Oromia Water Work Construction Enterprise

Sebeta Irrigation Project

Take-off Sheet
Specific Site:- Awash Melka Kunture
Work description: Trench Excavation for SC 2-5
work Elevation Volume (m3)
Item no. description Chainage Length (m) OGL bed level Depth width Remark
0 2048.753 2047.913 0.84 0.70 T1
25 25.00 2048.352 2047.467 0.88 0.70 15.487
50 25.00 2047.952 2047.021 0.93 0.70 16.293
75 25.00 2047.551 2046.575 0.98 0.70 17.080
88 13.00 2047.343 2046.343 1.00 0.70 9.100

0 2047.293 2046.393 0.90 0.70 0.000 T2

25 25.00 2046.772 2045.887 0.88 0.70 15.487
50 25.00 2046.251 2045.382 0.87 0.70 15.207
75 25.00 2045.730 2044.876 0.85 0.70 14.945
100 25.00 2045.209 2044.370 0.84 0.70 14.683
125 25.00 2044.688 2043.864 0.82 0.70 14.421
131 6.00 2044.563 2043.743 0.82 0.70 3.444

0 2044.563 2043.753 0.81 0.70 0.000 T3

25 25.00 2044.151 2043.358 0.79 0.70 13.878
50 25.00 2043.739 2042.964 0.78 0.70 13.563
75 25.00 2043.328 2042.569 0.76 0.70 13.283
102 27.00 2042.883 2042.143 0.74 0.70 13.986
Trench
3.2.1.2
Excavation
0 2042.883 2042.238 0.64 0.70 0.000 T4
25 25.00 2042.348 2041.680 0.67 0.70 11.690
50 25.00 2041.812 2041.122 0.69 0.70 12.075
75 25.00 2041.277 2040.564 0.71 0.70 12.477
100 25.00 2040.741 2040.006 0.73 0.70 12.862
125 25.00 2040.206 2039.448 0.76 0.70 13.265
150 25.00 2039.670 2038.889 0.78 0.70 13.668
170 20.00 2039.242 2038.443 0.80 0.70 11.186

0 2039.043 2038.443 0.60 0.70 0.00 T5

25 25.00 2039.036 2038.397 0.64 0.70 11.18
50 25.00 2039.028 2038.351 0.68 0.70 11.850
75 25.00 2039.021 2038.305 0.72 0.70 12.525
100 25.00 2039.013 2038.259 0.75 0.70 13.201
125 25.00 2039.006 2038.213 0.79 0.70 13.876
150 25.00 2038.999 2038.171 0.83 0.70 14.497
162 12.00 2038.995 2038.099 0.90 0.70 7.526 T6
Sub-Total 362.73
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date________________________ Date_____________________________
Specific Site:- Awash Melka Kunture
Work description: Trench Excavation for TC-2-5-1,TC-2-5-2/3 & TC-2-5-4
work Elevation Volume (m3)
Item no. description Chainage Length (m) OGL bed level Depth width Remark
0 2048.753 2047.753 1.00 0.60 0.000
25 25.00 2048.716 2047.681 1.03 0.60 15.525
50 25.00 2048.678 2047.608 1.07 0.60 16.050 TC-2.5.1
75 25.00 2048.641 2047.536 1.11 0.60 16.575
100 25.00 2048.603 2047.463 1.14 0.60 17.100

0 2048.703 2047.823 0.88 0.60 0.000

25 25.00 2048.641 2047.753 0.89 0.60 13.320
50 25.00 2048.578 2047.683 0.89 0.60 13.425
75 25.00 2048.516 2047.613 0.90 0.60 13.545
100 25.00 2048.453 2047.543 0.91 0.60 13.650
TC-2.5.2
0 2048.513 2047.453 1.06 0.55 0.000
25 25.00 2048.466 2047.451 1.01 0.55 13.956
50 25.00 2048.418 2047.448 0.97 0.55 13.338
75 25.00 2048.371 2047.446 0.93 0.55 12.719
100 25.00 2048.320 2047.443 0.88 0.55 12.059

0 2047.463 2046.320 1.14 0.60 0.000

25 25.00 2047.236 2046.185 1.05 0.60 15.765
50 25.00 2047.008 2046.050 0.96 0.60 14.370
Trench 75 25.00 2046.781 2045.915 0.87 0.60 12.990
3.3.1.2
Excavation 100 25.00 2046.553 2045.780 0.77 0.60 11.595
TC-2.5.4
0 2047.358 2046.273 1.09 0.55 0.000
25 25.00 2047.347 2046.308 1.04 0.55 14.286
50 25.00 2047.336 2046.343 0.99 0.55 13.654
75 25.00 2047.324 2046.378 0.95 0.55 13.008
100 25.00 2047.313 2046.413 0.90 0.55 12.375

0 2042.918 2042.218 0.70 0.55 0.000

25 25.00 2042.671 2041.927 0.74 0.55 10.227
50 25.00 2042.423 2041.636 0.79 0.55 10.828 TC-2.5.7
75 25.00 2042.176 2041.344 0.83 0.55 11.430
100 25.00 2041.928 2041.053 0.88 0.55 12.031

0 2042.968 2042.263 0.71 0.60 0.000

25 25.00 2042.880 2042.108 0.77 0.60 11.577
50 25.00 2042.792 2041.954 0.84 0.60 12.580
TC-2.5.8
75 25.00 2042.704 2041.799 0.91 0.60 13.582
101 26.00 2042.613 2041.638 0.98 0.60 15.210

Sub-Total 376.77
Total 739.50
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date________________________ Date_____________________________
 Oromia Water Work Construction Enterprise
Sebeta Irrigation Project
Take-off Sheet
Specific Site:- Awash Melka Kunture
Work description: Backfill with native soil for SC 2-5
work Elevation Vol. of Volume (m3)
Item no. description Chainage Length (m) OGL bed level Depth width pipe Remark
0 2048.753 2047.913 0.84 0.70 0.000 T1
25 25.00 2048.352 2047.467 0.88 0.70 1.766 13.721
50 25.00 2047.952 2047.021 0.93 0.70 1.766 14.526
75 25.00 2047.551 2046.575 0.98 0.70 1.766 15.314
88 38.00 2047.343 2046.343 1.00 0.70 2.685 23.915
0.000 0.000
0 2047.293 2046.393 0.90 0.70 0.000 0.000 T2
25 25.00 2046.772 2045.887 0.88 0.70 1.766 13.721
50 25.00 2046.251 2045.382 0.87 0.70 1.766 13.441
75 25.00 2045.730 2044.876 0.85 0.70 1.766 13.179
100 25.00 2045.209 2044.370 0.84 0.70 1.766 12.916
125 25.00 2044.688 2043.864 0.82 0.70 1.766 12.654
131 6.00 2044.563 2043.743 0.82 0.70 0.424 3.020
0.000 0.000
0 2044.563 2043.753 0.81 0.70 0.000 0.000 T3
25 25.00 2044.151 2043.358 0.79 0.70 1.766 12.111
50 25.00 2043.739 2042.964 0.78 0.70 1.766 11.796
75 25.00 2043.328 2042.569 0.76 0.70 1.766 11.516
102 27.00 2042.883 2042.143 0.74 0.70 1.908 12.078
3.2.1.4 Backfill
0.000 0.000
0 2042.883 2042.238 0.64 0.70 0.000 0.000 T4
25 25.00 2042.348 2041.680 0.67 0.70 1.766 9.924
50 25.00 2041.812 2041.122 0.69 0.70 1.766 10.309
75 25.00 2041.277 2040.564 0.71 0.70 1.766 10.711
100 25.00 2040.741 2040.006 0.73 0.70 1.766 11.096
125 25.00 2040.206 2039.448 0.76 0.70 1.766 11.499
150 25.00 2039.670 2038.889 0.78 0.70 1.766 11.901
170 20.00 2039.242 2038.443 0.80 0.70 1.413 9.773

