Location:- Addis Abeba

Owner:- Addis Abeba akaki kality sub-city adminstration design&construction works office
Consultant:- Adugna kebu Architects and Engineers
Contractor:- yori engineering
G.SUMMERY FOR TOTAL PAYMENT
Main Contract
NO Description Amount Previous Amount Current Amount Total To Date

A. MAIN AGREEMENT
1 ROOFING WORK 21,800.00 21,800.00 - 21,800.00
2 FINISHING 24,380.00 26,059.20 (700.00) 25,359.20
3 FLOORIING 2,304,041.30 2,288,768.45 - 2,288,768.45
4 METAL WORK 23,000.00 23,000.00 - 23,000.00
5 GLAZING 15,876.00 13,950.00 - 13,950.00
6 PAINTING 127,051.35 123,959.50 - 123,959.50
7 SITE WORK 5,600.00 5,600.00 - 5,600.00
8 ELECTIRICAL INSTALATION 711,100.00 641,500.00 - 641,500.00
9 SANITARY WORK 157,910.00 165,910.00 (8,000.00) 157,910.00
10 10 M3 SEPTIC TANK 155,794.00 146,968.05 - 146,968.05
TOTAL A 3,546,552.65 3,457,515.20 (8,700.00) 3,448,815.20
B. VARIATION AND ADDITIONAL WORK
1 ROOFING WORK 2,000.00 - 2,000.00
2 FINISHING 330.00 12,006.00 12,336.00
3 FLOORIING 7,130.00 - 7,130.00
6 PAINTING 165.00 6,003.00 6,168.00
7 SITE WORK - 730,353.19 730,353.19
8 ELECTIRICAL INSTALATION 24,000.00 192,300.00 216,300.00
9 SANITARY WORK 27,480.00 34,600.00 62,080.00
TOTAL B - 61,105.00 975,262.19 1,036,367.19
SUBTOTAL A+ B 3,546,552.65 3,518,620.20 966,562.19 4,485,182.39

Contractor:-________________________ Supervisor:________________________
Contractor:- yori engineering
Date______________ Date______________
project:- ethio-japan G+4 remaining work
Location:- Addis Abeba
Owner:- Addis Abeba akaki kality sub-city adminstration design&construction works office
Consultant:- Adugna kebu Architects and Engineers
Contractor:- yori engineering
CONTRACT AGREEMENT EXECUTED
Previous Current Up to Previous Current Up to date
Item No Description Unit Qty Unit Rate TOTAL PRICE Qty Qty date Qty Amount Amount Amount
1. ROOFING WORK -
Supply and fix 8MM THIck chipwood ceiling fixed to
5*4 zigba battens c/c 60cm. The batten is fixed to the
1.10 euqulyptus tress member with nail price shall include
zigba batten and all the necessary material work to full
fill the job. m2 2.00 950.00 1,900.00 2.00 2.00 1,900.00 - 1,900.00
1.20 supply and fix 33 cm gauge 28 copping ml 3.00 800 2,400.00 3.00 3.00 2,400.00 - 2,400.00
pvc down pipe of diameter 110mm attached to external
1.30 wall surface with leader straps c/c 150cm and finally
painted with two coats of synthetic paint. ml 70.00 250 17,500.00 70.00 70.00 17,500.00 - 17,500.00
TOTAL CARRIED TO SUMMARY 21,800.00 21,800.00 - 21,800.00
2. FINISHING
2.10 applay two coats of plastering in cement mortar mix
ratio 1;3 up to receive gypsum to internal wall. m2 15.00 300.00 4,500.00 16.46 16.46 4,939.20 - 4,939.20
2.20 apply pointing for brick wall m2 19.60 300.00 5,880.00 19.60 19.60 5,880.00 - 5,880.00
applay two coats of plastering in cement mortar mix
2.30 ratio 1;3 up to receive gypsum to soffit ,beam,colomen
edge of window& door. m2 5.00 300.00 1,500.00 6.00 (1.00) 5.00 1,800.00 (300.00) 1,500.00
2.40 applay two coats of plastering in cement mortar mix
m 2
10.00 300.00 3,000.00 10.00 10.00 3,000.00 - 3,000.00
ratio 1;3 up to receive quartiz to external wall.

2.50 applay gypsum to internal wall, corrider wall ,to resive

painting m2 15.00 300.00 4,500.00 16.80 16.80 5,040.00 - 5,040.00
2.60 applay gypsum soffit to resive painting m2 10.00 300.00 3,000.00 10.00 10.00 3,000.00 - 3,000.00
2.70 applay two coats of black board paint m2 10.00 200.00 2,000.00 12.00 (2.00) 10.00 2,400.00 (400.00) 2,000.00
TOTAL CARRIED TO SUMMARY 24,380.00 - 26,059.20 (700.00) 25,359.20
 3.FLOORING -

3.10 demolish the existing ceramic floor & cartaway 5 km far

from site m2 45.61 150.00 6,841.50 43.00 43.00 6,450.00 - 6,450.00

supplay and fix 600*600*10mm.ceramic floor of

3.20 approved taype bedded with cement sand mortar
(1:3).price shall include an average 10 cm thick cement
mortar backing and grouting with white cement . m2 945.85 1,300.00 1,229,605.00 942.96 942.96 1,225,843.45 - 1,225,843.45

3.30 apply quality filler for ceramic floor and clearing the
floor. m2 841.56 30.00 25,246.80 840.00 840.00 25,200.00 - 25,200.00

3.40 supplay and fix 600*600*10mm.porcelin skertig with

cement sand mortar mix ratio(1:3). ml 401.40 200.00 80,280.00 401.40 401.40 80,280.00 - 80,280.00

