fed through PVC insulated copper conductors of 3x2.5mm2 inside PVC conduit No 3 3 400 1,200.00
of 16mm diameter for recessed and insulating screw cap connectors.
10.6 LIGHT FITTINGS AND LAMPS -
Specified type or equivalent -
1) Philips Tes 097 2X36W ICO, 840 No 2 2 3000 6,000.00
2) Philips TMS 012 1X36W ICO, No 2 2 2500 5,000.00
10.7 Man Hole -
10cm thick mass concrete base and 8cm thick reinforced concrete top cover with
No 1 1 5000 5,000.00
handle :size 40x40x60cm.
TOTAL CARRIED TO SUMMARY 28,600.00
Contract Agreement SER,ILLADB, BREFONs Page-1

Contractor: Adane Kassa B.C

Block ID: ANIMAL HEALTH POST(AHP) TAKEOFF SHEET

T D S DESCRIPTION T D S DESCRIPTION
1.0 Excavation &Earthwork 1 5.50 L=5.50
1.01 Site clearance 2.65 W=2.65
1 9.80 L=6.8+2*1.50=9.80 0.95 D=0.5+0.45=0.95
9.50 W=6.50+2*1.50=9.50 13.85 m³ b/n Axis B,C & 1,3
93.10 m² 45.93 m³ Total
93.10 m² Total 1.05.Cart away
1.02.Bulk excavation 18.62 m³ total ofSite clearance
1 9.80 L=6.8+2*1.50=9.80 69.83 m³ total of Bulk excav.
9.50 W=6.50+2*1.50=9.50 39.00 m3 total trench excaveted
0.75 127.45 m³ total
69.83 m³ 1.06 Hard Core
69.83 m³ Total 1 2.65 L=2.65
1.03. Trench excavation 2.65 W=2.65
2 7.30 L=6.80+2*0.25=7.30 7.02 m2 b/n Axis A,B & 1,2
1.00 W=0.5+2*0.25=1.0m, 1 2.65 L=2.65
1.00 D=1.0m 2.35 W=2.35
14.60 m³ 6.23 m2 b/n axis A,B & 2,3
3 7.00 L=6.50+2*0.25=7.0 1 5.50 L=5.50
1.00 W=0.5+2*0.25=1.0m, 2.65 W=2.65
1.00 D=1.0m 14.58 m2 b/n Axis B,C & 1,3
21.00 m³ 27.83 m² Total
1 3.40 L=3.40 2. 0.Masonry Work
1.00 W=0.5+2*0.25=1.0m, 2. 01. Masonry Work BNGL
1.00 D=1.0m 2 6.80 L=6.80m
3.40 m³ 0.50 W=0.50m
39.00 m3 total 1.00 D=1.0m
1.04. Backfill 6.80 m³ on axis 1 & 3
a, around masonary 3 6.50 L=6.50m
2 7.30 L=6.80+2*0.25=7.30 0.50 W=0.50m
0.50 W=2*0.25=.0.50m, 1.00 D=1.0m
1.00 D=1.0m 9.75 m³ A B & C
7.30 m³ 1 3.40 L=3.40m
3 7.00 L=6.50+2*0.25=7.0 0.50 W=0.50m
0.50 W=2*0.25=.0.50m, 1.00 D=1.0m
1.00 D=1.0m 1.70 m³ on axis 2
10.50 m³ 18.25 m³ Total
1 3.40 L=3.40 2 6.80 2. 02. Masonry Work ANGL
0.50 W=2*0.25=0.50 0.50 W=0.50m
1.00 D=1.0m 0.45 D=0.45m
1.70 m³ 3.06 m³ on axis 1 & 3
b, under hard core 3 6.50 L=6.50m
1 2.65 L=2.65 0.50 W=0.50m
2.65 W=2.65 0.45 D=0.45m
0.95 D=0.5+0.45=0.95 4.39 m³ A B & C
6.67 m³ b/n Axis A,B & 1,2 1 1.50 L=1.50
1 2.65 L=2.65 2.00 W=0.50m
2.35 W=2.35 0.65 D=0.45m+0.2=0.65
0.95 D=0.5+0.45=0.95 1.95 m³ on axis 2 and ramp
5.92 m³ b/n axis A,B & 2,3 9.40 m³ Total
Contractor_________________________ Supervisor________________________ Client________________________
Contract Agreement SER,ILLADB, BREFONs Page-2

Block ID: ANIMAL HEALTH POST(AHP) TAKEOFF SHEET

T D S DESCRIPTION T D S DESCRIPTION
3.0. Concrete Work B. SUPER-STRUCTURE
3.01.Lean concrete 1.0. CONCRETE WORK
3 6.80 L=6.80 1.01.Reinforced concrete
0.50 W=0.50 a) In Elevation column
10.20 m² 9 2.80 L=3.0
3 6.50 L=6.50 0.20 b=0.2
0.50 W=0.50 0.20 d=0.2
9.75 m² 1.01 m³
19.95 m² total 1.01 m³ Total
3.02.Reinforced concrete b)In Top beam
a) in RC Grade beam 3 6.80 L=6.80m
3 6.80 L=6.80 0.20 W=0.2
0.50 W=0.5 0.20 D=0.2
0.20 D=0.2 0.82 m³
2.04 m³ 3 6.50 L=6.50
3 6.50 L=6.50 0.20 W=0.2
0.50 W=0.5 0.20 D=0.2
0.20 D=0.2 0.78 m³
1.95 m³ 1.60 m³ Total
3.99 m³ Total 1.02.Formwork
b) in RC strip beam a) To Elevation Column
2 6.80 L=6.80 9 2.80 L=3.0m
0.50 W=0.5 0.80 p=4*0.2=0.8
0.15 D=0.15 20.16 m²
1.02 m³ 20.16 m2 total
2 6.50 L=6.50 b) To Top beam
0.50 W=0.5 3 6.80 L=6.80m
0.15 D=0.15 0.60 p=2*0.2+0.2=0.6
0.98 m³ 12.24 m²
1 3.40 L=3.40 3 6.50 L=6.50
0.50 W=0.5 0.60 p=2*0.2+0.2=0.6
0.15 D=0.15 11.70 m²
0.26 m³ 23.94 m2 total
2.25 m³ Total 1.03. mild steel Rebar
c) in 10cm thick RC floor slab. Refer rebar schedule table
27.83 m² total refer area of Hard Core 2.0. Block Work
3.03 Formwork 2.01. 20cm thick HCB
a) To Grade beam & strip beam 2 6.80 L=6.80m
3 6.80 L=6.80m 2.80 H=2.80m
1 0.40 p=2*0.2=0.4 38.08 m²
8.16 m² 3 6.50 L=6.50
3 6.50 L=6.50 2.80 H=2.80m
1 0.40 p=2*0.2=0.4 54.60 m²
7.80 m² 1 3.10 L=3.10
2 6.80 L=6.80m 2.80 H=2.80m
1 0.30 p=2*0.2=0.4 8.68 m²
4.08 m² 101.36 m² Total
2 6.50 L=6.50
1 0.30 p=2*0.2=0.4
3.90 m²
23.94 m2 total
 3.04 Rebar see
rebar table
Contractor_________________________ Supervisor________________________ Client________________________