0 2039.043 2038.443 0.60 0.70 0.000 0.000 T5

25 25.00 2039.036 2038.397 0.64 0.70 1.766 9.409
50 25.00 2039.028 2038.351 0.68 0.70 1.766 10.084
75 25.00 2039.021 2038.305 0.72 0.70 1.766 10.759
100 25.00 2039.013 2038.259 0.75 0.70 1.766 11.434
125 25.00 2039.006 2038.213 0.79 0.70 1.766 12.110
150 25.00 2038.999 2038.171 0.83 0.70 1.766 12.731
162 12.00 2038.995 2038.099 0.90 0.70 0.848 6.678 T6
Sub-Total 325.65
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date_______________________ Date_____________________________
Specific Site:- Awash Melka Kunture
Work description: Backfill with native soil for TC-2-5-1,TC-2-5-2/4/7 & 8
work Elevation Vol. of Volume (m3)
Item no. description Chainage Length (m) OGL bed level Depth width pipe Remark
0 2048.753 2047.753 1.00 0.60 0.00 0.000
25 25.00 2048.716 2047.681 1.03 0.60 0.79 14.740
50 25.00 2048.678 2047.608 1.07 0.60 0.79 15.265 TC-2.5.1
75 25.00 2048.641 2047.536 1.11 0.60 0.79 15.790
100 25.00 2048.603 2047.463 1.14 0.60 0.79 16.315
0.00 0.000
0 2048.703 2047.823 0.88 0.60 0.00 0.000
25 25.00 2048.641 2047.753 0.89 0.60 0.79 12.535
50 25.00 2048.578 2047.683 0.89 0.60 0.79 12.640
75 25.00 2048.516 2047.613 0.90 0.60 0.79 12.760
100 25.00 2048.453 2047.543 0.91 0.60 0.79 12.865
0.00 0.000 TC-2.5.2
0 2048.513 2047.453 1.06 0.55 0.00 0.000
25 25.00 2048.466 2047.451 1.01 0.55 0.44 13.515
50 25.00 2048.418 2047.448 0.97 0.55 0.44 12.896
75 25.00 2048.371 2047.446 0.93 0.55 0.44 12.277
100 25.00 2048.320 2047.443 0.88 0.55 0.44 11.617
0.00 0.000
0 2047.463 2046.320 1.14 0.60 0.00 0.000
25 25.00 2047.236 2046.185 1.05 0.60 0.79 14.980
50 25.00 2047.008 2046.050 0.96 0.60 0.79 13.585
75 25.00 2046.781 2045.915 0.87 0.60 0.79 12.205
3.3.1.4 Backfill 100 25.00 2046.553 2045.780 0.77 0.60 0.79 10.810
0.00 0.000 TC-2.5.4
0 2047.358 2046.273 1.09 0.55 0.00 0.000
25 25.00 2047.347 2046.308 1.04 0.55 0.44 13.845
50 25.00 2047.336 2046.343 0.99 0.55 0.44 13.212
75 25.00 2047.324 2046.378 0.95 0.55 0.44 12.566
100 25.00 2047.313 2046.413 0.90 0.55 0.44 11.933
0.00 0.000
0 2042.918 2042.218 0.70 0.55 0.00 0.000
25 25.00 2042.671 2041.927 0.74 0.55 0.44 9.785
50 25.00 2042.423 2041.636 0.79 0.55 0.44 10.387 TC-2.5.7
75 25.00 2042.176 2041.344 0.83 0.55 0.44 10.988
100 25.00 2041.928 2041.053 0.88 0.55 0.44 11.590
0.00 0.000
0 2042.968 2042.263 0.71 0.60 0.00 0.000
25 25.00 2042.880 2042.108 0.77 0.60 0.79 10.792
50 25.00 2042.792 2041.954 0.84 0.60 0.79 11.795
75 25.00 2042.704 2041.799 0.91 0.60 0.79 12.797 TC-2.5.8
100 25.00 2042.613 2041.638 0.98 0.60 0.79 13.840
0.000
0.000
Sub-Total 358.33
Total 683.98
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date_______________________ Date_____________________________
 Oromia Water Work Construction Enterprise
Sebeta Irrigation Project
Take-off Sheet
Specific Site:- Awash Melka Kunture
Work description: Trench Excavation for TC-2-5-8/9/10/11
work Length Elevation Volume (m3)
Item no. description Chainage (m) OGL bed level Depth width Remark
0 2042.573 2041.698 0.88 0.60
25 25.00 2042.408 2041.537 0.87 0.60 13.066
50 25.00 2042.243 2041.376 0.87 0.60 13.008
75 25.00 2042.078 2041.215 0.86 0.60 12.949
100 25.00 2041.913 2041.053 0.86 0.60 12.891
125 25.00 2041.748 2040.892 0.86 0.60 12.832
128 3.00 2041.728 2040.873 0.86 0.60 1.539 TC-2.5.8

0 2041.703 2040.863 0.84 0.55

25 25.00 2041.484 2040.602 0.88 0.55 12.133
50 25.00 2041.266 2040.341 0.92 0.55 12.716
75 25.00 2041.047 2040.080 0.97 0.55 13.299
100 25.00 2040.828 2039.818 1.01 0.55 13.883
112 12.00 2040.723 2039.693 1.03 0.55 6.798

0 2039.243 2038.573 0.67 0.65 0.000

25 25.00 2039.045 2038.378 0.67 0.65 10.836
50 25.00 2038.847 2038.184 0.66 0.65 10.785
Trench
3.3.1.2 Excavation 75 25.00 2038.650 2037.989 0.66 0.65 10.733
100 25.00 2038.452 2037.795 0.66 0.65 10.682
125 25.00 2038.254 2037.600 0.65 0.65 10.630
150 25.00 2038.056 2037.405 0.65 0.65 10.579
158 8.00 2037.993 2037.343 0.65 0.65 3.380

0 2033.068 2032.243 0.83 0.60 0.000

TC-2.5.9
25 25.00 2033.064 2032.232 0.83 0.60 12.480
50 25.00 2033.059 2032.220 0.84 0.60 12.585
75 25.00 2033.055 2032.209 0.85 0.60 12.690
100 25.00 2033.051 2032.198 0.85 0.60 12.795
125 25.00 2033.046 2032.186 0.86 0.60 12.900
150 25.00 2033.042 2032.175 0.87 0.60 13.005
175 25.00 2033.038 2032.164 0.87 0.60 13.110
200 25.00 2033.034 2032.152 0.88 0.60 13.216
225 25.00 2033.029 2032.141 0.89 0.60 13.321
232 7.00 2033.028 2032.138 0.89 0.60 3.738
Sub-Total 312.58
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date________________________ Date_____________________________
Specific Site:- Awash Melka Kunture
Work description: Trench Excavation for TC-2-5-10/11
work Length Elevation Volume (m3)
Item no. description Chainage (m) OGL bed level Depth width Remark
0 2039.243 2038.423 0.82 0.55 0.000
25 25.00 2039.306 2038.435 0.87 0.55 11.975
50 25.00 2039.368 2038.446 0.92 0.55 12.675
75 25.00 2039.431 2038.458 0.97 0.55 13.376
100 25.00 2039.493 2038.469 1.02 0.55 14.076
108 8.00 2039.513 2038.473 1.04 0.55 4.576

0 2039.443 2038.493 0.95 0.60 0.000

25 25.00 2039.343 2038.431 0.91 0.60 13.668
50 25.00 2039.242 2038.370 0.87 0.60 13.085
75 25.00 2039.142 2038.308 0.83 0.60 12.503
TC-2.5.10
100 25.00 2039.041 2038.247 0.79 0.60 11.920
125 25.00 2038.941 2038.185 0.76 0.60 11.338
132 7.00 2038.913 2038.168 0.75 0.60 3.129

0 0.00 2038.803 2038.158 0.65 0.60 0.000

25 25.00 2038.766 2038.106 0.66 0.60 9.899
50 25.00 2038.730 2038.055 0.67 0.60 10.122
Trench
3.3.1.2 Excavation 75 25.00 2038.693 2038.003 0.69 0.60 10.346
100 25.00 2038.656 2037.952 0.70 0.60 10.569
109 9.00 2038.643 2037.933 0.71 0.60 3.834

0 2036.033 2035.208 0.82 0.60 0.000

25 25.00 2036.082 2035.207 0.88 0.60 13.129
50 25.00 2036.131 2035.206 0.93 0.60 13.882 TC-2.5.11
75 25.00 2036.180 2035.204 0.98 0.60 14.636
102 27.00 2036.233 2035.203 1.03 0.60 16.686

