በአዲ ስ አበባ ከተ ማ አስተ ዳ ደር Addis Ababa city administration

የቦሌ ክፍ ለ ከተ ማ አስተ ዳ ደር Bole Sub City Administration

የዲ ዛየን እና ግንባታ ስራ ዎ ች ጽ /ቤ ት Design and Construction Works offi ce

የዲ ዛየን እና ኮንት ራ ት ማ ኔጅ መ ንት ቡ ድ ን Design and contract management team

የውል ቁጥር - 1ኛ ዙር ክፍያ የምስክር ወረቀት

FIRST PAYMENT CERTEFICATE
የውል ቁጥር -
CONTRACT NO:-

ስራው ዋናው ውል
Project:-Bole community school G+2 Adim. Builiding main contract
ቦታው ተቀጽላ ውል
Location:- Wereda 12 SUPP AGREE.
አሰሪው መስሪያ ቤት ድምር
Owner:-Bole Sub City Design and Construction Office Total
ስራ ተቋራጭ ቫት
Contructor:-YEHIN CON STRUCTION Vat 15%

አማካሪ መሀንዲስ ጠቅላላ ድምር

NAME CONSLUTANT:- YEAB CONSULTING
አባሪ በሆነው የክፍያ ሰነድ ጥያቄ እስከ ዛሬ ድረስ ስራ ተቋራጩ የሰራው ስራና ያቀረበው ዕቃ ዋጋ
As per attached Statement the value of work executed and/or material supplied with out VAT up to date is
Amount (birr)
no የገንዘቡ ልክ
ቁጥር Date
with out vat VAT Amount(birr) Total excuted

Adv. Pay 1,648,928.95 247,339.34 1,896,268.29 Amount( main agg)

Rebate 9%

After rebate
Supp.work

Net Excuted After

Rebate Amount

1.አስቀድሞ የተከፈለ ገንዘብ

(Previous Payment)
2.Retention(መያዣ)5% 81,873.79
3.Penalty(መቀጫ)
4.Advance Repaymen20%
-
- የቅድሚያ ክፍያ 327,495.15
-
- 5.Other material cost
ድምር 0.00 0.00
0.00 Total(­NY) 409,368.94
ጠቅላላ ለስራ ተቀራጭየሚከፈል
Net sum due to the con.
ቫት TOTAL VAT 15%
PREVIOUSLY PAID15 15% VAT
VAT paid for advance15%
VAT TO BE PAID THIS PAYMENT
የተጣራለተቀራጭ የሚከፈል
Net sum paid to the contractor
ለስራ ተቋራጩ ብር 1821909.62 አንድ ሚሊየን ስምንት መቶ ሀያ አንድ ሺ ዘጠኝ መቶ ዘጠኝ ብር ከ62/100) ቫትን ጨምሮ ጨምሮሲሆን
ይሄው ብር ለተቋራጩ ሊከፈለው መቻሉን እናረጋግጣለን

Prepared by Cheacked by Approved by

Consultant Con. Contract Administrator Con.Cont.Administration Team Leader
is Ababa city administration
e Sub City Administration
and Construction Works offi ce

and contract management team

Amount (birr)
የገንዘቡ ልክ / ብር /
8,244,644.75

8,244,644.75

1,236,696.71

9,481,341.46

Amount (birr)
የገንዘቡ ልክ
/ ብር /

1,799,423.92
161,948.15

1,637,475.76

1,637,475.76

409,368.94
1,228,106.82
184,216.02
-
247,339.34
184,216.02

1,412,322.85

Approved by
Con.Cont.Administration Team Leader
 Grand Summary

WOREDA 13 BOLE COMMUNITY SEHCOOL G+2 ADMIN.BUILDING VARIATION WORKS

PROJCET :- G+2 ADMIN.BUILDING
CLIENT:-BOLE SUB CITY CONSTRUCTION OFFICE
CONTRACTOR:-YEHIN CONSTRUCTION
CONSULTANT:-WSM CONSULTING ARCHITECTS & ENGINEERS PLC
LOCATION :- Woreda 13,Bole Sub City

Item Description Sub Total (Birr)

No. Contract Prev.pay Current Pay. Total Amount

1 MAIN AGREEMENT 8,244,644.75 - 1,799,423.92 1,799,423.92

WORK

__________________________ __________________________
Contractor Consultant/Superviser
 Summary of Statement-2

Item Description Sub Total (Birr)

No. Contract Prev.pay Current Pay.

A.Sub structure

1 Excavation and 39,018.40

Earthwork
2 Masonry Work 43,200.00

3 Concrete Work 55,400.00

Total Sum A 137,618.40

B.Super Structure

1 METAL Work 73,360.00

2 Roof Work 1,087,422.00 664,560.00

3 Aluminum Work 3,400,860.00

4 Glazing Work 1,003,000.00

5 Plastering & 71,916.28 1,103.20

Pointing
6 Flooring & Wall 1,499,960.30 814,540.00
Finishing
7 Painting Work 332,922.70

8 Electrical 563,350.00 54,000.00

Installation
9 Sanitary Installation 215,600.00

10 SITE WORK AND 390,941.50

RAMP WORK
11 Septic Tank 284,438.69 265,220.72

12 Total Sum B ### - ###

Total Sum A+B ### - ###

-
8,244,644.75 __________________________
__________________________ 9,481,341.47 Consultant/Superviser
Contractor
2

Total Amount

664,560.00

1,103.20

814,540.00

54,000.00

265,220.72

1,799,423.92

1,799,423.92

__________________________
Consultant/Superviser
WORE 12
PROJCET :- G+2 ADMIN.BUILDING
CLIENT:-BOLE SUB CITY CONSTRUCTION OFFICE
CONTRACTOR:-YEHIN CONSTRUCTION
CONSLUTANT C
LOCATION :- Woreda 13,Bole Sub City Description T D A
T D A Description
1 22.6 EGA 700 SHEET COVER

15 339 Back Fill Around Masonry wall

0 1.00
2 1.5 fix G-28 gutter and cooping 12.60
21.00 63.00 ML 0.00 M3
0 0.5 5cm thick lean concrete
2 1.5 102.00

20.7 62.10 ML 0.00 M3

125.10 2.8 In 15cm thickTop RC slab
6.PLASTERING AND POINTING
1 145 0.47 In 12cm thick manhole cover

2.80 plaster internal wall surfaces 2.81 In 30*20cm grade beam.

406.00 M2 1 4 To 15cm thick top RC slab

1 52.00 10.50

2.80 145.60 42.00

551.60 M2 TOTAL 22.40 To Grade Beam
To manhole with
0 154.00 gypsum WORK for 2nd floor 2.3 cover
2.90
0.00 M2 601 Ø 8mm deformed bar
0 7 300mmx300mm ceramic tile 791 Ø 10mm deformed bar
6.00 320.20 Ø 16mm deformed bar
0.00 M2 0.00 two coat of plastering b
600mmx600mm non sileppry Fix Boding admixture Geo-
2 25.9 porcelain floor tile 94.9 textil
16
gypsum WORK for stair celling
828.80 M2 and wall
0 1.00 8mm porcelain skirting 0 5.00
245.00 10.00 0.00
0.00 ML 0.00 m2 total
quality 3cm thick marble 32cm wide 3cm thick best
0 1.00 landing quality marble window sill
15.00
0.00 ML 10

0 1.00 3cm thick marble landing floo 1.00

61.20 2.40 24.00
0.00 ML 1
0 1 2cm thick marble riser
62.10
0.00 ML
0 1.00 2cm thick marbel skirting
11.50 1 2.2 liquid water proofing
0.00 ML 10 22 m2 total

32cm wide 3cm thick best 32cm wide 3cm thick best
20 1.00 quality marble window sill 7 1.00 quality marble window sill
4.00 3.00
80.00 ML 21.00 M
101.00
101 ml total
WOREDA 13 BOLE COMMUNITY SEHCOOL G+2 ADMIN.BUILIDING
PROJCET :- G+2 ADMIN.BUILDING
CLIENT:-BOLE SUB CITY CONSTRUCTION OFFICE
CONTRACTOR:-YEHIN CONSTRUCTION
CONSLUTANT C Description
 gypsum WORK for stair ditto but door sill
celling and wall 0
5.00 1
10.00 0.00 2.3 0 m2 total
0 1.20 0 ditto but door sill
6.00 0.00 edg part 1
1.2 0 m2 total
0 1.20 0 m2 total
2.90 0.00 column part
ELECTRICAL INSTALLATION

0 7.00 light point fed

1.20 0.00 beam part 1 1

50 50 NO
0 0.80 edges for windows and doo 1 1 TV ( geniune legrand)