Contract Agreement SER,ILLADB, BREFONs Page-3

Block ID: ANIMAL HEALTH POST(AHP) TAKEOFF SHEET

T D S DESCRIPTION T D S DESCRIPTION
pharapet 4.04.Fascia board
2 6.80 L=6.80m 2 8.00 16.00 L=6.8+2*0.6=8.0
0.70 H=(1.2+0.25)=0.7 2 7.70 15.40 L=6.5+2*0.6=7.70
9.52 m² 31.40 ml total
deductions 4.05.chipwood ceiling
8 0.20 L=.2 1 6.20 L=6.80-3*0.2=6.20
3.00 H=3.0m 5.90 L=6.50-3*0.2=5.90
(4.80) m² to columns 36.58 m²
1 0.90 L=0.9 36.58 m² Total
2.80 H=2.80m 5.0. Metal Work
(2.52) m² to D1 doors
2 0.80 L=0.8 a) size 90cm×280cm door
2.80 H=2.80m 1 1.00 1.00
(4.48) m² to D2 1.00 pcs D1
4 1.00 L=1.0 b) size 80cm×280cm door
1.80 H=1.80 1 2.00 2.00
(7.20) m² toW1 2.00 pcs D2
(19.00) m² Total ddn windows
91.88 m² Total Block Work 1 4.00 4.00 (size 100cm×180cm)
3.0 Roof Work 4.00 pcs W1
3.01 .G-28 CIS Roof Cover 6.0. Finishing Work
6.01. Plastering Work to internal Wall ,
3.01 .G-28 CIS Roof Cover external beam & column

1 8.00 L=6.8+2*0.6=8.0 internal wall

7.7 W=6.5+2*0.6=7.70 3 6.50 L=6.50

61.60 m2 3.00 H=3.0

61.60 m2 total 58.50 m2

3.2 .G-28 ribbed sheet ceiling 1 4.70 L=6.50-1.80=4.70

2 8.00 L=6.8+2*0.6=8.0 3.00 H=3.0

0.5 W=0.5 14.10 m2

8.00 m2 1 6.80 L=6.80

2 7.70 L=6.5+2*0.6=7.70 3.00 H=3.0

0.6 W=0.6 20.40 m2

9.24 m 2
4 3.10 L=3.10

17.24 m2 total 3.00 H=3.0

3.4 .G-28 flat metal gutter 37.20 m2 to partition

2 8.00 16.00 L=6.8+2*0.6=8.0 Grade beam

16.00 ml total 2 6.80 L=6.80m
3.04) 75 diam. Pvc down pipe 0.20 p=2*0.2=0.4
6 5.00 30.00 ml Total 2.72 m²
4.0. Carpentry Work 2 6.50 L=6.50
4.1. eucalyptrus truss 0.20 p=2*0.2=0.4
4.01) dia.12-10 top & bottom 2.60 m²
7 8.00 56.00 ml bottom 9 3.00 L=3.0m
14 4.20 58.8 ml top 0.80 p=4*0.2=0.8
114.80 ml 21.60 m² to columns
4.02 dia.10-8 vertical & diag. 2 6.80 L=6.80m
7 6.40 44.80 ml vertical 0.20 p=0.2
7 8.40 58.80 ml top 2.72 m²
 103.60 ml 2 6.50 L=6.50
4.03 5x7 zigba purlin 0.20 p=0.2
12 8.00 96.00 L=3.4+2*0.6=4.60 2.60 m²
96.00 ml 162.44 m² Total
Contractor_________________________ Supervisor________________________ Client________________________

Contract Agreement SER,ILLADB, BREFONs Page-4

Block ID: ANIMAL HEALTH POST(AHP) TAKEOFF SHEET

T D S DESCRIPTION T D S DESCRIPTION
pharapet 7.0. Glazing Work

2 6.80 L=6.80m 4 1.80 L=1.8

0.70 H=(1.2+0.25)/2=0.7 1.00 w=1.0m
9.52 m² 7.20 m2 windwos
171.96 m² 2 1.60 L=2.80-1.20=1.60
deductions 0.80 w=0.8
1 0.90 L=0.9 2.56 m2 D2
2.80 H=2.80m 1 1.60 L=2.80-1.20=1.60
(2.52) m² to D1 0.90 w=0.9
2 0.80 L=0.8 1.44 m2 D2
2.80 H=2.80m 11.20 m² Total
(4.48) m² to D2 8.0. Painting Work

4 1.00 L=1.0 239.88 m² total refer area of plastering & rendering

1.80 H=1.80 36.58 m² total refer area of chipwood ceiling
(7.20) m² toW1
157.76 m² Total
6.02. Plastering Work to External Wall ,
2 6.50 L=6.50
3.00 H=3.0
39.00 m2
2 6.80 L=6.80
3.00 H=3.0
40.80 m2
2 6.80 L=6.80m
0.70 H=(1.2+0.25)=0.7
9.52 m² pharapet
89.32 m²
deductions
4 1.00 L=1.0
1.80 H=1.80
(7.20) m² toW1
82.12 m² Total
6.03. Plastering Work to masonry Wall ,
2 6.50 L=6.50
0.35 H=0.45
4.55 m2
2 6.80 L=6.80
0.35 H=0.45
4.76 m2
9.31 m² Total
6.04.cement screed
1 6.20 L=6.80-3*0.2=6.20
5.90 L=6.50-3*0.2=5.90
36.58 m²
36.58 m² Total
6.05. Pavment
2 8.50 L=6.50+2*1=8.50
1.00 W=1m
17.00 m2
2 6.80 L=6.80
1.00 W=1m
13.60 m2
30.60 m² Total
6.06 dictch
2 8.50 17.00 L=6.50+2*1=8.50
2 8.80 17.6 L=6.80+2*1=8.80
1 2.50 2.5 L=2.50
37.10 ml
6.07 skriting
3 6.20 18.60 L=6.80-3*0.2=6.20
4 5.90 23.6 L=6.50-3*0.2=5.90
1 1.80 1.8 L=1.80
44.00 ml
 Rebar Schedule for Animal Health Post(AHP) SUB-STRUCTURE

