Project:Construction of Public Toilet

Location : T/Q Kebele at Gebeya Tera

Owner : Agaro City Municipality

Contractor :Kamil and Amir B.C

Consultant:

Previous Payments

No. Date Amount (Birr) Vat 15% (Birr) Amount with VAT(Birr)
1 Advance Paymen 252,135.85 37,820.38 289,956.224
2 Advance repaid previous -
3 Advance repaid 150,901.34 22,635.20 173,536.54
Advance total repaid 150,901.34 22,635.20 173,536.54
adavance remain todate 101,234.51 15,185.18 116,419.68
1 Previous Payment
 We certify that the contractor is now entitled to the sum of Birr

Certified by
Name
Signature
Date
 Main Contract: 1,385,376.45

Amended Contract:

Variation Order:
Grand Total 1,385,376.45

Vat 15% 207,806.47

Total with out VAT Sum: 1,593,182.92

Amount (Birr )
Total current exe 624,973.39
VAT 15% 93,746.01
Sum 718,719.40

DeductionsAmount (Birr )

Rebate 0%

Retention 5% 31,248.67

Penalty

Advance
Repayemnt 20% 143,743.88
 Other loan /sand loan/ -

TOTAL 174,992.55
total without vat 472,805.96
Vat (15%) 70,920.89
otal Sum due to contractor

543,726.85
d to the sum of Birr

Approved by
Name
Signature
Date
 PROJECT :- TOILET BUILDING

OWNER :- AGARO MUNCIPAL

CONSULTANT :-
LOCATION :-IAround AGARO MARKET CENTER(gebaya tera)
Quantity Amount
DESCRIPTION UNIT U.PRICE Contrat AMOUNT
ITEM previous previous
QUANTITY current todate current todate

A. SUBSTRUCTURE

1. EXCAVATION & EARTHWORKS

Site cleaning to remove top soil to an average depth of 66.24 66.24 2,896.01 2,896.01
1.1 m² 66.24 43.72 2,896.01
25cm starting from N.G.L
Pit Excavation from reduced level to the depth of 93.24 93.24 62,727.21 62,727.21
1.2 m³ 93.24 672.75 62,727.21
6000mm
Back fill around masonry wall and compacted layers not 16.80 16.80 9,886.55 9,886.55
1.3 m³ 16.80 588.485054348 9,886.55
exeeding 20mm thick
Trench excuvation for stone masonry icluding working 7.98 7.98 3,383.20 3,383.20
1.4 space of 5cm m³ 7.98 423.96 3,383.20

25cm thick basaltic or equivalent stone hard-core and 9.76 9.76 2,728.90 2,728.90
m² 9.76 279.6 2728.896
1.5 blinded with crushed stone.
Cart away surplus excavated material to appropriate site 21,095.26 21,095.26
m³ 196.94 107.113 21,095.26 196.94 196.94
1.6 as per the Engineer instruction
TOTAL CARRIED TO SUMMARY .....……………............................................. 102,717.13 - 102,717.13 102,717.13
- -
2. MASONRY WORKS - -
50cm Basaltic stone Masonry or equavalent work for m³ 42.6 3655.85 155739.21 42.6 42.60 155739.21 155,739.21
2.1 retianing wall of letrine

2.2 50cm. Thick stone masonry under grade beams bedded m³ 5.664 3655.85 20706.7344 5.66 5.66 20706.7344 20,706.73
on cement mortar (1:3) mix below ground level.
2.3 ditto.but above ground level m³ 6.768 3917.76 26515.39968 6.768 6.77 26515.39968 26,515.40
TOTAL CARRIED TO SUMMARY .....……………............................................. 202,961.34 - 202961.3441 202,961.34

- -

3. CONCRETE WORKS - -
5cm thick lean concrete in C-7, 150kg cement/m³ under m² 15.54 246.27 3827.0358 15.54 15.54 3827.0358 3,827.04
3.1 masonry with mix ratio 1:2:7