6.00 0.00 2 2 no total

0.00 m2 total of gypsum 1 1 TV ( geniune legrand)
2 2 no total

WOREDA 13 BOLE COMMUNITY SEHCOOL G+2 ADMIN.BUILIDING

PROJCET :- G+2 ADMIN.BUILDING
CLIENT:-BOLE SUB CITY CONSTRUCTION OFFICE
CONTRACTOR:-YEHIN CONSTRUCTION
CONSLUTANT C
LOCATION :- Woreda 13,Bole Sub City Description T D A
T D A Description
WOREDA 13 BOLE COMMUNITY SEHCOOL G+2 ADMIN.BUILIDING
PROJCET :- G+2 ADMIN.BUILDING
CLIENT:-BOLE SUB CITY CONSTRUCTION OFFICE
CONTRACTOR:-YEHIN CONSTRUCTION
CONSLUTANT C
LOCATION :- Woreda 13,Bole Sub City Description T D A
T D A Description
Item Description
Unit Amount (Birr) Quantity Amount (Birr)

Privious
QTY Rate contrat agg Current TODATE Privious amount Current amount To date Amount
A. SUB-STRUCTURE - -
1. EXCAVATION AND EARTH WORK -
Bulk excavation in ordinary soil to a depth 750mm
1.1 from reduced level of tre leveling.
m3 88.24 100.00 8,824.00 - - -
supply and back fill under around foundation
masonry includeing paved way prograsively well
compacted, rolled and compressed, layer back fill
material should be the in-situ mosture content a
density saall be compared with labratory test results
of modified ASHTO T180 or equvalent performed on
samples of the seleceted material the miniumm
1.2 relative compaction to achived in the compacted
area shall be 95% maximum dry density and the
moisture content shall be with in the range of 95%
dry denisty. the moisture content of the fill material
shall be adjusted as necessary to achive the required
compaction. any material wich after repeated
compaction does not full fill the requirements shall
be removed & replaced. m3 81.00 100.00 8,100.00 - - -
cart away surplus excaveted material and disposite
1.3 at a distance not exeeding 15km from site as per the
engineers direction. m3 88.24 60.00 5,294.40 - - -
supply and fill 25kcm thick basaltic or equvalent
1.4 stone hardcore well rolled consolidated and nlinded
with crushed stone. m2 48.00 350.00 16,800.00 - - -

1.5
Total Carried Summary 39,018.40 - - -
1.6 2.CONCRETE WORK - - -
Supplay and cast reinforcment concret in class c-
25/30 withminemum cement content of 360kg/m3
filled in to form work and vibrete arround steel - - -
reinforcment
A) in 10cm ground floor slab price shuld include
10x1cm stayrofoam for expnsion joint
m2 48.00 300.00 14,400.00 - - -
B)diameter300mmconcret half dich around paved
way on base of 10cm sand bedding and comared
selected material ,price shall include 10x40xLcorb
ston arround half dich ml 82.00 500.00 41,000.00 - - -

Total Carried Summary 55,400.00 - - -

3. MASONRY WORK - - -
construct 50cm thick trychastic or equivalent stone
1.1 masonry foundation wall bedded in cement sand
martar ratio 1:3 - - -
A. Below natural ground floor level (BNGL) & above
natural grond floor level (ANGL) price shall include
pointing. m3 24.00 1,800.00 43,200.00 - - -
Total Carried Summary 43,200.00 - - -
3.5 3. ROOFING - - -
supply and construct EGA 700 0.5mm thick EGA
sheet cover price shall include 60x40x2.5mm thicik
roof truss 30x30x2.5mm thick diagonal member
40x40x2.5mm thick SHS member c/c 500cm rafter
30x30x2.5mm thick SHS purlin tied placed c/c 90cm
lattics purlin 30x30x2.5mm thick SHS purlin with
30x30x2.5mm thick SHS diagonal member tie by
150x150x10mm thick plate all as shown on the
detail drawing price shall include all fixing materials ,
plats , one cat bof anti rust and tow coats of
syntactic enamel point & all necssary materials ,
fixeture and necessary civil work as showen on the
detail drawing payment should be horizontal
progection. m2 421.69 1,700.00 716,873.00 339.00 339.00 576,300.00 576,300.00
supply and fix best quality sound proof suspended
18mm thick armstrong with laminated ceiling fixed
on T and L section price shall includes all hanging
and fixing axxessories or equivalent material m2 329.07 700.00 230,349.00 - - -
complet with all hanging and fixing accessories and
 supply and fix G-28 gutter and cooping development
length 150cm place and position above the concret
4.1 gutter as per the site engineer give diraction all as
shown on the detail drawing price shall include all ml 159.20 600.00 95,520.00 125.10 125.10 75,060.00 75,060.00
necessary
supply andmaterials andelastic
fix highly works. liquid water proofing
4.2 which have paste apperance white in colours
1.25kg /ltr spacific weight 70% solid content 58 g/m2
for 24 hours emersion water vapor permeability m 22.20 600.00 13,320.00 22.00 22.00 13,200.00 13,200.00
2

supply and fix diam 110mm pvc down pipe all

according the drawings price shall inclued metal
strop placed at c/c min 70 cm and coats of plastic
paint.

ml 156.80 200.00 31,360.00 - - -

Total Carried Summary 1,087,422.00 - 664,560.00 664,560.00

4. ALUMINUM WORK
5.1
- - - -
supply and fix ''ALCOA'' or equivalent aluminum
potitions, doors, windows and curtain windows made
of anadized aluminum profile 50x40mm fixed frame.
The frames shall be assembled to size and shapes
shown on the schedule of door and windows and
shall be installed with necessary accessories. price
shall include irone mongery, fixing brackets weather
strips sealants stractural silicones and all necessary
accessories and price shall include 4mm thick
aluminum ponal for all patitions & doors below
glazing. aluminum mullions spanning from floor to
floor to ends of floor slab including fixing accessories
as per the manufacturer's instruction glazzing
masured sepparatly.
m2 590.00 5,600.00 3,304,000.00 - - -
supply & construct guard rail and hand rails moade
of F50mm aluminum top rail & bottom rail over and
also between top rail & bottom rail grill every 20cm
and including f50mm aluminum uprights spaced
100cm as shown on the detail drawing. Price shall
include all neccessary works & accessories for the
completion. ml 33.40 2,900.00 96,860.00 - - -
6.1 Total Carried Summary 3,400,860.00 - - -
METAL WORK - - -
supplay and fix38mm wide ,1.6mm thick LTZ steel
frame ,1mm thick flat lamera door&window, price
including 1mmthick flatlamera ,iron cylinder,
lock,antrest and enamel paint but 5mm thick glzing
&putty are measured separetly - - -
A, Type 210x70cm m2 11.20 4,400.00 49,280.00 - - -
B, Type size 210x90cm m2 4.30 5,600.00 24,080.00 - - -

Total Carried Summary 73,360.00 - - -

6.2 5. GLAZING WORK - - -
supply and fix 5mm thick non reflective clear glass to
doors and windows with proper sticking rubber and
6.3 screw placed in aluminum door & window frames
price shall include pre & post clearng og the working
area.
m2 590.00 1,700.00 1,003,000.00 - - -
6.4 Total Carried Summary 1,003,000.00 - - -
6.PLASTERING AND POINTING
6.5
- - -
apply two coats of plaster internal wall surfaces
&edge work. m2 437.37 2.00 874.74 406.00 406.00 812.00 812.00
7.1 Ditto but external surface cement sand mortal mix m2 153.17 2.00 306.34 145.60 145.60 291.20 291.20
(1:3)
apply smooth and standard type of gypsum as third
7.2
coat over the plastered internal wall surfaces. m 2
449.97 60.00 26,998.20 - - - -
ditto but beams ' columns, stair sofit, stair sofit and
7.3
edges for windows and doors. m2 728.95 60.00 43,737.00 - - - -
7.4 Total Carried Summary 71,916.28 - 1,103.20 1,103.20
7.5 7. FLOOR & WALL FINISHING - - - -
 supply and fix 8mm thickness 300mmx300mm
ceramic tile flooring bedded in cement sand ratio
7.6 (1:3) including mortar bedding price shall include
48mm thick average cement martar bedding color
and pattern og tile shall be approved by the
m2 55.80 600.00 33,480.00 - - - -
engineer.
supply and lay 600x300x6mm thick ceramic wall tiles
op to 1:80cm height to the toilets and around HWB of
approved type bedded and jointed with cement sand
7.7 mortal (1:3) price shall include minimum 3cm thick
cement mortal backing and polishing & to fill the wall
with white cement and post cleaning the working
area. m2 113.50 600.00 68,100.00 - - -
supply and fix 8mm thickness 600mmx600mm non
sileppry porcelain floor tile including landing bedded
on & including cement sand mortal mix 1:3 and
7.8 joints grouted in cement mortal price shall include
48mm thick overage cement mortal bedding , color
pattern of tile shall be approved by the engineer.
m2 1,042.41 800.00 833,928.00 828.80 828.80 663,040.00 663,040.00
ditto but 8mm porcelain skirting with cement sand
7.9
mortal mix ratio(1:3) ml 351.89 70.00 24,632.30 - - - -
supply and fix high quality 3cm thick marble landing
floor cut to appropriate size weathered and mounted
on and including 30mm thick cement mortal (1:3)
7.10 bedding price includs making water drip and edge
chamfering as shown on the architectutral detail
drawing iternal and external stair case.
ml 15.30 5,000.00 76,500.00 - - - -
supply and fix high quality 3cm thick marble landing
floor cut to appropriate size weathered and mounted
on and including 30mm thick cement mortal (1:3)
7.11 bedding price includs making water drip and edge
chamfering as shown on the architectutral detail
drawing iternal and external stair case.
ml 63.00 1,500.00 94,500.00 - - - -
supply & fix high quality 2cm thick marble riser cut
to appropriate size, weathered and mounted on and
including 30mm thick cement mortal (1:3) bedding
7.12 price includes making edge chamfering as shown on
the architeceural detail drawing iternal and external
stair case.
ml 63.00 1,500.00 94,500.00 - - - -
supply and fix 2cm thick marbel skirting with cement
sand mortal mix ratio(1:3) ml 12.00 1,500.00 18,000.00 - - - -
supply and fix 40x40x5cm thick coloured terazzo tile
ff for pavement around the building with cement
sand mortal mix ratio (1:3) price shall include
excavation work, backfill fine aggregate selected
matrials and any other neccssary materials and
works color and pottern of tile shall be approved by
the engineer. m2 112.80 400.00 45,120.00 - - -
supply and lay 32cm wide 3cm thick best quality
marble window sill with cement sand mortal
8.1 ratio(1:3) layed by 2% slope out words well
chamfered price shall include chiseling work and and
any necessary works.
ml 103.00 1,500.00 154,500.00 101.00 101.00 151,500.00 151,500.00
8.2 ditto but door sill ml 37.80 1,500.00 56,700.00 - - - -
8.3
Total Carried Summary 1,499,960.30 - 814,540.00 814,540.00

