Project: Toilet for one step shopping

Client : Bishoftu Town municipality

Bill of quantity and spesification
SUMMARY
Item
Description Contract Amount Excuted Amount Excuted Amount
No. A. SUB-STRUCTURE
1 EXCAVATION & EARTH WORKS 52,464.36 52,460.67
2 MASONRY WORKS 90,720.33 90,720.33
3 CONCRETE WORKS 43,370.31 43,370.31 373,102.62
TOTAL A 186,555.00 186,551.31
B. SUPER-STRUCTURE -
4 CONCRETE WORKS 33,300.92 - 559,653.93
5 BLOCK WORK 33,466.20 -
6 ROOFING 48,419.75 -
7 METAL WORK 25,572.00
8 PAVING AND FLOORING 49,372.37 -
9 PLASTERING AND POINTING 32,819.50 -
10 ELECTRICAL INSTALLATION 4,614.00 -
11 SANITARY INSTALLATION 33,327.00 -
TOTAL B 260,891.74 -
TOTAL A+B 447,446.74 186,551.31
THREE BLOCKS 1,342,340.23 373,102.62
15% VAT 201,351.03 55,965.39
GRAND TOTAL 1,543,691.26 429,068.01
Project: Toilet for one step shopping center
Client : Bishoftu City municipality
Bill of quantity and spesification

Item Actuaal
Description Unit Aggreem Rate
No. BOQ
ent Qty

B. Sub Structure.
1. Excavation and Earth Work
Clear the site to remove the top soil to
an average depth of 20cm. The site
clearance shall include cutting and
uprooting of trees on the site (site
1.1 clearance 2m away building on every m2 45.26 45.26 12.00
Bulk excavation under the built up area
and under pavement around the building
1.2 to redused level to a depth of 30cm m3 6.68 6.68 83.00
starting from natural ground level
Excavation of soft rock for latrine pit to a
1.3 depth not exceeding 150 cm, starting m3 19.85 19.85 284.00
from reduced ground level (G.L),(P.Q)
Ditto over 150cm, but not exceeding 300
1.4 m3 19.85 19.85 422.00
cm price shall include excavation of soft
Ditto
rock over 150cm, but not exceeding 300
cm price shall include excavation of Hard
1.5 Rock m3 26.46 26.46 663.00
Ditto over 300cm price shall include
1.6 m3 11.91 11.91 773.00
excavation of soft rock

Back fill under hard core & at the back

of stone masonary foundation with
selected material and well ram in layers
1.7 not exceeding 25 cm thick. m3 9.03 9.03 151.00
Cart away surplus excavated mtrl and
1.8 m3 93.79 93.79 66.00
deposit at a distance not exceeding 1km
25
fromcmsite
thick basaltic or equivalent stone
hard core, well rolled, consolidated and
blinded with crushed stone.
1.9 m2 18.06 18.06 169.00

Total Carried to Summary

2. Masonry Work
An average of 70 cm thick trachytic or
equivalent stone masonry foundation
wall below NGL, bedded in cement
2.1 mortar 1:3 for pit m3 61.95 61.95 1,273.00
50 cm thick hard tracytic stone masonry
2.2 m3 2.40 2.40 1,285.00
wall for hand wash
50cm above NGL, bedded and jointed in
cement mortar 1:3 and external side
roughly dressed and left for pointing.
2.3 m3 5.10 5.10 1,285.00
 Construct stone masonry ramp with
cement mortar of 1:3 and slope 10% .
price includes 5cm cement screed on its
surface and pointing the sides of
masonry.
2.4 m3 1.73 1.73 1,285.00
Total Carried to Summary
 3. Concrete Work
20 cm thick concrete ground floor slab,
3.1 m3 4.45 4.45 2,912.00
concrete quality C-25, 360 kg cement/
Provide, cut andevenly
m3 of concrete, fix in position sawn
spread and
3.2
zigba formwork
leveled. or equivalent, to
a/ edges of floor slab, width not
m2 3.80 3.80 188.00
exceeding 20 cm.
b/ formwork for the slab ( soffit)
m2 22.26 22.26 188.00
Steel reinforcement according to
drawing/0190, cut bent and placed in
3.3 position. Unit price shall include cutting,
bending and placing
Ø 8 mm deformed in position and tying
bars
kg 32.00 32.00 52.00
Ø12 mm deformed bars
kg 68.00 68.00 52.00
Ø14 mm deformed bars
kg 383.15 383.15 53.00
Total Carried to Summary
B. Super Structure.
4. Concrete work
Reinforced concrete class C-25, filled into
formwork and vibrated around
4.1 reinforcement rods. -