3.50 supplay and fix marble with cement sand mortar mix
ratio(1:3) - - - -

a.for door sill (2cm thick & 25 cm wide) ml 21.79 1,200.00 26,148.00 20.00 20.00 24,000.00 - 24,000.00

b.2 cm thick & 25 cm wide for landing & corider edege

to protect ceramic the price include chanfered and
groove (it shoude be chamfered & groove ml 87.20 1,100.00 95,920.00 87.20 87.20 95,920.00 - 95,920.00

c.trade size -145*30*3cm with cement sand mortar mix

ratio(1:3) the price include chamfer. ml 240.00 2,000.00 480,000.00 237.45 237.45 474,900.00 - 474,900.00

d.rizer size 145*13*2 cm with cement sand mortar mix

ratio (1:3). ml 240.00 1,500.00 360,000.00 237.45 237.45 356,175.00 - 356,175.00
TOTAL CARRIED TO SUMMARY 2,304,041.30 - 2,288,768.45 - 2,288,768.45
4'. METAL WORK -

4.1 maintain the existing door the price including cutting

welding, 1 coat antirust & two coat of synthetic paint. pce 30.00 300.00 9,000.00 30.00 30.00 9,000.00 - 9,000.00

4.2 maintain & weld the existing hand rail & finaly paint
with three cots of synthetic paint the price shall include
chieseling & all necessary works to full fil the job. ml 140.00 100.00 14,000.00 140.00 140.00 14,000.00 - 14,000.00
TOTAL CARRIED TO SUMMARY -
23,000.00 23,000.00 - 23,000.00

5'. GLAZING -

5.1
supplay and fix 4mm thick clear glass to doors &
windows with proper sticking putty and screw placed in
metal frames. m2 17.64 900.00 15,876.00 15.50 15.50 13,950.00 - 13,950.00
TOTAL CARRIED TO SUMMARY
15,876.00 - 13,950.00 - 13,950.00
 6.'PAINTING - -

6.1 aplay one of plastic to interinal wall ,beam, columen

edage of window and door. m 2
1,127.87 30.00 33,836.10 1,117.09 1,117.09 33,512.55 - 33,512.55

6.2 aplay one of synthetic to interinal wall ,beam, columen

edage of window and door. m2 1,127.87 30.00 33,836.10 1,117.09 1,117.09 33,512.55 - 33,512.55

6.3 aplay one of plastic paint to for sofft ,beam, columen

edage of window and door. m2 200.00 45.00 9,000.00 198.00 198.00 8,910.00 - 8,910.00
6.4
applay quartiz paint to external wall surface. m2 93.93 300.00 28,179.00 90.50 90.50 27,150.00 - 27,150.00
6.5
applay one coat of plastic paint to for chipwood ceiling. m2 366.29 35.00 12,820.15 356.41 356.41 12,474.40 - 12,474.40
6.6
applay three coat of plastic paint to for chipwood ceiling. m2 37.60 150.00 5,640.00 36.40 36.40 5,460.00 - 5,460.00
6.7 applay paint for brick wall with varnish. m2 19.60 150.00 2,940.00 19.60 19.60 2,940.00 - 2,940.00

6.8
applay three coat of plastic paint to for window glass.. m2 2.00 400.00 800.00 - - - -
TOTAL CARRIED TO SUMMARY
127,051.35 - 123,959.50 - 123,959.50
7.SITE WORK - -

maintain precast concrest pavment around the bulding.the

7.1
price include all theworks to full fill the job
m2 2.00 1,200.00 2,400.00 2.00 2.00 2,400.00 - 2,400.00

maintain the existing concret haif dich size dia.30cm the

7.2
priice incloude all the works to full fill the job.
ml 2.00 800.00 1,600.00 2.00 2.00 1,600.00 - 1,600.00
maintain the existing concret curb stone & the price
7.3
include all necessary work full fill the wor. ml 2.00 800.00 1,600.00 2.00 2.00 1,600.00 - 1,600.00
TOTAL CARRIED TO SUMMARY
5,600.00 - 5,600.00 - 5,600.00
8.ELECTRICAL INSTALETION
- - -

main distrubution bord (MDB) for recess mounting with

lockable door including phase bars,neutral and earth
8.1
bars,connection terminal and consisting of 1 pc ACB of
20A ,3-phese 5 pcACB of16A ,1-phase
- - - -

complet with phese bar fixing accessories and earthing

no 1.00 16,000.00 16,000.00 1.00 1.00 16,000.00 - 16,000.00

main distrubution bord (sDB) for recess mounting with

lockable door including phase bars,neutral and earth
8.02
bars,connection terminal and consisting of 1 pc ACB of
20A ,3-phese 3 pcACB of16A ,1-phase
- - - - -

complet with phese bar fixing accessories and earthing

no 4.00 10,000.00 40,000.00 4.00 4.00 40,000.00 - 40,000.00
 LIGHT POINT - - - - -

light point fed through pvc condacter of 2*2.5sqmmin

remopllastic conduit of 13mm under surfece including
8.03
junction boxes with covers and screw taype conector
with insulating caps as well as flush mounted swiches
no 5.00 700.00 3,500.00 5.00 5.00 3,500.00 - 3,500.00

a.flush mounting double pole switch

no 10.00 800.00 8,000.00 10.00 10.00 8,000.00 - 8,000.00
b.flush mounting 2 way switch
no 14.00 900.00 12,600.00 14.00 14.00 12,600.00 - 12,600.00

c.flush mounting 2 pole+ 1pole switch

no 22.00 1,000.00 22,000.00 22.00 22.00 22,000.00 - 22,000.00

d. flush mounting intermidatee switch

no 11.00 700.00 7,700.00 11.00 11.00 7,700.00 - 7,700.00
Socket outlet - - - - -

flush mounting socket out lets of 10/16A 220 volts with

earthing contact taype SCHUKO in thermoplastic
8.04 condits of dia 16 mm fed through pvc condacter of 3*2.5
sq.mm all complet the price include chiesling & cover
with cement chiesling part.
no 14.00 800.00 11,200.00 14.00 14.00 11,200.00 - 11,200.00

flush mounting socket out lets the point ,supplaying

8.05
remain material to full fill the job..
no 88.00 800.00 70,400.00 88.00 88.00 70,400.00 - 70,400.00