3.2 5cm thick lean concrete in C-7, 150kg cement/m³Inside of m² 9.44 246.27 2324.7888 9.44 9.44 2324.7888 2,324.79
Pit under hard core and retaining wall with mix ratio 1:2:7

3.3 Reinforced concrete in C-25, 360kg cement/m³ filled into - -

formworks and vibrated around rod reinforcement. Steel
and formworks measured separately.
a) Grade beam m³ 1.34 8356.03 11230.50 1.34 1.34 11230.50432 11,230.50
b) 10cm. thick ground floor Slab with C-25 concrete wti m2 29.56 852.54 25,201.08 29.56 29.56 25201.0824 25,201.08
mix ratio of 1:2:3
TOTAL CONCRETE .....……………............................................. 42,583.41 - 42583.41132 42,583.41
- -
Formwork - -

3.3 Provide, cut and fix in position sawn zigba formworks to:-

a. grade beam and Suspended floor slab m² 21.76 738.81 16,076.51 21.76 21.76 16076.5056 16,076.51
TOTAL FORMWORK .....……………............................................. 16,076.51 - - 16076.5056 16,076.51
Plastering work - - -
Re Bar - - -

3.5 Steel reinforcement according to drawing. Price includes - - -

cutting, bending, placing in position and tying wires.
a. Grade beam - - -
Dia 8 deformed bar Kg 127.12 257.79 32770.49 127.12 127.12 32770.49037 32,770.49
Dia 12 ditto Kg 134.27 185.2 24865.99 134.27 134.27 24865.98912 24,865.99
Dia 10 deformed bar in floor slab Kg 267.43 185.2 49528.50 267.43 267.43 49528.4953 49,528.50
TOTAL RE BAR.....……………............................................. 107,164.97 - 107164.9748 107,164.97
165,824.89 - 165824.8917 165,824.89
TOTAL CARRIED TO SUMMARY .....……………............................................. - -
 B. SUPER STRUCTURE - - -
1.1 1. CONCRETE WORKS - - -

Reinforced concrete in class C-25, 360kg. cement/m³

filled into formworks and vibrated around rod - - -
reinforcement, steel and formwork measured separately.

a. Top tied beam m³ 1.44 8356.03 12032.68 1.44 1.44 12032.6832 12,032.68
b. Elivation Column m³ 0.72 8356.03 6016.34 0.72 0.72 6016.3416 6,016.34
TOTAL CONCRETE .....……………............................................. 18,049.02 - 18049.0248 18,049.02
1.2 Re Bar - - -
Steel reinforcement according to structural drawing price
shall include cutting, bending, placing in position and tying - - -
wires.
a. Elivation Column and Top tied beam - - -
Dia. 8 deformed bar Kg 106.76 257.79 27520.80 106.76 106.76 27520.7968 27,520.80
Dia. 12 ditto Kg 197.30 185.2 36539.19 197.30 197.30 36539.18957 36,539.19
TOTAL RE BAR.....……………............................................. 64,059.99 - 64059.98637 64,059.99
Formwork - -

1.3 Provide, cut and fix in position sawn zigba formworks to:- -

a. Elivation Column m² 14.40 762.16 10975.10 14.40 14.40 10975.104 10,975.10

b. Top tied beam m² 14.40 840.653 12105.40 14.40 14.40 12105.4032 12,105.40
TOTAL FORMWORK .....……………............................................. 23,080.51 - 23080.5072 23,080.51
TOTAL CARRIED TO SUMMARY .....……………............................................. 105,189.52 - 105189.5184 105,189.52
- -
2. Masonary Work - -
2.1 BLOCK WORKS -

2.1 20cm thick HCB wall bedded in cement mortar 1:3 m² 61.20 1286.74 78748.49 61.20 61.20 78748.488 78,748.49
internally and externally left for plastering.