Steel reinforcement
a/ In R.C. according
elevation column to drawing
& top tie
/0190, cut, bent
beam at roof leveland placed in position. m3 1.43 - 2,912.00
The unit price shall include cutting,
4.2 bending and placing in position. -
Ø 8 mm plain bars kg 192.28 - 52.00
Ø12 mm deformed bars kg 216.85 - 51.00
Ø14 mm deformed bars kg 48.00 - 53.00
Provide, cut and fix in position sawn
zigba wood formwork or equivalent for
4.3 tie beam m2 13.92 - 188.00
Total Carried to Summary -
15x20x40 cm concrete
5. Hollow hollowBlock
Concrete block -
(Class B ) walling bedded in cement
5.1 mortar 1:3. m2
80.68 - 355.00
Ditto, but 10cm thick H.C.B. wall (Class
5.2 B) m2 16.30 - 296.00
Total Carried to Summary -
6. Roofing -
 G-32 galvanized corrugated iron sheet
roofing fixed to 5x7 cm zigba purlins at
c/c 90 cm and Ø 8-10 cm eucalyptus
trusses. Each truss shall be firmly fixed
with Ø6mm plain bars to concrete tie
beam and column, all cone according to
roof truss drawing.
6.1 m2 48.75 - 435.00

a/ Ø10-12 cm eucalyptus Higher/upper

member ml 35.00 - 45.00

b/ Ø8-10 cm eucalyptus bracing &

internal member ml 67.50 - 39.00
c/Ø 5x7 cm zigba purlins. ml 59.00 - 48.00

Supply and fix 25 x 20cm kararo or

equivalent fascia board including three
6.2 coats of weather resistant paint. ml 26.00 - 210.00

8mm thick chipwood ceiling fixed to

4x5cm wooden batten c/c 60cm both
6.3 ways. Price shall include batten m2 21.00 - 284.00

0.8mm thick finely CIS soffit ,fixed and

including 4*5 cm zigba wood batten c/c
60cm both ways including 3 coats of
6.4 synthetic enamel paint m2 25.00 - 350.00
Total Carried to Summary: -
7. Metal work -

All metal doors and windows shall be

fabricated from locally manufactured
38mm LTZ frame & 1.2mm thickness
with the necessary iron mongry,
accessories and 3 coats of synthetic
enamel paint. Glazing is measured
7.1 separately. -
Type D 6 /D7,size 72 x 207cm m2 9.00 - 2,267.00

Fully grilled Metal Windows that shall be

fabricated from locally manufactured
38mm Ltz frame &1.2mm thickness with
the necessary iron mongry accessories
and 3coats of synthetic enamel paint
7.2 Glazing is measured separately -

Type W1/W2 m2 3.00 - 1,723.00

Total Carried to Summary -
8. Paving and Flooring -
 30 *30 *3cm ceramic tile flooring,
bedded and jointed in cement
mortar 1:3. Unit price shall include
cement mortar bedding.
8.1 m2 20.00 - 622.00
 10cm height t= 3cm ceramic tile
skirting bedded and jointed in
cement mortar 1:3. Unit price
shall include cement mortar
bedding.
8.2 ml 5.00 - 73.00
10cm thick C-20 mass concrete
pavement around the building bedded on
15cm thick hard core width of 1m and
pavement must have a minimum of 2%
slope out ward from building. Price
includes hard core, 50 cm thick selected
material fill, expansion joint at an
8.3 interval of 1.5m and other necessary m3 3.57 1,144.00
works.
Supply and lay 10cm thick storm water
cast in-situ C-25 rectangular concrete
ditch of W=30cmx D=40cm internal
dimension with a minimum slope of 2%
or natural ground slope which ever is
greater on and including a firm bed of
concrete. Price shall include 20cm thick
stone masonry shoulder, 6mm rebar c/c
35 mesh , earth work and other
8.4 necessary works as shown on the detail ml 27.00 - 1,203.00
drawing
Total Carried to Summary: -
9. Plastering and painting
Apply three coats of cement mortar
9.1 m2 107.75 - 178.00
plaster 1:3 to all internal walls, External
Apply
beamsquartz paint to external wall price
& columns,
includes Primary cots .
9.2 m2 110.00 - 272.00
Total Carried to Summary: -
10. Eletrical Installation -
Supply and install 10 Amp breaker with
10.1 box pcs 1.00 -

Light points fed through PVC conductor

of 2x2.5 sq. mm. in thermoplastic
conduit of Ø13.5 mm in/under surface,
including junction boxes, screw type
insulating caps and cover as well as flush
10.2 mounted switches. pcs 4.00 - 271.00
 Flush mounted socket outlets of 16 Amp
1-ph fed through PVC conductor of 3x2.5
sq. mm. in thermoplastic conduit of Ø16
mm in/under surface including junction
boxes, screw type insulating caps and
cover.

