SUMMARY FOR STORE

Project:-Health store building

Client:- Alicho Wiriro health Office

Contractor:- Bragegnan construction Enterprise

Sub Total Total(Birr)

No Description
Contract Executed Contract Executed

1 Excavation & Earth Work 15,956.35 11,595.96

2 Concrete Work 40,381.00 19,892.36

3 Massonry Work 21,560.00 14,200.20

Total A 77,897.35 45,688.52

B super structure

1 Concrete work 39,682.00 8,147.20

2 Block work 22,800.00 13,224.00

3 roof work 19,736.00 0.00

4 joinery 13,935.00 0.00

5 metal work 9,028.00 0.00

6 truss structure 2,379.00 0.00

7 Finishing Work 60,730.80 0.00

8 glazing 3,520.00 0.00

9 painting 12,410.00 0.00

10 electrical 9,145.00 0.00

Total B 193,365.80 21,371.20

Total (A +B) 271,263.15 67,059.72

Contractor Suervisor
 Vat15% 40,689.47 10,058.96
Total After Vat 311,952.62 77,118.68

Contractor Suervisor
 MEASUREMENT

Project:-Road & Parking

Client:- Melik Silte Farmers' Co-operative Unions.

Contractor:- Kemal Aman B.C

Quantity Amount
No Description Unit RATE
Contract Executed Contract Executed

1. EXCAVATION & EARTH WORK

Clear and remove top soil

1.1 to an averarage depth of M2 1,834.86 1,988.00 1.00 1,834.86 1,988.00
200mm

Bulk excavation in
1.2 ordinary soil to a depth m3 733.95 1,420.00 25.00 18,348.75 35,500.00
not exceeding 1000mm

Excavation in ordinary soil

1.3 m3 285.55 284.00 40.00 11,422.00 11,360.00
for drainage line

Fill access road and

1.4 parking with selected m3 1,392.03 1,461.00 80.00 111,362.40 116,880.00
material compacted

Fill 17.5cm thick gravel

1.5 wearing course m3 0.00 0.00 100.00 0.00 0.00
compacted

Load and cart away

1.6 surplus excavated m3 1,386.46 2,101.60 50.00 69,323.00 105,080.00
material

TOTAL CARRIED TO SUMMARY ------- 212,291.01 270,808.00

contractor suervisor
 2. CONCRETE WORK
50mm lean concrete
quality C-5 with minimum
2.1
cement content of
150kg /m3 of concrete
a/ Under stone masonry wal m2 144.00 30.00
B/ Under drainage bed slab m2 90.00 30.00
Reinforced concrete
2.2
quality C-20,
a/ In 100mm thick drainage m2 162.00 100.00
b/ In masonry topping m3 144.00 100.00
Provide,cut and fix in
2.3 position sawn structural
wood or steel formwork
a/ To masonry topping m2 72.00 100.00
2.4 Mild steel reinforcement
a/ Dia 8mm deformed bar kg 526.14 30.00
2.5 MANHOLES
Size:- 600mm(Av.Depth
pcs 13.00 3,000.00
800mm)
TOTAL CARRIED TO SUMMARY -------
3. MASONRY WORK
500mm thick hard
3.1 m3 129.60 400.00
trachytic (N.G.L)
3.2 Ditto but above ground leve m3 14.40 400.00
Total CARRIED TO SUMMARY -------