2.2 m² 48.80 1051.66 51321.01 48.80 48.80 51321.008 51,321.01

15cm thick HCB wall bedded in cement mortar 1:3
internally and externally left for plastering
- 0 -
TOTAL CARRIED TO SUMMARY .....……………............................................ 130069.50 - 130069.496 130,069.50

3. FINISHINGS - -

Apply two coats of plaster in cement mortar(1:3) up to

3.1 fine finish to external wall surfaces and for beams and m² 76.48 363.04 27765.2992 76.48 76.48 27765.30 27,765.30
columns.
Apply three coats of plaster in cement mortar(1:3) up to
3.2 fine finish to internal wall surfaces and exposed beams m² 168.08 462.5 77737 0.00 168.08 168.08 77737.00 77,737.00
and columns.
3cm thick smooth finished cement sand screed(1:3) to
3.4 receive non slipery ceramic m² 33.12 470.59 15,585.94 - 33.12 33.12 15585.94 15,585.94

Supply and lay 120cm wide and 20cm thick pricast

3.5 ml 35.52 889.78 31,604.99 - 35.52 35.52 31604.99 31,604.99
concrete pavement around the building
Supply and lay Q30cm semi circle concrete pipe ditch
3.6 from water with a minimum slope of 2% or natural ml 29.60 3273.56 96,897.38 - 29.60 29.60 96897.38 96,897.38
ground slope
TOTAL CARRIED TO SUMMARY .....……………............................................ 249,590.60 - 249590.60 249,590.60
4. Painting - 0.00 -

4.1 Apply 3 coats of approved type plastic paint to all internal m² 168.08 138.83 23334.5464 168.08 168.08 23334.55 23,334.55
wall & exposed beams & column.

Prepare the surface and apply Quartz paint to all external

4.2 plaster wall surface type of material, size and other m² 76.48 208.233 15925.65984 76.48 76.48 15925.66 15,925.66
components are as per the detail drawing and, price shall
include all the necessary materials, admixtures, and other
necessary things to complet the work.
4.3 Appply 2 coat of plastc paint to ceiling chipwood board m² 32.64 108.81 3551.5584 32.64 32.64 3551.56 3,551.56
TOTAL CARRIED TO SUMMARY .....……………............................................. 42,811.76 - 42811.76 42,811.76
 - -
5. ROOFING - -
- -
G-30 Supply and fix approved standard Decra fixed to
50x70 mm zigba wood purline . Price shall include all
necessary fixing accessories ,fixing of truss and purlins
including edging of roof with 20cm wide timber and guter
and ridges and painting of anti rust for roof covering. All
detail and installation shall be in accordance with the
given drawing drawing. Roof is measured in horizontal
5.1. projection and Truss and purlin are measured elsewhere. m² 48.64 1384.877 67360.41728 48.64 48.64 67360.42 67,360.42

Supply and fix ф100 PVC down pipe fixed to external wall
surface with metal straps c/c 120cm price shall include
5.5 three coats of synthetic paint and every other accessories ml 8 1755.44 8.00 8.00 1755.44 1,755.44
219.43
which are necessary for proper fixation. /Spiral
decorations shall be taken into account according to detail
drawing.
0.00 - 0.00 -
TOTAL CARRIED TO SUMMARY .....……………............................................. 69,115.86 0.00 - 69115.86 69,115.86
6.CARPENTRY AND JOINERY 0.00 - 0.00 -
Supply and fix Chippwood Ceiling price should include all m² 32.64 47375.6544 32.64 32.64 47375.65 47,375.65
6.3 nassacery fixing tools 1451.46
TOTAL CARRIED TO SUMMARY .....……………............................................. 47,375.65 0.00 - 47375.65 47,375.65

7. METAL WORK

All and doors shall be fabricated from metal sheet. All

works should be cut and assembled to sizes and shapes
of the door schedule upon submission of anchor bolts 2
mm thick aluminum cover plates, ASSA key or similar,
door stoppers, kicking plates and other necessary
accessories for completing the work.