10.3 pcs 2.00 261.00

Type of Light Fittings or equivalent -
Philips TMS 022/136 +2xTLD36 W/840
10.4 lamp pcs 4.00 - 752.00
Total Carried to Summary: -
11. Sanitary Installation -
Supply and install PP-R water pipe for
cold and hot water distribution to all
sanitary fixtures according to where
shown on the Drawing, complete with
the necessary connecting pieces such as
bends, unions, etc. complete the
necessary fitting like bends,T's, and all
incidental works

11.1 -
A) dia 20 mm
ml 36.00 - 185.00
Supply and fix gate valves of approved
standards complete with unions, clastie
water proofing and hand wheels of
normal quality -
A) dia 20 mm pcs 4.00 - 338.00
11.2 Sanitary Fixtures and Fittings -
Supply and fix hand wash basin made of
white vitreous china equipped with
concealed bracket mad of grey malleable
cast iron white painted compete with
plug. Chains, Stands and traps. Size
(500x400)mm.

pcs 2.00 - 3,183.00

supply and fix Rotto water tanker that
have 1000litters cappacity

no 2.00 - 5,487.00
11.3 Soil Waste and Vent Pipes -
Supply and lay rigid sewage pipe (PVC)
of approved standard including the
necessary fittings such as bends, Y,T
with a slope as indicated on the drawing
with a firm bed of sand 100mm above
and under the pipe. Unit price shall
include excavation of trench, supply and
spread of granular material back filling

-
A) dia 50mm ml 10.00 - 651.00

B) dia 110mm ml 5.00 - 293.00

Total Carried to Summary: -
 Actual
Aggreemen
Amount
t Amount

543.12 543.12

554.44 554.27

5,637.40 5,635.98
8,376.70 8,374.59

17,542.98 17,542.98
9,204.11 9,204.11

1,363.53 1,363.53
6,189.94 6,189.94

3,052.14 3,052.14

52,464.36 52,460.67

78,862.35 78,862.35
3,084.00 3,084.00

6,553.50 6,553.50
 2,220.48 2,220.48
90,720.33 90,720.33
 12,964.22 12,964.22
-
714.40 714.40
4,184.88 4,184.88

-
1,664.00 1,664.00
3,536.00 3,536.00
20,306.81 20,306.81
43,370.31 43,370.31
-
-

4,164.16 -
-
9,998.56 -
11,059.35 -
2,544.00 -

2,616.96 -
30,383.03 -
-
28,641.40 -
4,824.80 -
33,466.20 -
-
 21,206.25 -

1,575.00 -

2,632.50 -
2,832.00 -

5,460.00 -

5,964.00 -

8,750.00 -
48,419.75 -
-

-
20,403.00 -

5,169.00 -
25,572.00 -
-
12,440.00 -
 365.00 -

4,084.08 -

32,481.00 -
49,370.08 -
-
19,179.50 -

29,920.00 -
49,099.50 -
-
- -

1,084.00 -
 522.00 -
-
3,008.00 -
4,614.00 -
-

-
6,660.00 -

-
1,352.00 -
-

6,366.00 -

10,974.00 -
-
 - -
6,510.00 -

1,465.00 -
33,327.00 -
TIM DIMEN QUATY DESCRIPTION TIM DIMEN

A.SUB STRUCTURE

1.EXCAVATION

1.1 Site clearance

1 7.3
6.2
45.26 m2 1 4.3
1.2 Bulk excavation 4.2
1 5.3
4.2
0.3 6.68 m3

1.3 Excavate for latrine pit to a

depth not exceeding 150cm
1 4.2 2 4
3.15 5.9
1.5 0.75
19.85 m3
1.4 Ditto over 150cm, but not 2 3
1 4.2 exceeding 300 cm 5.9
3.15 0.75
1.5 19.85 m3 Ditto over 300cm, but not
1.5
exceeding 500 cm 1 3
1 4.2 1
3.15 0.8
2
26.46 m3

1.6 Ditto over 500cm

1 4.2 2 8.5
3.15 0.6
0.9 11.91 m 3
1.7 Back fill under hard core & 0.5
masonry.
2 4.3 2 1.5
4.2 0.96
0.25 9.03 m3 0.6
3. Concrete Work
3.1, 20 cm thick C-25 concrete
to ground floor slab 2 9.5
1 5.3
4.2 1 5.3
0.2 4.2
4.45 m3

3.2, Provide sawn zigba

formwork 32.00
 68.00

385.15
a/ edges of floor slab
 QUATY DESCRIPTION

1.8 Cart awaysurplus

excavated
9.05 item 1.1
6.68 item 1.2
78.06 item 1.3-1.6
93.79 m3
1.9 Hard core

18.06 m2

2. Masonry works
2.1 70 cm thick trachytic or
equivalent stone masonry

35.40 m3

26.55 m3
61.95 m3
2.2,50 cm thick stone masonry
hand wash

2.40 m3

2.3, 50cm thick above

aver.60cm depth .