contractor suervisor
 Take Off Sheet
Project :-Weliya Sidist School Expansion
Client :-SACFDO
Consultant :- Siltie Zone Admni. Office Design Construction Office
Conntractor :-Getachew Erdapo B.C
Timesing Dimension Result Description Timesing Dimension Result
A. Substructure
1.1.Site clearing to a depth of
19.60 L= 16.60+2(1.5)=19.6m 75.00
11.40 w=8.40 +2(1.5)=11.40m 0.30
223.44 m2 0.20 4.50
16.60 1.2.Bulk Excavation
8.40 13.00 3.00
0.70 97.61 m 3
0.20
1.3.Trench excavation 0.20 1.56
T.L.= 3x16.60+3x8.40=75ml
75.00 L=75m 13.00 3.00
1.50 4.00 0.30 46.80
0.80 90.00 m3
\ 1.4.Cart away excavated mtrl
44.60
97.61 3.00 75.00
90.00 232.21 m 3
0.30 67.50
1.5.Back fill selected material
75.00 around masonary
1.50 3.00 16.60
0.30 33.75 m 3
3.00 149.40
16.60 under hard core 2.00 7.00
8.40 3.00 42.00
0.4 55.78 m 3
2.00 2.80
89.53 m Total
3
0.90 -5.04
1.6.Hard basaltic hard core 8.00 1.80
16.60 1.70 -24.48
8.40 139.44 m 2
12.00 0.85
2.Concrete work 0.61 -6.22
75.00 2.1. 5cm thick lean concete 2.00 8.40
0.50 A) Under massonary 1.50 25.20
37.50 m 2
180.86
139.44 m2 as item no 1.6 under floor slab
2.2.C-25 concrete to:- 7.00
A) Grade beam 3.00
 75.00 21.00
0.40
0.20 6.00 m3
2.3. Form work to:-
2.00 75.00 A) Grade beam
0.40 60.00 m2
2.5.10cm thick ground floor slab
139.44 m2 as to item no.1.6

3.Massonary work
3.1. 50cm thick stone massonary
75.00 fondation BNGL
1.50
0.60 67.50 m3
3.2.Ditto but ANGL
75.00
0.70
0.60 31.50 m3
 B. dia 8cm-10cm vertical & diagonal
43.00 12.00 avg= 2x.5=.75 12 pcs
516 ml
4.2 5x7cm roof purlin
43.20 13.40 2x6=12pc
578.88 ml
4.3 Fascia board
115.20 ml
B.5 Internal wall
plastering,column & beam
2.00 42.00
1.00 block wall
84.00
4.00 12.00
1.00
48.00
column
24.00 3.50
4.00 0.25
84.00
3.00 150.00 tt.beam
0.25
112.50
108.00 grade beam
0.30
32.40

360.90 m2
5.3 cement sand screed
139.44 m2 as item 1.6

5.4 pointing stone masonry found. Wall

108.00
0.30
32.40 m2
5.5 1/2ф30 Cement pipe ditch
2.00 44.00 88.00 42+2(1)=44ml
2.00 12.00 24.00 12+2(1)=14ml

112.00 ml
5.6 Concrete pavement
112.00
1.00
112.00 m2

B.6 coble stone pavement

2.00 43.20
8.90
768.96 m2
2.00 31.00
3.80
235.60
1,004.56 m2
onstruction Office

Description
B) Super Structure
2.Concrete Work
2.1.C-25 concrete to:-
a) top tie beam
m3
b)elevation column

m3
2.3.Form work to
a)Elevation column
m2

b) Top tie beam

m2
2.MassonaryBlock) Work
2.1.20cm thick block

deduction
door

w1

W2
gable side

m2
2.2.15cm thick block
 MEASUREMENT
Project:-dry latrine
Client:- Melik Silte Farmers' Co-operative Unions.
Contractor:- Kemal Aman B.C

Quantity Amount
No Description Unit Unit
Contract Executed Contract Executed

A) Substructure

1. Excavation & Earth work

Site clearing top soil to a depth of

1.1 m2 35.00 37.13 2.00 70.00 74.25
20cm

1.2 Pit excavtion to a depth of 150 cm. m3 26.00 21.04 30.00 780.00 631.12

1.3 Pit excavtion to a depth of 450 cm. m3 51.00 42.07 40.00 2,040.00 1,683.00
Back fill around massonry foundation
1.4 m3 18.00 8.42 100.00 1,800.00 841.50
and under hard core
1.5 Cart away Excavated material m3 84.00 70.51 100.00 8,400.00 7,051.25

Total carried to summary… 13,090.00 10,281.13

2.Concrete Work
2.1 5 cm thick lean concrete m2 8.40 12.88 50.00 420.00 644.00
2.2 Concrete grade beam m3 1.40 1.59 1,600.00 2,240.00 2,540.80

C-20,200mm thick floor slab m2 17.00 14.02 250.00 4,250.00 3,506.25

2.3 Form workto grade beam m2 15.00 15.88 60.00 900.00 952.80

b. to suspended slab m2 17.00 14.02 50.00 850.00 701.25

2.4 Mild steel reinforcement

a) Dia.8mm deformed bar kg 123.00 35.63 30.00 3,690.00 1,068.87

b) Dia. 12 mm deformed bar kg 240.00 405.02 26.00 6,240.00 10,530.44

Total carried to summary… 18,590.00 19,944.41

3.Massonry Work
3.1 masonry below NGL &above NGL m3 80.00 50.70 600.00 48,000.00 30,420.00