Sub-Total 225.42
Total 538.01
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date________________________ Date_____________________________
 Oromia Water Work Construction Enterprise
Sebeta Irrigation Project
Take-off Sheet
Specific Site:- Awash Melka Kunture
Work description: Backfill with native soil for TC-2-5-8/9/10/11
work Length Elevation Vol. of Volume (m3)
Item no. description Chainage (m) OGL bed level Depth width pipe Remark
0 2042.573 2041.698 0.88 0.60 0.00
25 25.00 2042.408 2041.537 0.87 0.60 0.79 12.281
50 25.00 2042.243 2041.376 0.87 0.60 0.79 12.223
75 25.00 2042.078 2041.215 0.86 0.60 0.79 12.164
100 25.00 2041.913 2041.053 0.86 0.60 0.79 12.106
125 25.00 2041.748 2040.892 0.86 0.60 0.79 12.047
128 3.00 2041.728 2040.873 0.86 0.60 0.09 1.445 TC-2.5.8

0 2041.703 2040.863 0.84 0.55 0.00 0.000

25 25.00 2041.484 2040.602 0.88 0.55 0.44 11.692
50 25.00 2041.266 2040.341 0.92 0.55 0.44 12.275
75 25.00 2041.047 2040.080 0.97 0.55 0.44 12.858
100 25.00 2040.828 2039.818 1.01 0.55 0.44 13.441
112 12.00 2040.723 2039.693 1.03 0.55 0.21 6.586

0 2039.243 2038.573 0.67 0.65 0.00 0.000

25 25.00 2039.045 2038.378 0.67 0.65 1.23 9.610
50 25.00 2038.847 2038.184 0.66 0.65 1.23 9.558
3.3.1.4 Backfill 75 25.00 2038.650 2037.989 0.66 0.65 1.23 9.507
100 25.00 2038.452 2037.795 0.66 0.65 1.23 9.455
125 25.00 2038.254 2037.600 0.65 0.65 1.23 9.404
150 25.00 2038.056 2037.405 0.65 0.65 1.23 9.352
158 8.00 2037.993 2037.343 0.65 0.65 0.39 2.987

0 2033.068 2032.243 0.83 0.60 0.00 0.000

TC-2.5.9
25 25.00 2033.064 2032.232 0.83 0.60 0.79 11.695
50 25.00 2033.059 2032.220 0.84 0.60 0.79 11.800
75 25.00 2033.055 2032.209 0.85 0.60 0.79 11.905
100 25.00 2033.051 2032.198 0.85 0.60 0.79 12.010
125 25.00 2033.046 2032.186 0.86 0.60 0.79 12.115
150 25.00 2033.042 2032.175 0.87 0.60 0.79 12.220
175 25.00 2033.038 2032.164 0.87 0.60 0.79 12.325
200 25.00 2033.034 2032.152 0.88 0.60 0.79 12.431
225 25.00 2033.029 2032.141 0.89 0.60 0.79 12.536
232 7.00 2033.028 2032.138 0.89 0.60 0.22 3.518
Sub-Total 291.55
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date_______________________ Date_____________________________
Specific Site:- Awash Melka Kunture
Work description: Backfill with native soil for TC-2-5-10 &TC-2-5-11
work Length Elevation Vol. of Volume (m3)
Item no. description Chainage (m) OGL bed level Depth width pipe Remark
0 2039.243 2038.423 0.82 0.75 0.00 0.000
25 25.00 2039.306 2038.435 0.87 0.75 2.40 13.926
50 25.00 2039.368 2038.446 0.92 0.75 2.40 14.881
75 25.00 2039.431 2038.458 0.97 0.75 2.40 15.836
100 25.00 2039.493 2038.469 1.02 0.75 2.40 16.790
108 8.00 2039.513 2038.473 1.04 0.75 0.77 5.471
0.00 0.000
0 2039.443 2038.493 0.95 0.60 0.00 0.000
25 25.00 2039.343 2038.431 0.91 0.60 0.79 12.883
50 25.00 2039.242 2038.370 0.87 0.60 0.79 12.300
75 25.00 2039.142 2038.308 0.83 0.60 0.79 11.718
TC-2.5.10
100 25.00 2039.041 2038.247 0.79 0.60 0.79 11.135
125 25.00 2038.941 2038.185 0.76 0.60 0.79 10.553
132 7.00 2038.913 2038.168 0.75 0.60 0.22 2.909
0.00 0.000
0 0.00 2038.803 2038.158 0.65 0.60 0.00 0.000
25 25.00 2038.766 2038.106 0.66 0.60 0.79 9.114
50 25.00 2038.730 2038.055 0.67 0.60 0.79 9.337
75 25.00 2038.693 2038.003 0.69 0.60 0.79 9.561
100 25.00 2038.656 2037.952 0.70 0.60 0.79 9.784
3.3.1.4 Backfill 109 9.00 2038.643 2037.933 0.71 0.60 0.28 3.551
0.00
0 2036.033 2035.208 0.82 0.60 0.00 0.000
25 25.00 2036.082 2035.207 0.88 0.60 2.40 13.129
50 25.00 2036.131 2035.206 0.93 0.60 2.40 13.882 TC-2.5.11
75 25.00 2036.180 2035.204 0.98 0.60 2.40 14.636
102 27.00 2036.233 2035.203 1.03 0.60 2.60 16.686
0.00

Sub-Total 228.08
Total 519.63
Contractor Consultant
Prepared by ______________ Checked by__________________________
Aproved by . ______________ Approved By__________________________
Date_______________________ Date_____________________________
 Oromia Water Work Construction Enterprise
Central Zone Project Office
Sebeta Irrigation Project
Specific Site:- Awash Melka Kunture
Payment No. 16
Summary of Currently excuted Activities
S/No Work Descriptiion Unit Unit rate Qty Amount(Birr) Remark
3 On-Farm Work
3.2 Secondary Canal -
3.2.1 Pipe Line -
3.2.1.2 Foundation Excavation m3 127.64 #REF! #REF!
3.2.1.3 Installation of PVC Pipe PN 4 -
300mm dia m 64.27 #REF! #REF!
250mm dia m 60.36 #REF! #REF!
3.2.1.4 Back Fill m3 81.60 #REF! #REF!
Sub-total #REF!
3.3 Tertiary Canal
3.3.1 Pipe Line -
3.3.1.2 Foundation Excavation m3
127.64 #REF! #REF!
3.3.1.3 Installation of PVC Pipe PN 4 -
350mm dia m 69.83 #REF! #REF!
250mm dia m 60.36 #REF! #REF!
200mm dia m 40.78 #REF! #REF!
150mm dia m 30.99 #REF! #REF!
3.3.1.4 Back Fill m3 81.60 #REF! #REF!
Sub-total #REF!
Total #REF!
Contractor:- Consultant
Prepared by :-___________________ Checked by :__________________
Approved by :___________________ Approved By :_________________
Date___________________________ Date_____________________________
Project:-Tafki Irrigation Development Project
CLIENT: - Oromia Agricultural and Natural Resouce Bureau
Consultant - Engineering Corporation of Oromia
Contractor - Oromia Construction Corporation
Take off sheet for Final Payment For Generator House & Shade
Measurment
Total QTY (VOL/
Depth,Height( AREA/LENGTH/
Item No. Description Sketch & description of Detail Calculations Unit Timsing Length(m) Width(m) m),Qty (No) No) Remark
Power control house having inner dimension of
2.1.2
7.4m*3.5m Correction
1) For 2 Generator House, BPW-018 -10 &
3.2.1 Site Clearing 20cm depth BPW-019 -10 ( for Extended part including
Plat form for Fuel storage tank) m2 2 9.5 6 114.00 70
1) For masonary Trench( for 2 GH)BPW-018 -10
& BPW-019 -10 m3 2 20.8 0.70 0.90 26.21 13.61
2) For Base Slab beneath hard core ( for 2GH) m3 2 6.5 4.00 0.60 31.20 11.78
3.2.2 Normal soil excavation average 60cm depth 3) For masonary Trench - for pilot Generator
shade m3 1 19.4 0.70 0.90 12.22 3.53