5.10 m 3
2.4, Construct stone masonry
ramp with cement mortar

1.73 m3
a/ edges of floor slab

3.80 m2
b/ formwork for the slab
22.26 m 2
3.3,Steel reinforcement
according to drawing

Ø8 mm deformed bars
32.00 kg
 Ø12 mm deformed bars
68.00 kg
Ø14 mm deformed bars
385.15 kg
-25
 TOSH For Reinforcement
No of
Of sub-structure
No Location Shape ɸ(mm) Length No of multipl Member Total No length for diameter
(m) Bars es s of Bars 6.00 8.00 10.00 12.00 14.00
8.00 4.15 30.00 1.00 1.00 30.00 32.00 68.00
xx 12.00 7.25 22.00 1.00 1.00 22.00 159.50
Floor
Slab yy 14.00 5.25 30.00 1.00 1.00 30.00 157.50
Total length(m) 32.00 - 68.00 317.00
Weight per meter (kg/m) 0.22 0.39 0.62 0.89 1.21
Total weight (Kg) - 32.00 - 68.00 383.15

beam 21 14 6.3 3 1 13 18.9

14 5.7 3 1 13 17.1
14 8.6 3 1 1
 PAYMENT CERTIFICATE NO:first payment
FOR MEASUREMENT No: one

Project: - construction of displa one stop Shop toilet MAIN CONTRACT WITH TOT
Client: - Bishoftu city Administration SUPPLIMENTARY CONTRACT
Consultance: - Staff Engineers VAT 15%
Contractor Benti ,Mekdes and their friends Gc TOTAL SUM

AS PER THE ATTACHED STATEMENT, THE VALUE OF WORK EXECUTED AND/OR MATERIAL ON SITE

SN Payment No. Amount work measure

1 advance paymt 463,107.38 Rebate 3%
Total work after rebate
VAT 15%
Total work with TOT
Retention 5%
previous pay
Advance Repay (30%)
Total deductables

Total

We certify that the contractor is now entitiled to the sum of Birr 179,470.66(one hundered seventy nine thausand fo

Prepared By Certified By
______________ __________________
Supervisor Process Owner
irst payment
o: one
Date: January - 21-2020
Amount in Birr
TRACT WITH TOT 1,342,340.23
NTARY CONTRACT
201,351.03
1,543,691.26

OR MATERIAL ON SITE

Amount
373,102.62

55,965.39
429,068.01
21,453.40
0.00
128,720.40
150,173.80

Net payment= 278,894.21

red seventy nine thausand four hundred seventy & 21/100)

Approved B`
______________
Construction office
463107.379
 PAYMENT CERTIFICATE NO:first payment
FOR MEASUREMENT No: one

Project: - construction of displa one stop Shop toilet MAIN CONTRACT WITH TOT
Client: - Bishoftu city Administration SUPPLIMENTARY CONTRACT
Consultance: - Staff Engineers VAT 15%
Contractor Benti ,Mekdes and their friends Gc TOTAL SUM

AS PER THE ATTACHED STATEMENT, THE VALUE OF WORK EXECUTED AND/OR MATERIAL ON SITE

SN Payment No. Amount work measure

1 advance paymt 463,107.38 Rebate 3%
Total work after rebate
VAT 15%
Total work with TOT
Retention 5%
previous pay
Advance Repay (30%)
Total deductables

Total

We certify that the contractor is now entitiled to the sum of Birr 179,470.66(one hundered seventy nine thausand fo

Prepared By Certified By
______________ __________________
Supervisor Process Owner
irst payment
o: one
Date: January - 21-2020
Amount in Birr
TRACT WITH TOT 1,342,340.23
NTARY CONTRACT
201,351.03
1,543,691.26

OR MATERIAL ON SITE

Amount
373,102.62

55,965.39
429,068.01
21,453.40
0.00
128,720.40
150,173.80

Net payment= 278,894.21

red seventy nine thausand four hundred seventy & 21/100)

Approved B`
______________
Construction office
463107.379
Project: Toilet for one step shopping
Client : Bishoftu Town municipality
Bill of quantity and spesification
SUMMARY
Item No. Description Contract Amount
previous Excuted Amount
A. SUB-STRUCTURE
1 EXCAVATION & EARTH WORKS 52,464.36 52,460.67

2 MASONRY WORKS 90,720.33 90,720.33

3 CONCRETE WORKS 43,370.31 43,370.31
TOTAL A 186,555.00 186,551.31
B. SUPER-STRUCTURE -
4 CONCRETE WORKS 33,300.92 -
5 BLOCK WORK 33,466.20 -
6 ROOFING 48,419.75 -
7 METAL WORK 25,572.00
8 PAVING AND FLOORING 49,372.37 -
9 PLASTERING AND POINTING 32,819.50 -
10 ELECTRICAL INSTALLATION 4,614.00 -
11 SANITARY INSTALLATION 33,327.00 -
TOTAL B 260,891.74 -
TOTAL A+B 447,446.74 186,551.31
THREE BLOCKS 1,342,340.23 373,102.62
15% VAT 201,351.03 55,965.39
GRAND TOTAL 1,543,691.26 429,068.01
current Excuted up to date
-
- 52,460.67

- 90,720.33
-
- 186,551.31
- -
35,129.59 35,129.59
28,780.20 28,780.20
46,779.75 46,779.75
29,044.94 29,044.94
- -
19,179.50 19,179.50
- -
- -
158,913.98 158,913.98
158,913.98 345,465.29
317,827.96 690,930.58
47,674.19 103,639.59
365,502.15 794,570.17
Project: Toilet for one step shopping center
Client : Bishoftu City municipality
Bill of quantity and spesification