9. PAINTING
- - -
supply & apply three coats of painting to internal
wall, edge of window & door and internal part of
beam and column surfces. Surfaces to up 1.50cm
height syntetic paint and above 1.50cm plastic
emulision paint. Price shall include all necessary
works to full fill the job N.B the color choice must be
approved by the recommendation of the architect.
m2 899.67 60.00 53,980.20 - - -
ditto but for beams, columns, stair sofit & edges for
1 windows and doors.
m 2
1,458.00 60.00 87,480.00 - - -
 supply and apply one coat of primer & two coats of
quartz graffiti textured pointing to plastered external
surface parapet wall external part of beam and
column and surface strictly in accordance with
1.1 manufactures instruction color choico and sampla
paint shall be approved by the consultant prior to
work programs price shall include to pre & post clean
the working area.
m2 765.85 250.00 191,462.50 - - -
1.2 Total Carried Summary 332,922.70 - - -
1.2 Septic Tank - - -
1.3 1.Excavation Earth Work - - - -
Back Fill Around Masonry wall with borrowed
1.4 selected non-expansive soil well compacted from
outside of site rolled and compressed in layer not
exceeding 20cm. m3 13.40 100.00 1,340.00 - - - -

1.5
Total Carried Summary 1,340.00 - - -
1.6 3.Concrete Work. - - -
Supply and cast 5cm thick lean concrete quality in c-
1.7 25 with minimum cement content of 150kg/m3 under
masonry. m2 51.80 7.00 362.60 - - - -
Supply and fix reinforced concrete in c-25 with
minimum cement content of 360kg/m3 filled and
vibrated into form work and around reinforcement
bar .formwork and reinforcement bar measured bar
measured separately. - - -
In 15cm thickTop RC slab m3 2.90 3,000.00 8,700.00 2.80 2.80 8,400.00 8,400.00
2.1 In 12cm thick manhole cover m 3
0.49 400.00 196.00 0.47 0.47 188.00 188.00
In 30*20cm grade beam. m3 2.85 3,000.00 8,550.00 2.81 2.81 8,430.00 8,430.00
Supply and Fix in Position sawn zigba wood or
equivalent.Formwork. - - -
3.1 To 15cm thick top RC slab .Price Shall include props
for soffits of slab m 2
44.00 200.00 8,800.00 42.00 42.00 8,400.00 8,400.00

To Grade Beam m2 22.80 200.00 4,560.00 22.40 22.40 4,480.00 4,480.00

3.2 To manhole with cover m2 2.50 200.00 500.00 2.30 2.30 460.00 460.00
Supply and fix Reinforcement steel bar according to
3.3 the structural drawing.Price shall includes
cutting,bending & placing in position. - - -
3.4 Ø 8mm deformed bar Kg 601.88 115.00 69,216.55 600.49 600.49 69,056.79 69,056.79
3.5 Ø 10mm deformed bar Kg 793.40 115.00 91,241.35 790.12 790.12 90,864.20 90,864.20

Ø 16mm deformed bar Kg 320.28 115.00 36,832.20 321.58 321.58 36,981.73 36,981.73

3.6
Total Carried Summary 228,958.69 - 227,260.72 227,260.72
3.7 4.Plastering - - - -
Supply and Apply two coat of plastering by cement
sand mix ratio 1:3 to internal side of the septic tank
stone masonry wall inorder to prevent leakage.Price
shall include any necessary materials and work. m2 96.00 150.00 14,400.00 - - - -
Supply and Fix Boding admixture Geo-textile and
cement 3 in 1as per the manufacturere's instruction
4.1 to internal side of the septic tank retaining plastered
stone masonry wall.The material sholud be approved
prior to Purchase. m2 96.00 400.00 38,400.00 94.90 94.90 37,960.00 37,960.00

4.2
Total Carried Summary 52,800.00 - 37,960.00 37,960.00

284,438.69 - 265,220.72 265,220.72

- - -
2 1. INTERNAL SANITARY INSTALLATION
- - - -
Hand wash basin
- - - -
 suooly and fix hand wash basins of approved and
good qality, support on peddestal, made from
vitreous china of white colour complete with single
hole, single control, plugs, chains smell traps
adapters. The fixture shall conform to bs5506-3 or
2.1 equivalent institution. the mixing faucets, waste
drain holes single valves waste fittings connecting
piecces fixing and supporting elements and all other
accesories shall comply with the relevant clauses of
Bs standard or equivalent institution.
- - - -
3 ditto item no 01, but size 400mmx500mm NO 4.00 8,000.00 32,000.00 - - -
WATTER CLOSET - - - -
supply and fix vertical outlet 6/3 liters dual flush
3.1 cistern siphon vortex with air sucker wash action
one-piece toilet made of white viteous china
- - - -
(BS3402). The fixture shall conform to BS5503-2 or
4 ditto item No 0.2, But size 175X390X680mm NO 7.00 4,000.00 28,000.00 - - -
4.1 Urinary - - - -
ditto item No 02, but size 355x330x520mm No 3.00 10,000.00 30,000.00 - - -
Toilet paper holder - - - -
suooly and fix toilet paper holder, made of white
vitreous china (BS3402) conceled /surface mounted
5
of approved quality complete with all the necessary
accessories. - - - -
5.1 ditto item NO 02, but size 170x185mm NO 7.00 500.00 3,500.00 - - -
5.2 Crystal glass mirror - - - -
supply and fix approved quality framelss crystal
glass mirror back-silvered, minimum 6mm thick size
6 500mmx400mm complete with theft resistant
conceled wall fastening fittings and other
accessories.
NO 4.00 1,700.00 6,800.00 - - -
WATER SUPPLAY PIPE - - -
SPPLAY, lay and connect threated PPR pipe -PN20-
NWT-8.6) for hot and cold water supplay system as
per drawing showen - - -
ditto item NO 5, but outer diameter 110mm, with
minimum wall thickness 4.4mm
ml 8.00 800.00 6,400.00 - - -
ditto item NO 17, but outer diameter 25mm, with
minimum wall thickness 3.5mm ml 35.00 800.00 28,000.00 - - -
ditto item NO 17, but outer diameter 20mm, with
minimum wall thickness 2.8mm ml 18.00 800.00 14,400.00 - - -
Waste eater drainage pipe - - - -
ditto item NO 5, but outer diameter 110mm, with
6.1 normal wall thickness 3.2mm
ml 20.00 500.00 10,000.00 - - -
ditto item NO 5, but outer diameter 500mm, with
7
normal wall thickness 2.5mm ml 15.00 500.00 7,500.00 - - -
ditto item NO 5, but outer diameter 500mm, with
normal wall thickness 2.5mm ml 30.00 500.00 15,000.00 - - -
Vent pipe - - - -
supply lay and connect (UPVC-PN-6-NWT-3.2mm)
7.1 pipe for wasto water air circulation, siphonage and
- - - -
back item
Ditto pressure system
NO 21, as per
but outer the drawing
diameter 110mm, shown
with
complete with
rominal wall all the 2.5mm
thickness necessary connecting piecces ml 3.00 2,000.00 6,000.00 - - -
ll) SITE SANITARY INSTALLATION - - - -
Supply, lay test and commission (OD) HDPE water
supply pipe having PN10 for site watersuply system
to deliver water from ground level tanker to roof
levele water tank complete with all the necessary
connecting piecces such as bends, unions unit price
shall include exavation of treanches to a depth of
500mm backfilling and all the neccessary assistance
to the instalation work etc the instalation shall be
tested at a pressure of 10kg/cm2. the pipes and
fittings shall conform to BS6347/DIN8047 or
equivalent institution. the product quality assurance
certificate has to be submitted along with the
material for approval.
- - - -
Ditto item NO 7, but 25mm diameter thickness
4.5mm ml 50.00 500.00 25,000.00 - - -
INTERNAL SANITARY INSTALATION - - - -
 water tank - - - -