4) For Base Slab beneath hard core - for pilot

Generator shade m3 1 5.0 4.20 0.60 12.60 7.2
Total for Normal soil excavation = 26.21+31.20+12.22+12.60 =
82.23m3 82.23 36.12
For 2 Generator House ( for Extended part
including Plat form for Fuel storage tank)
Compacted Backfill
1) beneath floor slab m3 2 6.5 4.00 0.35 18.20 9.424
*** 2) For masonary Trench( for 2GH) m3 2 20.8 0.70 0.35 10.19 0
Total for Compacted Backfill = 18.20+10.19 = 28.39m3 28.39 9.424
For 2 Generator House ( for Extended part
including Plat form for Fuel storage tank)
1) beneath floor slab m3 2 6.5 4.00 0.25 13.00 11.315
2) For masonary Trench( for 2 GH) m3 2 20.8 0.70 0.25 7.28 0
3.2.3 Hard Core 25cm thick
3) For masonary Trench - for pilot Generator
shade m3 1 19.4 0.70 0.25 3.39 0
4) For Base Slab beneath hard core - for pilot
Generator shade m3 1 5.0 4.20 0.25 5.25 3.6

Total for Hard Core 25cm thick = 13+7.28+3.40+5.25 = 28.93m3 28.93 14.915

3.2.4 Wet stone masonry For 2 Generator House ( for Extended part
including Plat form for Fuel storage tank) m3 2 22.0 0.60 1.20 31.68 12.96
2) For Pilot Generator Shade m3 2 18.4 0.50 1.20 22.08 8.04
Total for Wet stone masonry = 31.68+22.08 = 53.76m3 53.76 21

Contractor Reperesentative Consultant Representative

Name :- _________________________________ Name :____________________________

Signature_______________________________ Signature_______________________________

Date___________________________________ Date___________________________________
Project:-Tafki Irrigation Development Project
CLIENT: - Oromia Agricultural and Natural Resouce Bureau
Consultant - Engineering Corporation of Oromia
Contractor - Oromia Construction Corporation
Take off sheet for Final Payment , For Generator House & Shade
Measurment
Total QTY (VOL/
Depth,Height( AREA/LENGTH/
Item No. Description Sketch & description of Detail Calculations Unit Timsing Length(m) Width(m) m),Qty (No) No) Remark

For 2 Generator House ( for Extended part

including Plat form for Fuel storage tank)
1) beneath floor slab m3 2 6.5 4.00 0.07 3.64 3.1682

3.2.5 Lean concrete grade C10 2) For masonary Trench( for 8 GH) m3 2 20.8 0.70 0.07 2.04 0.9072
3) For masonary Trench - for pilot Generator
shade m3 1 19.4 0.70 0.07 0.95 0.5628
4) For Base Slab beneath hard core - for pilot
Generator shade m3 1 5.0 4.20 0.07 1.47 1.008

Total for Lean concrete grade C10 = 3.64+2.04+0.95+1.47 = 8.103 8.10 5.6462

1) For 3 Generator House ( for Extended part

3.2.6 Concrete work grade C20 including Plat form for Fuel storage tank) m3 2 6.5 4.00 0.15 7.80 9.052

2) For Pilot Generator Shade 1 5.0 4.20 0.15 3.15 2.88

Total for Lean concrete grade C10 = 7.80+3.15 = 10.95m 3

10.95 11.932

3.2.8 Metal Doors supply and fixing

*** Supply & Fixing Sliding Door (3.50x2.10) For 3 Generator House No 3 2 1 3.00 2.00
1) for Grade Beam & Top Tie beam Edges m2 2 59.6 0.2 23.84 17.92
2) for Column Edges m2 2 23.2 0.4 18.56 13.92
3.2.10 Plastering
3) for internal wall m2 2 15 1.5 45.00 45.00
4) for internal wall m 2
2 6.8 1.5 20.40 0.00
Total for Plastering = 23.84+18.56+45+20.40 = 107.80m2 107.80 76.84
m2 2 17 1.5 51.00 0k
3.2.11 HCB Walling
m 2
2 2.8 1.5 8.40 0k
Total for HCB Walling = 51+8.40 = 59.40m2 59.40 0k

3.2.12 Corrugated iron sheet roofing with gauge 32" m2 2 8.0 4.00 64.00 0k

2.1.2.13 Formwork supply and fixing 1) For Gread Beam & top tie beam m2 2 17.00 0.8 27.2 0k
2) For Columns m 2
8 3 0.8 19.2 0k

Total for Formwork supply and fixing = 27.20+19.2 = 46.40m2 46.40 0k

*** Supply, assemble and fix in position eucalyptus

roof truss of length 4.5 m Total Qty =3*10 = 30 No 3 2 10 30 20

Plastic emulsion paint (Three coats) ,for columns 1) for Grade Beam & Top Tie beam Edges m2 3 59.6 0.2 35.76 17.76
***
& beams Edge
2) for Column Edges m2 3 23.2 0.4 27.84 12
Total for Plastic emulsion paint = 35.76+27.84 = 63.60m2 63.60 29.76
Contractor Reperesentative Consultant Representative
Name :- _________________________________ Name :____________________________
Signature_______________________________ Signature_______________________________
Date___________________________________ Date___________________________________
Project:-Tafki Irrigation Development Project
CLIENT: - Oromia Agricultural and Natural Resouce Bureau
Consultant - Engineering Corporation of Oromia
Contractor - Oromia Construction Corporation
Take off sheet for Final Payment , For Generator House & Shade

Measurment
Total QTY (VOL/
Depth,Height( AREA/LENGTH/
Item No. Description Sketch & description of Detail Calculations Unit Timsing Length(m) Width(m) m),Qty (No) No) Remark
Supply and fix 25 x 200 mm fascia board to the not
*** supplied up
truss around the roof m 3 10.60 31.80
to
notwe
dempbilize
supplied up
Barbed wires fencing consists of 2.5m height Angle Iron to we
*** 50x50x3mm posts imbeded with Grade C - 15 concrete to For 3 Generator House
dempbilize
depth of 50 cm and barbed wire fixed horizontal spaced 35
cm and diagonal member fixed to 2500mm long Angle Iron
d from the
posts spaced every 2000mm, including all necessary materials m 3 61.00 183.00 site
not
supplied up
Supply and fix main Iron Gate double leaf Door made of to we
standard RHS metal frame having a width of 4.00m and dempbilize
*** height of 2.00m with standard hings, lock and latch central For 3 Generator House d from the
pin on one door leaf fixed on Grade C - 25 RC Concrete
columns of 400 x 400 mm with a height of 275 cm including
site
50 cm for foundation that fixed and erected on a 250mm thick
Footing Pad of 120cm x 100cm; cost includes all excavation
work, concrete work, reinforcement bar and formwork. No 3 1 3.00
not
*** Supply and Fixing of Mesh wire above HCB wall For 3 Generator House & for one Shade m2 4 16.2 1.5 97.20 supplied up
for protection of entrance of flying Birds to we
dempbilize
Contractor Reperesentative Consultant Representative

Name :- _________________________________ Name :____________________________

Signature_______________________________ Signature_______________________________

Date___________________________________ Date___________________________________
Project:-Asgori Irrigation Development Project
CLIENT: - Oromia Agricultural and Natural Resouce Bureau
Consultant - Engineering Corporation of Oromia
Contractor - Oromia Construction Corporation
Take off sheet for Final Payment 4. On-Farm Work (Delivery wet well & Presure Line )
Measurment
Total QTY (VOL/
Depth,Height( AREA/LENGTH/
Item No. Description Sketch & description of Detail Calculations Unit Timsing Length(m) Width(m) m),Qty (No) No) Remark
3.3 Delivery wet well

*** No not
Fixing CI Flanged Socket DN100 1 1 1
supplied up
*** Fixing CI Flanged Socket DN150 No 1 1 1 to we
dempbilize
not
*** Fixing CI Flanged Socket DN100 No 1 1 1
supplied up
not
to we
*** No 2
FixingDCI/CI Double Flanged 90 degree bend DN100 1 2 supplied up
dempbilize
to we
*** No 2 dempbilize
Fixing DCI/CI Double Flanged 90 degree bend DN150 1 2
*** Fixing DCI/CI Double Flanged 90 degree bend No 2
DN200 1 2
*** Fixing Double Flanged Steel Pipe DN200 , L = No 1
1.50m 1 1
*** Fixing Double Flanged Steel Pipe DN200 , L = No 1
1.50m 1 1
*** Fixingf Double Flanged Steel Pipe DN200 , L = No 1
1.50m 1 1
*** Fixing Double Flanged Steel Pipe DN250 , L = No 1
1.50m 1 1
*** Fixing Double Flanged Steel Pipe DN250 , L = No 1
1.50m 1 1
*** Fixing Double Flanged Steel Pipe DN250 , L = No
1.50m 1 1.00 1
1) At delivery wet well on DN200,90 degree
*** Construction of Thrust (Anchor) Blocks bends No 3 1.00 2.00 6.00 only one