Item
Description Unit Aggreeme
No.
nt Qty

B. Sub Structure.
1. Excavation and Earth Work
Clear the site to remove the top soil to an average
depth of 20cm. The site clearance shall include cutting
and uprooting of trees on the site (site clearance 2m
away building on every side
1.1 m2 45.26
Bulk excavation under the built up area and under
pavement around the building to redused level to a
depth of 30cm starting from natural ground level
1.2 m3 6.68
Excavation of soft rock for latrine pit to a depth not
exceeding 150 cm, starting from reduced ground level
(G.L),(P.Q)
1.3 m3 19.85
Ditto over 150cm, but not exceeding 300 cm price
shall include excavation of soft rock
1.4 m3 19.85
Ditto over 150cm, but not exceeding 300 cm price
shall include excavation of Hard Rock
1.5 m3 26.46
Ditto over 300cm price shall include excavation of soft
rock
1.6 m3 11.91

Back fill under hard core & at the back of stone

masonary foundation with selected material and well
1.7 ram in layers not exceeding 25 cm thick. m3 9.03
Cart away surplus excavated mtrl and deposit at a
distance not exceeding 1km from site

1.8 m3 93.79
25 cm thick basaltic or equivalent stone hard core, well
rolled, consolidated and blinded with crushed stone.

1.9 m2 18.06
Total Carried to Summary
2. Masonry Work
An average of 70 cm thick trachytic or equivalent
stone masonry foundation wall below NGL, bedded in
cement mortar 1:3 for pit
2.1 m3 61.95
50 cm thick hard tracytic stone masonry wall for hand
wash
2.2 m3 2.40
 50cm above NGL, bedded and jointed in cement
mortar 1:3 and external side roughly dressed and left
for pointing.
2.3 m3 5.10
Construct stone masonry ramp with cement mortar of
1:3 and slope 10% . price includes 5cm cement screed
on its surface and pointing the sides of masonry.

2.4 m3 1.73
Total Carried to Summary
3. Concrete Work
20 cm thick concrete ground floor slab, concrete
quality C-25, 360 kg cement/ m3 of concrete, evenly
spread and leveled.
3.1 m3 4.45
Provide, cut and fix in position sawn zigba formwork or
3.2 equivalent, to
a/ edges of floor slab, width not exceeding 20 cm.
m2 3.80
b/ formwork for the slab ( soffit)
m2 22.26
Steel reinforcement according to drawing/0190, cut
bent and placed in position. Unit price shall include
cutting, bending and placing in position and tying wire.

3.3
Ø 8 mm deformed bars
kg 32.00
Ø12 mm deformed bars kg 68.00
Ø14 mm deformed bars kg 383.15
Total Carried to Summary
B. Super Structure.
4. Concrete work
Reinforced concrete class C-25, filled into formwork
4.1 and vibrated around reinforcement rods.

a/ In R.C. elevation column & top tie beam at roof level m3 1.43

b/ in R.C ratto sitting slab above roof level atboth side m3 1.00

Steel reinforcement according to drawing /0190, cut,

bent and placed in position. The unit price shall include
4.2 cutting, bending and placing in position.

Ø 8 mm plain bars kg 192.28

Ø12 mm deformed bars kg 216.85

Ø14 mm deformed bars kg 48.00

Provide, cut and fix in position sawn zigba wood

formwork or equivalent for tie beam
4.3 m2 13.92
 Total Carried to Summary
5. Hollow
15x20x40 cm concrete Concrete
hollow block Block
(Class B ) walling
5.1 bedded in cement mortar 1:3. m2 80.68

5.2 Ditto, but 10cm thick H.C.B. wall (Class B ) m2 16.30

Total Carried to Summary
G-32 galvanized corrugated iron sheet roofing fixed to
6. Roofing
5x7 cm zigba purlins at c/c 90 cm and Ø 8-10 cm
eucalyptus trusses. Each truss shall be firmly fixed
6.1 with Ø6mm plain bars to concrete tie beam and m2 48.75
column, all cone according to roof truss drawing.
a/ Ø10-12 cm eucalyptus Higher/upper member ml 35.00