Tv terminal boxwith locable door size 10*10*10 cm the

8.06
price include chiesling & covering with cement mortar
no 5.00 1,000.00 5,000.00 5.00 5.00 5,000.00 - 5,000.00

light fittings and lamps for equvalent connectted and

8.07
tested including lampsand accessories complet
- - - -

a.liper 022 236 with 2*TLD 36 W fl.lamps

no 144.00 1,500.00 216,000.00 144.00 144.00 216,000.00 - 216,000.00
b.liper 022 136 with 1*LED 36 w fl.lamps no 114.00 1,300.00 148,200.00 112.00 112.00 145,600.00 - 145,600.00
8.08 supplay and install power supplay cable - - - - -

a.3*25/16 sq mm in pvc of 75mm from EEPCO to MDB

ml 75.00 1,000.00 75,000.00 8.00 8.00 8,000.00 - 8,000.00
b.5*4 sqmm in pp of 32 mm ml 25.00 2,000.00 50,000.00 25.00 25.00 50,000.00 - 50,000.00
c. 1*16 sqmm in pp of 19mm for grounding
ml 25.00 700.00 17,500.00 25.00 25.00 17,500.00 - 17,500.00

construct manhole with doble birck wall internaly

8.09 plasterd with remuvabile reinforced concret cover (for
all bulding )cover thickness 8cm size a)500*500*600mm
no 1.00 4,000.00 4,000.00 1.00 1.00 4,000.00 - 4,000.00

supplay and install earthing system with rod

diam .16mm,length 240 cm manhole of diam 50 cm
8.1 depth of 50cm with base slab of 8cm thick and
remuvable reinforced concret cover 8cm thick& all the
neccessories.
no 1.00 4,000.00 4,000.00 1.00 1.00 4,000.00 - 4,000.00
TOTAL CARRIED TO SUMMARY
711,100.00 - 641,500.00 - 641,500.00
 9.BRICK& GRANITE WORK
- - - -
supplay and fix 3cm granite as shown in the ditail
9.01
drowing
m2 12.31 6,000.00 73,860.00 12.31 12.31 73,860.00 - 73,860.00
water supplay pipes shall be ppr and be fixed to walls
9.02
with metal - - - -
a. dia. 20 mm ml 74.00 500.00 37,000.00 74.00 74.00 37,000.00 - 37,000.00
supplay and fix gate valve made of brass of bronze parts
9.03
- - - - -
a.dia . 20 mm pce 10.00 600.00 6,000.00 10.00 10.00 6,000.00 - 6,000.00

supplay and fix doble bowl stainless steel kitchen sink

9.04
with plug chain hoder & drain pipe & mixing foucet
pce 8.00 2,000.00 16,000.00 8 8.00 16,000.00 - 16,000.00

supplay and lay internal upvc wast and vat pipes

9.05 according to where shown on the drowings complet with
all the necessory fittings
- - - - -
a. dia. 50 mm ml 15.00 200.00 3,000.00 15.00 15.00 3,000.00 - 3,000.00
b.dia .80 mm ml 24.00 250.00 6,000.00 24.00 24.00 6,000.00 - 6,000.00
c.dia 110 mm ml 25.00 250.00 6,250.00 25.00 25.00 6,250.00 - 6,250.00
construct manhole with doble bircks or equvalent
9.06
materials no 2.00 4,000.00 8,000.00 4.00 (2.00) 2.00 16,000.00 (8,000.00) 8,000.00
supplay and fix floor drain made of polished steel
9.07 apropretly complet with p-small trap & all necessory
fiting - - - - -
a. diametre 80 mm no 3.00 600.00 1,800.00 3.00 3.00 1,800.00 - 1,800.00
TOTAL CARRIED TO SUMMARY 157,910.00 - 165,910.00 (8,000.00) 157,910.00
septic tank 10m3 - -
A.SUB STRUCTURE

1.EXCAVETION & EARTH WORK

1.1 bulk excavetion for septic tank up to depth 150 cm

m3 32.40 300.00 9,720.00 26.13 26.13 7,838.70 - 7,838.70
bulk excavetion for septic tank up to depth 150 but not
exceding 300cm m3 25.92 350.00 9,072.00 19.98 19.98 6,993.35 - 6,993.35
back fill around foundetion with selected material from
quarry wast and compact in layers not exceeding 20 cm
thick. m3 23.22 300.00 6,966.00 11.38 11.38 3,412.80 - 3,412.80
 cart away the excess excaveted material to covainent
plaace of maximum distance 5kms
m3 58.32 100.00 5,832.00 46.11 46.11 4,611.00 - 4,611.00
2.CONCRET WORK - - -