Bar dia Bar Length Bar per No Of Total Length of bar (m)
Bar Location (mm) (M) membr member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
STRIP BEAM
sb1 ɸ10 6.95 3.00 2.00 6.00 41.70
ɸ8 0.50 35.00 2.00 70.00 35.00
sb2 ɸ10 6.65 6.00 3.00 18.00 119.70
ɸ8 0.50 34.00 3.00 102.00 51.00
sb3 ɸ10 3.90 3 3.00 9.00 35.10
ɸ8 0.50 20.00 3.00 60.00 30.00
GRADE BEAM
GB1 on axis 1, 2 and 3
TOP ɸ12 6.95 3.00 3.00 9.00 62.55
BOTTOM ɸ12 6.75 3.00 3.00 9.00 60.75
STRRUP ɸ8 1.30 35.00 3.00 105.00 136.50
GB2 on axis A, B, C
TOP ɸ12 6.65 3.00 3.00 9.00 59.85
BOTTOM ɸ12 6.45 3.00 3.00 9.00 58.05
STRRUP ɸ8 1.30 34.00 3.00 102.00 132.60

FLOOR SLAB ɸ8 2.65 15.00 2.00 30.00 79.50

L=2.65 ɸ8 2.65 15.00 2.00 30.00 79.50
ɸ8 2.65 13.00 2.00 26.00 68.90
L=2.65 ɸ8 2.35 15.00 2.00 30.00 70.50

Total Length (M) 683.50 196.50 241.20 - - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469

Total Kg 269.98 121.24 214.43 - - -

Rebar Schedule for Animal Health Post(AHP) SUPER-STRUCTURE

Total Length of bar (m)
Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
COLUMN ɸ12 3.63 4.00 9.00 36.00 130.68
STRRUP ɸ8 0.70 15.00 9.00 135.00 94.50
TT- BEAM
TTB1 on axis 1,2, 3
TOP ɸ12 6.95 2.00 3.00 6.00 41.70
BOTTOM ɸ12 6.75 2.00 3.00 6.00 40.50
STRRUP ɸ8 0.70 35.00 3.00 105.00 73.50
TTB2 on axis A, B, C
TOP ɸ12 6.65 2.00 3.00 6.00 39.90
BOTTOM ɸ12 6.45 2.00 3.00 6.00 38.70
STRRUP ɸ8 0.70 33.00 3.00 99.00 69.30

Total Length (M) 237.30 - 291.48 - - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469

Total Kg 93.73 - 259.13 - - -

 ¾Ñî lØ`
K}W\ Y^­‹ TÖnKÁ Page No.----------------------
Summary of Measurement ¾¨<M lØ`
Y^¨< Contract No :
Project:- Construction of Animal Health Post (AHP)
xታ¨<
Location SERS, South Omo Zone, Bena Tsemay Woreda,Bori
›W]¨< S/u?ƒ
Employer:- SER, ILLADB, BREFONs
¾Y^¨< }s^ß
Contractor:- Adane Kassa Building Contractor
›T"] SG”Ç=e
Consultant: - SOZCUD
¾}W^¨< Y^“ / ¨ÃU ¾k[u< n­‹ ´`´`
Details of works executed and / Materials supplied for Crush
}^ ÉU` uŸòM
lØ` SÓKÝ Sub Total (Birr)
Item Description ¾¨<K ¾}W^
No Contract Excuted
A. Sub Structure
1.0 Excavation & Earth work 4,603.00 6,308.40
2.0 Concrete Work 23,214.00 21,120.00
3.0 Metal Work 107,221.00 111,241.92
4.0 Paving and Flooring Work 13,360.00 13,272.00

Sub Total ------------

Grand Total ----
for Crush
ÉU` uŸòM
Total ( Birr )
¾¨<K ¾}W^
Contract Excuted

148,398.00 151,942.32
148,398.00 151,942.32
V) Bill of Quantity for Crush (Qty One)
Sr. no Description Unit
1 Excavation and Earth work
1.1 Clear off the site shrubs and organic soil for an average depth of 20cm m2
Pit excavation in ordinary soil formation as per the drawing for the pole
1.2 m3
foundation
Backfill around the pole foundation as per the drawing, well compacted by
1.3 m3
manpower
Cart away surplus excavated material and deposit to where the engineer
1.4 m3
recommends. It should not be less than 500ms away from the site.
TOTAL CARRIED TO SUMMARY
2 Concrete Work
2.1 40×40×60cm thick mass concrete, c-20 class, for the pole’s foundation m3
2.2 Form work for the foundation m2
TOTAL CARRIED TO SUMMARY
3 Metal Work
Crush made from diam. 50×2mm Kality or class B type galvanized circular pipe
posts and bars as per or similar to the drawing. Price shall include one coat of
3.1
antirust and three coats of synthetic paint. The upper opening part of the pipe
shall be closed to prevent rain water.
a Pole lm
b Horizontal bar (including pole's width) lm
c 8mm diam anchorage bar for each foundation as per the drawing, Kg
TOTAL CARRIED TO SUMMARY
4 Paving and Flooring Work
15cm thick Semi dressed stone pavement through the cattle crush with joints filled
& pointed in cement mortar (1:3) including 10cm thick red ash bed under the
4.1 m2
pavement stone. The pavement shall be leveled and with gentle slope following
the natural ground slope.
TOTAL CARRIED TO SUMMARY
Qty Excuted Unit price Total Price