Supply mount and properly place 2m3 fiberglass

water tank where shown on site plan complaete
witch all the neccessories and connections such as
inlet pipes,outlet pipes ,drain pipes ,overflow pipes
all with gate valves ,vent pipes with mesh
cover ,50mm upvc vent caps etc.The manhole shall
have astrong lockable and easily openable cover just
above the inlet pipe .The Tank shall have. - - -
-Defined geometrical shape (regular shaped)so that
the capacity(volume) can easily be determined. - - -
-Sufficient free board sludge Zone for air
circulation,proper functioning of float valve (ball) and
accumulation of the accidentally entering solid
particles respectively. - - -
-Strong solid suporting legs (no space for water to
be retained inside) - - -
-Prior to approval of the material submital of the
detail drawing of the tank is mandatory.Dia.25mm
drainage pipe with horizontal bronze gate valve(10
BAR)Dia.25mm over flow pipe. No 1.00 3,000.00 3,000.00 - - -
1.1 Total Carried Summary 215,600.00 - - -
ELECTRICAL INSTALLATION - - - -
SUPPLY AND INSTALL
1
- - - - -
main distribution board (MDB) in metalic enclusure
for recess mounting with lockable door including
phase bars natural and earth bars connection
terminals and consisting of

1.1
1. pc ACB of 63A 3-phase
2. pc ACB of 25A,
3-phase 3. pc
ACB of 16A, 1-phase
4. pc ACB of 10A, 1-phase NO 1.00 9,000.00 9,000.00 - - - -
flush mounting SDB-TYP complet with phase
metalic bar fixing
enclusure with
lockable door consisting phase bars of 50A nrultral
earth bar connection terminal of.
1. pc ACB of
1.2 25A, 3-phase
2. pc ACB of 10A 1-phase
3. pc ACB of 16A, 1-phase
reserve for 3 pc
ACB complete with phase bar fixing bar accessories NO 2.00 9,000.00 18,000.00 - - - -
2 Light point - - - - -
light point fed through PVC conductor of 2x2.5 sqmm
in thermoplastic conduit of 13mm under surface
2.1 including jonction boxes with covers and screw type
connectors with insulating caps. NO 50.00 1,000.00 50,000.00 - 50.00 50.00 50,000.00 50,000.00
Extra over liht points for switches type legrand décor
2.2
of equivalent approved with jonction box 31301 - - - - -
a) flush mounting double poleswith (lgniune legrand) NO 10.00 200.00 2,000.00 - - - -
b) flush mounting 2 way swith( geniune legrand) NO 2.00 200.00 400.00 - - - -
c) flush mounting single pole swith (geniune legrand) NO 10.00 200.00 2,000.00 - - - -
d) intermidate flush mounting switch (geniune
legrand) NO 1.00 200.00 200.00 - - - -
3 Socket outlet - - - - -
Flush mounting socket oultlet 16A/1p with grounding.
3.1
NO 80.00 300.00 24,000.00 - - - -
4 LIGHT FITTING AND LAMPS (OR equivalent) - - - - -
4.1 Philps TCS 314/236 c6 with 2xYL'D 36w fl lamp NO 65.00 4,000.00 260,000.00 - - - -
4.2 rzb 22145.002 with A60 60w lamp NO 16.00 3,500.00 56,000.00 - - - -
4.3 pilips TCS 314/218 with 2xTL'D 18w ft lamp NO 20.00 3,500.00 70,000.00 - - - -
5 TELEPHONE (geniune legrand) - - - - -
Telephone system only conduit of 50/32/20mm
5.1 diameter pulting wiro, axes, terminal all as shown on
the drawing. NO 11.00 1,000.00 11,000.00 - - - -
patch panel with the appropriate size for riser of
trle/data circuite in each floor. NO 3.00 10,000.00 30,000.00 - - - -
6 TV ( geniune legrand) - - - - -
tv system only conduit of 50/32/20mm diameter
6.1
pulling wire boxes, terminal all shown on the drawing NO 2.00 1,000.00 2,000.00 - 2.00 2.00 2,000.00 2,000.00
 patch panel with the appropriate size for riser of tv
6.2
circuit in each floor. NO 2.00 1,000.00 2,000.00 - 2.00 2.00 2,000.00 2,000.00
7 power - - - - -
a) 5x16 sqmm in PVC of 76mm from EEPCO KWHM to
7.1
MUB actual length taken from site ml 25.00 50.00 1,250.00 - - - -
7.2 b) 5x6 sqmm in pvc of 32mm ml 30.00 50.00 1,500.00 - - - -
construct manhoe with double brick wall internally
7.3 piastered with removable renforced concrete cover
thickness 8cm size a) 70x70x70mm No 2.00 8,000.00 16,000.00 - - - -
supply and install earthing sustem with rod diam.
16mm length 240cm with a base slab of 8cm theck
7.4 and removable reinforced concrete cover 8cm thek
and with all the necessary accessories. No 1.00 8,000.00 8,000.00 - - - -

Total Carried Summary 563,350.00 - 54,000.00 54,000.00

SITE WORK AND RAMP WORK - - -

A. SUB-STRUCTURE - - -

1. EXCAVATION AND EARTH WORK - - -

,clearing to remove the top soil avrage depth of m2 384.50 7.00 2,691.50 - - -
20cm
Bulk excavation in ordinary soil to a depth 60mm
from reduced level of tre leveling. m3 219.70 120.00 26,364.00 - - -
supplay and back fill under terazzo tile pavment
including paved way progracivly well
compacted,rolled and compressed m3 224.70 500.00 112,350.00 - - -
supplay and back fill10cmfine aggregate as per
shown on design m3 41.20 900.00 37,080.00 - - -
supplay and lay25cm thick basaltic or equavlent
stone approved by conslutant hard core well rolled
consludate and blind with creshed stone for ground
slab m2 6.72 350.00 2,352.00 - - -
cart away surplus excaveted material and disposite
at a distance not exeeding 15km from site as per the
engineers direction. m3 300.67 100.00 30,067.00 - - -

Total Carried Summary 210,904.50 - - -

2 CONCRET WORK - - -
SPPLAY and cast non sippery reinforced concrete
qualitiy in c-25,360kg cement /m3 filled in form work
and vibreted around rod reinforced steel and form
work measured separetly - - -
A,15*40cm curve stone around terazo tile floor finish ml 102.33 400.00 40,932.00 - - -
B, for ramp slab m3 1.00 3,000.00 3,000.00 - - -
supplay and provide , cut, fix in position sawen zigiba
form work up of minimum 3mmthick sheet metal and
folded thickness of 50mm which ever is
approprated ;contractor submit form work design - - - -
A)15*40cm curve stone for greenery m2 43.93 200.00 8,786.00 - - -
B) for ramp slabe m2 1.04 200.00 208.00 - - -
supplay and lay in position steel reinforcment for use
in ramp concrete works with aminumem yild strength
fyk 300mpa, price including cut, bending, placing in
position and tying wires and spacers - - - -

A) Ø 8mm deformed bar kg 35.40 115.00 4,071.00 - - -

Total Carried Summary 56,997.00 - - -

FINISHING WORK - - -
supplay and lay 40*40*5cm thick colored terazo tile
ff for pavment around the building m2 384.50 320.00 123,040.00 - - -

Total Carried Summary 123,040.00 - - -

Total Carried Summary 390,941.50 - - -

T D A Description T D A Description
A. SUB-STRUCTURE 1.4 Excavation for continous
trench to a depth not
exceeding 1500mm starting
1. EXCAVATION & from reduced ground level.
EARTH WORK 3 25.05
1 Onaxis B,C & D
1.1 Excavate,clearing by
machine to remove the top
soil ,cart away & levele the
existed ground surface to a
dapth as shown on the
1 30.05 site. 1.5 112.73 m3
20.15
0.65 393.58 m3 1 16.62 Onaxis A
1
1.2 Bulk excavation in
ordinary soil to a depth
750mm from reduced level
1 28.05 1.5 24.93 m3
18.15
0.75 381.83 m3 2 8.7 Onaxis 1 & 6
1
1.3 Ditto but pit over
750mm not exeeding
4 3 3000mm 1.5 26.10 m3
3 for Footing F1
2.6 93.60 m3 4 11.85 Onaxis 2,3,4 & 5
1
3 2.7 1.5 71.10 m3
2.7 for Footing F2 234.86 Total volume
1.5 supply and back fill
2.6 56.86 m 3
1 25.05 under hard core
15.15
6 2.5 1.6 607.21 m3
2.5 for Footing F3 -8 0.4 ddt internal column
2.6 97.50 m3 0.4
1.9 -2.43 m3
9 2.3 around ft. pad & foun.column
2.3 for Footing F4 4 3 for footing F1
2.6 123.79 m3 3
2.6 93.60 m3
371.748 Total volume
3 2.7 For footing F2
2.7
2.6 56.86 m3