Fully Metal Door of 38 LTZ without grill price should be

include all fixing accessories D 1000x3000 cm and top m² 6 5185.3 31111.8 0 6.00 6.00 31111.80 31,111.80
7.1 glazed (2Pcs)

Half glazed Door of 38 LTZ without grill price should be

include all fixing accessories D 100x250 cm and top m² 18 5185.3 93335.4 0 18.00 18.00 93335.40 93,335.40
7.2 glazed (6Pcs)
7.3 Windows of 38LTZ without griill m² 0.64 5185.3 3318.592 0 0.64 0.64 3318.59 3,318.59
7.4 Windows of 38LTZ with griill m² 0.64 5185.3 3318.592 0 0.64 0.64 3318.59 3,318.59
- 0.00 -
TOTAL CARRIED TO SUMMARY .....……………............................................. 131,084.38 131084.38 131,084.38
8. Glass Work -

Supply and fix 4 mm thick clear sheet glass to metal

-
beads and puttied with approved quality of putty

Glass window -
W1 size 400x800cm /2PCS m² 1.28 3254.72 4166.0416
w2 size 400x800cm/2Pcs m² 1.28 3254.72 4166.0416
D2 size 800x500/6Pcs m² 3.6 3254.72 11,716.99
D1 size 100x100/2Pcs m² 0.9 3254.72 2929.248
TOTAL CARRIED TO SUMMARY .....……………............................................. 22,978.32
 9. Sanitary work -
Supply and fix high level WC (Turkish) price include all 69100.64 69,100.64
9.1 no 8.00 8,637.58 69,100.64 - 8.00 - -
necessary materials
9.2 supply and fix hand wash basin(itally) no 2.00 6455.45 12,910.90 - 2.00 - 12910.90 12,910.90
9.8 Supply and fix dia 75 PVC pipe ml 8.00 372.95 2,983.60 - 8.00 - - 2983.60 2,983.60
TOTAL CARRIED TO SUMMARY .....……………............................................. 84,995.14 84995.14 84,995.14

10.Electrical Installation

Supply and install flush mounted stainless steel box sub

distribution bord(sdb-pl) with lockable door, earting lead
9.1 connector and all necessary accessaries consisting of:-
1pcs, ACB of AMP3-PH Pcs 1.00 5725.85 5,725.85

light point including oNe way switch Pcs 8.00 1031.55 8,252.40

8.3 Pcs 10.00 1668.4 16,684.00

Flourecent fitting type philips TMS 012/136 with 1xTLD 36watt
TOTAL CARRIED TO SUMMARY .....……………............................................. 30,662.25

Prepared by: Checked by Approved by

Name._________________________ Name.__________________Name._________________________
Position._______________________ Position._______________ Position._______________________
Signture._______________________ Signture._______________ Signture._______________________
Date .__________________________ Date .__________________Date .__________________________
 TAKE OF SHEET
Constructions Of Toilet
Around AGARO MARKET CENTER(gebaya tera)
Timesi
L*W*H QTY unit DESCREPTION Timesing L*W*H QTY Unit DESCREPTION
ng

A. SUB - STRUCTURE 3.2) Reinforced concrete, class C-25, 360kg

cement/m3 of concrete,
1. Excavation & Earth Work 2.2. Ground slab
1.1. site clearance 1 4.80 10cm thick Top concrete ground floor slab with c-20 grade of
1 9.20 3.50 16.80 m2 concrete for covering Septik tank
7.20 Removal of the top soil at adepth of 250mm
66.24 m2 Total area cleared
16.80 m2 Total concrete Area for ground slab