29.30 48.00 40.00 1,920.00

8.32 9.72 300.00 2,916.00

1.92 3.00 40.00 120.00

12.26 19.32 70.00 1,352.40

6,308.40

2.11 1.92 9000.00 17,280.00

21.12 19.20 200.00 3,840.00
21,120.00

46.20 50.40 900.00 45,360.00

90.00 90.00 700.00 63,000.00
13.90 15.17 190.00 2,881.92
111,241.92

16.70 16.59 800.00 13,272.00

13,272.00
Contract Agreement SER,ILLADB, BREFONs Page-1
Contractor: Adane Kassa B.C
Block ID: ANIMAL HEALTH POST(AHP) Crush TAKEOFF SHEET
T D S DESCRIPTION T D S DESCRIPTION
1.Excavation &Earthwork 3.Metal Work
1.01 Site clearance diam. 50×2mm galvanized
1 12.00 L=9+2*1.50=12 a)Pole
4.00 W=4.0 2 12.00 No=20
48.00 m² 2.10 H=2.1m
48.00 m² Total 50.40 ml
1.2.pit excavation 50.40 Total pole
20 0.9 L=0.4+0.25*2=0.9
0.9 W=0.4+0.25*2=0.9 b)Horizontal bar
0.6 2 5.00 No=5
9.72 m³ 6.00 L=6m
9.72 m³ total of pit excav. 60.00 ml
1.4. Backfill 2 5.00 No=5
a, around pole foundation 3.00 L=3
20 0.50 L=0.25*2=0.5 30.00
0.50 W=0.25*2=0.5 90.00 ml Total harizontal bar
0.60 a) Daimeter 8mm(Ø8)
3.00 m³ 24 1.60 W/m=0.395
3.00 m³ Total Backfill around 0.40 L=8*0.2=1.6
1.5.Cart away 15.17 Total Kg of dai.8mm
9.60 m³ total of site clearance
9.72 m³ total of pit excav. 4.Paving and Flooring Work
19.32 m³ total vol.of cartaway 1 3.00 L=3
2.concrete work 0.80 W=0.75+0.05=0.8
2.1 In pole foundation 2.40 m²
20 0.40 1 6.00 L=3
0.40 2.37 W=3.93+.8=4.73/2=2.365
0.60 14.19 m²
1.92 m³ 16.59 m2 total
1.92 m³ Total in pole found.
2.2. formwork
To pole foundation
20 0.60 L=.6
1.60 p=4*0.4=1.6
19.20 m²
19.20 m2 total to pole found.
alvanized

oring Work
 ¾Ñî lØ`
K}W\ Y^­‹ TÖnKÁ Page No.----------------------
Summary of Measurement ¾¨<M lØ`
Y^¨< Contract No :
Project:- Construction of Animal Health Post (AHP)
xታ¨<
Location SERS, South Omo Zone, Bena Tsemay Woreda,Bori
›W]¨< S/u?ƒ
Employer:- SERILLADB, BREFONs
¾Y^¨< }s^ß
Contractor:- Adane Kassa Building Contractor
›T"] SG”Ç=e
Consultant: - SOZCUD
¾}W^¨< Y^“ / ¨ÃU ¾k[u< n­‹ ´`´`
Details of works executed and / Materials supplied FOR DRY LATRYNE BLOCK
}^ ÉU` uŸòM ÉU` uŸòM
lØ` SÓKÝ Sub Total (Birr) Total ( Birr )
Item Description ¾¨<K ¾}W^ ¾¨<K ¾}W^
No Contract Excuted Contract Excuted
A. Sub Structure
1.0 Excavation & Earth work 28,472.40 49,572.65
2.0 Masonry Work 185,780.00 178,412.50
3.0 Concrete Work 295,170.10 245,941.33
Sub Total 509,422.50 473,926.48
B. Super Structure
1.0 Concrete Work 48,232.90 48,663.68
2.0 Block Work 49,275.00 40,779.00
3.0 Roofing 27,930.00 44,330.00
4.0 Carpentry & Joinery 14,588.00 17,700.00
5.0 Metal Work 26,000.00 26,000.00
6.0 Finishing Work 18,955.20 30,703.00
7.0 Painting 4,975.50 5,623.50

Sub Total ------------ 189,956.60 213,799.18

Grand Total ---- 699,379.10 687,725.66
II) Bill of Quantity for Animal Health Post(AHP) DRY LATRYNE

CONT. EXECT. Executed.

Sr. no Description Unit Unit Rate
Qty Qty Amount

A. SUB STRUCTURE

1 Excavation and Earth work

1.1 Clear off the site shrubs and organic soil for an average depth of 20cm m2 35.20 38.08 60.00 2,284.80
Bulk excavation in ordinary soil to reduce level for a depth of 50cm from cleared
1.2 m3 17.60 17.22 300.00 5,167.50
ground level.
Pit excavation in ordinary soil to a depth not exceeding 1500mm from reduced
1.3 m3 17.55 34.45 400.00 13,780.00
ground level.
Pit excavation in ordinary soil to a depth exceeding 1500mm but not exceeding
1.4 m3 29.25 68.90 200.00 13,780.00
3500mm from reduced ground level.
Fill around stone masonry retaining wall with selected material and compact in
1.5 m3 20.40 39.22 60.00 2,353.05
layers not exceeding 200 mm
Cart away surplus excavated material and deposit to where the engineer
1.6 m3 71.44 158.45 60.00 9,507.30
recommends. It should not be less than 500ms away from the site.
25cm thick basaltic or equivalent stone hard core well rolled consolidated and
1.7 m2 5.40 5.40 500.00 2,700.00
blinded with crushed stone.
TOTAL CARRIED TO SUMMARY 49,572.65
2 Masonary Work

Construct stone masonry retaining wall from basaltic or equivalent stone bedded
2.1 and joined in 1:3 mix ratio both cement mortar below and above reduced ground m3 39.69 37.91 4,500.00 170,572.50
level and under external wall and under entrance steps.

2.2 Above NGL m3 2.05 2.24 3,500.00 7,840.00

TOTAL CARRIED TO SUMMARY 178,412.50
3 Concrete Work
For all concrete works price shall include 8mm thick chip wood expantion joint
where it is necessary.