Total carried to summary… 48,000.00 30,420.00

 B.Super sturactrue

4.concrete work 0.00 0.00

1.1 reinforcement concrete c-25 0.00 0.00

a) in elevation columns m3 1.70 1.08 1,690.00 2,873.00 1,825.20

b)in all beam & lintels m3 1.50 1.68 1,660.00 2,490.00 2,788.80
1.2 form work 0.00 0.00

a) in elevation columns m2 28.00 32.40 55.00 1,540.00 1,782.00

b)in all beam & lintels m2 26.00 25.20 60.00 1,560.00 1,512.00
1.3 steel reinforcment bar 0.00 0.00

a)8mm dia deformed bar kg 98.00 85.68 25.00 2,450.00 2,141.89

b) 12mm dia deformed bar kg 232.00 236.21 24.00 5,568.00 5,668.99

Total carried to summary… 0.00 0.00

B2. Block work 0.00 0.00

2.1 Wall shall be consturact from class B 0.00 0.00

a) 20cm thick HCB m2 80.00 92.02 170.00 13,600.00 15,644.25

b)15cm thick HCB m2 53.00 35.84 160.00 8,480.00 5,734.40

Total carried to summary… 0.00 0.00

B3.Roofing 0.00 0.00

3.1 G-30 C.I sheet metal m2 272.00 160.00 43,520.00 0.00
G-30 flat sheet metal gutter
3.2 ml 33.00 120.00 3,960.00 0.00
Dev.length 50cm
3.3 80mm Dia pvc down pipe ml 27.00 40.00 1,080.00 0.00

ribbed sheet m2 ….. 160.00 #VALUE! 0.00

Total carried to summary… 0.00 0.00

B4.CARPENTERY 0.00 0.00

4.1 truss structure equlaptus 0.00 0.00

a)dia 10-12cm ml 350.00 13.00 4,550.00 0.00

b)dia 8-10cm ml 190.00 12.00 2,280.00 0.00

4.2 5x7 cm zigba purlin ml 320.00 18.00 5,760.00 0.00
4.3 30x25cm facia board ml 80.00 22.00 1,760.00 0.00
4.4 0.8cm thick chipwood cilling m2 180.00 125.00 22,500.00 0.00

Total carried to summary… 0.00 0.00

B5. finshing work 0.00 0.00

three coat of intrnal wall & external
5.1 m2 144.00 65.00 9,360.00 0.00
beam& column
two coats of Plastering to external
5.2 m2 0.00 0.00 0.00 0.00
wall rendering
5.3 3cm thick cement sand screed m2 180.00 65.00 11,700.00 0.00
 pointing external masonery
5.4 m2 172.00 45.00 7,740.00 0.00
foundation
5.5 precast concrete pipe ml 80.00 90.00 7,200.00 0.00
5.6 pavement around the building m2 80.00 120.00 9,600.00 0.00

Total carried to summary… 0.00 0.00

B.6 Coble stone pavement &
0.00 0.00
others
Construct coble stone pavement
6.1 m2 761.00 210.00 159,810.00 0.00
around the bldg
6.2 Stone massonary retaining wall m3 23.00 750.00 17,250.00 0.00
6.3 Sign board made of sheet metal No 1.00 900.00 900.00
Total carried to summary… 0.00 177,960.00
 MEASUREMENT
Project:-Road & Parking
Client:- Melik Silte Farmers' Co-operative Unions.
Contractor:- Kemal Aman B.C
Quantity Amount
No Description Unit RATE
Contract Executed Contract Executed
1. EXCAVATION & EARTH WORK

Clear and remove top soil to

1.1 an averarage depth of M2 2,351.00 1,350.00 1.00 2,351.00 1,350.00
200mm

Bulk excavation in ordinary

1.2 soil to a depth not exceeding m3 2,654.00 1,350.00 25.00 66,350.00 33,750.00
1000mm

Excavation in ordinary soil

1.3 m3 0.00 0.00 40.00 0.00 0.00
for drainage line

Fill access road and parking

1.4 with selected material m3 1,828.00 946.00 80.00 146,240.00 75,680.00
compacted