4.4 2.3) 10cm thick concrete ground floor slab with c-

1.2 Pit Excavation 1 20
Pit Excavation for Septic tank with 25 cm working 2.9 12.76
1 4.20 space m2 A) in 10cm thick bottom slab latrine pit
3.70 29.56 Total concrete Area for ground slab
6.00 c) In Grade Beam
93.24 m3 Total volume of pit Excavation 4 4.80 shorter side beam
2 7.20 0.20
0.50 0.20 0.77 m3 ###
0.70 5.04 m3 2 7.20 longer side beam
2 4.20 0.20 ###
0.50 0.20 0.58 m3
0.70 2.94 m3 1.34 m3 Total
7.98 Total Trench Excavation 3.3 Form Work
101.22 m3 Total Excavation 1 4.8 ###

194.46 Total Excuvation 3.5 16.80 m2 for Slab

1.3 Backfill 2 7.2
2 3.30 Around pit masonry 0.2 2.88 m2 for longer side grade beam
0.25 2 5.2
6.00 9.90 0.2 2.08 m2 for shorte side grade beam
2 7.20 Around Trench Masonry 21.76 m2 Total formwork
0.60 4. Finishing work
0.10 0.86 4.1 Plastering work
4 7.2 A) Internal wall and external wall
10.76 m3 Total m3 Total Backfill 3.15 90.72
Along the longer side
1.5 Cart awey 4 5.2
13.25 m3 1.1 site cleaning (250mm) 3.15 65.52 B) long the short side
194.46 m3 1.2 Pit Excavation and trench excuvation 4 5.2

1 20.8
10.76 m3 1.3 Back fill
196.94 m3 Total Cart away 177.04 m2 total plastering for stone masoner below GL
1 3.70 1.4 Hard Core
7.28
0.40 1.48 m2 Under mass concrete b/n circumfrance masonry and slab deduction of window and door
169.76 total plastering wall
1 3.60 B. SUPER - STRUCTURE
2.30 8.28 1. Concrete Work
9.76 for inside of the pit 6 3.00 A) In Elivation Column
2. Masonry Work for retaining wall 0.20
1 7.1 2.1 Retaing Wall along the longer side 0.20 0.72 m3
6 B.G.L ( Average depth = (0.6+0.4)/2=0.5) 0.72 Total Volume of concrete on column
0.5 21.3 m3 B) In top tied beam
1 7.1 B. Retaing Wall along the Short side 2 7.20 C-25 Concrete with a mix ratio of 1:2:3
6 B.G.L ( Average depth = (0.6+0.4)/2=0.5) 0.20 beam on axis 1,2&3
0.5 21.3 m3 0.25 0.72 m3
42.6 Total Retaing Wall
2.2 Masonry foundation 3 4.80 beam on axis A,B&C

A. 50cm thick hard tranchitic or equivalent stone 0.20

2 7.2 masonry foundation B.G.L
0.4 A long the longer side
0.6 3.456 m3 0.25 0.72 m3
B) long the Short side 1.44 m3 total volume of concrete on grade beam
2 4.6 total masonery work below grownd level
0.4 above GL
0.6 2.208 m3
5.664 m3 Total stone masonry volume blow ground level
2.3 dito 1.5 but above ground level
2 7.2 A )long the longer side
0.6
0.4 3.456 m 3

2 4.6 B) long the Short side

0.4
0.9 3.312
6.768 m3 Total masonery work above grownd level
2. Concrete Work
2.1. Lean concrete
1 4.2
a) Inside of Pit under hard core and retaining wall
3.7 15.54 m2
Lean concrete under masonry at depth of 50mm (C-7
1 23.6 with mix ratio 1:2:7) total length
0.4 9.44 m2
24.98 m2 Total lean concrete work under masonery

TAKE OF SHEET
Constructions Of Toilet
Jimma zone
Timesi
L*W*H QTY unit DESCREPTION Timesing L*W*H QTY Unit DESCREPTION
ng