5cm Lean concrete quality C-5,150kg of cement /m3 Under masonry foundation
3.1 m2 31.00 25.44 200.00 5,088.00
and entrance steps

Reinfoced concrete quality C-25 with cement content of 360 Kg cement/ m 3 filled
3.2 into formwork and vibrated around reinforcements. ( formwork and -
reinforcements shall be measured separately).

a) In 20cm thick bottom slab C-25 m2 6.00 5.40 8,500.00 45,900.00

b) Ditto,but C-25 In 150mm suspended floor slab m2 8.60 9.88 8,500.00 83,980.00
Provide, cut and fix in position sawn zigba wood or steel form work which ever
3.3 -
is appropriate..
a) To bottom slab m2
4.36 5.40 800.00 4,320.00
b) To top floor slab m2 8.50 7.96 800.00 6,368.00
Mild steel reinforcement according to structural drawings. Price shall includes
3.4 -
cutting, bending, placing in position and tying wires.
a) Dia 8 deformed bars Kg 59.44 45.62 190.00 8,668.28
b) Dia 10 deformed bars Kg 210.33 323.51 190.00 61,466.62
c) Dia 12 deformed bars Kg 543.82 158.69 190.00 30,150.43
TOTAL CARRIED TO SUMMARY 245,941.33
B. SUPPER STRUCTURE
1 Concrete Work
For all concrete works price shall include 6mm thick chip wood expantion joint
where it is necessary.
Reinforced concrete quality C-20 with cement content of 320 Kg/m 3 and cast into
1.1 formwork and vibrated around reinforcements. Formwork and reinforcements are
measured separately.
a) In elevation columns m3 0.48 0.40 8,500.00 3,400.00
b) In Top beams, lintel and parafit m3 0.99 0.45 8,500.00 3,808.00
Mild steel reinforcements according to structural drawings. Price shall include
1.2 -
cutting, bending, placing in position and tying wires.
a) Dia 8 deformed bars Kg 45.63 42.66 190.00 8,105.40
b) Dia 12 deformed bars Kg 118.78 152.29 190.00 28,934.28
Provide, cut and fix in position sawn zigba wood or steel form work which ever is
1.3 -
approprate.
a) To side of elevation columns m2
10.00 8.00 300.00 2,400.00
b) To side of Top beams m2 5.00 6.72 300.00 2,016.00
TOTAL CARRIED TO SUMMARY 48,663.68
2 Block Work
Supply and construct 20cm thick hollow concrete block wall bedded in 1:3
2.1 m2 28.37 22.65 1,500.00 33,975.00
cement-mortar, both sides left for finishing.
2.2 Ditto as item 2.1 but 15cm thick HCB. m2 4.80 4.86 1,400.00 6,804.00
 TOTAL CARRIED TO SUMMARY 40,779.00
3 Roofing Work
Roof cover in G-28 CIS nailed with dome head nails to Zigba purlins. Price shall
3.1 m2 11.00 15.64 1,750.00 27,370.00
include ridge cover and roof measured horizontally
Supply and fix G-28 Flat metal sheet gutter as per the detail drawing. Price shall
3.02 include metal bracket support and all other necessary acessories. Dev't . Length = ml 3.80 9.20 1200.00 11,040.00
500 mm.
Supply and fix dia.75mm plastic (PVC) down pipe fixed to wall or columns with
3.03 ml 7.00 13.60 200.00 2,720.00
metal straps at c/c 100cm and fix metal strainer at the top.
25cm wide keraro fascia board. price includes one coat of primer & two oil 3,200.00
3.04 paint. ml 13.60 16.00 200.00
TOTAL CARRIED TO SUMMARY 44,330.00
4 Carpentery & Joinery Work
Supply and fix all structural eucalyptus wood members of truss well seasoned,
straight and free from any harmful defects. Each truss joint shall be firmly
anchored to concrete top tie beams with 6mm plain bar. Price shall includes anti
treamite treatments and shall all necessary accessories

Dia. 10-12cm eucalyptus for upper & lower chord which is placed c/c 120cm &
4.01 ml 23.60 28.80 200.00 5,760.00
fixed to top tie beam in band iron
4.02 Dia. 8-10cm eucalyptus for verticalr & diagonal membrs ml 21.16 24.80 150.00 3,720.00
4.03 50mmx70mm zigba woden purlin ml 18.42 27.60 200.00 5,520.00

Supply and fix 8 mm thick chip wood ceiling machine cut panels with 1cm recess
4.05 between joints as per the engineers approval. on and including . Price shall m2 6.02 5.40 500.00 2,700.00
include 4 x 5cm Zigba battens fixed at 60 x 60cm decorated ceiling corner lists.

TOTAL CARRIED TO SUMMARY 17,700.00

5 Metal Work
metal windwos and doors manunfactured from 38 *1.2mm thick LTZ frame
profile and 0.8mm thick ribbed sheet all as per the engineers approval. Unit price
includes two coats of anti rust paint & three coats of synthetic paint, approved
quality locks, hinges, manila and all other necessary accessories to accomplish the
work
5.01 D1 type size70cm * 248cm Pcs 2 2.00 9000.00 18,000.00
5.02 W1 type size 100cm * 600cm Pcs 2 2.00 3000.00 6,000.00
5.02 20*40 gable side vent opening Pcs 1 1 2000.00 2,000.00
TOTAL CARRIED TO SUMMARY 26,000.00
6 Finishing Work
Apply three coats of plastering in cement mortar (1:3). up to finish to all internal
6.01 m2 37.48 37.49 200.00 7,498.00
walls and external beams and columns
6.02 Apply pointing m 2
20.36 27.05 120.00 3,246.00
5 cm thick smooth finished cement sand screed (1:3) floor finish. All as per
6.03 m2 5.6 27.05 300.00 8,115.00
engineers instruction. Price shall include cement screed skriting as per drawing
100cm wide semi dressed stone pavement around the bldng bedded in
6.04 mortar(1:3). Unit price shall include excav. For laying & 100mm thick redash m2 15.2 28.20 420.00 11,844.00
bedding & pointing to dressed stone pavement
TOTAL CARRIED TO SUMMARY 30,703.00
6 painting Work
Apply three coats of painting approved type of plastic emulsion paint (Approved
9.1 m2 33.17 37.49 150 5623.5
by engineer) plasterd parts of beams, parafits and columns.
TOTAL CARRIED TO SUMMARY 5,623.50
Contract Agreement SER,ILLADB, BREFONs Page-1

Project: CONSTRUCTION OF BORI ANIMAL HEALTH POST(AHP)