4.5 Presure Line

1) For Anchorig Steel pipe Support & bends at
*** Construction of Thrust (Anchor) Blocks each bore holes No 7 2.00 14.00 no anchor on pressure line at

Contractor Reperesentative Consultant Representative

Name :- _________________________________ Name :____________________________
Signature_______________________________ Signature_______________________________
Date___________________________________ Date___________________________________
35
 16.285 4.5 3.618889

ok
hor on pressure line at tefki site
 0.1

Project:-Tefki Irrigation Development Project

2.60
0.1

CLIENT: - Oromia Agricultural and Natural Resouce Bureau

Consultant - Engineering Corporation of Oromia
Contractor:- Oromia Construction Corporation
Take off sheet for Final Payment , Bar scheduIe for Construction of Generator House

No of bar Length of Length of Weight per Remark

Spacing No of on singIe Total No. of singIe bar Total meter TotaI
Item No Work Description (cm) Member members member BARS (m) bars(m) Shape & dimensions
0.1
Iength(kg) Weight (kg)
0.1

2.60
0.1

2.60
0.1

Main Bar
2 28 56 7.65 428.4 0.888 380.42
Base slab
Distribution
2 36 72 3.87 278.64 0.888 247.43 Bar

2 4 8 8.66 69.28 0.888 61.52

2.1.2.7 Reinforcement bar fixing 12mm dia. 15
Grade Beam & 2 4 8 3.65 29.2 0.888 25.93
Top tie beam
2 4 8 3.65 29.2 0.1
0.888 25.93

2.60
0.1

2 4 8 4.5 36 0.888 31.97

Total Reinforcement bar fixing dia.12mm
773.20
12 24 2.24 0.617 33.19
2 53.76
2.1.2.7 Reinforcement bar fixing 10mm dia. 20 Ramp

2 18 36 2.55 91.8 0.617 56.67

Total Reinforcement bar fixing dia.10mm 89.85
Grade Beam & Top
2.1.2.7 Plain bar fixing 6mm dia. 15
tie beam
2 240 480 0.7 336 0.222 186.37
0.1

2.60
0.1

2 32 64 7.6 486.4 0.395 192.16

2.1.2.7 Reinforcement bar fixing 8mm dia. 15 Base slab
2 40 80 3.85 308 0.395 121.68
Total Reinforcement bar fixing dia.8mm
313.84

Contractor Reperesentative Consultant Representative

Name :- _________________________________ Name :-_____________________
Signature_______________________________ Signature_______________________________
Date___________________________________ Date___________________________________
Project:-Tafki Irrigation Development Project
Client: - Oromia Agricultural and Natural Resouce Bureau
Consultant - Engineering Corporation of Oromia
Contractor:- Oromia Construction Corporation
Take off sheet for Final Payment , Bar scheduIe for Generator shade for Pilot Project
No of bar Length of Length of Weight per
Spacing No of on singIe Total No. of singIe bar Total meter TotaI Remark
Item No Work Description (cm) Member members member BARS (m) bars(m) Shape & dimensions Iength(kg) Weight (kg)

Longitudinal

0.05

0.05
bar
1 10 10 4.5 45 0.395 17.78
0.1

2.60
0.1

0.05

0.05
Reinforcement bar fixing Dia 8mm 20 Base slab
1 8 8 3.2 25.6 0.395 10.11

5
0

0
transversal

.
0

0
bar

0.05

0.05
1 26 26 1 26 0.395 10.27

Total for Diam 8mm bar 38.16

5
4

4
1

1
.

.
1
.
8
5
1
.
85

2.65

1.10
1.10
both Side
horizontal bar
2.65
1 2 2 7.7 15.4 0.888 13.68
2.65
Upper &
Reinforcement bar fixing Dia 12mm Generator Seat bottom

0.4
0.4
Longitudinal
1 8 8 6.3 50.4 2.65 0.888 44.76 bar
1.10

5
1

1
1

1
.

.
1
.65

1
.65

transversal

0.4
0.4
bar
1 18 18 3.2 57.6 1.10
0.888 51.15

Total for Diam 12mm bar 109.58

Contractor Reperesentative Consultant Representative
Name :- _________________________________ Name :-_____________________
Signature_______________________________ Signature_______________________________
Date___________________________________ Date___________________________________
1
.
4
5

0
0.1

2.60
.

.
0.1

1
0

0
 1
.
4
5

0
0.1

2.60
.

.
0.1

1
0

0
Project:-Tafki Irrigation Development Project
Client: - Oromia Agricultural and Natural Resouce Bureau
Consultant - Engineering Corporation of Oromia
Contractor - Oromia Construction Corporation
Take off sheet for Final Payment No:-3 for Construction of Generator Shade for Pilot Project

Measurment
QTY (VOL/
Item Length Width( Depth,Heigh AREA/LEN
No. Description Sketch & description of Detail Calculations Unit Timsing (m) m) t(m) GTH/No) Remark

Supply and fixing Ega sheet 1) fof roof , L = 5, W = 4 , Area =

** roofing on RHS Trusses 5*4 = 20m2 m2 1 5 4 20

Supply and fixing RHS

(40*40*3mm) for Trusses and
** purlins 1) , L = 6 *14 = 84m m 14 6 84

Supply and fixing RHS

** (100*100*3mm) for Column 1) , L = 6 *3 = 84m m 3 6 18

Contractor's Representative Contractor's Representative

Prepared by ______________ Prepared by ______________

Aproved by . ______________ Aproved by . ______________

Date___________________________ Date___________________________
Project:-Asgori Irrigation Development Project
CLIENT: - Oromia Agricultural and Natural Resouce Bureau
Consultant - Engineering Corporation of Oromia
Contractor - Oromia Construction Corporation
Take off sheet for Final Payment , B. For Pipe & Fittings Supply

Supplied
Item No. Description Unit Qty Remark
Supply of Fittings for Delivery wet well
*** Supply of CI Flanged Socket DN100 No 1
*** Supply of CI Flanged Socket DN150 No 1
*** Supply of CI Flanged Socket DN100 No 1

*** Supply of DCI/CI Double Flanged 90 degree No

bend DN100 2

*** Supply of DCI/CI Double Flanged 90 degree No

bend DN150 2

*** Supply of DCI/CI Double Flanged 90 degree No

bend DN200 2

*** Supply of Double Flanged Steel Pipe DN200 , No

L = 1.50m 1

*** Supply of Double Flanged Steel Pipe DN200 , No

L = 1.50m 1

*** Supply of Double Flanged Steel Pipe DN200 , No

L = 1.50m 1

*** Supply of Double Flanged Steel Pipe DN250 , No

L = 1.50m 1

*** Supply of Double Flanged Steel Pipe DN250 , No

L = 1.50m 1

*** Supply of Double Flanged Steel Pipe DN250 , No

L = 1.50m 1
Name:______________________ Name:- _____________
Sign.________________________ Sign.________________________

Date:______________________ Date:_______________________
Project:-Asgori Irrigation Development Project

CLIENT: - Oromia Agricultural and Natural Resouce Bureau

Consultant - Engineering Corporation of Oromia

Contractor - Oromia Construction Corporation

Take off sheet for Final Payment , BH - Pilot Project

Station (Bore
Item No. Description Unit Supplied Qty Hole) Remark

PART1b-SUPPLY OF PLANT, BOREHOLE ELECTRICAL, BH -

Pilot Project ( For AsgoriSite )

3 Power Plant

*** EEPCO Transformer 200KVA Supply and Installation No 1.00

Contractor's Representative Consultantt's Representative

Name:______________________ Name:- _____________
Sign.________________________ Sign.________________________

Date:______________________ Date:_______________________

`
Project- Asgori Irrigation Development Project

WORK ITEM Sliding Door (3.50x2.10) HOURLY OUT PUT 0.13

TOTAL QUANTITY OF WORK ITEM 1Pcs EQUIPEMENT OUT PUT ____________

MATERIAL COST (1.01) LABOUR COST (1.02) EQUIPEMENT COST (1.03)