6 2.5 For footing F3

 2.5
2.6 97.50 m3
T D A Description T D A Description
9 2.3 For footing F4 Around foundation masonry
2.3 3 25 on axis B,C,D
2.6 123.79 m 3
0.5
ddt footing pad 1.5 56.25 m3
-4 2.5 for F1
2.5 1 16.62 on axis A
0.7 -17.50 m 3
0.5
ddt footing pad 1.5 12.47 25
-3 2.2 for F2
2.2 4 11.85 Onaxis 2,3,4 & 5
0.6 -8.71 m3 0.5
ddt footing pad 1.5 35.55 m3
-6 2 for F3
2 2 8.7 Onaxis 1 & 6
0.5 -12.00 m 3
0.5
ddt footing pad 1.5 13.05 m3
-9 1.8 for F4 external side around masonry
1.8 wall
0.5 -14.58 m3 2 27 on long axis A,D
ddt found.column 1.25
-11 0.3 for C1 1.5 101.25 m3
0.3
2.1 -2.08 m3 2 15.15 on short axis 1,6
ddt found.column 1.25
-4 0.4 for C2 1.5 56.81 m3
0.4
2.0 -1.27 m3 1193.98 total volume
ddt found.column
-4 0.4 for C3
0.4
1.9 -1.22 m3
ddt found.column
-3 0.3 for C4
0.3
2.1 -0.57 m3
T D A Description T D A Description

1.6 cart away surplus B) under grade beam

excaveted material
1 1382.01 3 25 on axis B,C&D
1382.01 m 3
0.3 22.5 m2

1.7 supply and fill 25kcm

thick basaltic or equvalent 1 18.6 on axis A
stone hardcore well rolled
consolidated and blinded 0.3 11.16 m2
1 25 with crushed stone. 2 13.56 on axis 1&6
13.55 338.75 m2 0.3 8.136 m2

2.CONCRETE WORK 4 15.15 on axis 2,3,4&5

2.1 supply and cast 5cms
thick lean concrete 0.3 36.36 m2
A) Under isolated
footing pad
4 2.5 for footing F1 78.16 total area
2.5 25 m 2

C) under masonry
3 2.2 for footing F2 3 25 wall
2.2 14.52 m 2
0.5 37.5 m2

6 2 for footing F3 1 18.6 on axis A

2 24 m 2
0.5 9.3 m2

9 1.8 for footing F4 2 13.56 on axis 1&6

1.8 29.16 m 2
0.5 13.56 m2

92.68 total area 4 15.15 on axis 2,3,4&5

0.5 30.3 m2

90.66 total area

T D A Description T D A Description
2.2 supply and cast
reinforced concrete in
class c-25/30. C, in grade beam
4 2.5 A)in footing pad 3 25 on axis B,C & D
2.5 for footing F1 0.3
0.7 17.50 m3 0.45 10.13 m3

3 2.2 for footing F2 1 16.62 on axis A

2.2 0.3
0.6 8.71 m3 0.45 2.24 m3

6 2 for footing F3 4 13.85 on axis 2,3,4 & 5

2 0.3
0.5 12.00 m3 0.45 7.48 m3

9 1.8 for footing F4 2 10.2 on axis 1 & 6

1.8 0.3
0.5 14.58 m3 0.45 2.75 m3

52.79 total area 22.60 total area

B)in foundation D)in 10 cm ground

column floor slab
11 0.3 for C1 1 24
0.3 13.55 325.2 m2
3.3 3.27 m3
2.5 supply and provide cut and
fic in position sawn seasoned
timber or steel from work

4 0.4 for C2 A)in footing pad

0.4 4 2.5 for footing F1
3.2 2.05 m3
4 0.7 28 m2

4 0.4 for C3 3 2.2 for footing F2

0.4 4 0.6 15.84 m2
3.2 2.05 m3
 6 2.0 for footing F3
3 0.3 for C4 4 0.5 24 m2
0.3
3.3 0.89 m3 9 1.8 for footing F4
4 0.5 32.4 m2
8.25 total area
100.24 total area

T D A Description T D A Description
B)in foundation
11 0.3 column
for C1 4 13.85 on axis 2,3,4 & 5
4 3.3 43.56 m2 0.5
1.7 47.09 m3
4 0.4 for C2
4 3.2 20.48 m2 2 10.2 on axis 1 & 6
0.5
4 0.4 for C3 1.8 18.36 m3
4 3.2 20.48 m2
1 5.25
3 0.3 for C4 0.5
4 3.3 11.88 m2 1.8 4.73 m3

96.4 Total area 3 0.85

C, in grade beam 0.5
3 25 on axis B,C & D 1.8 2.30 m3
2 0.45 67.5 m2
154.93 Total volume
1 16.62 on axis A
2 0.45 14.958 m2

4 13.85 on axis 2,3,4 & 5

2 0.45 49.86 m2

2 10.2 on axis 1 & 6

2 0.45 18.36 m2

150.68 total area

3. MASONRY WORK
3.1 construct 50cm thick
trychastic or equivalent
stone masonry foundation
wall bedded in cement
sand martar ratio 1:3
 A. BNGL & ANGL price
3 25 shall include pointing.

0.5 on axis B,C & D

1.8 67.50 m3

1 16.62 on axis A
0.5
1.8 14.96 m3

T D A Description T D A Description
B. SUPER- STRUCTURE
1.CONCRETE WORK
1.1 Supply and cast
reinforced concrete in
class c-25/30,

A) in elevation column
11 0.3 for C1
0.3
3 2.97 m3

4 0.4 for C2
0.4
3 1.92 m3

4 0.4 for C3
0.4
3 1.92 m3

3 0.3 for C4
0.3
3 0.81 m3

7.62 total volume

1.2 supply & provide, cut

and fix in position sawn
seasoned timber

A) in elevation column
11 0.3 for C1
4 3.0 39.6 m2
 4 0.4 for C2
4 3.0 19.2 m2

4 0.4 for C3
4 3.0 19.2 m2

3 0.3 for C4
4 3.0 10.8 m2

88.8 total area

T D A Description T D A Description
Septic Tank 2 5.5
A.Sub Structure 1.1
1.Excavation Earth 2.9 35.09 m3
Work 110.69 total volume
1.1 Clear the Site to
remove soil to adepth of
1 14.85 20cm 3.Concrete Work.
3.1 Supply and cast 5cm
7.5 111.38 m2 thick lean concrete
1 11.85 quality
1.2 Bulk excavation 5.5 65.18 m2

1 13.35 fom the cleaed site

6.5 Supply and fix reinforced

concrete in c-25 with
0.45 39.05 m3 minimum cement content of
360kg/m3 filled

1.3 Pit excavation for

septic tank in ordinary 1 10.05 3.2 In 15cm thick Bottom RC slab
1 12.85 soil from cleared site 3.7
6.50 0.15 5.58 m3
2.9 242.22 m3
3.3 In 15cm thickTop RC slab
1 10.05
1.6 Back Fill Around 3.7
Masonry wall with
2 12.85 borrowed selected non-
0.15 5.58 m3
0.5 expansive soil
2.9 37.27 m3

2 6.5
0.5
 2.9 18.85 m3 2 10.05 3.5 In 30*20cm grade beam.
0.25 Grade.B on axis 2,3
56.11 total volume 0.3 1.51 m3

1.7 Caraway the excess 2 3.75 Grade.B on axis A,D

excavated material to 0.25
1 303.546 aconvinient place. 0.3 0.56 m3
303.55 m3
2 3.75 Grade.B on axis B,C
2.Masonry Work 0.25
2.1 Supply and Construct
Tractic or equivalent Stone 0.3 0.56 m3
masonry Septic tank wall
2 11.85 bedded and Joined in
2.63 total volume
1.1 cement mortar(1:3)
2.9 75.60 m3
T D A Description
Supply and Fix in T D A Description
Position sawn zigba
wood or
equivalent.Formwork.
3.6 To 15cm thick top
1 10.05 RC slab .
3.7 37.19 m2
3.7 To Grade Beam
4 3.75 G.Beam F.work onaxis A,D
0.3 4.50 m2

2 3.25 soffit
0.25 1.63 m2

4 3.75 G.Beam F.work onaxis B,C

0.3 4.50 m2

2 3.25 soffit
0.25 1.63 m2

4 10 G.Beam F.work onaxis 2,3

0.3 12.00 m2

2 9.25
0.25 4.63 m2

28.88 Total area

 4.Plastering

4.1 Supply and Apply

two coat of plastering
by cement sand mix
ratio 1:3 to internal
side of the septic tank
stone masonry wall
2 10.05
2.9 58.29 m2