5 cm lean concret in c-5 with minmum cement contet of

2.1
150kg /m3 under .masonery
m2 7.68 200.00 1,536.00 7.68 7.68 1,536.00 - 1,536.00

a. in 10 cmthick bottom mass concret

m2 13.00 400.00 5,200.00 13.00 13.00 5,200.00 - 5,200.00

Reinforced concret in nc-25 with minmum cement

content of 378kg/m3 filled and vibreted in to formwork
2.2
and around reinforcement bar.formwork and
reinforcement bar measured suparetly.
- - - - -

a.15 cm thick top rc slab

m3 2.19 6,500.00 14,235.00 1.95 1.95 12,675.00 - 12,675.00
provide cut fix the position sawn zigba or equvalent
2.3
formwork - - - - -
t0 15 cm thick top RC slab& for bottom mass concret
m2 19.62 650.00 12,753.00 26 26.00 16,900.00 - 16,900.00
reinforcment steel bar according to the structural
drowing .price shall include cutting ,bending and pacing
in position - - - - -
dia.10 deformed bar kg 72.55 200.00 14,510.00 61.08 61.08 12,216.00 - 12,216.00

dia.12 deformed bar

kg 100.35 200.00 20,070.00 113.35 113.35 22,670.00 - 22,670.00
3 .MASONRY WORK - - - - -

3.1 60 cm thick masonry wall in cement mortar mix 1;3

m3 21.50 2,600.00 55,900.00 20.35 20.35 52,915.20 - 52,915.20
TOTAL CARRIED TO SUMMARY
155,794.00 146,968.05 - 146,968.05
TOTAL A
3,457,515.20 (8,700.00) 3,448,815.20
Contractor:------------------------------------ Supervisor:----------------------------
Date:---------------------------------------- Date:--------------------------------
 B. VARIATION AND ADDITIONAL WORK

Up to date Current
Item No Description Unit Qty Unit Rate TOTAL PRICE Previous Qty Current Qty Qty Previous Amount Amount Up to date Amount

1. ROOFING WORK -

pvc down pipe of diameter 110mm attached to external

wall surface with leader straps c/c 150cm and finally
painted with two coats of synthetic paint. ml 250 - 8.00 8.00 2,000.00 - 2,000.00
TOTAL CARRIED TO SUMMARY
- 2,000.00 - 2,000.00
2. FINISHING -

apply pointing for brick wall m2 300.00 - 1.10 40.02 41.12 330.00 12,006.00 12,336.00
TOTAL CARRIED TO SUMMARY
- - 330.00 12,006.00 12,336.00
3.FLOORING -

supplay and fix 600*600*10mm.porcelin skertig with

cement sand mortar mix ratio(1:3). ml 200.00 - 18.60 18.60 3,720.00 - 3,720.00
supplay and fix marble with cement sand mortar mix
ratio(1:3) - - - - - -

b.2 cm thick & 25 cm wide for landing & corider edege

to protect ceramic the price include chanfered and
groove (it shoude be chamfered & groove ml 1,100.00 - 3.10 3.10 3,410.00 - 3,410.00
TOTAL CARRIED TO SUMMARY
- - 7,130.00 - 7,130.00

6.'PAINTING -
applay paint for brick wall with varnish. m2 19.60 150.00 2,940.00 1.10 40.02 41.12 165.00 6,003.00 6,168.00
TOTAL CARRIED TO SUMMARY
2,940.00 - 165.00 6,003.00 6,168.00

7.SITE WORK

7.1
maintain precast concrest pavment around the
bulding.the price include all theworks to full fill the job
m2 1,200.00 - 88.14 88.14 - 105,768.00 105,768.00

7.4 bulk excavetion for SITE WORK up to depth 50 cm

M3 300.00 653.80 653.80 - 196,140.00 196,140.00

7.5
cart away the excess excaveted material to covainent
plaace of maximum distance 5kms
M3 100.00 829.00 829.00 - 82,900.00 82,900.00

7.6
back fill around site work layers not exceeding 50 cm
thick. 300.00 523.04 523.04 - 156,912.00 156,912.00
M3

7.7 supplay and fix 40cm*40cm terazo work

m2 933.02 149.40 149.40 - 139,393.19 139,393.19

7.8
supplay and fix curb stone work& the price including all
necessary work
m 800.00 61.55 61.55 - 49,240.00 49,240.00
TOTAL CARRIED TO SUMMARY
- - - 730,353.19 730,353.19

8.ELECTRICAL INSTALETION
- - -

LIGHT POINT
- - - - -

light point fed through pvc condacter of 2*2.5sqmmin

remopllastic conduit of 13mm under surfece including
junction boxes with covers and screw taype conector
with insulating caps as well as flush mounted swiches
8.03 no 700.00 - 89.00 89.00 - 62,300.00 62,300.00
Socket outlet - - - - -
 flush mounting socket out lets of 10/16A 220 volts with
earthing contact taype SCHUKO in thermoplastic
condits of dia 16 mm fed through pvc condacter of 3*2.5
sq.mm all complet the price include chiesling & cover
with cement chiesling part.
8.04 no 800.00 - 35.00 35.00 - 28,000.00 28,000.00

flush mounting socket out lets the point ,supplaying

remain material to full fill the job..
8.05 no 800.00 - 10.00 10.00 - 8,000.00 8,000.00

light fittings and lamps for equvalent connectted and

tested including lampsand accessories complet
8.07 - - - -

a.liper 022 236 with 2*TLD 36 W fl.lamps

no 1,500.00 - 8.00 8.00 12,000.00 - 12,000.00
supplay and install power supplay cable
8.08 - - - - -
b.5*4 sqmm in pp of 32 mm ml 2,000.00 - 6.00 47.00 53.00 12,000.00 94,000.00 106,000.00
TOTAL CARRIED TO SUMMARY
- - 24,000.00 192,300.00 216,300.00

9.BRICK& GRANITE WORK

- - - -

supplay and fix 3cm granite as shown in the ditail

drowing
9.01 m2 6,000.00 - 3.08 3.08 18,480.00 - 18,480.00

water supplay pipes shall be ppr and be fixed to walls

with metal
9.02 - - - -

a. dia. 20 mm
ml 500.00 - 30.00 30.00 - 15,000.00 15,000.00
supplay and fix gate valve made of brass of bronze parts
9.03 - - - - -

a.dia . 20 mm
pce 600.00 - 10.00 (4.00) 6.00 6,000.00 (2,400.00) 3,600.00

supplay and fix doble bowl stainless steel kitchen sink

with plug chain hoder & drain pipe & mixing foucet
9.04 pce 2,000.00 - 8.00 8.00 - 16,000.00 16,000.00

supplay and lay internal upvc wast and vat pipes

according to where shown on the drowings complet with
all the necessory fittings
9.05 - - - - -
a. dia. 50 mm
ml 200.00 - 15.00 15.00 3,000.00 - 3,000.00
b.dia .80 mm
ml 250.00 - 24.00 24.00 - 6,000.00 6,000.00
TOTAL CARRIED TO SUMMARY - - 27,480.00 34,600.00 62,080.00
TOTAL B 61,105.00 975,262.19 1,036,367.19
Contractor:------------------------------------ Supervisor:----------------------------