Hourly
Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Cost Type of Equt No UF Rental Hourly Cost
Main frame for gate(RHS Simple Tools 1.00 1.00 15.00 15.00
40x40x3mm) No 4.00 1,650.00 6,600.00 Forman 1.00 0.25 116.43 29.11
RHS 40x20x3mm No 4.00 950.00 3,800.00 D/L 3.00 1.00 28.75 Service Vehicle 1.00 0.10 312.50 31.25

Sheet Metal 3mm Pac 4.00 1,450.00 5,800.00 Welding Machine 1.00 1.00 150.00 150.00
Electrode (2.5mm) Pkt 1.00 320.00 320.00 Welder 1.00 1.00 57.50 57.50 Grinding Machine 1.00 0.20 25.00 5.00

Hinges(Large) Pcs 6.00 40.00 240.00

Antirust lt 2.00 240.00 480.00
Cutting Disk pcs 2.00 90.00 180.00
Angle Iron 40x40x3mm pcs 2.00 1,650.00 3,300.00
Bearing pcs 4.00 50.00 200.00
-

Total (1.01) 20,920.00 Total (1.02) 86.61 Total (1.03) 201.25

Total of (1.02) 692.86 Total of ( 1.03) = 1,610.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 20,920.00 B = Man Power Unit Cost 692.86 C = Equipment Unit Cost 1,610.00

Direct Cost = A+B+C= 23,222.86

Profit & Over Head = (25%) = 5,805.72
Total Cost 29,028.58
Project- Asgori Irrigation Development Project HOURLY OUT PUT 1.20
WORK ITEM:- Eucalyptus Truss EQUIPMENT OUT PUT _______________
TOTAL QUANTITY OF WORK ITEM:- m

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
Eucalyptus Tree upper &
m 16.06 35.00 562.10 Forman 1.00 1.00 116.43 116.43 Simple Tools 8.00 1.00 15.00 120.00
Lower cord 10-12cm
Eucalyptus Tree vertical &
m 5.65 31.25 176.56 Carpenter 1.00 1.00 64.69 64.69 Service Vehicle 1.00 0.35 312.50 109.38
diagonal 8-10cm
Nail kg 0.52 60.54 31.48 DL 6.00 1.00 28.75 172.50 Dump Truck 1.00 0.10 592.00 59.20
Iron / band kg 3.00 75.00 225.00 Ass. Carpenter 1.00 1.00 43.13 43.13
Anti-Termite Paint Lit. 0.05 60.00 3.00 Construction Engin 1.00 0.25 135.28 33.82
Survayor 1.00 0.10 116.43 11.64

Total (1.01) 998.14 Total (1.02) 442.21 Total (1.03) 288.58

Total of (1.02) 368.50 Total of ( 1.03) = 240.48

Hourly Out Put Hourly Out Put

A = Material Unit Cost 998.14 B = Man Power Unit Cost 368.50 C = Equipment Unit Cost 240.48

Direct Cost = A+B+C= 1,607.13

Profit & Over Head = 401.78
Total Cost 2,008.91

Project- Asgori Irrigation Development Project HOURLY OUT PUT= 3.00

WORK ITEM:- Plastic Emulsion Painting EQUIPMENT OUT PUT
TOTAL QUANTITY OF WORK ITEM:- m2

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
Emulsion Paint Lt. 0.08 120.00 9.60 D/L 4.00 1.00 21.56 86.25 Simple Tools 1.00 1.00 15.00 15.00
Lt. 0.08 120.00 9.60 Foreman 1.00 1.00 94.28 94.28 Service Vehicle 1.00 0.35 312.50 109.38
Lt. 0.05 120.00 5.40 Painter 1.00 1.00 64.69 64.69
Brush Pcs/m2 0.002 50.00 0.10 As. Painter 1.00 1.00 43.13 43.13
Con.Eng. 1.00 0.35 135.28 47.35
Site Manager 1.00 0.25 146.25 36.56

Total (1.01) 24.70 Total (1.02) 372.25 Total (1.03) 124.38

Total of (1.02) 124.08 Total of ( 1.03) = 41.46

Hourly Out Put Hourly Out Put

A = Material Unit Cost 24.70 B = Man Power Unit Cost 124.08 C = Equipment Unit Cost 41.46

Direct Cost = A+B+C= 190.24

Profit & Over Head = (25%) = 47.56
Total Cost 237.80
Project- Asgori Irrigation Development Project HOURLY OUT PUT 4.00
WORK ITEM:- Fascia Board EQUIPMENT OUT PUT _______________
TOTAL QUANTITY OF WORK ITEM:- m

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
20cm Fascia Board m 1.10 212.50 233.75 Forman 1.00 1.00 94.28 94.28 Simple Tools 1.00 1.00 15.00 15.00
Nail kg 0.03 100.00 3.00 Carpenter 1.00 1.00 64.69 64.69 Service Vehicle 1.00 0.35 312.50 109.38
Paint lt 0.06 120.00 7.20 DL 2.00 1.00 21.56 43.13
Con. Engineer 1.00 0.25 135.28 33.82

Total (1.01) 243.95 Total (1.02) 235.91 Total (1.03) 124.38

Total of (1.02) 58.98 Total of ( 1.03) = 31.09
Hourly Out Put Hourly Out Put

A = Material Unit Cost 243.95 B = Man Power Unit Cost 58.98 C = Equipment Unit Cost 31.09

Direct Cost = A+B+C= 334.02

Profit & Over Head = (25%) = 83.51
Total Cost 417.53

Project- Asgori Irrigation Development Project HOURLY OUT PUT 1.50

WORK ITEM :- Barbed wires fencing consists of 2.5m height Angle Iron Posts EQUIPMENT OUT PUT
TOTAL QUANTITY OF WORK ITEM:- m

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
Concrete Post C-20 m3 0.02 2,751.47 55.03 D/L 2.00 1.00 21.56 43.13 Simple Tools 1.00 1.00 15.00 15.00
2.5mm Barbed wire m 10.00 10.63 106.25 Carpenter 1.00 1.00 64.69 64.69 Service Vehicle 1.00 0.35 312.50 109.38
Angle Iron 50x50x3mm Pcs 0.50 2,100.00 1,050.00 As. Carpentor 1.00 1.00 43.13 43.13
Con.Eng. 1.00 0.10 135.28 13.53
-
Total (1.01) 1,211.28 Total (1.02) 164.47 Total (1.03) 124.38

Total of (1.02) 109.64 Total of ( 1.03) = 82.92

Hourly Out Put Hourly Out Put

A = Material Unit Cost 1,211.28 B = Man Power Unit Cost 109.64 C = Equipment Unit Cost 82.92

Direct Cost = A+B+C= 1,403.84

Profit & Over Head = (25%) = 350.96
Total Cost 1,754.80
Project- Asgori Irrigation Development Project
WORK ITEM Gate(4x2.00) HOURLY OUT PUT 0.13
TOTAL QUANTITY OF WORK ITEM 1Pcs EQUIPEMENT OUT PUT ____________
MATERIAL COST (1.01) LABOUR COST (1.02) EQUIPEMENT COST (1.03)
Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
Main frame for gate(RHS Simple Tools 1.00 1.00 15.00 15.00
60x60x3mm) No 4.00 2,500.00 10,000.00 Forman 1.00 0.25 116.43 29.11
Service Vehicle 1.00 0.10 312.50 31.25
RHS 40x60x3mm for Grill No 6.00 1,950.00 11,700.00 D/L 4.00 1.00 28.75
Sheet Metal 3mm Pac 2.00 2,500.00 5,000.00 Welding Machine 1.00 1.00 150.00 150.00
Electrode (2.5mm) Pkt 2.00 320.00 640.00 Welder 1.00 1.00 57.50 57.50 Grinding Machine 1.00 0.20 25.00 5.00
Hinges(Large) Pcs 6.00 250.00 1,500.00 Construction Eng. 1.00 0.10 135.28 13.53
Antirust lt 0.25 320.00 80.00
Cutting Disk pcs 2.00 90.00 180.00