2 3.7
2.9 21.46 m2

79.75 total area

 Bar Scheduling
No.of
Bar Bar dia. No. of
Location Bar Length bars
shape (mm) member ø8 ø10 ø12 ø14

A.Sub structure
Footing Pad
F1: 1 14 3.6 15 4 216.00
2 14 3.6 15 4 216.00
F2: 3 14 3.1 15 3 139.50
4 14 3.1 15 3 139.50
F3: 5 14 2.7 12 6 194.40
6 14 2.7 12 6 194.40
F4: 7 14 2.7 11 9 267.30
8 14 2.7 11 9 267.30
Foundation Columns
C1 16 5.34 8 11

Stirup 8 1.1 23 11 274.27

C2 16 5.34 8 4

Stirup 8 1.5 19 4 111.00

C3 16 5.34 8 4

Stirup 8 1.5 17 4 102.00

C4 16 5.34 8 3

Stirup 8 1.1 18 3 59.40

GFB-1
onaxis B,C& D
Top 14 7.70 2 3 46.20
14 11.70 2 3 70.20
14 7.57 2 3 45.42
negative bar 10 2.11 1 3 6.33
10 3.02 1 3 9.06
10 3.46 1 3 10.38
12 4.00 2 3 24.00
10 3.25 1 3 9.75
10 1.67 1 3 5.01
10 3.30 2 3 19.80
10 3.10 2 3 18.60
10 4.20 2 3 25.20
10 4.20 2 3 25.20
10 2.60 2 3 15.60
Bottom 14 9.89 2 3 59.34
14 6.53 2 3 39.18
14 10.53 2 3 63.18
Stirup at c/c190mm 8 1.40 132 3 554.40

Stirup at c/c300mm 8 1.40 54 3 226.80

GFB-2
 On Axis 2,3,4,5
Top 14 6.90 2 4 55.20
14 8.20 2 4 65.60
negative bar 10 1.74 2 4 13.92
10 2.90 2 4 23.20
10 3.30 2 4 26.40
10 2.14 2 4 17.12
10 2.56 2 4 20.48
10 3.50 2 4 28.00
10 3.50 2 4 28.00
Bottom 14 9.37 2 4 74.96
14 5.72 2 4 45.76
Stirup at c/c190mm 8 1.40 125 4 700.00

Stirup at c/c300mm 8 1.40 43 4 240.80

GFB-3 onaxis 1&6

top 14 10.79 2 2 43.16
negative bar 10 2.09 1 2 4.18
10 3.30 1 2 6.60
10 1.96 1 2 3.92
10 3.50 2 2 14.00
10 3.50 2 2 14.00
Bottom 14 10.79 2 2 43.16
Stirup at c/c190mm 8 1.40 72 2 201.60

Stirup at c/c300mm 8 1.40 39 2 109.20

GFB-2 onaxis A
top 14 9.59 2 1 19.18
14 9.49 2 1 18.98
negative bar 10 3.02 1 1 3.02
10 3.46 1 1 3.46
12 4.00 2 1 8.00
12 3.25 2 1 6.50
12 3.10 1 1 3.10
12 4.20 2 1 8.40
12 4.20 2 1 8.40
Bottom 14 6.54 2 1 13.08
14 6.53 2 1 13.06
14 6.80 2 1 13.60
Stirup at c/c190mm 8 1.40 102 1 142.80

Stirup at c/c300mm 8 1.40 34 1 47.60

floor Slab
B/n axis 1-2 & B-C,C-D 8 4.68 21 2 196.56

8 4.95 20 2 198.00

B/n axis 2-3 & B-C,C-D 8 4.38 21 2 183.96

8 4.95 19 2 188.10
 B/n axis 3-4,4-5 & B-C,C-D 8 5.97 21 4 501.48

8 4.95 25 4 495.00

B/n axis 5-6 & B-C,C-D 8 3.75 21 2 157.50

8 4.95 16 2 158.40

B/n axis A-B & 3-4, 4-5 8 5.97 16 2 186.26

8 3.65 25 2 181.62

B/n axis A-B & 2-3 8 4.38 16 1 68.33

8 3.65 19 1 67.60

TOTAL LENGTH 5,352.68 351.23 58.40 2,363.66

UNIT WT/m 0.395 0.617 0.888 1.209
SUB TOTAL WEIGHT 2,114.31 216.59 51.86 2,856.88
Bar Scheduling
Bar Bar dia. No.of Total No
Location Bar Length bars
shape (mm) of bars ø8 ø10 ø12 ø14
A.Supper structure

Elevn. Column

14 4.64 8 11 408.32
C1
8 1.1 25 11 298.47
Stirup
16 4.64 8 4
C2
8 1.5 21 4 124.33
Stirup
16 4.64 8 4
C3
8 1.5 19 4 112.50
Stirup
14 4.64 8 3 111.36
C4
8 1.1 19 3 61.88
Stirup
 TOTAL LENGTH 597.18 - - 519.68
UNIT WT/ml 0.395 0.617 0.888 1.209
SUB TOTAL WEIGHT 235.88 - - 628.29
No.of
Location Bar Bar dia. Bar Length bars Total No
shape (mm) of bars
ø8 ø10 ø12 ø14

SEPTIC TANK

BOTTOM SLAB

8 4.61 65 1 299.65

8 10.1 32 1 323.2

8 5.48 32 1 175.36

8 2.3 25 2 115
TEMPRETURE BAR
and kebeleto 8 9.05 4 2 72.4

G.BEAM onaxis 2,3

top bar 14 10.5 2 2 42

Negative bar 16 1.333 2 2

16 2.166 2 2

16 2.166 2 2

16 1.333 2 2

botoom bar 16 10 4 2

Striup 8 1 65 2 130

G.BEAM onaxis A,D

14 4.15 2 2 16.6

14 1.265 2 2 5.06

14 1.265 2 2 5.06

16 3.65 3 2
Striup 8 1 26 2 52

G.BEAM onaxis B,C

14 4.15 2 2 16.6

14 1.265 2 2 5.06

14 1.265 2 2 5.06

16 3.65 3 2

Striup 8 1 26 2 52

TOP SLAB

10 4.65 32 1 148.8

10 6.31 43 1 271.33

10 2.2 38 2 167.2

10 3.73 29 1 108.17

10 2.16 38 1 82.08

10 5.76 6 1 34.56

10 7.9 36 1 284.4

10 6.31 43 1 271.33

10 5.95 7 1 41.65

tempreture bar 10 3.25 4 2 26

10 9.8 4 2 78.4
 TOTAL LENGTH 1,219.61 1,513.92 - 95.44
UNIT WT/ml 0.395 0.617 0.888 1.209
SUB TOTAL WEIGHT 481.75 934.52 - 115.39
ø16

469.92

170.88

170.88

128.16
 939.84
1.579
1,483.69

ø16

148.48

148.48
 296.96
1.58
469.27

ø16

5.332

8.664

8.664

5.332

80

21.9
21.9
151.79
1.58
239.87
T D A Description T D A
FORM WORK 2 16.05
for elevetion 0.45 28.89
11 0.3 column
for G+1 For C1
4 3.23 42.64 m2 4 12.27
0.45 44.17
4 0.4 for C2
4 3.23 20.67 m2 3 25
0.25 37.50
4 0.4 for C3
4 3.23 20.67 m2 1 17.97
0.25 8.99
3 0.3 for C4
4 3.23 11.63 m2 3 15.2
95.61 total area 0.25 22.80
For G+2
11 0.2 For C1 1 16.05
4 3.23 28.42 m2 0.25 8.03

4 0.3 for C2 2 12.27

4 3.23 15.50 m 2
0.25 12.27
412.07
4 0.3 for C3
4 3.23 15.50 m2 3 25
0.4 60.00
3 0.25 for C4
4 3.23 9.69 m2 1 17.97
69.12 total area 0.4 14.38
For floor beam
for 1st & 2nd floor 3 15.2
6 25 FFB &SFB onaxis B,C,D 0.4 36.48
0.45 135.00 m 2

1 16.05
2 17.97 FFB &SFB-2 onaxis A 0.4 12.84
0.45 32.35 m 2

2 12.27
6 15.2 FFB &SFB-2 onaxis 2,3,4 0.4 19.63
0.45 82.08 m 2

T D A Description T D A
Soffit of beam
3 25 on axis B,C,D 4 1.35
0.2 15.00 m 2
1.3 7.02

1 17.97 on axis A 8 1.35

 0.2 3.59 m2 0.18 3.89

3 15.2 on axis 2,3,4 3 1.3

0.2 9.12 m2
0.18 1.40

1 16.05 on axis 5 8 1.35

0.2 3.21 m2 0.18 3.89

2 12.27 on axis 1&6 2 2.68

0.2 4.91 m 2
0.33 3.54
179.16 total area
Floor slab 2 1.02
for 1st & 2nd floor 0.33 1.35
2 25
10.2 510.00 m2 2 2.79
0.33 3.68
2 18.07 41.29
5.15 186.12 m2