Date:---------------------------------------- Date:--------------------------------
Location:- Addis Ababa
Owner:- akaki kality sub city adminstretion design construction w office
Consultant:- adugna kebu Architects and Engineers
Contractor:- yori engineering

Takeoff sheet

T/ D S Description Works T/ D S

1. ROOFING WORK
28.40 Length =28.4m
pvc dowom pipe 27.00 width =27m
8.00 0.50
8.00 ml total length of pvc dowon pipe 383.40 m3 volume of bulk excavetion
2.FINISHING
pointing work 653.80 m3 total volume of bulk excavetion
21 2.76 Length =1.63+1.13=2.76m 7.5 cart away
0.70 Height=0.70m bulk=653.80
40.57 m2 total area of pointing work cartaway=10*16=160

3 .FLOORING WORK 829.00 cartaway=653+160=829

skerting work 829.00 m3 total volume of cartaway
Length =18.6m 7.6 back fill
18.60 33.80 Length =33m
18.60 m total length of skerting 16.00 width =16m
0.40
marble for corider & landing 216.32 m3 volume of back fill
3.10 Length =3.10m
3.10 m total length of marble 28.40 Length =28.4m
6.'PAINTING 27.00 width =27m
6.7 . Brick wall varnish paint 0.40
22.5 2.76 306.72 m3 volume of back fill
0.75 Height=0.75m 523.04 m3 total volume of back fill
46.64 m2 total area of brick paint work 7.7. terazo work
7.SITE WORK
18.00

7.1 maintain precast concret pavment

Length 8.30
88.14 =32.25+32.25+15.32+10.32=90.14m 149.40 m2 total area of terazo work
1.00 width =1m 7.8. curb stone work
88.14 m2 total area of pavment work

7.4 bulk excavetion for site work

61.55 L=(15.8*2)+11.5+10.35+8.1=61.55
33.80 Length =33.80m 61.55 m total length of curb stone
16.00 width =16m
0.50
270.40 m3 volume of bulk excavetion
-

Contractor:-________________________ Supervisor:________________________

Date______________ Date______________
project:- ehio japan G+4 remaining work
Location:- Addis Ababa
Owner:- akaki kality sub city adminstretion design construction w office
Consultant:- adugna kebu Architects and Engineers
Contractor:- yori engineering
Takeoff sheet for Main Contract
T/ D S Description Works
septic tank 10 m3

sub structure
18 20.70 6. painting work 10 2.76 Length =1.63+1.13=2.76m

2.80 0.75 Height=0.75m

1,043.28 m2 total area of 1st- 3rd floor wall paint 20.70 m2 total area of brick paint work

9.BRICK& GRANITE WORK

3 50.00 16.00 0.63 9.01 .granite work
2.80 1.40

420.00 m2 total area of 1st- 3rd floor corider wall paint 14.11 m2 area of granite
16.0 1.10
2 32.00 0.21
2.90 3.70 m2 area of granite
185.60 m 2
area of ground wall paint for two classes 17.81 m2 total area of granite
45.70
2.80 9.04 supplay and fix doble bowl stainless steel kitchen sink
127.960 area of ground wall paint 8.00
#REF! m2 total area of wall plastic & sythetic paint 8.000 pce total no. of kichen sink
6.1 plastic paint
#REF! m2 total area of plastic paint
6.2 sythetic paint
#REF! m2 total area of sythetic paint
8.00 6.5 one coat of plastic paint for ceiling
5.40
43.20 m2 area of chipwood paint

15.20
15.85

240.92 m2 area of chipwood paint

3.95
5.87
23.187 area of chipwood paint
5.80
3.70
21.46 m2 area of chipwood paint

1 5.05
2.90
14.65 m2 area of chipwood paint

1 5.00
2.60

13.00 m2 area of chipwood paint

356.412 m2 total area of chipwood ceiling paint

6.5 three coat of plastic paint for ceiling

7.00
5.20
36.400 m2 total area of chipwood ceiling paint

Contractor:-________________________ Supervisor:________________________
Date______________ Date______________
Location:- Addis Abeba

Owner:- Addis Abeba akaki kality sub-city adminstration

design&construction works office
Consultant:- Adugna kebu Architects and Engineers
Contractor:- yori engineering
variation & additional work
NO Description Amount
A. SUPER STRUCTURE
1 ROOFING WORK 2,000.00
2 FINISHING 13,991.13
3 FLOORIING 7,130.00
4 METAL WORK -
5 GLAZING -
6 PAINTING 6,995.57
7 SITE WORK
ELECTIRICAL 752,866.79
INSTALATION
8 WORK 222,900.00
9 SANITARY WORK 69,640.00