Contractor: Adane Kassa B.C

Block ID: DRY PIT LATRINE TAKEOFF SHEET

T D S DESCRIPTION T D S DESCRIPTION
1.0 Excavation &Earthwork 2 1.80 L=1.8
1.1 Site clearance 0.95 T=(1.5+0.4)/2=.95
1 6.80 L=3.80+2*1.50=6.80 3.50 D=3.5
5.60 W=2.6+2*1.50=5.60 11.97 m³
38.08 m² 37.91 m³ Total
38.08 m² Total 2 1.50 L=1.5
1.2.Bulk excavation 0.80 W=(1.2+0.4)/2=.8
1 6.50 L=3.0+2*1.50+2*0.25=6.5 3.30 D=3+0.3=3.3
5.30 W=1.80+2*1.50+2*0.25=5.30 7.92 m³
0.5 2. 2.Masonry ANGL
17.22 m³ 2 3.80 L=3.80
17.22 m³ Total 0.40 T=0.4
1.3.Pit exca to a d= 1.50m 0.50 D=0.35
1 6.50 L=3.0+2*1.50+2*0.25=6.5 1.52 m³
5.30 W=1.80+2*1.50+2*0.25=5.30 2 1.80 L=1.8
1 0.40 T=0.4
34.45 m³ 0.50 D=0.35
34.45 m³ total 0.72 m³
1.4.Pit exca to 1.5<d=3.50 2.24 m³ Total
1 6.5 L=3.0+2*1.50+2*0.25=6.5
5.3 W=1.80+2*1.50+2*0.25=5.30
2 3.0. Concrete Work
68.9 m³ 3.1.Lean concrete under
68.90 m³ total masonry walls
1.5. Backfill 2 6.00 L=6
a, around masonary 1.50 W=1.5
1 6.50 L=3.0+2*1.50+2*0.25=6.5 18.00 m² under masonary wall
1.35 W=2*(0.25+.1.10)/2=1.35m, 2 1.80 L=1.5
3.50 D=3.50m 1.50 W=1.5
30.71 m³ 5.40 m² under masonary wall
1 1.80 L=1.80 under entrance steps
1.35 W=2*(0.25+.1.10)/2=1.35m, 1 3.40 L=3.4
3.50 D=3.50m 0.60 W=0.6
8.51 m³ 2.04 m² under entrance steps
39.22 m³ total 25.44 m² total
1.5.Cart away 3.2.Reinforced concrete
37.88 m³ total of Site clearance a) in 20cm thick RC bottom slab.
17.22 m³ total of Bulk excav. 1 3.00 L=3
103.35 m3 total pit excaveted 1.80 W=1.8
158.45 m³ total 5.40 m²
2. 0.Masonry Work 5.40 m² Total in floor slab
2. 1.Masonry BNGL b) in RC top slab
2 3.90 L=(6+3.8)/2=4.40 1 3.80 L=3+2*0.4=3.8
0.95 T=(1.5+0.4)/2=.95 2.60 W=1.8+2*0.4=2.60
3.50 D=3.5 9.88 m²
25.94 m³ 9.88 m² Total
Contractor_________________________ Supervisor________________________ Client________________________

Contract Agreement SER,ILLADB, BREFONs Page-2

Project: CONSTRUCTION OF BORI ANIMAL HEALTH POST(AHP)

Contractor: Adane Kassa B.C

Block ID: DRY PIT LATRINE TAKEOFF SHEET

T D S DESCRIPTION T D S DESCRIPTION
3.3 formwork 2 2.20 L=2.20
a) To bottom slab 0.60 p=0.2*3=0.6
5.40 m2 refer area of bottom slab 2.64 m²
b) To top slab 6.72 m² Total to Top Beam
1 3.00 L=3 2.0. Block Work
1.80 W=1.8 2.1. 20cm thick HCB
5.40 m² 2 3.40 L=3.4
2 3.80 L=3+2*0.4=3.8 2.50 H=2.50m
0.20 h=0.2 17.00 m²
1.52 m² 2 1.80 L=1.6
2 2.60 l=1.8+2*0.4=2.60 2.50 H=2.50m
0.20 h=0.2 9.00 m²
1.04 m² 26.00 m² Total
7.96 m² Total deductions
3.4 mild steel Rebar 4 0.20 L=.2
see rebar schedule 3.00 H=3.0m
B. SUPER-STRUCTURE (2.40) m² to columns
1.CONCRETE WORK 2 0.70 W=.7
a) In Elevation column 2.45 H=2.450m
4 2.50 L=2.50 (3.43) m² to doors
0.20 b=0.2 2 1.00 L=1.0
0.20 d=0.2 0.60 H=.6
0.40 m³ (1.20) m² to windwos
0.40 m³ Total in Elevation col. (7.03) m² Total ddn
b)In Top bm, lintl & par. 18.97
2 3.40 L=3.4 2 2.20 L=2.20
0.20 W=0.2 0.45 H=(0.6+0.25)=0.45
0.20 D=0.2 1.98 m²/paraphet
0.27 m³ 2 3.40 L=3.4
2 2.20 L=2.20 0.25 H=0.25
0.20 W=0.2 1.70 m²/paraphet
0.20 D=0.2 22.65 m² Total Block Work with paraphet
0.18 m³ 2.2. 15cm thick HCB
0.45 m³ Total in Top Beam 1 1.80 L=1.6
1.2. mild steel Rebar 2.70 H=2.70m
see rebar schedule 4.86 m²/partition
1.3 formwork 3.0. Roof Work
a) To sides of elev.columns 3.1. G-28 CIS
4 2.50 L=3.0 1 4.60 L=3.4+2*0.6=4.60
0.80 p=4*0.2=0.8 3.40 W=2.2+2*0.6=3.40
8.00 m² 15.64 m²
8.00 m2 total to elevation col. 15.64 m² Total
b)To Tbm, lintel & par. 3.2. G-28 Gutter
2 3.40 L=3.4 2 4.60 9.20 L=3.4+2*0.6=4.60
0.60 p=0.2*3=0.6 9.20 ml
 4.08 m²
Contractor_________________________ Supervisor________________________ Client________________________

Contract Agreement SER,ILLADB, BREFONs Page-3

Project: CONSTRUCTION OF BORI ANIMAL HEALTH POST(AHP)

Contractor: Adane Kassa B.C

Block ID: DRY PIT LATRINE TAKEOFF SHEET

T D S DESCRIPTION T D S DESCRIPTION
3.3. Dia-80 PVC down pipe deductions
4 3.40 13.60 L=3.4 2 0.70 W=.7
13.60 ml 2.45 H=2.450m
3.4. fascia board (3.43) m² to doors
2 4.60 9.20 L=3.4+2*0.6=4.60 2 1.00 L=1.0
2 3.40 6.80 W=2.2+2*0.6=3.40 0.60 H=.6
16.00 ml (1.20) m² to windwos
4.0. Carpentry Work (4.63) m² Total ddn
4.1. eucalyptrus truss 37.49 m² Total
a) dia.12-10 top & bottom 6.01.pointing to external wall
4 3.40 13.60 ml bottom
8 1.90 15.20 ml top 2 3.40 L=3.40