Total (1.01) 29,100.00 Total (1.02) 100.14 Total (1.03) 201.25

Total of (1.02) 801.08 Total of ( 1.03) = 1,610.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 29,100.00 B = Man Power Unit Cost 801.08 C = Equipment Unit Cost 1,610.00

Direct Cost = A+B+C= 31,511.08

Profit & Over Head = (25%) = 7,877.77
Total Cost 39,388.85

Project- Asgori Irrigation Development Project HOURLY OUT PUT 1.50

WORK ITEM:- Supply and Fixing of Mesh wire EQUIPMENT OUT PUT
TOTAL QUANTITY OF WORK ITEM:- m

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
Mesh Wire m2 1.25 325.00 406.25 Forman 1.00 1.00 116.43 116.43 Simple Tools 1.00 1.00 15.00 15.00
RHS 40x40x3mm m 3.75 208.33 781.25 Welder 1.00 1.00 50.31 50.31 Service Vehicle 1.00 0.25 312.50 78.13
Electrode pac 0.02 320.00 6.40 Assistance welder 1.00 1.00 35.94 35.94 Welding Machine 1.00 1.00 150.00 150.00
Cutting Disk pcs 0.03 90.00 2.57 D/L 2.00 1.00 28.75 57.50 Grinding Machine 1.00 0.20 25.00 5.00
Con.Eng. 1.00 0.25 135.28 33.82

Total (1.01) 1,196.47 Total (1.02) 294.00 Total (1.03) 248.13

Total of (1.02) 196.00 Total of ( 1.03) = 165.42

Hourly Out Put Hourly Out Put

A = Material Unit Cost 1,196.47 B = Man Power Unit Cost 196.00 C = Equipment Unit Cost 165.42

Direct Cost = A+B+C= 1,557.89

Profit & Over Head = (25%) = 389.47
Total Cost 1,947.36
Project- Asgori Irrigation Development Project HOURLY OUT PUT 2.00

WORK ITEM:- Fixing Fittings DN200 & 250mm EQUIPMENT OUT PUT

TOTAL QUANTITY OF WORK ITEM:- No

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
Bolt & nut No 24 No 8.00 65.00 520.00 D/L 4.00 1.00 28.75 115.00 Simple Tools 1.00 1.00 15.00 15.00

Flat Gasket dn150 /200 Pac 2.00 120.00 240.00 Plumber 1.00 1.00 73.13 73.13 Service Vehicle 1.00 0.10 250.00 25.00

- Foreman 1.00 0.25 116.43 29.11 -

- Con.Eng. 1.00 0.10 135.28 13.53 -

Total (1.01) 760.00 Total (1.02) 230.76 Total (1.03) 40.00

Total of (1.02) 115.38 Total of ( 1.03) = 20.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 760.00 B = Man Power Unit Cost 115.38 C = Equipment Unit Cost 20.00

Direct Cost = A+B+C= 895.38

Profit & Over Head = 223.85
Total Cost 1,119.23
Project- Asgori Irrigation Development Project HOURLY OUT PUT 2.00
WORK ITEM:- Fixing Fittings DN200 & 250mm EQUIPMENT OUT PUT
TOTAL QUANTITY OF WORK ITEM:- No

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
Bolt & nut No 24 No 8.00 65.00 520.00 D/L 4.00 1.00 28.75 115.00 Simple Tools 1.00 1.00 15.00 15.00
Flat Gasket dn150 /200 Pac 2.00 120.00 240.00 Plumber 1.00 1.00 73.13 73.13 Service Vehicle 1.00 0.10 250.00 25.00
- Foreman 1.00 0.25 116.43 29.11 -
- Con.Eng. 1.00 0.10 135.28 13.53 -

Total (1.01) 760.00 Total (1.02) 230.76 Total (1.03) 40.00

Total of (1.02) 115.38 Total of ( 1.03) = 20.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 760.00 B = Man Power Unit Cost 115.38 C = Equipment Unit Cost 20.00

Direct Cost = A+B+C= 895.38

Profit & Over Head = 223.85
Total Cost 1,119.23
Project- Modjo Mudasenkale Irrigation Project
WORK ITEM: Thrust (Anchor) Block

Description Unit Qty Unit price Total

Excavation m3 1.50 127.64 191.46
Concrete for Thrust
m3 0.45 3,094.53 1,392.54
Block C-20
Form Work m2 1.80 275.70 496.26

Total 2,080.25

PROJECT:-Tafki Irrigation Development Project HOURLY OUT PUT 3.00

WORK ITEM:-RHS (40*40*3mm) for Trusses and purlins EQUIPMENT OUT PUT
TOTAL QUANTITY OF WORK ITEM:- m

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
RHS 40*40*3mm m 1.25 325.00 406.25 Forman 1.00 1.00 94.28 94.28 Simple Tools 2.00 1.00 15.00 30.00
Electrode Pac 0.10 325.00 32.50 DL 2.00 1.00 21.56 43.13 Service Vehicle 1.00 0.50 250.00 125.00
Cutting Disk pcs 0.25 90.00 22.50 Welder 1.00 1.00 50.31 50.31 Welding Machine 1.00 1.00 150.00 150.00
Grinding Disk pcs 0.10 80.00 8.00 Construction Eng. 1.00 0.15 127.56 19.13 Grinding Machine 1.00 1.00 25.00 25.00

Total (1.01) 469.25 Total (1.02) 206.85 Total (1.03) 330.00

81.25 Total of (1.02) 68.95 Total of ( 1.03) = 110.00

766.67 Hourly Out Put Hourly Out Put

A = Material Unit Cost 469.25 B = Man Power Unit Cost 68.95 C = Equipment Unit Cost 110.00
216.67
Direct Cost = A+B+C= 648.20
191.67 Profit & Over Head = 162.05
958.33 Total Cost 810.25
Project:- Tafki Irrigation Development Project HOURLY OUT PUT 5.00
WORK ITEM:- -Eaga sheet roofing EQUIPMENT OUT PUT
TOTAL QUANTITY OF WORK ITEM:- m2

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
G-28 EGA sheet m2 1.25 325.00 406.25 D/L 2.00 1.00 21.56 43.13 Simple Tools 1.00 1.00 15.00 15.00
J- bolt Kg 1.05 20.00 21.00 Foreman 1.00 1.00 94.28 94.28 Service Vehicle 1.00 0.35 250.00 87.50
Washer No 6.00 10.00 60.00 Carpenter 1.00 1.00 64.69 64.69
As. Carpentor 1.00 1.00 43.13 43.13
Con.Eng. 1.00 0.25 135.28 33.82

Total (1.01) 487.25 Total (1.02) 279.04 Total (1.03) 102.50

Total of (1.02) 55.81 Total of ( 1.03) = 20.50

Hourly Out Put Hourly Out Put

A = Material Unit Cost 487.25 B = Man Power Unit Cost 55.81 C = Equipment Unit Cost 20.50

Direct Cost = A+B+C= 563.56

Profit & Over Head = 140.89
Total Cost 704.45

Project:- Tafki Irrigation Development Project HOURLY OUT PUT 2.50

WORK ITEM:-RHS (100*100*3mm) EQUIPMENT OUT PUT
TOTAL QUANTITY OF WORK ITEM:- m

MATERIAL COST (1.01) LABOR COST (1.02) EQUIPMENT COST (1.03)

Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
RHS 100x100*3mm m 1.25 641.67 802.08 D/L 4.00 1.00 21.56 86.25 Simple Tools 1.00 1.00 15.00 15.00
Electrode Pac 0.10 325.00 32.50 Foreman 1.00 0.25 94.28 23.57 Service Vehicle 1.00 0.25 250.00 62.50
Cutting Disk pcs 0.25 90.00 22.50 Con.Eng. 1.00 0.10 135.28 13.53 Welding Machine 1.00 1.00 150.00 150.00
Grinding Disk pcs 0.10 80.00 8.00 Welder 1.00 1.00 50.31 50.31 Grinding Machine 1.00 1.00 25.00 25.00

Total (1.01) 865.08 Total (1.02) 173.66 Total (1.03) 252.50

Total of (1.02) 69.46 Total of ( 1.03) = 101.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 865.08 B = Man Power Unit Cost 69.46 C = Equipment Unit Cost 101.00