b/ Ø8-10 cm eucalyptus bracing & internal member ml 67.50

c/Ø 5x7 cm zigba purlins. ml 59.00

Supply and fix 25 x 20cm kararo or equivalent fascia
6.2 board including three coats of weather resistant paint. ml 26.00
8mm thick chipwood ceiling fixed to 4x5cm wooden
6.3 batten c/c 60cm both ways. Price shall include batten m2 21.00
0.8mm thick finely CIS soffit ,fixed and including 4*5
cm zigba wood batten c/c 60cm both ways including 3
coats of synthetic enamel paint
6.4 m2 25.00
AllTotal
metal Carried
doors andtowindows shall be fabricated from
Summary:
locally manufactured 38mm LTZ frame & 1.2mm
7. Metal work
thickness with the necessary iron mongry, accessories
and 3 coats of synthetic enamel paint. Glazing is
7.1 Fully grilledseparately.
measured Metal Windows that shall be fabricated
from locally manufactured 38mm Ltz frame &1.2mm
Type D 6 /D7,size
thickness with the 72 x 207cmiron mongry accessories
necessary m2 9.00
and 3coats of synthetic enamel paint Glazing is
7.2 measured separately
Type W1/W2 m2 3.00
Total Carried to Summary
8. Paving and Flooring
30 *30 *3cm ceramic tile flooring, bedded
and jointed in cement mortar 1:3. Unit price
shall include cement mortar bedding.
8.1 m2 20.00
10cm height t= 3cm ceramic tile skirting
bedded and jointed in cement mortar 1:3.
8.2 Unit price shall include cement mortar ml 5.00
bedding.
10cm thick C-20 mass concrete pavement around the
building bedded on 15cm thick hard core width of 1m
and pavement must have a minimum of 2% slope out
ward from building. Price includes hard core, 50 cm
thick selected material fill, expansion joint at an
interval of 1.5m and other necessary works.

8.3 m3 3.57
 Supply and lay 10cm thick storm water cast in-situ C-
25 rectangular concrete ditch of W=30cmx D=40cm
internal dimension with a minimum slope of 2% or
natural ground slope which ever is greater on and
including a firm bed of concrete. Price shall include
20cm thick stone masonry shoulder, 6mm rebar c/c 35
mesh , earth work and other necessary works as
shown on the detail drawing
8.4 ml 27.00
Total Carried to Summary:
9. Plastering and painting
Apply three coats of cement mortar plaster 1:3 to all
internal walls, External beams & columns,
9.1 m2 107.75
Apply quartz paint to external wall price includes
9.2 Primary cots . m2 110.00
Total Carried to Summary:
10. Eletrical Installation

10.1 Supply and install 10 Amp breaker with box pcs 1.00

Light points fed through PVC conductor of 2x2.5 sq.

mm. in thermoplastic conduit of Ø13.5 mm in/under
surface, including junction boxes, screw type insulating
10.2 caps and cover as well as flush mounted switches. pcs 4.00
Flush mounted socket outlets of 16 Amp 1-ph fed
through PVC conductor of 3x2.5 sq. mm. in
thermoplastic conduit of Ø16 mm in/under surface
including junction boxes, screw type insulating caps
and cover.
10.3 pcs 2.00

Type of Light Fittings or equivalent

10.4 Philips TMS 022/136 +2xTLD36 W/840 lamp pcs 4.00

Total Carried to Summary:

11. Sanitary Installation

Supply and install PP-R water pipe for cold and hot
water distribution to all sanitary fixtures according to
where shown on the Drawing, complete with the
necessary connecting pieces such as bends, unions,
etc. complete the necessary fitting like bends,T's, and
all incidental works

11.1
A) dia 20 mm ml 36.00
Supply and fix gate valves of approved standards
complete with unions, clastie water proofing and hand
wheels of normal quality
 A) dia 20 mm pcs 4.00
11.2 Sanitary Fixtures and Fittings
Supply and fix hand wash basin made of white vitreous
china equipped with concealed bracket mad of grey
malleable cast iron white painted compete with plug.
Chains, Stands and traps. Size (500x400)mm.

pcs 2.00
supply and fix Rotto water tanker that have 1000litters
cappacity no 2.00
11.3 Soil Waste and Vent Pipes
Supply and lay rigid sewage pipe (PVC) of approved
standard including the necessary fittings such as
bends, Y,T with a slope as indicated on the drawing
with a firm bed of sand 100mm above and under the
pipe. Unit price shall include excavation of trench,
supply and spread of granular material back filling

A) dia 50mm ml 10.00

B) dia 110mm ml 5.00

Total Carried to Summary:
 Up to
previous CURRENT Aggreement
date Rate previousAmo
Excuted Excuted Amount(birr)
amount unt (BIRR)

45.26 - 45.26 12.00 543.12 543.12

6.68 - 6.68 83.00 554.44 554.44

19.85 - 19.85 284.00 5,637.40 5,637.40

19.85 - 19.85 422.00 8,376.70 8,376.70

26.46 - 26.46 663.00 17,542.98 17,542.98

11.91 - 11.91 773.00 9,204.11 9,204.11

9.03 - 9.03 151.00 1,363.53 1,363.53

93.79 - 93.79 66.00 6,189.94 6,189.94

18.06 - 18.06 169.00 3,052.14 3,052.14

52,464.36 52,464.36
-

61.95 - 61.95 1,273.00 78,862.35 78,862.35

2.40 - 2.40 1,285.00 3,084.00 3,084.00

 5.10 - 5.10 1,285.00 6,553.50 6,553.50

1.73 - 1.73 1,285.00 2,220.48 2,220.48

- 90,720.33 90,720.33
-

4.45 - 4.45 2,912.00 12,964.22 12,964.22

- - -

3.80 - 3.80 188.00 714.40 714.40

22.26 - 22.26 188.00 4,184.88 4,184.88

- -
32.00 - 32.00 52.00 1,664.00 1,664.00
68.00 - 68.00 52.00 3,536.00 3,536.00
383.15 - 383.15 53.00 20,306.81 20,306.81
43,370.31 43,370.31
-
-