28.80 ml 2.50 H=2.50

b) dia.10-8 vertical & diag. 17.00 m2

4 1.40 5.60 ml vertical 2 2.20 L=2.20

8 2.40 19.20 ml top 2.50 H=2.50

24.80 ml 11.00 m2

c. 5x7 zigba purlin 2 2.20 L=2.20

6 4.60 27.60 L=3.4+2*0.6=4.60 0.45 H=(0.6+0.25)=0.45
27.60 ml 1.98 m²/paraphet
4.2.chipwood ceiling 2 3.40 L=3.4
1 3.00 L=3.40-2*0.2=3 0.25 H=0.25
1.80 L=2.20-2*0.2=1.80 1.70 m²/paraphet
5.40 m² 31.68 m² Total
5.40 m² Total deductions
5.0. Metal Work 2 0.70 W=.7
doors 2.45 H=2.450m
a) size 70cm×248cm door (3.43) m² to doors
1 2.00 2.00 2 1.00 L=1.0
2.00 pcs D1 0.60 H=.6
b) size 80cm×280cm door (1.20) m² to windwos
windows (4.63) m² Total ddn
1 2.00 2.00 (size 100cm×180cm) 27.05 m² Total
2.00 pcs W1 6.3.cement screed
6.0. Finishing Work 1 3.00 L=3.40-2*0.2=3
6.01. Plastering Work to internal Wall ,
external beam & column 1.80 L=2.20-2*0.2=1.80
internal wall 5.40 m²
2 3.40 L=3.40 5.40 m² Total
2.70 H=2.50+0.2=2.7 6.05. Pavment

18.36 m 2 2 6.80 L=3.8+2*1.5=6.80

4 2.20 L=2.20 1.50 W=1.50m
2.70 H=2.50+0.2=2.7 20.40 m2
23.76 m2 2 2.60 L=2.60
42.12 m² Total 1.50 W=1.50m
 7.80 m2
28.20 m² Total
6.4. Painting Work
Contractor_________________________ Supervisor_______________________ 37.49 m2 refer area of plastered wall
DRY LATRYINE-1 SUB-STRUCTURE

Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar
TOP SLAB
ɸ12 5.05 7.00 2.00 14.00
ɸ12 3.45 7.00 2.00 14.00
ɸ10 7.85 15.00 1.00 15.00
ɸ10 5.85 22.00 1.00 22.00
ɸ10 4.75 9.00 1.00 9.00
ɸ10 3.55 17.00 1.00 17.00
STRRUP ɸ8 1.10 35.00 2.00 70.00
Total Length (M)
Weight per Kg
Total Kg
SUPER-STRUCTURE

Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar
COLUMN ɸ12 3.60 4.00 4.00 16.00
STRRUP ɸ8 0.75 13.00 4.00 52.00
TT- BEAM
TTB1 0n axis1 & 2
TOP ɸ12 4.50 2.00 2.00 4.00
BOTTOM ɸ12 4.35 2.00 2.00 4.00
STRRUP ɸ8 0.75 10.00 2.00 20.00
TTB2 on axis A & B
TOP ɸ12 2.85 2.00 2.00 4.00
BOTTOM ɸ12 2.45 2.00 2.00 4.00
STRRUP ɸ8 0.75 12.00 2.00 24.00

Total Length (M)

Weight per Kg
Total Kg
CTURE
Total Length of bar (m)
ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20

70.70
48.30
117.75
128.70
42.75
60.35
77.00
77.00 349.55 119.00 - - -
0.395 0.617 0.889 1.210 1.580 2.469
45.62 323.51 158.69 - - -

Total Length of bar (m)

ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
57.60
39.00

18.00
17.40
15.00

11.40
9.80
18.00

72.00 - 114.20 - - -
0.395 0.617 0.889 1.210 1.580 2.469
42.66 - 152.29 - - -
 ¾Ñî lØ`
K}W\ Y^­‹ TÖnKÁ Page No.----------------------
Summary of Measurement ¾¨<M lØ`
Y^¨< Contract No :
Project:- Construction of Animal Health Post (AHP)
xታ¨<
Location SERS, South Omo Zone, Bena Tsemay Woreda,Bori
›W]¨< S/u?ƒ
Employer:- SERILLADB, BREFONs
¾Y^¨< }s^ß
Contractor:- Adane Kassa Building Contractor
›T"] SG”Ç=e
Consultant: - SOZCUD
¾}W^¨< Y^“ / ¨ÃU ¾k[u< n­‹ ´`´`
Details of works executed and / Materials supplied for INCERNATOR
}^ ÉU` uŸòM ÉU` uŸòM
lØ` SÓKÝ Sub Total (Birr) Total ( Birr )
Item Description ¾¨<Kታ ¾}W^ ¾¨<Kታ
No Contract Excuted Contract
A. SUBSTRUCTURE

1.00 Excavation and earth work 7,400.00 5,475.00

2.00 Concrete work 42,905.00 68,070.37

3.00 Masonary work 79,700.00 76,656.00

4.00 Metal work 17,000.00 17,000.00

5.00 Paving and Flooring 3,280.00 3,480.00

TOTAL 150,285.00
Ø`
e No.----------------------

ract No :

ERNATOR

¾}W^
Excuted

170,681.37
ITEM DESCRIPTION UNIT CONTRACT QTY EXCUTED QTY

A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Clear and remove top soil to an average depth of
200mm. m² 21.00 25.00
1.02 Bulk excavation in ordinary soil from reduce level to
the specified depth on the drawing. m³ 3.00 13.50
1.03 Trench excavation in ordinary soil for masonry
foundation to a depth not exceeding 1500 mm from
reduced level. m³ 2.50
1.04
Fill around foundation in non expansive material from
quarry waste well rolled and compacted in layers not
exceeding 200 mm thick.
m³ 15.00 3.38
1.05 Load and cart away surplus excavated material to an
appropriate tip. m³ 9.00 18.50
1.06 250mm thick basaltic stone hardcore well rolled,
consolidated and blinded with crushed stone . m² 10.00 2.25
Total Carried to Summary Eth.Birr
2. CONCRETE WORK
2.01
5 cm thick lean concrete quality C-5, with minimum
cement content of 150 kg /m3, of concrete:
a) Under strip foundation m² 1.00 2.00
2.02
Reinforced concrete quality C-20,320 kg of cement/m3
filled in to form work and vibrated around rod
reinforcement (Formwork and reinforcement measured
separately)
a) In Strip footing m³ 1.00 0.30
b) In 150mm thick ground slab m² 0.65 4.00
c) In 120mm thick suspended slab m² 4.00 4.96
2.03 Provide, cut and fix in position sawn structural wood or
steel formwork which ever is appropriate.
b)To Strip footing m² 6.00 1.60
c) To 120mm thick suspended slab m² 4.00 4.96
2.04 Mild steel reinforcement according to structural
drawings. Price shall includes cutting, bending, placing
in position, tying wire and concrete spacers.
a) Dia 6 mm plain bar kg 3.00 6.53
b) Dia 8 mm deformed bar kg 41.00 28.76
c) Dia 10 mm deformed bar kg 5.00 79.55
2.05 Apply two coats of Bituminous damp proofing course
under ground slab. m2 0.65 4.00
Total Carried to Summary Eth.Birr
3. MASONRY WORK
3.01 250mm thick burnt double brick wall bedded in cement
mortar (1:3) and external side left for pointing. Price
shall include mortar bed.
m2 7.10 5.21
3.01 Ditto but 120mm thick single brick wall m2 5.00 6.70
Total Carried to Summary Eth.Birr
4. METAL WORK
4.01 Supply and fix 1.5mm thick sheet metal openning with
handle and angle iron frame anchored to concrete slab.
Price shall include one coat of anti rust , two coats of
synthetic paint and all the necessary accessories to
complete the work