2 3.9
1.15 8.97 m2

2 3.9
1.37 10.69 m2
715.78 total area
water tanker seat slab
1 5.25
4.05 21.26 m2
stair case
2 2.68 for 1st flight
1.35 7.24 m2

2 1.02 for 2nd flight

0.86 1.75 m2

2 2.79 for 3rd flight

1.35 7.53 m2

T D A Description T D A
CONCRETE WORK
Elevetion column
at G+1 3 25
11 0.3 for C1 0.25
0.3 0.45 16.88
3.23 3.20 m3

1 17.97
 4 0.3 for C2 0.25
0.3 0.45 4.04
3.23 1.16 m3

3 15.20
4 0.3 for C3 0.25
0.3 0.45 10.26
3.23 1.16 m3

1 16.05
3 0.3 for C4 0.25
0.3 0.45 3.61
3.23 0.87 m3

6.40 total volume 2 12.27

at G+2 0.25
11 0.2 for C1 0.45 5.52
0.2 40.31
3.23 1.42 m3
3 25
4 0.3 for C2 0.2
0.3 0.4 6.00
3.23 1.16 m3

1 17.97
4 0.3 for C3 0.2
0.3 0.4 1.44
3.23 1.16 m3
3 15.20
3 0.25 for C4 0.2
0.25 0.4 3.65
3.23 0.61 m3
4.35 total volume 1 16.05
0.2
0.4 1.28

2 12.27
0.2
0.4 1.96
14.33

T D A Description T D A
stair case concrete
2 2.51 for 1st flight
1.35
0.15 1.02 m3 2 25
10.2 510.00
2 0.9 for 2nd flight
0.86 2 18.07
 0.15 0.23 m3 5.15 186.12

2 2.79 for 3rd flight 2 3.9

1.35 1.15 8.97
0.15 1.13 m3

2 3.9
4 1.35 1.37 10.69
1.3 715.78
0.15 1.05 m3
1 5.25
8 1.35 4.05 21.26
0.3
0.18 1.17 m3

3 0.86
0.3
0.18 0.28 m3

8 1.35
0.3
0.18 1.17 m3
stair beam
2 4.94
0.25
0.45 1.11 m3

2 1.24
3.76
0.15 1.40 m3
8.55 total volume

T D A Description T D A

BLOCK WORK

For G+0
Class B 20*20*40cm
HCB 1 10.02
On axis 1 3.23 32.36
1 10.02
3.0 30.06 m2 1 24.60
On axis D 3.23 79.46
1 18.75
3.0 56.25 m2
On axis 6 1 12.12
 1 12.12 3.23 39.15
3.0 36.36 m2
1 22.04
On axis A 3.23 71.19
1 18.26
3.0 54.78 m2 1 9.60
3.23 31.01
On axis 5
1 1.93 1 11.80
3.0 5.79 m 2
3.23 38.11
183.24 total area 291.28
Class B 15*20*40cm
HCB 1 3.85
5 5.25 toilet area 3.23 12.44
3.0 78.75 m2

1 5.75 1 9.90
3.0 17.25 m 2
3.23 31.98

6 1.55 1 24.60
3.0 27.90 m 2
3.23 79.46
123.90 total area

1 12.12
3.23 39.15

1 22.04
3.23 71.19
T D A Description T D A
On axis 5
1 7.70 1 10.02
3.23 24.87 m2 3.23 32.36
b/n axis 1&2
1 7.75 1 24.60
3.23 25.03 m 2
3.23 79.46
271.68 total area
Class B 15*20*40cm
HCB 1 12.12
1 7.4 3.23 39.15
3.23 23.90 m2
Roofing 1 22.04
1 25.8 3.23 71.19
16.35 421.83 m 2

ceiling 2 9.60
1 25 3.23 62.02
15.2 380.00 m 2
 G-28 gutter 2 11.80
4 42.6 3.23 76.23
170.4 ml 2 3.85
Internal Plastering 3.23 24.87
G+0
On axis 1 1 9.90
1 10.02 3.23 31.98
3.0 30.06 m 2

On axis D 1 24.60
1 18.75 3.23 79.46
3.0 56.25 m 2

On axis 6 1 12.12
1 12.12 3.23 39.15
3.0 36.36 m 2

On axis A 1 22.04
1 18.26 3.23 71.19
3.0 54.78 m 2

On axis 5 1 7.70
2 1.93 3.23 24.87
3.0 11.58 m 2

9 5.25 toilet area 1 7.75

3.0 141.75 m 2
3.23 25.03
2 5.75 1 7.4
3.0 34.50 m 2
3.23 23.90
12 1.55 1101.9317
3.0 55.80 m2
T D A Description T D A
External Plastering
G+0 1 7.75
On axis 1 3.23 25.03
1 10.02 1 7.4
3.0 30.06 m 2
3.23 23.90
On axis D
1 18.75 8 25
3.0 56.25 m2 0.45 90.00
On axis 6
1 12.12 8 15.15
3.0 36.36 m 2
0.45 54.54
On axis A
1 18.26 42 0.3
3.0 54.78 m2 3.23 40.70
G+1
1 10.02 On axis 1
3.23 32.36 m2 2 25.05
On axis D 1 50.10
1 24.60
 3.23 79.46 m2 2 25.05
1 50.10
On axis 6
1 12.12 2 15.5
3.23 39.15 m2
1 31.00
On axis A
1 22.04 2 15.5
3.23 71.19 m2 1 31.00
For G+2
1 9.90 On axis 1 1042.62
3.23 31.98 m2
On axis D
1 24.60
3.23 79.46 m2
On axis 6
1 12.12
3.23 39.15 m2
On axis A
1 22.04
3.23 71.19 m2
On axis 5
1 7.70
3.23 24.87 m2

T D A Description T D A
Column,beam,soffit,stair
&edges 1 5.25
5.95 31.24
24 1.6
3.23 124.03 m2 10 1.1
3 33.00
42 0.5 2 1.2
3.23 67.83 m2
3 7.20

2 25 8 1.28
13.76 688.00 m2
3 30.72

9 25 2 1.15
0.6 135.00 m2 3 6.90

12 13.76 6 1.4
0.6 99.07 m2
3 25.20
1 5.2
6 10.02 3 15.60
0.6 36.07 m2
118.62
 3 18.26
0.6 32.87 m2 1 21
14.87 312.27
4 2.51
1.35 13.55 m2 1 21
14.9 312.90
2 1.01
1.3 2.63 m2 1 3.65
3.29 12.01
4 1.35
1.3 7.02 m2 1 3.75
5.75 21.56
8 2.51
0.33 6.63 m2
1 21
1212.70 total area 14.9 312.90

Gypsum for thrid coat plastering 1 3.65

1101.93 For Internal wall refer 6.1 3.29 12.01

1212.70 1 3.75
For beam,column,soffit,edge
refer 6.2 5.75 21.56
1005.21
T D A Description T D A
Internal Painting
G+0 1 9.90
On axis 1 3.23 31.98
1 10.02
3.0 30.06 m2 1 24.60
On axis D 3.23 79.46
1 18.75
3.0 56.25 m2 1 12.12
On axis 6 3.23 39.15
1 12.12
3.0 36.36 m2 1 22.04
On axis A 3.23 71.19
1 18.26
3.0 54.78 m2 1 7.70
On axis 5 3.23 24.87
2 1.93
3.0 11.58 m2 1 7.75
9 5.25 toilet area 3.23 25.03
3.0 141.75 m2 1 7.4
2 5.75 3.23 23.90
 3.0 34.50 m2 1101.9317
12 1.55
3.0 55.80 m2
G+1
1 10.02 On axis 1
3.23 32.36 m2
On axis D
1 24.60
3.23 79.46 m2

On axis 6
1 12.12
3.23 39.15 m2
On axis A
1 22.04
3.23 71.19 m2
On axis 5
2 9.60
3.23 62.02 m2
b/n axis 1&2
2 11.80
3.23 76.23 m2
2 3.85
3.23 24.87 m2
T D A Description T D A
Column,beam,soffit,stair
&edges painting

24 1.6
3.23 124.03 m2

42 0.5
3.23 67.83 m2

2 25
13.76 688.00 m2

9 25
0.6 135.00 m2

12 13.76
0.6 99.07 m2

6 10.02
0.6 36.07 m2

3 18.26
 0.6 32.87 m2

4 2.51
1.35 13.55 m2

2 1.01
1.3 2.63 m2

4 1.35
1.3 7.02 m2

8 2.51
0.33 6.63 m2

1212.70 total area

T D A Description T D A
External quartiz paint
G+0 1 7.75
On axis 1 3.23 25.03
1 10.02 1 7.4
3.0 30.06 m2 3.23 23.90
On axis D
1 18.75 8 25
3.0 56.25 m 2
0.45 90.00
On axis 6
1 12.12 8 15.15
3.0 36.36 m2 0.45 54.54
On axis A
1 18.26 42 0.3
3.0 54.78 m 2
3.23 40.70
G+1
1 10.02 On axis 1
3.23 32.36 m2 2 25.05
On axis D 1 50.10
1 24.60
3.23 79.46 m2 2 25.05
1 50.10
On axis 6
 1 12.12 2 15.5
3.23 39.15 m2
1 31.00
On axis A
1 22.04 2 15.5
3.23 71.19 m2 1 31.00
For G+2
1 9.90 On axis 1 1042.62
3.23 31.98 m2