- 2.10 2.10 2,912.00 4,164.16 -

- 0.96 0.96 2,912.00 2,912.00 -

- 192.28 192.28 52.00 9,998.56 -

216.85 216.85 51.00 11,059.35 -

48.00 48.00 53.00 2,544.00 -

13.92 13.92 188.00 2,616.96 -

 30,383.03 -
-
67.48 67.48 355.00 28,641.40 -

16.30 16.30 296.00 4,824.80

33,466.20 -

48.75 48.75 435.00 21,206.25 -

35.00 35.00 45.00 1,575.00 -

67.50 67.50 39.00 2,632.50 -

54.00 54.00 48.00 2,832.00 -

19.00 19.00 210.00 5,460.00 -

21.00 21.00 284.00 5,964.00 -

25.20 25.20 350.00 8,750.00 -

48,419.75 -
-

11.52 11.52 2,267.00 20,403.00 -

-
1.70 1.70 1,723.00 5,169.00 -
25,572.00 -
-

- - - 622.00 12,440.00 -

- - - 73.00 365.00 -

- - - 1,144.00 4,084.08 -
- - - 1,203.00 32,481.00 -
- 49,370.08 -
-

- 107.75 107.75 178.00 19,179.50 -

- - - 272.00 29,920.00 -
- - - 49,099.50 -
- - - -

- - - - -

- - - 271.00 1,084.00 -

- - 261.00 522.00 -

- - - -

- - - 752.00 3,008.00 -
- - - 4,614.00 -

- - - -

- - - -
- - - 185.00 6,660.00 -

- - - -
- - - 338.00 1,352.00 -
- - - -

- - - 3,183.00 6,366.00 -

- - - 5,487.00 10,974.00 -
- - - -

- - - - -
- - - 651.00 6,510.00 -

- - - 293.00 1,465.00 -
- - - 33,327.00 -
 currrent
Up to date
Excuted
Amount (Birr)
amount (birr)

- 543.12

- 554.27

- 5,635.98

- 8,374.59

- 17,542.98

- 9,204.11

- 1,363.53

- 6,189.94

- 3,052.14
- 52,460.67
-

- 78,862.35

- 3,084.00
 - 6,553.50

- 2,220.48
- 90,720.33
-

- 12,964.22

- 714.40

- 4,184.88

-
- 1,664.00
- 3,536.00
- 20,306.81
43,370.31
-
-

6,115.20 6,115.20

2,795.52 2,795.52

9,998.56 9,998.56
11,059.35 11,059.35

2,544.00 2,544.00

2,616.96 2,616.96
 35,129.59
-
23,955.40 23,955.40

4,824.80 4,824.80
28,780.20

21,206.25 21,206.25

1,575.00 1,575.00

2,632.50 2,632.50

2,592.00 2,592.00

3,990.00 3,990.00

5,964.00 5,964.00

8,820.00 8,820.00
46,779.75 46,779.75
-

26,115.84 26,115.84

-
2,929.10 2,929.10
29,044.94
-

- -

- -

- -
 - -
-
-

19,179.50 19,179.50

- -
- -
- -

- -

- -

- -

- -

- -
- -

- -

- -
- -

- -
- -
- -

- -

- -
- -

- -
- -

- -
- -
 TIM DIMEN QUATY DESCRIPTION

A.SUB STRUCTURE
4. Concrete Work
4.1,Reinforced concrete class C-
25In R.C. elevation column & top
a/
4 2.8 tie beam at roof level
0.2

0.2 0.45 m3 elevation column

2 2.8
0.4
0.4

0.90 m3 elevation column

2 9.5

0.2
0.2 0.76 m3 top tie beam
2.10 m 3
b/ In R.C. Rattoo sitting slab
&columnabove roof level at both
2 3 side
0.4
0.4
0.96 4.2, Steel reinforcement
according
192..28 Ø 8 mm deformed bars
192.28 kg
216.85 Ø12 mm deformed bars
216.85 kg

48 Ø14mm deformed bars

48.00 kg

4.3,Provide formwork tie beam

6 5.3
0.2 6.36

9 4.2
0.2 7.56
13.92 m2
 5. Hollow Concrete Block
5.1, 20x20x40 cm concrete hollow
2 5.2 block
2 20.80
5 2.26