Size 600x400mm. pcs 1.00 1.00

4.02 Supply and install 1.5mm thick sheet metal Ash box
according to detail drawing. Price shall include one
coat of anti rust , two coats of synthetic Enamel paint
and all the necessary accessories to complete the work.
pcs 1.00 1.00
4.03 Supply and install metal fire grill made of Ǿ20mm
reinforcement bar c/c 50mm both ways. Price shall
include one coat of anti rust , two coats of synthetic
Enamel paint and all the necessary accessories to
complete the work.
pcs 1.00 1.00
Total Carried to Summary Eth.Birr
5. FINISHING
5.01 Apply three coats of plastering in cement sand mortar
(1:3). Price shall include pre-cleaning and preparation
of the surface.
a) To Concrete slab m2 4.00 5.20
5.02 Apply pointing for Brick wall surface with cement
sand mortar (1:3).Price shall include pre-cleaning and
preparation of the surface. m2 12.00 11.68
Total Carried to Summary Eth.Birr
 RATE EXCUTED AMOUNT

40.00 1,000.00

200.00 2,700.00

400.00 -

40.00 135.00

40.00 740.00

400.00 900.00
5,475.00

100.00 200.00

-
16,000.00 4,800.00
1,500.00 6,000.00
1,500.00 7,440.00

-
400.00 640.00
400.00 1,984.00

-
270.00 1,763.24
270.00 7,764.12
270.00 21,479.00
4,000.00 16,000.00
68,070.37

7,000.00 36,456.00
6,000.00 40,200.00
76,656.00

5,000.00 5,000.00

7,000.00 7,000.00

5,000.00 5,000.00
17,000.00

220.00 1,144.00

200.00 2,336.00
3,480.00
Contract Agreement SER,ILLADB, BREFONs
Contractor: Adane Kassa B.C
Block ID: ANIMAL HEALTH POST(AHP) TAKEOFF SHEET
T D S DESCRIPTION T D
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK
1.1 Site clearance
1 5.00 L=2+2*1.50=5.0 1 2.00
5.00 W=2+2*1.50=5.0 2.00
25.00 m2
25.00 m2 total
1.2 Bulk excavation
1 3.00
3.00
1.50 1 2.00
13.50 m 2
2.00
13.50 m2 total
1.4 Back fill
under hardcore
1 1.50 L=2-2*0.25=1.50
1.5 W=2-2*0.25=1.50
1.50 D=1.5 4 2.00
3.38 m 3 0.20
3.38 m3 total
1.5 Cart away
25.00
0.20 1 2.00
5.00 m for site clearance
3
2.00
13.50 m for bulk excavation
3

18.50 m3 total 4 2.00

1.08 Hard core 0.12
1.50 L=2.0-2*0.25=1.50
1.50 W=2.0-2*0.25=1.50
2.25 m2 4 2.00
2.25 m total
2
0.25
2. CONCRETE WORK 0.20
2.10 Lean concrete
under strip beam
4 2.00
0.25
 2.00 m2
2.20 RC concrete c-25
2.2a. strip footing
4 2.00
0.25
0.15
0.30 m3
0.30 m3 total

Contract Agreement SER,ILLADB, BREFONs

Contractor: Adane Kassa B.C
Block ID: ANIMAL HEALTH POST(AHP) TAKEOFF SHEET
T D S DESCRIPTION T D
2.4 mild steel Rebar
2.4a.dia.6
7.004 2.10 14.7084 strip beam strupp
7.004 2.10 14.7084 strip beam strupp
29.42 ml total
0.222 kg/m
6.5305296 Total kg
2.4a.dia.8
14 2.60 36.4 groundslab mesh
14 2.60 36.4 groundslab mesh
72.80 ml total
0.395 kg/m
28.756 Total kg
2.4b. dia.10
6 2.80 16.8 strip footing bar
6 2.80 16.8 strip footing bar
11 4.33 47.66666667 suspended slab bar
11 4.33 47.66666667 suspended slab bar
128.93 total m
0.617 kg/m
79.55186667 Total kg
3. 0.Masonry Work
3. 1a .double brick wall
4 2.00
0.80
6.40 m2
6.40 m³
deductions
1 2.20
0.40
-0.88 m2
1 2.60
0.12
-0.31 m2
-1.19
5.21 m2 total
3. 1b .single brick wall
4 0.50
3.35
6.70 m2
6.70 m2 total
5.0. Finishing Work
5.1.a.plastering concrete slab
1 8.00 L=2*4
1 0.65 H=0.65
5.20 m²
5.20 m² total
5.2.a.plastering brick wall
1 7.40 L=4*2-0.6=7.4
0.70 H=0.7
5.18 m²
1 2.60 L=4*0.65=2.60
2.50 h=2.50
6.50 m²
11.68 m² total
 Page-1

S DESCRIPTION

2.2b. Ground slab

4.00 m2
4.00 m2 total

2.2c. Ground slab

4.00 m2
4.00 m2 total

2.30 Formwork
a)strip footing
L=2.6
W=0.2
1.60 m2
1.60 m2 total
b)suspended slab
L=2.0
W=2.0
4.00 m2
L=2
W=0.12
0.96 m2
4.96 m2 total
in grade beam

0.40 m3
 5.66 m3 total

Page-2

S DESCRIPTION