2. Form work 8. Metal work

 In Elevation Column 8 0.9 Opening For Door and window
24 3 2.5 18 m2 D-2
0.2 14.40 m2 2 1
In Top tied Beam 3 6 m2 D-1 external doors
6 7.2 Along axis 1,2&3 2 0.8
0.2 8.64 m 2 0.4 0.64 m 2
W-1
6 4.8 Along axis A,B&C 2 0.4
0.2 5.76 m 2 0.8 0.64 m 2
W-2
14.40 m2 Total area of Form work on toptied beam 9. Glazing work
4. Block Work 2 0.5
2 6.8 20CMX20X40CM thick Block External wall 0.9 0.9 m2 for main door
3 40.8 m2 Between axis 1&2 4 0.4
2 5.2 0.8 1.28 m2 for windows
3 31.2 m2 ON axis A, &C 8 0.5

2 7.2 0.9 3.6 m2 for top internal doors

Left and right side wall above the top tie beam
1.2 8.64 m2 for 2 windows
1 5.2 5.78 m2 Total glazing area
1.2 3.12 10. Roofing work
total external wall area 1 7.6
83.76 m2
15CMX20X40CM thick Block Internal wall 6.4 48.64 m2 Total area of roof work
1 4.8 11. Sanitary work
3 14.4 m2 Between axis 1-2 2 4 8 no. WC with high level flashing (turkish)
2 3.20 2 1 2 no. Hand wash
2.50 16 m2 2 4 8 ml dia 110 PVC downpipe
1 3.20 12. Electric Installtion
3.00 9.6 1 1 1 Pcs destribution board 1 pcs, ACB of AMP3-PH
4 switch of 16Amp fed through PVC conductor of
2 0.80 2 8 Pcs 3x2.5mm^2
3 Flourecent fitting type philips TMS 012/136 with
2.50 4 2 6 Pcs 1xTLD 36watt

2 0.80
3.00 4.8
48.8 m2 total internal wall area

Deduction area
2 1.00 Opening For Door
3.00 6.00 m2 D- on enternal wall
8 2.10 D- on internal wall
0.90 15.12

4 0.80 opening for window

0.40 1.28 m2 W- on external wall

7.28 m2 Total Deduction area for external

76.48 Total external block area

m2

48.80 total internal Block Work measured separetly

m2 without opening
5. Plastering and other finishing work

1 76.48 three coat of cement plastering for external wall

76.48 m2
including exposed beam and column

2 48.80 Two coat of cement plastering for Internal wall

including exposed beam and column

1.00 97.60 m2
1 76.48 76.48 m2 interior side of external wall
168.08 m2 Total Plastering area of internal wall
2 1 deducted area for doors

5.3 Supply and lay 120cm wide and 15cm thick

2 14.8 pricast concrete pavement around the building
1.2 35.52 ml
5.4) Supply and lay Q30cm semi circle concrete
pipe ditch from water with a minimum slope of
2 14.8 2% or natural ground slope
1 29.60 ml

Painting
76.48 Apply three coat of painting to external wall and
1 76.48 m2 exposed beams and columens
1 168.08 168.08 m2 painting area for internal wall
2 2.75 two coat painting to ceiling
1.65 9.075 m2
2 2.55
1.65 8.415
17.49 m2 Total paint area for ceiling
7. Carpentery and jointery
1 6.8 7.3) Celing Chipwood work
4.8 32.64 m2
 TAKE OF SHEET
Constructions Of toilet
Around AGARO MARKET CENTER(gebaya tera)

sub structure
No. of No. of Length for Diameter
Location Ref. No. Shape Diam. Length (m) Bars Mem. 6 8 10 12 14 16 20 Remark
upper 12 7.60 2 2 30.40
GRADE BEAM on Axis 1&2 lower 12 7.20 2 2 28.80
stirrup 8 0.90 48.00 2 86.40
upper 12 5.40 2 4 43.20
GRADE BEAM on axis A,B&C lower 12 5.20 2 4 41.60
stirrup 8 0.90 36.00 4 129.60

