WALDA IJAARSA ABRAHIM, DURRI FI SHARIKOOTA

Abrahim, Duri and Friends’ Construction Union

 

1st payment certificate

Date of cont Agreemnet: July 29th 2020 G.C

Contract Amount 2,008,941.70

Project: Finishing work for Rescue center of Cheetah Enclosure Beding and fence an
Contract No. HU/RNB/03/2012
Location: Haramaya university, Adunya forest

Client: Haramaya University.

Consultant: Nejim Architectural and Engineering Consultancy PLC

Contractor: A Abrahim Duri and Friends Construction Union

Total Sum with vat 2,008,941.70

AMOUNT(BIRR)
As per the attachement the value of the work executed and/or material supplied todate is Birr 464,364.74

AMOUNT 15%VAT 69,654.71

Advance - Deductions
1. Total Previous payment -
Pay No. Amount 2. Rebate %
1 - 3.Retention 5% 23,218.24
2 - 4. Penalty
3 - 5. Advance repayment 25% -
4 - 6. Other -
5 - Total to be deducted 23,218.24 534,019.46
7 - Total due to contractor 510,801.22
8 -
-
We certify that the contractor is now entitled to advance Payment of Birr 510,801.22

Three hundred ninty five thousand & eight hundred threeteen birr and 33/100 cent

Prepared by Approved by
371,287.85 139,513.37
 BILL NO-01
SPECIFICATION & BILL OF QUANTITIES SMALL MAMMALS ENCLOSURE FENCE AND YARD PREPARATION
Project: - CheetahEnclosure Beeding and Fence and Yard Preparetion
Clients: - Haramaya University
Consultant: - Najim Architectural Engineering and Consultancy
Contractor: - Abrahim, Duri and Friends Construction Unions
Project :- Improvement Of University Zoo
Location :- Haramaya University Ethiopia
Item Executed Amount
Description of Works Contract Amount
No Previous Current Total
A-SUB STRUCTURE
1 Excavation and Earth Works Birr 57,253.50 - 75,251.30 75,251.30
2 Concrete Works Birr 95,826.20 - 56,293.75 56,293.75
3 Masonry Works Birr 430,000.00 - 229,800.00 229,800.00
Sub Total A Birr 583,079.70 - 361,345.04 361,345.04
B. SUPER STRUCTURE
O1 Plastering and Pointing Birr 38,700.00 - 21,562.50 21,562.50
O2 STEEL Birr 667,740.00 - 81,457.20 81,457.20
Sub Total B Birr 706,440.00 - 103,019.70 103,019.70
Total A + B Birr 1,289,519.70 - 464,364.74 464,364.74
Vat 15% Birr 193,427.96 - 69,654.71 69,654.71
Grand Total Birr 1,482,947.66 - 534,019.46 534,019.46
-
-
 BILL NO-01
SPECIFICATION & BILL OF QUANTITIES OF CHEETAH ENCLOSURE BEEDING AND FENCE AND YARD PREPARATION
Project: - Cheetah Enclosure Beeding and Fence and Yard Preparation Work
Clients: - Haramaya University
Consultant: - Nejim Architectural & Engineering Consultancy
Contractor: - Abrahim,Durii and Friends Construction Unions
CONTRACT DOCUMENT SMALL
MAMMALS
UNIT QUANTITY AMOUNT
Item
No Previous Todate Unit Price Previous Todate
Description of Works contract This Period contract This Period
Executed Execute Rate Executed Execute
A. SUB STRUCTURE
01/ Excavation & Earth Works
1.10 Site clearing to top soil to a depth of 20cm M2 250.00 - 960.00 960.00 15.53 3,882.50 - 14,908.80 14,908.80
1.50 Trench excavation in ordinary soil to a depth not
M3 - - 49.20 49.20 150.00 - - 7,380.00 7,380.00
exceeding 150cm.
1.70 Footing excavation in ordinary soil to a depth not
M3 44.00 - 21.30 21.30 126.00 5,544.00 - 2,683.30 2,683.30
exceeding 150cm
1.90 Ditto but in weathered rock to a depth not
M3 26.40
exceeding 150cm below reduced level. - - - 150.00 3,960.00 - - -
1.11 Back fill around brick wall. M3 48.38 - 32.80 32.80 150.00 7,257.00 - 4,920.00 4,920.00
1.12 Ditto but around footing foundation. M3 33.40 - 11.60 11.60 150.00 5,010.00 - 1,740.00 1,740.00
1.14 Cart away surplus excavated material to a distance
M3 158.00
not exceeding 5km from the site - 218.10 218.10 200.00 31,600.00 - 43,619.20 43,619.20
SUB TOTAL CARRIED TO SUMMERY BIRR = 57,253.50 - 75,251.30 75,251.30
03/ CONCRETE WORKS
50mm Thick Lean concrete in C-7:-
O31 under footing foundation M2 21.30 - 19.36 19.36 120.00 2,556.00 - 2,323.20 2,323.20
O32 under brick wall M2 53.75 - 61.50 61.50 120.00 6,450.00 - 7,380.00 7,380.00
Reinforced concrete in C-25 :-
O37 To footing foundation. M3 15.10 - 5.76 5.76 2,846.00 42,974.60 - 16,392.96 16,392.96
Sawn zigba or equivalent steel form works:-
O311 To footing foundations. M2 68.00 - 40.00 40.00 309.00 21,012.00 - 12,360.00 12,360.00
Mild steel Reinforcement bars:-
O315 Diameter 8mm. Deformed bars kg 115.00 - 106.66 106.66 72.00 8,280.00 - 7,679.51 7,679.51
O316 Diameter 10mm. Deformed bars kg 227.40 - 158.72 158.72 64.00 14,553.60 - 10,158.08 10,158.08
SUB TOTAL CARRIED TO SUMMARY BIRR = 95,826.20 - 56,293.75 56,293.75
04/ MASONERY WORKS
O41 25cm. Thick double brick wall foundation with
M2 86.00 - 57.40 57.40 2,000.00 172,000.00 - 114,800.00 114,800.00
cement mortar 1:3 mix ratio below NGL.
O42 Ditto but Above NGL M2 129.00 57.50 57.50 2,000.00 258,000.00 - 115,000.00 115,000.00
SUB TOTAL CARRIED TO SUMMARY BIRR = 430,000.00 - 229,800.00 229,800.00
B/ SUPER-STRUCTURE
04/ STEEL STRUCTURES
Chain Link wire fence