Direct Cost = A+B+C= 1,035.55

Profit & Over Head = 258.89
Total Cost 1,294.43
PROJECT :- Tafki Irrigation Development Project
WORK ITEM :- Sliding Door 3.95x2.35m HOURLY OUT PUT 0.25
TOTAL QUANTITY OF WORK ITEM 1Pcs EQUIPEMENT OUT PUT ____________
MATERIAL COST (1.01) LABOUR COST (1.02) EQUIPEMENT COST (1.03)
Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
RHS 40x40x3mm - Main
frame No 6.00 1,250.00 7,500.00 Foreman 1.00 1.00 94.28 94.28 Welding machine 1.00 1.00 150.00 150.00
RHS20x40x3mm No 4.00 1,100.00 4,400.00 D/L 2.00 1.00 21.56 43.13 Grinding Machine 1.00 1.00 25.00 25.00
Electrode (3.2mm) Pkt 3.00 325.00 975.00 Welder 1.00 1.00 50.31 50.31 Simple Tools 1.00 1.00 15.00 15.00
Bearing No 4.00 550.00 2,200.00 Con.Eng. 1.00 0.10 135.28 13.53 Service Vehicle 1.00 0.35 250.00 87.50
Sheet metal 3mm No 5.00 1,350.00 6,750.00
Angle Iron 40x40x3mm No 1.00 820.00 820.00
Lock Pcs 1.00 250.00 250.00 -
Antirust gallon 0.50 365.00 182.50 -
Cutting Disk pcs 3.00 90.00 270.00
Grinding Disk pcs 1.00 80.00 80.00
-

Total (1.01) 23,427.50 Total (1.02) 201.25 Total (1.03) 277.50

Total of (1.02) 804.99 Total of ( 1.03) = 1,110.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 23,427.50 B = Man Power Unit Cost 804.99 C = Equipment Unit Cost 1,110.00

Direct Cost = A+B+C= 25,342.49

Profit & Over Head = (25%) = 6,335.62
Total Cost 31,678.11
PROJECT :- Tafki Irrigation Development Project
WORK ITEM :- Sliding Door 3.40x2.30m HOURLY OUT PUT 0.25
TOTAL QUANTITY OF WORK ITEM 1Pcs EQUIPEMENT OUT PUT ____________
MATERIAL COST (1.01) LABOUR COST (1.02) EQUIPEMENT COST (1.03)
Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
RHS 40x40x3mm - Main
frame No 5.00 1,250.00 6,250.00 Foreman 1.00 1.00 94.28 94.28 Welding machine 1.00 1.00 150.00 150.00
RHS20x40x3mm No 4.00 1,100.00 4,400.00 D/L 2.00 1.00 21.56 43.13 Grinding Machine 1.00 1.00 25.00 25.00
Electrode (3.2mm) Pkt 3.00 325.00 975.00 Welder 1.00 1.00 50.31 50.31 Simple Tools 1.00 1.00 15.00 15.00
Bearing No 4.00 550.00 2,200.00 Con.Eng. 1.00 0.10 135.28 13.53 Service Vehicle 1.00 0.35 250.00 87.50
Sheet metal 3mm No 4.00 1,350.00 5,400.00
Angle Iron 40x40x3mm No 1.00 820.00 820.00
Lock Pcs 1.00 250.00 250.00 -
Antirust gallon 0.50 365.00 182.50 -
Cutting Disk pcs 3.00 90.00 270.00
Grinding Disk pcs 1.00 80.00 80.00
-

Total (1.01) 20,827.50 Total (1.02) 201.25 Total (1.03) 277.50

Total of (1.02) 804.99 Total of ( 1.03) = 1,110.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 20,827.50 B = Man Power Unit Cost 804.99 C = Equipment Unit Cost 1,110.00

Direct Cost = A+B+C= 22,742.49

Profit & Over Head = (25%) = 5,685.62
Total Cost 28,428.11

PROJECT :- Tafki Irrigation Development Project

WORK ITEM :- R. bar Meshed Windows for ventillation (1.60x3.70) HOURLY OUT PUT 0.25
TOTAL QUANTITY OF WORK ITEM 1Pcs EQUIPEMENT OUT PUT ____________
MATERIAL COST (1.01) LABOUR COST (1.02) EQUIPEMENT COST (1.03)
Type of Material Unit Qty U.Price* T.Cost Trade No UF Wage Hourly Cost Type of Equt No UF Rental Hourly Cost
RHS 40x40x3mm - Main
frame No 2.00 1,250.00 2,500.00 Foreman 1.00 1.00 94.28 94.28 Welding machine 1.00 1.00 150.00 150.00
Electrode (3.2mm) Pkt 0.50 325.00 162.50 D/L 2.00 1.00 21.56 43.13 Grinding Machine 1.00 1.00 25.00 25.00
Cutting Disk pcs 3.00 90.00 270.00 Welder 1.00 1.00 50.31 50.31 Simple Tools 1.00 1.00 15.00 15.00
Grinding Disk pcs 1.00 80.00 80.00 Con.Eng. 1.00 0.10 135.28 13.53 Service Vehicle 1.00 0.35 250.00 87.50

-
-

Total (1.01) 3,012.50 Total (1.02) 201.25 Total (1.03) 277.50

Total of (1.02) 804.99 Total of ( 1.03) = 1,110.00

Hourly Out Put Hourly Out Put

A = Material Unit Cost 3,012.50 B = Man Power Unit Cost 804.99 C = Equipment Unit Cost 1,110.00
Direct Cost = A+B+C= 4,927.49
Profit & Over Head = (25%) = 1,231.87
Total Cost 6,159.36
 312.5

7.35 2.552083
212.5

0.02
0.019048
Project- Tefki Irrigation Development Project

TOTAL QUANTITY OF WORK ITEM:- Supply of Fittings for Delivery wet well
Transprtation,
Loading and Storage & Cost at Project Profit &
Unloding Insurance site Overhead cost Total Unit Rate
Basic Price
Item.No Description Unit Quantity (Birr) F=(6%*E) G=(3%*E) H=(E+F+G) I=(15%*H) J=(I+H) Total Amount
Supply of Fittings for Delivery wet
well -
*** Supply of CI Flanged Socket DN100 No 1.00 4500 270.00 135.00 4,905.00 735.75 5,640.75 5,640.75
*** Supply of CI Flanged Socket DN150 No 1.00 5250 315.00 157.50 5,722.50 858.38 6,580.88 6,580.88
*** Supply of CI Flanged Socket DN200 No 1.00 7391.3 443.48 221.74 8,056.52 1,208.48 9,264.99 9,264.99

*** Supply of DCI/CI Double Flanged 90 No

degree bend DN100 2.00 5500 330.00 165.00 5,995.00 899.25 6,894.25 13,788.50

*** Supply of DCI/CI Double Flanged 90 No

degree bend DN150 2.00 6500 390.00 195.00 7,085.00 1,062.75 8,147.75 16,295.50

*** Supply of DCI/CI Double Flanged 90 No

degree bend DN200 2.00 7391.3 443.48 221.74 8,056.52 1,208.48 9,264.99 18,529.99

*** Supply of Double Flanged Steel Pipe No

DN100 , L = 1.50m 1.00 9250 555.00 277.50 10,082.50 1,512.38 11,594.88 11,594.88

*** Supply of Double Flanged Steel Pipe No

DN150 , L = 1.50m 1.00 10520 631.20 315.60 11,466.80 1,720.02 13,186.82 13,186.82

*** Supply of Double Flanged Steel Pipe No

DN200 , L = 1.50m 1.00 12545 752.70 376.35 13,674.05 2,051.11 15,725.16 15,725.16

*** Supply of Double Flanged Steel Pipe No

DN100 , L = 1.50m 1.00 9675 580.50 290.25 10,545.75 1,581.86 12,127.61 12,127.61

*** Supply of Double Flanged Steel Pipe No

DN150 , L = 1.50m 1.00 10200 612.00 306.00 11,118.00 1,667.70 12,785.70 12,785.70

*** Supply of Double Flanged Steel Pipe No

DN200 , L = 1.50m 1.00 11750 705.00 352.50 12,807.50 1,921.13 14,728.63 14,728.63

Subtotal 150,249.40

Contractor's Representative Consultantt's Representative

Name:______________________ Name:- _____________
Sign.________________________ Sign.________________________

Date:______________________ Date:_______________________
 9264.99455

3321.775

9482.7275

13017.5975

15784.69875

20682.75

12986.26