10 10 M3 SEPTIC TANK -
SUBTOTAL 1,075,523.48

Contractor:-________________________ Supervisor:________________________
Date______________ Date______________
____________________
project:- ethio-japan G+4 remaining work
Location:- Addis Abeba
Owner:- Addis Abeba akaki kality sub-city adminstration design&construction
works office
Consultant:- Adugna kebu Architects and Engineers
Contractor:- yori engineering

varetion & additional work

Item No Description Unit Qty Unit Rate TOTAL PRICE
1. ROOFING WORK

Supply and fix 8MM THIck chipwood ceiling

1.10 fixed to 5*4 zigba battens c/c 60cm. The batten
is fixed to the euqulyptus tress member with nail
price shall include zigba batten and all the
necessary material work to full fill the job. m2 -
1.20
supply and fix 33 cm gauge 28 copping ml -

pvc down pipe of diameter 110mm attached to

1.30
external wall surface with leader straps c/c
150cm and finally painted with two coats of
synthetic paint. ml 8.00 250 2,000.00
TOTAL CARRIED TO SUMMARY 2,000.00

2. FINISHING
applay two coats of plastering in cement mortar
2.10 mix ratio 1;3 up to receive gypsum to internal
wall. m2 -
2.20 apply pointing for brick wall m 2
46.64 300.00 13,991.13
applay two coats of plastering in cement mortar
2.30 mix ratio 1;3 up to receive gypsum to
soffit ,beam,colomen edge of window& door. m2 -
applay two coats of plastering in cement mortar
2.40 mix ratio 1;3 up to receive quartiz to external
wall. m2 -
2.50 applay gypsum to internal wall, corrider wall ,to
resive painting m2 -
2.60 applay gypsum soffit to resive painting m 2
-

2.70
applay two coats of black board paint m2 -
TOTAL CARRIED TO SUMMARY
13,991.13
 3.FLOORING
3.10 demolish the existing ceramic floor & cartaway 5
km far from site m2 -
supplay and fix 600*600*10mm.ceramic floor of
approved taype bedded with cement sand mortar
3.20
(1:3).price shall include an average 10 cm thick
cement mortar backing and grouting with white
cement . m2 -
3.30 apply quality filler for ceramic floor and clearing
the floor. m2 -

3.40 supplay and fix 600*600*10mm.porcelin skertig

with cement sand mortar mix ratio(1:3). ml 18.60 200.00 3,720.00
3.50 supplay and fix marble with cement sand mortar
mix ratio(1:3) -
a.for door sill (2cm thick & 25 cm wide) ml -
b.2 cm thick & 25 cm wide for landing & corider
edege to protect ceramic the price include
chanfered and groove (it shoude be chamfered &
groove ml 3.10 1,100.00 3,410.00

c.trade size -145*30*3cm with cement sand

mortar mix ratio(1:3) the price include chamfer. ml -
d.rizer size 145*13*2 cm with cement sand
mortar mix ratio (1:3). ml -
TOTAL CARRIED TO SUMMARY 7,130.00
4'. METAL WORK
maintain the existing door the price including
4.1 cutting welding, 1 coat antirust & two coat of
synthetic paint. pce -
maintain & weld the existing hand rail & finaly
4.2 paint with three cots of synthetic paint the price
shall include chieseling & all necessary works to
full fil the job. ml -
TOTAL CARRIED TO SUMMARY -
5'. GLAZING
supplay and fix 4mm thick clear glass to doors &
5.1 windows with proper sticking putty and screw
placed in metal frames. m2 -
TOTAL CARRIED TO SUMMARY
-
 6.'PAINTING
6.1 aplay one of plastic to interinal wall ,beam,
columen edage of window and door. m2 -
6.2 aplay one of synthetic to interinal wall ,beam,
columen edage of window and door. m2 -
6.3 aplay one of plastic paint to for sofft ,beam,
columen edage of window and door. m2 -
6.4 applay quartiz paint to external wall surface. m2 -
6.5 applay one coat of plastic paint to for chipwood
ceiling. m2 -
6.6 applay three coat of plastic paint to for chipwood
ceiling. m2 -
6.7
applay paint for brick wall with varnish. m2 46.64 150.00 6,995.57
6.8 applay three coat of plastic paint to for window
glass.. m2 -
TOTAL CARRIED TO SUMMARY
6,995.57
7.SITE WORK
maintain precast concrest pavment around the
7.1 bulding.the price include all theworks to full fill
the job m2 108.17 1,200.00 129,801.60
maintain the existing concret haif dich size
7.2 dia.30cm the priice incloude all the works to
full fill the job. ml -
maintain the existing concret curb stone & the
7.3 price include all necessary work full fill the
work. ml -
7.4
bulk excavetion for SITE WORK up to depth
50 cm m2 653.80 300.00 196,140.00

7.5
cart away the excess excaveted material to
covainent plaace of maximum distance 5kms
M3 813.80 100.00 81,380.00
7.6
back fill around site work layers not
exceeding 50 cm thick. 523.04 300.00 156,912.00
7.7 supplay and fix 40cm*40cm terazo work 149.40 933.02 139,393.19
7.8
supplay and fix curb stone work& the price
including all necessary work 61.55 800.00 49,240.00
TOTAL CARRIED TO SUMMARY 752,866.79
8.ELECTRICAL INSTALETION

main distrubution bord (MDB) for recess

mounting with lockable door including phase
8.1 bars,neutral and earth bars,connection
terminal and consisting of 1 pc ACB of
20A ,3-phese 5 pcACB of16A ,1-phase

complet with phese bar fixing accessories and

earthing no -
 main distrubution bord (sDB) for recess
mounting with lockable door including phase
8.02 bars,neutral and earth bars,connection
terminal and consisting of 1 pc ACB of
20A ,3-phese 3 pcACB of16A ,1-phase
-
complet with phese bar fixing accessories and
earthing no -
LIGHT POINT -

light point fed through pvc condacter of

2*2.5sqmmin remopllastic conduit of 13mm
8.03
under surfece including junction boxes with
covers and screw taype conector with
insulating caps as well as flush mounted
swiches
no 87.00 700.00 60,900.00
a.flush mounting double pole switch
no 10.00 800.00 8,000.00
b.flush mounting 2 way switch no -
c.flush mounting 2 pole+ 1pole switch
no -
d. flush mounting intermidatee switch
no -
Socket outlet -