Fill 17.5cm thick gravel

1.5 m3 0.00 0.00 100.00 0.00 0.00
wearing course compacted

Load and cart away surplus

1.6 m3 3,362.00 1,620.00 50.00 168,100.00 81,000.00
excavated material

TOTAL CARRIED TO SUMMARY ------- 383,041.00 ###

4.up rooting tree No 340.00 340.00 300.00 102,000.00 102,000.00

TOTAL CARRIED TO SUMMARY ------- 102,000.00 ###

contractor suervisor
 TAKEOFF SHEET
Project:-,Road & Parking
Client:- Melik Silte Farmers' Co-operative Unions.
Contractor:- Kemal Aman B.C Page: 01

T D S Description T D S Description
320.00 A6
A.SUB STRUCTURE 1.00
1. EXCAVATION & EARTH WORK 320.00
1.1. Site clearing 84.00 A7
0.00 A1 1.00
0.00 84.00
0.00 A2
0.00 ### m3 Total bulk excavation
450.00 A3
1.4.Fill with sellected
450.00 material access road
168.00 A4 0.00 A1
168.00 1.00
328.00 A5 0.00
328.00 0.00 A2
320.00 A6 1.00
320.00 0.00
84.00 A7 450.00 A3
84.00 1.00
450.00
### m Total site clearing
2
168.00 A4
1.2 Bulk Excavation 1.00
0.00 A1 168.00
1.00 328.00 A5
0.00 1.00
0.00 A2 328.00
1.00
0.00 946.00 m3 Total selected fill
450.00 A3 1.6 cart away
1.00 0.00 A1
450.00 0.00 A2
168.00 A4 450.00 A3
1.00 168.00 A4
168.00 328.00 A5
328.00 A5 320.00 A6
1.00 84.00 A7
328.00 270.00 site clear
### m2

4.uprooting tree
340.00
340.00 pcs

contractor supervisor
 4 1.70 F-1
1.70
0.35 4.046
4.05
4.05 m3 total in footing pad
B.in foundation columns
34 3.00
0.40
0.40 16.32
16.32 m3 total
C.in grade beams

m3 total
D.20cm floor slab

2.3 Form Work

30 1.50 A.To footing
4 0.35 63
63.00
4 1.70
4 0.35 9.52
72.52 m2
B.to foundation column
34 4.00
3.00
0.40 163.2
163.20 m2
C.to grade beam

m2
2.4 Stee
895.15 kg Dia 8mm plain bar
0.00 kg Dia 14mm plain bar
0.00 kg Dia 16mm plain bar
0.00 kg Dia 20mm plain bar

contractor supervisor
 worabe agricultural reaearch center cow witting class mintainance work BoQ
Unit
No DESCRIPTION Unit QTY
Rate/birr
1. Demolishing and chesilling existed concrete
chesilling floor concrete to approprete works as M2 195.0 60.0
1 need teady to for nexte work
Total carried to summary….
2. MASONARY WORK
stone for cow feeding bowl /bedded with 1:3 mix
ratio cement mortar price include all nescssory M3 0.0 4,000.0
2 goods and accessories to complete it.
Total carried to summary….
3. Concrete Work
Reinforced concrete C-253 360kg cement/m3 filled
into formwork and vibrated around rod
reinforcement steel and formwork measured
separetly the work shoul be done using man power
3.1 or mixer and vibrator for any concrete mixing

a) in 10cthick RC floor slab/ existed cow waitting area m2 175.0 1,200.0

b) existed flood flow in appropraite slop m2 26.0 250.0

c) front floor maintainance and enterance syeps and ls 0.0 180,000.0
3.3 other work

Reinforced steel bars according to drawing price

includes cutting bending placing in position and tying
3.4 with 1.5mm wire.
b) D8mm deformed bars for froor meshe kg 680.0 170.0
c) D6mm '' stirrups kg 0.0 170.0

d) round tubolari metal with cuting wellding and fixing ls 1.0 110,000.0
with existed metal guard
Total carried to summary….
Grand total summary….
15% VAT
Total with Vat 15%
ss mintainance work BoQ

total amount/birr

11,700.0
11,700.0

0.0

0.0

210,000.0
6,500.0

0.0

115,600.0
0.0

110,000.0

442,100.0
453,800.0
68,070.0
521,870.0