2 22.60
3.3
3.3
3.2 10.56

4 1

0.86 3.44
2 4.2
1.2 10.08

67.48 m2
5.2, Ditto, but 10cm thick H.C.B.
wall (Class B )
5 1.63

16.30 m2
 TIM DIMEN QUATY

2 6.5

3.5 45.50
1 6.5
0.5 3.25
48.75

7 5

35.00

9 7.5 67.50

9 6 54.00

2 9.5 19.00
1 4.2
5
21.00

6 4.2 25.20

8 0.72

2 11.52

4 0.5
0.85
1.70
 2 8.5
2 34.00

2 3.3
3.2 10.56
12 2.26
2 54.24

4 1

0.86
6 2.8
0.25 4.20

2 9.5
0.25 4.75

107.75
 DESCRIPTION

6. Roofing
6.1, G-32roof cover

coping
m2
a/ Ø10-12 cm eucalyptus Higher/upper
member

ml
b/ Ø8-10 cm eucalyptus bracing & internal
ml
c/Ø 5x7 cm zigba purlins.
ml
6.2, Supply and fix 25 x 20cm facial board
ml
6.3,chipwood ceiling fixed to 4x5cm

m2
6.4, supply &fix 0.8mmthick finely cis sofit
price include 4*5cm zigba wood
ml
7. Metal work
7.1,All metal doors and windows shall be
fabricated from locally manufactured 38mm
LTZ frame
Type D 6 /D7,size 72 x 207cm

7.2fully grilled metal windows that shall

m2
befabricated from locally manufactred
38mmLTZ from & 1.2mm.
9. Plastering and painting
9.1, Apply plastering to all internal walls,

internal wall

partion wall

column

beam

m2
1951.04

0.112
0.672
0.4*0.4*2.8 0.448

0.448 0.896
0.896 0.112
0.448 0.448
0.112 1.344
0.672 0.12
0.72
 TOSH For Reinforcement
No of
Of sub-structure
No LocationShape ɸ(mm) Length No of multipl Member Total No length for diameter
(m) Bars es s of Bars 6.00 8.00 10.00
10.00 4.15 22.00 1.00 1.00 22.00 91.30
Floor xx 14.00 7.25 22.00 1.00 1.00 22.00
Slab yy 14.00 5.25 30.00 1.00 1.00 30.00
Total length(m) - 91.30
Weight per meter (kg/m) 0.22 0.39 0.62
Total weight (Kg) - - 56.30

TOSH For Reinforcement

No of
Of Super-structure
No LocationShape ɸ(mm) Length No of multipl Member Total No length for diameter
(m) Bars es s of Bars 6.00 8.00 10.00
Columun 8.00 3.00 16.00 6.00 1.00 96.00 288.00
12.00 3.00 4.00 6.00 1.00 24.00
8.00 5.50 22.20 2.00 1.00 44.40 244.20
xx 12.00 5.50 22.20 2.00 1.00 44.40
Tie 8.00 4.50 18.00 3.00 1.00 54.00 243.00
beam yy 12.00 4.50 18.00 3.00 1.00 54.00
14.00 3.00 12.00 3.00 1.00 36.00
14.00 3.00 12.00 3.00 1.00 36.00
Total length(m) 487.20 -
Weight per meter (kg/m) 0.22 0.39 0.62
Total weight (Kg) - 192.28 -
e
h for diameter
12.00 14.00

159.50
157.50
- 317.00
0.89 1.21
- 383.15

re
h for diameter
12.00 14.00

72.00

244.20

39.71
244.20 -
0.89 1.21
216.85 48.00
 PAYMENT CERTIFICATE NO:Final Retention 2.5%

Project: - construction of display shop one stop Shop toilet MAIN CONTRACT WITH TOT
Client: - Bishoftu city Administration SUPPLIMENTARY CONTRAC
Consultance: - Staff Engineers VAT 15%
Contractor Benti ,Mekdes and their friends Gc TOTAL SUM

AS PER THE ATTACHED STATEMENT, THE VALUE OF WORK EXECUTED AND/OR MATERIAL ON S

SN Payment No. Amount work measure

1 advance payement 463,107.40 Rebate 3%
2 first payement 278,894.21 Total work after rebate
3 second payement 281,516.56 VAT 15%
4 third payement 98,896.89 Total work with TOT
5 fourth payement 147,553.51 Retention2.5%
6 fifth payement 122,627.27 previous pay
7 final payement 73,731.64 Advance Repay (30%)
Total deductables

Total 1,003,220.08

We certify that the contractor is now entitiled to the sum of Birr38,587.56(thirty eight thousand and five hundred

Prepared By Certified By
______________ __________________
Supervisor Process Owner
Final Retention 2.5%

Date: oct0ber12-2021
Amount in Birr
MAIN CONTRACT WITH TOT 1,342,340.23
SUPPLIMENTARY CONTRACT
201,351.03
TOTAL SUM 1,543,691.26

TED AND/OR MATERIAL ON SITE

Amount
work measure 1,342,176.18

201,326.43
1,543,502.61
Retention2.5% 38,587.57
previous pay 1,003,220.08
epay (30%) 463,107.40
Total deductables 1,504,915.05

Net payment= 38,587.56

eight thousand and five hundred eight seven& 56/100)

Approved By `
______________
Process Owner Construction office