flush mounting socket out lets of 10/16A 220

volts with earthing contact taype SCHUKO
8.04
in thermoplastic condits of dia 16 mm fed
through pvc condacter of 3*2.5 sq.mm all
complet the price include chiesling & cover
with cement chiesling part.
no 35.00 800.00 28,000.00
flush mounting socket out lets the
8.05 point ,supplaying remain material to full fill
the job.. no 10.00 800.00 8,000.00
Tv terminal boxwith locable door size
8.06 10*10*10 cm the price include chiesling &
covering with cement mortar
no -
light fittings and lamps for equvalent
8.07 connectted and tested including lampsand
accessories complet -
a.liper 022 236 with 2*TLD 36 W fl.lamps
no 8.00 1,500.00 12,000.00
b.liper 022 136 with 1*LED 36 w fl.lamps
no -
8.08 supplay and install power supplay cable -
a.3*25/16 sq mm in pvc of 75mm from
EEPCO to MDB ml -
b.5*4 sqmm in pp of 32 mm ml 53.00 2,000.00 106,000.00
 c. 1*16 sqmm in pp of 19mm for grounding
ml -
construct manhole with doble birck wall
8.09
internaly plasterd with remuvabile reinforced
concret cover (for all bulding )cover thickness
8cm size a)500*500*600mm
no -

supplay and install earthing system with rod

diam .16mm,length 240 cm manhole of diam
8.1 50 cm depth of 50cm with base slab of 8cm
thick and remuvable reinforced concret cover
8cm thick& all the neccessories.
no -
TOTAL CARRIED TO SUMMARY 222,900.00
9.BRICK& GRANITE WORK
9.01
supplay and fix 3cm granite as shown in the
ditail drowing m2 3.94 6,000.00 23,640.00
9.02
water supplay pipes shall be ppr and be fixed
to walls with metal -
a. dia. 20 mm
ml 30.00 500.00 15,000.00
9.03
supplay and fix gate valve made of brass of
bronze parts -
a.dia . 20 mm pce 10.00 600.00 6,000.00
supplay and fix doble bowl stainless steel
9.04 kitchen sink with plug chain hoder & drain
pipe & mixing foucet
pce 8.00 2,000.00 16,000.00
supplay and lay internal upvc wast and vat
9.05
pipes according to where shown on the
drowings complet with all the necessory
fittings -
a. dia. 50 mm ml 15.00 200.00 3,000.00
b.dia .80 mm ml 24.00 250.00 6,000.00
c.dia 110 mm ml -
9.06
construct manhole with doble bircks or
equvalent materials no -
supplay and fix floor drain made of polished
9.07 steel apropretly complet with p-small trap &
all necessory fiting -
a. diametre 80 mm no -
TOTAL CARRIED TO SUMMARY 69,640.00
Location:- Addis Ababa
Owner:- akaki kality sub city adminstretion design construction w office
Consultant:- adugna kebu Architects and Engineers
Contractor:- yori engineering
Takeoff sheet
T/ D S Description Works T/ D S
1. ROOFING WORK
28.40 Length =28.4m
pvc dowom pipe 27.00 width =27m
8.00 total length of pvc dowon 0.50
8.00 ml pipe 383.40 m3 volume of bulk excavetion
2.FINISHING
pointing work 653.80 m3 total volume of bulk excavetion
23 2.76 Length =1.63+1.13=2.76m 7.5 cart away
0.75 Height=0.75m bulk=653.80
46.64 m 2
total area of pointing work cartaway=10*16=160
3 .FLOORING WORK 813.80 cartaway=669+160=829
skerting work 813.80 m3 total volume of cartaway
Length =18.6m 7.6 back fill
18.60 33.80 Length =33m
18.60 m total length of skerting 16.00 width =16m
marble for corider & 0.40
landing 216.32 m3 volume of back fill
3.10 Length =3.10m
3.10 m total area of marble 28.40 Length =28.4m
6.'PAINTING 27.00 width =27m
6.7 . Brick wall varnish
paint 0.40
23 2.76 Length =1.63+1.13=2.76m 306.72 m3 volume of back fill
0.75 Height=0.75m 523.04 m3 total volume of back fill
46.64 m2 total area of brick paint work 7.7. terazo work
7.SITE WORK 18.00
7.1 maintain precast
concret pavment 8.30
Length
=32.25+32.25+15.32+10.32
90.14 =90.14m 149.40 m2 total area of terazo work
1.20 width =1m 7.8. curb stone work
108.17 m2 total area of pavment work
7.4 bulk excavetion for site
work 61.55 L=(15.8*2)+11.5+10.35+8.1=61.55
33.80 Length =33.80m 61.55 m total length of curb stone
16.00 width =16m
0.50
270.40 m3 volume of bulk excavetion

Contractor:-________________________ Supervisor:________________________
Date______________ Date______________

project:- Somali Dispalaced project site work

Location:- Addis Ababa

Owner:- Addis Ababa House construction Burea

Consultant:-
Contractor:-

Additon and Changed

Work

1.1'.Supply and fix G-30

galvanized flat metal
sheet gutter fixed to truss
with 0.4trap.
Development length
330mm. Price shall
include metal
bracket,support, painting
and other necessary
accessories
64 7.1 Length(L)=7.1m,
454.400 m1 Total

1.2'.Supply and fix 75

mm diameter PVC down
pipe as per the drawing,
price shall include metal
strap supports c/c
1000mm, wire strainer
and all other necessary
accessories
64 3.8 Length(L)=3.8m,
243.200 m1 Total
 1". Supply and fix keraro
fascia board 250x25mm.
Price shall includes one
coat primary and two
coats of varnish paint and
other necessary activity
needed to complete work
64 7.10 Length(L)=7.1m,
#REF! m3 Total Curb Stone works