shorter dxn 10 6.80 37 1 251.60

On floor Slab
longer dxn 10 6.20 26 1 161.20
distrib. 8 2.30 19 1 43.70
distrib. 8 3.60 13.00 1 46.80
Total Length 0.00 306.50 412.80 144.00 0.00 0.00 0.00
Weight per m. 0.222 0.395 0.617 0.888 1.208 1.578 2.487
Total weight, kg. 0.00 121.07 254.70 127.87 0.00 0.00 0.00
Total bars in pcs 0.00 25.54 34.40 12.00 0.00 0.00 0.00
Including 5% watage 0.00 127.12 267.43 134.27 0.00 0.00 0.00
supper structure
No. of No. of Length for Diameter
Location Ref. No. Shape Diam. Length (m) Bars Mem. 6 8 10 12 14 16 20 Remark
main 12 3.65 4 6 87.60
Elevation column C 1
striup 8 0.90 16.00 6 86.40
upper 12 7.60 2 2 30.40
Top tied beam on axis 1 & 2 lower 12 7.20 2.00 2 28.80
striup 8 0.90 41.00 2 73.80
upper 12 5.60 2 3 33.60
Top tied beam on axis A,B&C lower 12 5.20 2 3 31.20
striup 8 0.90 36.00 3 97.20
Total Length 0.00 257.40 0.00 211.60 0.00 0.00 0.00
Weight per m. 0.222 0.395 0.617 0.888 1.208 1.578 2.487
Total weight, kg. 0.00 101.67 0.00 187.90 0.00 0.00 0.00
Total bars in pcs 0.00 8.90 0.00 16.44 0.00 0.00 0.00
Including 5% wastage 0.00 106.76 0.00 197.30 0.00 0.00 0.00
6 8 10 12 14 16 20

0.00 34.44 34.40 28.44 0.00 0.00 0.00

Prepared by: Checked by Approved by:

Name._________________________ Name._________________________ Name.__________________
Position._______________________ Position._______________________ Position.____________________________
Signture._______________________ Signture._______________________ Signture.___________________________
PROJECT :-Toilet in Market center construction

Location : Around AGARO MARKET CENTER(gebaya tera)

Contractor : Kamil and Amir B.C
Consultant :
Owner:- Agaro Town Municipality
Total summary
Previous amount Current amount Executed amount
executed executed Todate
Item No Description Contract

1. EXCAVATION & EARTHWORKS 102,716.11 102,716.11 102,716.11

2. MASONRY WORKS 202,961.34 202,961.344 202,961.34
3. CONCRETE WORKS 165,824.52 165,824.892 165,824.89
TOTAL A 471,501.97 471,502.35 0.00 471,502.35

B. SUPER STRUCTURE 0.00

CONCRETE WORKS 105,189.52 105,189.518 105,189.52
BLOCK WORKS 130,069.50 130,069.496 130,069.50

roof 69,115.86 69,115.860 69,115.86

Carpentry & Joinery.................................... 47,375.65 47,375.650 47,375.65

Metal Works ............................................ 131,084.38 131,084.380 131,084.38

finishing 249,590.60 249,590.600 249,590.60

painting 42,811.76 42,811.760 42,811.76

Glass Work............................................... 22,978.32 0.00

electrical 30,662.25 0.00 0.00

Sanitary 84,995.14 84,995.14 84,995.14

TOTAL B 913,872.98 235,259.01 624,973.39 860,232.40

1,385,374.95 706,761.36 624,973.39 1,331,734.75

VAT 15% 207,806.243 106,014.204 93,746.009 199,760.213

Grand Total with VAT 15% 1,593,181.193 812,775.564 718,719.399 1,531,494.963

Deduction

Advance Repayment 20% 162,555.113 143,743.880 266,346.950

Retention (5%) 35,338.068 31,248.670 66,586.738

Total DDT Eth Birr - 197,893.181 174,992.549 332,933.688

Net Sum Due to Contractor with VAT 15% 1,593,181.19 614,882.38 543,726.85 1,198,561.28

Prepared by Checked by Approved By

Name Name Name
Signature Signature Signature
Date Date Date