On axis D
1 24.60
3.23 79.46 m2
On axis 6
1 12.12
3.23 39.15 m2
On axis A
1 22.04
3.23 71.19 m2
On axis 5
1 7.70
3.23 24.87 m2

T D A Description T D A
Aluminum work
for ground floor 1 14.67
1 9.9 on axis 2 3.4 49.88
3.4 33.66 m2
1 18.91
1 6.93 on axis 3 3.4 64.29
3.4 23.56 m2
1 6.5
1 9.75 b/n axis 2 & 3 3.4 22.10
3.4 33.15 m2
1 5.0
1 4.95 on axis 4 3.4 17.00
3.4 16.83 m2

1 5.0
1 8.56 on axis C 3.4 17.00
3.4 29.10 m2

679.96
1 11.79 b/n axis B & C
3.4 40.09 m2

1 13.05 on axis B
3.4 44.37 m2
 For window
12 1.4 for left section G+0 - G+2
2.05 34.44 m2

1 18.75 for Rear section G+0

2.05 38.44 m2

1 5.25 for Rear section G+0

0.8 4.20 m2

2 23.75 for Rear section G+1 - G+2

2.05 97.37 m2

1 15.58 for Front section G+0

3.4 52.97 m2

2 15.0 for Rear section G+1 - G+2

2.05 61.50 m2
 Description
FFB &SFB-2 onaxis 5
m2

FFB &SFB onaxis 1&6

m2
Soffit of beam

m2

m2

m2

m2

m2
total area
top tie beam
Roof level on axis B,C,D
m2

on axis A
m2

on axis 2,3,4
m2

on axis 5
m2

on axis 1&6
m2

Description
for landing

m2
for riser
m2

m2

m2
side formwork

m2

m2

m2
total area

for gutter

Description
for floor beam
For 1st & 2nd floor
FFB & SFB onaxis B,C,D

m3

FFB & SFB onaxis A

m3

FFB & SFB onaxis 2,3,4

m3

FFB & SFB onaxis 5

m3

FFB & SFB onaxis 1&6

m3
total volume
Top tie beam
Roof level onaxis B,C,D

m3

Roof level onaxis A

m3

Roof level onaxis 2,3,4

m3

Roof level onaxis 5

m3

Roof level onaxis 1&6

m3
total volume

Description
CONCRETE WORK
for floor slab
for 1st & 2nd floor

m2
m2

m2

m2
total area
water tanker seat slab

m2
for gutter

Description

For G+1

Class B 20*20*40cm HCB

On axis 1
m2
On axis D

m2

On axis 6
m2
On axis A

m2
On axis 5

m2
b/n axis 1&2

m2
total area
Class B 15*20*40cm HCB

m2
For G+2
Class B 20*20*40cm HCB
On axis 1
m2
On axis D

m2

On axis 6

m2
On axis A

m2
Description
G+1
On axis 1
m2
On axis D

m2

On axis 6

m2
On axis A

m2
On axis 5

m2
b/n axis 1&2
m2

m2
For G+2
On axis 1
m2
On axis D

m2
On axis 6

m2
On axis A

m2
On axis 5

m2
b/n axis 1&2

m2

m2
total area

Description
b/n axis 1&2

m2

m2

m2

m2

m2

parapet wall
front section
m2
rear section
m2

left section
m2

right section
m2

total area

Description
CERAMIC TILES
G+0
m2
CERAMIC WALL TILES

m2

m2

m2

m2

m2

m2
total area
Non slippery porcilen floor tiles
G+0
m2
G+1

m2

m2

m2

G+2

m2

m2

m2
total area
Description
For G+2
On axis 1
m2
On axis D

m2
On axis 6

m2
On axis A

m2
On axis 5

m2
b/n axis 1&2

m2

m2
total area

Description
 Description
b/n axis 1&2

m2

m2

m2

m2

m2

parapet wall
front section
m2

rear section
m2
left section
m2

right section
m2

total area

Description
for first floor
on axis C
m2

b/n axis B & C

m2

on axis 2
m2

b/n axis 3 & 4

m2

on axis 4
m2

total area
 በአዲ ስ አበባ ከተ ማ አስተ ዳ ደር Addis Ababa city administration
የቦሌ ክፍ ለ ከተ ማ አስተ ዳ ደር Bole Sub City Administration

የዲ ዛየን እና ግንባታ ስራ ዎ ች ጽ /ቤ ት Design and Construction Works offi ce

የዲ ዛየን እና ኮንት ራ ት ማ ኔጅ መ ንት ቡ ድ ን Design and contract management team

የመጀመሪያ ዙር ክፍያ ሰርተፍኬት

1st INTRIME PAY CERTEFICATE 1
የውል ቁጥር - ውል ተፈረመበት ቀን ፡02/09/2014

CONTRACT NO:- CON/W/12/BUILDING/26/08/2014 E.C Date of sign contract.

ክፍው የተሰራበት ቀን ፡-26/09/2014

date of issued payed

ስራው ዋናው ውል

Project:WEREDA 12 BULBULA CHEFE SCHOOL G+2 ADMINISTRATION BUILDING main contract

ቦታው ተቀጽላ ውል
Location:- Wereda 12
አሰሪው መስሪያ ቤት የለውጥ ስራ ትእዛዝ
Owner:-BOLE SUB-CITY DESIGN & CONSTRUCTION WORKS OFFICE varation order
ስራ ተቋራጭ ቫት
Contructor:- YEHIN CONSTRUCTION Vat 15%
አማካሪ መሀንዲስ ጠቅላላ ድምር
Consultant:-YEAB CONSULTING ARCHITECTS & ENGINERING PLC
አባሪ በሆነው የክፍያ ሰነድ ጥያቄ እስከ ዛሬ ድረስ ስራ ተቋራጩ የሰራው ስራና ያቀረበው ዕቃ ዋጋ
As per attached Statement the value of work executed and/or material supplied with out VAT up to date is
Amount (birr)
no የገንዘቡ ልክ
ቁጥር Date
with out vat VAT Amount(birr) total excuted
Adv. Pay 1,648,928.95 247,339.34 1,896,268.29 Amount( main agg)
Adv. Repa 449,855.98 67,478.40 517,334.38 Rebate 9%
Adv.Remain 1,199,072.97 179,860.95 1,378,933.92
Net Excuted After
1 1ST PAY. 0.00 0.00 Rebate Amount
2 2nd PAY. 0.00 0.00
3 3rd PAY. 0.00 0.00
1.አስቀድሞ የተከፈለ ገንዘብ
4 4th PAY 0.00 (Previous Payment) 0.00
2.Retention(መያዛ)5% 89,971.20
3.Penalty(መቀጫ)
4.AdvanceRepaymen%
- - የቅድሚያ ክፈያ 449,855.98
- - 5.Other material cost
ድምር 0.00 0.00 0.00 Total(­NY) 539,827.17
ጠቅላላ ለስራ ተቀራጭየሚከፈል
Net sum due to the con.
ቫት TOTAL VAT 15%
PREVIOUSLY PAID15 15% VAT
VAT paid for advance15%
VAT TO BE PAID THIS PAYMENT
የተጣራለተቀራጭ የሚከፈል
Net sum
አንድ ሚሊዮን ሁለት መቶ ስልሳ ሁለት ሺህ ሁለት መቶ ዘጠና አምስት paid to the
ብር ከ88/100 contractor
ሳንቲም) ቫትን ጨምሮ ሲሆን ይህንኑ ብር ለስራ
ለስራ ተቋራጩ ብር 1,262,295.88 ለተቋራጩ
We certifiy
ሊከፈል መቻሉን that the contractor is now entitled to the Sum of birr 1,262,295.88 ( One Million Two Hunderend sixty Two Thousand Two Hunderend Ninty Five Birr and
እናረጋግጣለን፡፡
88/100 cents only with Vat.

Prepared by Cheacked by Approved by

Consultant Con. Contarct Administrator Con.cont Administration Team Leader
 Addis Ababa city administration
Bole Sub City Administration
Design and Construction Works offi ce

esign and contract management team

ተፈረመበት ቀን ፡02/09/2014

ው የተሰራበት ቀን ፡-26/09/2014

e of issued payed
Amount (birr)
የገንዘቡ ልክ / ብር /
8,244,644.75

1,236,696.71
9,481,341.46

Amount (birr)
የገንዘቡ ልክ
/ ብር /

1,799,423.92

161,948.15

1,637,475.76

1,097,648.589
232,125.69

67,478.40
164,647.29

1,262,295.88
0 ሳንቲም) ቫትን ጨምሮ ሲሆን ይህንኑ ብር ለስራ

usand Two Hunderend Ninty Five Birr and

Approved by
Con.cont Administration Team Leader