Supervisor:________________________
Date______________
project:- ehio japan G+4 remaining work
Location:- Addis Ababa
Owner:- akaki kality sub city adminstretion d
Consultant:- adugna kebu Architects and En
Contractor:- yori engineering
Takeoff sheet for Main Contract
T/ D S Description Works
septic tank 10 m3
5.30 sub structure
1.Excavetion & earth
2.90 work
1.70 1.1 bulk excavetion
total volume of bulk
26.13 m 3
up to 150cm
1.2 bulk excavetion
5.30 above150cm
2.90
1.30
19.98 m3 total volume of bulk above 150cm
1.3 back fill around
5.30 foundetion
2.90
0.30
4.61 m3 volume of back fill
 Length
=5.3+5.3+2.9+2.9=16.40
16.40 m
0.15 width =0.15m
2.75 Height=2.75m
6.77 m3 volume ot back fill
11.38 m3 total volume of back fill
1.4 cartaway
1.1 bulk =26.13
1.2 bulk =19.98
46.11 26.13+19.98=46.11
46.11 m2 total volume of cartawey
2.concret work
2.1 5cm lean concret
length
12.80 =5+5+2.6+2.6=12.8m
0.60 width =0.6m
7.68 m2 total area of lean conceret work

10 cm thick bottom mass

concret

5.00 Length =5m

2.60 width =2.6m
13.00 m2 total area of mass conceret work

5.00 2.2 top RC slab

2.60 Length =5m
width =2.6m
0.15 thickness=0.15m
1.95 m3 total area of RC conceret work
2.3 .formwork
2 5.00 Length =5m
2.60 width =2.6m
26.00 m2 total area of formwork

3. masonry
3.1 stone masonry wall
 Length=5+5+1.4+1.4=12.
12.80 8m
0.60 width=0.6m
2.65 Height=2.65m
20.35 m2 Sum

Contractor:-________________________ Supervisor:________________________
Date______________ Date______________
project:- ethio-japan G+4 remaining work
Location:- Addis Abeba
Owner:- Addis Abeba akaki kality sub-city adminstration design&construction
Consultant:- Adugna kebu Architects and Engineers
Contractor:- yori engineering

varetion & addi

Item No Description Unit
1. ROOFING WORK

pvc down pipe of diameter 110mm attached

1.30 to external wall surface with leader straps c/c
150cm and finally painted with two coats of
synthetic paint. ml
TOTAL CARRIED TO SUMMARY
2. FINISHING
2.20 apply pointing for brick wall m2
TOTAL CARRIED TO SUMMARY
3.FLOORING
supplay and fix 600*600*10mm.porcelin
3.40 skertig with cement sand mortar mix
ratio(1:3). ml

b.2 cm thick & 25 cm wide for landing &

corider edege to protect ceramic the price
include chanfered and groove (it shoude be
chamfered & groove ml
TOTAL CARRIED TO SUMMARY
5.1 6.'PAINTING
6.5 applay paint for brick wall with varnish. m2
6.6 TOTAL CARRIED TO SUMMARY
6.7 7.SITE WORK
maintain precast concrest pavment around
6.8 the bulding.the price include all theworks to
full fill the job m2
bulk excavetion for SITE WORK up to
depth 50 cm m2
cart away the excess excaveted material
7.2 to covainent plaace of maximum distance
5kms M3
back fill around site work layers not
7.3
exceeding 50 cm thick.

7.4 supplay and fix 40cm*40cm terazo work

supplay and fix curb stone work& the

7.5
price including all necessary work

7.6 TOTAL CARRIED TO SUMMARY

7.7 8.ELECTRICAL INSTALETION

light point fed through pvc condacter of

2*2.5sqmmin remopllastic conduit of
13mm under surfece including junction
7.8
boxes with covers and screw taype
conector with insulating caps as well as
flush mounted swiches
no
a.flush mounting double pole switch
no
a.liper 022 236 with 2*TLD 36 W fl.lamps
no
8.06 b.5*4 sqmm in pp of 32 mm ml
8.08 TOTAL CARRIED TO SUMMARY
8.09 9.BRICK& GRANITE WORK
supplay and fix 3cm granite as shown in
8.1
the ditail drowing m2
water supplay pipes shall be ppr and be
fixed to walls with metal
a. dia. 20 mm ml
supplay and fix gate valve made of brass
9.01
of bronze parts
9.02 a.dia . 20 mm pce

supplay and fix doble bowl stainless steel

kitchen sink with plug chain hoder &
drain pipe & mixing foucet
pce
supplay and lay internal upvc wast and
vat pipes according to where shown on the
9.03
drowings complet with all the necessory
fittings

a. dia. 50 mm ml
9.04 b.dia .80 mm ml
9.05 TOTAL CARRIED TO SUMMARY
ration design&construction works office

varetion & additional work

Qty Unit Rate TOTAL PRICE

8.00 250 2,000.00

2,000.00

46.64 300.00 13,991.13

13,991.13

18.60 200.00 3,720.00

3.10 1,100.00 3,410.00

7,130.00

46.64 150.00 6,995.57

6,995.57
108.17 1,200.00 129,801.60

653.80 300.00 196,140.00

813.80 100.00 81,380.00

523.04 300.00 156,912.00

149.40 933.02 139,393.19

61.55 800.00 49,240.00

752,866.79

87.00 700.00 60,900.00

10.00 800.00 8,000.00

8.00 1,500.00 12,000.00

53.00 2,000.00 106,000.00
 186,900.00

3.94 6,000.00 23,640.00

30.00 500.00 15,000.00

-
10.00 600.00 6,000.00

8.00 2,000.00 16,000.00

-
15.00 200.00 3,000.00
24.00 250.00 6,000.00
46,000.00