Professional Documents
Culture Documents
Abcde
Abcde
Abcde
PROJECT NAME :-
LOCATION :- OROMIA, EAST HARARGHE , wereda kersa
CLIENT:- EAST HARARGHE ZONE HEALTH OFFICE
CONTRACTOR :-Anas Gamachu Umar fi sharikota SMALL ENTERP
MOBILIZATION PERIOD:- 90 working days
Value of
Work(Birr) without %
VAT
1
2
3 Metal Works 118,744.09 275.46%
4 concret work 228,060.35 529.05%
5 Painting 69,521.62 161.27%
6 HCB work 90,761.32 210.55%
7 Eletrical Instalation 22,161.00 51.41%
8 excavation and earth work) 43,107.59 1227.74%
masonary work 69,460.72
glazing 3,521.24
plastering and pointing 64,729.01
paving and flooring 112,845.85
13 TOTAL(A*+B) 981991.13
rebate ____
Total with vat 1129289.80
CAS
PROJECT NAME :-
LOCATION :- OROMIA, EAST HARARGHE , WOREDA ke
CLIENT:- EAST HARARGHE ZONE HEALTH OFFICE
CONTRACTOR :-Anas Gamachu,Umar fi shariikota SMALL ENTER
MOBILIZATION PERIOD:-
EQUI
PROJECT NAME :-
LOCATION :- OROMIA, EAST HARARGHE , WOREDA
CLIENT:- EAST HARARGHE ZONE HEALTH OFFICE
CONTRACTOR :-MAHAMAD , KADIR & SMALL ENTERPRISE
MOBILIZATION PERIOD:- 90 working days
Equipments Type Unit
1 spade pc
2 hoe pc
3 pick axes pc
4 digging bar Robin pc
5 measuring box pc
6 head pan pc
7 masonery trowel (spoon) pc
8 measurement tape 5m&50m m
9 float pc
10 wheel barrow pc
11 crow bar pc
12 brick hammer pc
13 Plumb Bob m2
14 Measuring Box pc
15 hand saw pc
16 spirit level pc
17 pvc cuter pc
18 pipe cuter pc
19 water pump pc
MAN P
PROJECT NAME :- CONSTRUCTION
LOCATION :- OROMIA, EAST HARARGHE , kersa WOREDA
CLIENT:- EAST HARARGHE ZONE HEALTH OFFICE
CONTRACTOR :-Anas Gamachu Umar fi sharikota & SMALL ENTE
MOBILIZATION PERIOD:-
LABOUR FORCE
1 Project Engineer
2 Civil Engineer
3 site surveyer
4 Forman
5 Administrator
6 Purchaser & Cashier
7 Secretary
8 Store keeper
9 Guards
10 PVC linking jobber
11 Mason and concrete worker
12 Gutter jobber
13
14 Daily labourers
Total
MATER
PROJECT NAME :-
LOCATION :- OROMIA, EAST HARARGHE , WOREDA
CLIENT:- EAST HARARGHE ZONE HEALTH OFFICE
CONTRACTOR :-Anas Gamachu Umar fi sharikota & SMALL ENTE
MOBILIZATION PERIOD:-
MATERIALS Unit
cement bags
sand M3
stone M3
gravel M3
Dia 8mm bars kg
roof gutter G-30 galvanized flat metal sheet ml
3*40mm flat iron ml
RHS 80*80*3mm support kg
RHS25*25*2.5mm angle iron kg
20m3 pvc water tanker pc
Dia 150mm UPVC PIPE ml
MACH
PROJECT NAME :-
LOCATION :- OROMIA, EAST HARARGHE , kersa WOREDA
CLIENT:- EAST HARARGHE ZONE HEALTH OFFICE
CONTRACTOR :-Anas Gamachu Umar fi sharikota& SMALL ENTE
MOBILIZATION PERIOD:- SS
vibrator Rental pc
mixer Rental pc
combactor Rental pc
water tunker Rental pc
ud track Rental pc
mason squere Rental pc
MASTER SCHEDULE
wereda kersa
OFFICE
ota SMALL ENTERPRISE
Duration
(Weeks)
YEAR 2014
THREE Month
Month 1 Month 2
WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3
1.00 #REF!
2.00 #REF! #REF!
2.00 59,372.05 59,372.05
2.00 ### ###
2.00
2.00
1.00
#REF! 322,193.21
#REF! #REF!
#REF! 747.42%
#REF! #REF!
30.00%
52.29%
100.00% 82.29%
114,030.18
59,372.05
59,372.05
114,030.18
#REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
5.26% #REF!
5.26% #REF!
10.10% #REF!
10.10% #REF!