Locks shall be provided bottom, middle and top of

gates. Wire shall burried up to masonry foundation
level and wall shall be wrapped with wire.

5 m high CHS framed enclosure fence constructed with

7x19 galvanized chain link wire mesh with 2.5 mm
thickness welded on inner side 80x80x3 mm thick
RHS post bolted on concrete pad with 2(250x250x8
mm) plates with 6Ø 20 mm J bolt and Ø80x4.5 mm
CHS horizontal bracing at every 2 m height. Provided
O41
with a continous Ø 12 horizontal structural cable
reinforcement spaced at 1 m with stainless steel chain
spacer spaced vertically at one 1.5 & a barbed wire
over hang of is to be provided on the top. CHS vertical
and horizontal members measured separatly. price
shall include length of the burried wire

Note: cable must not have any connection or overlap

and must be anchored at the star and end to a concrete M2 65.00 - 0.00 1500 97,500.00 -
pad with Ø 20 anchorage casted monolithically

Stainless/Galvanized Steel structure members -

80x80x3 mm thick RHS post kg 1200.00 905.08 905.08 90 108,000.00 81,457.20 81,457.20
60x60X2.5 mm RHS horizontal bracing kg 5232.00 - 0.00 70 366,240.00 -

RHS framed windows, window-doors & doors made

from Ø 16 plain bars horizontal and vertical gril spaced
15 cm both directions supported on 40x40x3.5 mm
O44 horizontal and vertical angle iron. Provided with -
openinig mechanism from out side of the yard.Price
includes one coat of anti-rust two coats synthetic paint
any incidental works there to complete the work.

Type D1 =4500x5000 mm pcs. 3.00 - 0.00 23000 69000 -

 Vertically movable pully operated lion transfer way
made from Ø 16 plain bars horizontal and vertical gril
spaced 15 cm both directions supported on 40x40x3.5
mm RHS. Provided with 3.5 mm U channel sliding
section bolted on 150x150x5mm plate anchored with Ø
16 J bolts in to the concrete shear wall with appropriate
bearing and lubrication. provided with standard lifting
O44
pully mechanism with galvinized steel casing running
-
from the pully up to the balancing bar welded on fence
post with minimum 1 mm diameter structural cable
attached to balancing metal bar with a minimum
weight of 60 kg outside the yard. Also provided with
galvanized steel handle. Price includes one coat of
anti-rust two coats synthetic paint.