338,786.94 322,193.21
338,786.94 660,980.15
30.00% 28.53%
30.00% 58.53%
EQUIPMENT SCHEDULE
WOREDA
OFFICE
ALL ENTERPRISE
YEAR 2014 E.C
Qty THREE Month
Month 1 Month 2
5 WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 1 WEEK 2 WEEK 3
7 1 1 1 1 1 1
8 2 1 1 1 1 1 1
2 2 1 1 1 1 1 1
2 1 1 1 1 1 1 1
2 1 1 1 1 1 1 1
3 1 1 1 1 1 1 1
3 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
3 1 1 1 1 1 1 1
2 1 1 1 1 1 1 1
1 1 1 1 1 1 1
3 1 1 1 1 1 1 1
2 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
3 3
2 2 2 2 2
2 2 2 2 2
2 3 3 3 5 5
13 15 16 16 16 17 17
55.0
10.0
15.0
5.0
20.0
200.0
24.0
46.0
35.0
1.0
18.0
MACHINARIES SCHEDULE
kersa WOREDA
OFFICE
ota& SMALL ENTERPRISE
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1
014
Month
nth 2 Month 3
WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4
34,760.81 34,760.81
### 45,380.66
22,161.00
93.21 147,683.13
EF! #REF!
42% 342.59%
EF! #REF!
nth 2
53%
53%
80.15
93.21
Month
4 E.C
10.10% #REF! 34,760.81
WEEK 4
3.08% #REF! 34,760.81
71.61%
13.08%
Month 3
808,663.28
147,683.13
3.08% #REF! 45,380.66
WEEK 3
4 E.C
nth 2 Month 3
WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
3 4 4 4 4
5 4 4 4 4
17 17 17 17 17
2 E.C
nth 2 Month 3
WEEK 4 WEEK 1 WEEK 2 WEEK 3 WEEK 4
4 E.C
1
ek 2 Week 3
4 1 2 3 4
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1
1
MASTER WORK SCHEDULE
Project
Micro
:- Gravel
Intersperse
Road from Elpha Station to Shegga Gas Station
Client:Micro Interperse office
Contructor: Hamza, Firomsa fi Shariikoota
Consultant:Meta woreda engineers
2SUPERSTRUCTURE
2.1Wall work 68000.0
2.2Roofing pc 103930.8
2.3jointer pc 116,471.01
2.4 Metal Works pc 35,000.00
2.5 Finishing m2 46,674.00
2.6painting pc 69171.0
2.7electrical installation 1.00
Total B 439,246
TOTAL (A+B) 916801.41
VAT(15%) 137520.21
Grand total 1054321.62
EQUIPMENT SCHEDULE
2SUPERSTRUCTURE
2.1Wall work 39280.0
Total B 39,280
TOTAL (A+B) 923163.76
VAT(15%) 87252.55
Grand total 1010416.31
EQUIPMENT SCHEDULE
Project;Haro-C/ramis URRAP
Client:Meeta woreda road authority
Contructor: Hamza, Firomsa fi Shariikoota
Supervisor :East hararge road authority
Location;- Meta,East hararge zone
Length;-10.11 km
Subtotal 7692618.96
Material on site
Contingency
Subtotal
Total 7692618.96
VAT(15%) 1153892.84
Grand total with VAT 8846511.80
EQUIPMENT SCHEDULE
Project;Haro-C/ramis URRAP project
Client:Meeta woreda road authority
Contructor: Hamza, Firomsa fi Shariikoota
Supervisor :East hararge road authority
Location;- Meta,East hararge zone
Length;-10.11 km
ITEM
DESCRIPTION
2Earth work
3Culvert and drainage work
Subtotal
Material on site
Contingency
Subtotal
Total
VAT(15%)
Grand total with VAT
EQUIPMENT SCHEDULE
Project;Kullubi-G/biyyo URRAP project
Client:Meeta woreda road authority
Contructor: Hamza, Firomsa fi Shariikoota
Supervisor :East hararge road authority
Location;- Meta,East hararge zone
Length;-5.541 km
Equipments
No
1 Bulldozer
2 Grader
3 Backhoe
4 Sinotrack
5 Compactor
6measurement tape
LABOUR FORCE
no
1 Project Engineer
2 Civil Engineer
3 site surveyer
4 Forman
5 Administrator
6 Purchaser & Cashier
7 Secretary
8 Store keeper
9 Guards
10 Daily labourers
Total
a
2763907.6
1,154,719.69
1,856,616.22
10,703.68
5785947.18
578,594.72
6364541.898
954681.28
7319223.18
a
TypeUnit Qty YEAR 2014 E.C
Three Month
Month 1 Month 2
W1W2 W3 W4W1
pc 1 1 1 1
pc 1 2 1 1 1 2
pc 1 2 1 1 1 2
pc 2 1 1 1 1 1
pc 1 1 1 1 1 1
m 3 1 1 1 1 1
ect
koota
ty
YEAR 2014 E.C
Month 1 Month 2
W1W2 W3 W4W1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
5 3 2
9 14 12 11 9
2014 E C
Month 1 Month 2 Month 3
W 3 W 4 W1 W2 W3 W4 W1 W2 W3 W4
EAR 2014 E.C
Three Month
Month 2 Month 3
W2W3W4W1W2W3W4
1 1 1 1 1 1
1 1 1 2 1 1 1
1 1 1 2 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
ANNU
AATU
EAR 2014 E.C
Month 2 Month 3
W2W3W4W1W2W3W4
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
3 3 1 2 1 1
12 12 10 9 11 10 10