Type TW2 =1060x1500 mm pcs. 1.00 0.00 27000 27,000.00 -

SUB TOTAL CARRIED TO SUMMARY BIRR 667,740.00 81,457.20 81,457.20
07/ PLASTERING & POINTING WORKS

O71 Cement mortar pointing to all exposed brick wall. M2 258.00 0 143.75 143.75 150.00 38,700.00 21,562.50 21,562.50

SUB TOTAL CARRIED TO SUMMARY BIRR 38,700.00 21,562.50 21,562.50

28.60
 TAKEOFF SHEET
PAGE ____

Qty L/W/D Product Description & Sketches Qty L/W/D Product Description & Sketches
A - SUBSTRUCTURE
01/ Excavation & Earth Works 04/ MASONERY WORKS
1.1 Site clearing to top soil to a depth of 20cm 041) 25cm. Thick double brick wall foundation
1.00 1.00
with cement mortar 1:3 mix ratio below NGL.
960.00 1 82.00 L=115m-0.60m*55=82m
0.70
960.00 m² 57.40 m2
1.5 Trench excavation in ordinary soil to a depth
not exceeding 150cm. 042) Ditto but Above NGL
1.00 82.00
0.75 L=>115-0.6*55=82m 1.0 115.00 L=115m
0.80 0.50
49.20 m3 57.5 m2
1.7 Footing excavation in ordinary soil to a depth
not exceeding 150cm
16.00 1.10 L=>0.6+0.5=1.1m
1.10 B/ SUPER-STRUCTURE
1.10 04/ PLASTERING AND POINTING
21.30 m3 A)Cement morter pointig to all exposed brick wall
1.11 Back fill around brick wall.
2.00 82.00 2.00 115.00
0.25 0.50
0.80 115.00 m2
32.80 m3 115.00 m2
16.00 2.90 1.12 Ditto but around footing foundation. 1 115.00
0.25 L=>1.1*4-2*(.25+.5)=2.9m 0.25
1.00 28.75 m² for top of brick copping
11.60 m3 143.75 m² total
1.14 Cart away surplus excavated material to a
04/ STEEL STRUCTURES
1.00 distance not exceeding 5km from the site
192.00 m 3
a) Site Clerance 5 m high RHS of 80x80x3.5 mm thick bolted on
70.50 m3 b) pit excavation 17.00 1.00 concrete pad with 2(250x250x8 mm) plates
44.40 m3 c) Backfill around the footihg 53.24 with 6Ø 20 mm J bolt
218.10 m3 905.08 Kg
 TAKEOFF SHEET
PAGE ____

03/ CONCRETE WORKS

A) 50mm Thick Lean concrete in C-7:-
16.00 1.10 031) under footing foundation
1.10
19.36 m²
032) under brick wall
1.00 82.00 L=115m-0.60m*55=82m
0.75
61.50 m²
B) Reinforced concrete in C-25 :-
16.00 0.6 037) To footing foundation.
0.6
1.00
5.76 m3
Sawn zigba or equivalent steel form works:-
038) To footing foundations.
16.00 2.5 W = 2*0.6+2*0.65=2.5m
1 d=1.0
40 m²

Mild steel Reinforcement bars:-

0315) Diameter 8mm. Deformed bars
16.00 8 Stirrup = (1.0/.15+1) = 8pcs
2.1 L => 4*0.5+.1 =2.1m
268.8 ml
106.66 Kg =>0.0062*8*8*268.8
0316) Diameter 10mm. Deformed bars
16.00 8 long. Reinf't. = 8pcs
2 L = 1.0+2*0.5 = 1.8m
256 ml
158.72 Kg =>0.0062*10*10*256
 TAKEOFF SHEET
PAGE ____

109.24

71.8

0.75
0.80

1.21 0.252 0.375 0.583 9.328

2.9
0.35

0.0035 0.08
35.168 7.85 7.40
36.63 8.55 8.06
 TAKEOFF SHEET
PAGE ____

0.75

2.5

2.10

7.67
7.666667
3.60

182.85

1.80