Project: OBU Finishing works of Existing Lot-B T-4 Condominium block

Contractor: Ephrem Zeleke GC

Client: Oda Bultum University
Consultant: Acute Engineering PLC

GRAND SUMMARY
Total (Birr)
Item No Description
Contract Previous Month This Month Cumulative
1 LOT-B T-4 Condominium 4,336,528.35 1,680,338.56 1,680,338.56

Total 4,336,528.35 - 1,680,338.56 1,680,338.56

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF STATMENT

Project: Finishing Work Of Existing T4- Condominium Block (LOT B)

Client : ODA BULTUM UNIVERSITY

Contractor: Ephrem Zeleke GC

Consultant: Acute Engineering PLC

R.N Description Unit Contract amount Previous Amount Current Amount To date Amount

A. Sub Structure

1 Excavation & Earth work Birr 227,296.00 167,896.20 167,896.20

2 Masonry Work Birr 120,120.00 62,216.40 62,216.40
3 concrete Work Birr 10,450.00 4,753.80 4,753.80
Sub total A 357,866.00 - 234,866.40 234,866.40
B, Super Structure

4 Concrete Work Birr 85,570.49 32,249.55 32,249.55

5 HCB Work Birr 157,199.32 76,127.18 76,127.18

6 Metal Work Birr 643,500.00 438,500.00 438,500.00

7 Roofing Birr 470,355.00 30,000.00 30,000.00

8 Structure Steel Work Birr 89,700.00 98,924.80 98,924.80

9 Plastering & Pointing Birr 568,686.80 507,866.48 507,866.48

10 Painting Work Birr 224,339.04 162,639.64 162,639.64

11 Floor Finish Work Birr 430,475.70 99,164.52 99,164.52

12 Pavment and Ditch Birr 79,500.00 - -

13 Manhole Birr 97,100.00 - -

14 Electrical Installation Birr 607,790.00 - -

15 Sanitary Installation Birr 524,446.00 - -
Sub Total B 3,978,662.35 - 1,445,472.16 1,445,472.16
Total (A+B) 4,336,528.35 - 1,680,338.56 1,680,338.56

Contractor Consultant Client

_______________________ _________________________ _________________________
 SUMMARY OF BILL OF QUANTITY 18

Project: Finishing Work Of Existing T4- Condominium Block (LOT B)

Client : ODA BULTUM UNIVERSITY
Contractor: Ephrem Zeleke GC
Consultant: Acute Engineering PLC

Ite
m Contract Previous Contract Previous Current To date Amount
No Description Unit UNIT PRICE QTY qty Current qty Todate qty Amount (Birr) Amount (Birr) Amount (Birr)
A. SUB STRUCTURE

1. EXCAVATION & EARTH WORKS

1.1

Site clearing and removing of the top 200mm thick soil. It shall include m2 50.00 185.00 102.80 102.80 9,250.00 0.00 5,140.00 5,140.00
cutting & uprooting of trees on the site (1m away from building on
every side)
1.2 m3 200.00 36.00 104.06 104.06 7,200.00 0.00 20,812.00 20,812.00
Bulk Excavation to reduced level
1.3
Trench Excavation at three side of the building to depth of 0.5m below m3 300.00 37.80 23.98 23.98 11,340.00 0.00 7,193.25 7,193.25
NGL
1.4
Demolish 4cm thick existing cement screed, Terrazzo tile and ceramic m2 150.00 767.50 695.44 695.44 115,125.00 0.00 104,315.90 104,315.90
inside the building
1.5 m 2
150.00 221.56 134.01 134.01 33,234.00 0.00 20,101.53 20,101.53
Demolish damaged surface of rendered and plasterd HCB wall
1.6
Select material from quarry site well compacted at 30cm thickness m3 350.00 29.70 0.00 0.00 10,395.00 0.00 - -
under lean concrete
1.7 Cart away surplus excavated material to a distance not exceeding
m3 100.00 407.52 103.34 103.34 40,752.00 0.00 10,333.53 10,333.53
5kms.

TOTAL CARRIED TO SUMMARY ....... 227,296.00 - 167,896.20 167,896.20

2.0
MASONRY WORKS
2.1
Supply 70cm thick basaltic stone masonry 50cm below NGL trachytic m3 2,000.00 26.95 14.60 14.60 53,900.00 - 29,190.00 29,190.00
or equivalent stone masonry foundation wall bedded in cement mortar
(1:3)
2.2
m3 2,000.00 30.80 15.01 15.01 61,600.00 - 30,024.00 30,024.00
Ditto item 1.1 but 70cm average thick basaltic or equivalent
2.3
Apply Pointing to stone masonry wall of hand washing areas above m2 120.00 38.50 25.02 25.02 4,620.00 - 3,002.40 3,002.40
ground level in cement mortar 1:3

TOTAL CARRIED TO SUMMARY ....... 120,120.00 - 62,216.40 62,216.40

3.0
2.CONCRETE WORKS
3.1
5cm Lean concrete
a) under masonry m2 190.00 55.00 25.02 25.02 10,450.00 - 4,753.80 4,753.80

TOTAL CARRIED TO SUMMARY ...... 10,450.00 - 4,753.80 4,753.80

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF BILL OF QUANTITY 18
Ite
m Contract Previous Contract Previous Current To date Amount
No Description Unit UNIT PRICE QTY qty Current qty Todate qty Amount (Birr) Amount (Birr) Amount (Birr)

B-SUPER STRUCTURE
4. CONCRETE WORK
4.1

Reinforced concrete quality C-25, with a minimum of 360 kg of

cement/m3, filled into formwork and vibrated around rod reinforcement
(formwork and reinforcement measured separately)

a) For correction works for visible unfinished parts of stair cases thread m3 3,200.00 2.00 - 6,400.00 - - -
and risers

m3 3,200.00 6.30 1.41 1.41 20,160.00 - 4,505.60 4,505.60

b) Lintel beams and sheared top tie beam
c) In floor slab & concrete qualitiy c-20 m3 3,200.00 5.40 3.50 3.50 17,280.00 - 11,200.00 11,200.00
4.2
Provide, cut and fix in position reinforcment bar for lintel beam and in - - - - -
any necessary places
a) Diam 6mm plain bar kg 88.00 93.24 30.77 30.77 8,205.12 - 2,707.69 2,707.69

b) Dia 10 reinforcement bar kg 71.34 197.44 97.73 97.73 14,085.37 - 6,972.26 6,972.26
4.3
Provide, cut and fix in position sawn zigba wood or steel formwork - - - - -
which ever appropriate.

m2 300.00 64.80 22.88 22.88 19,440.00 - 6,864.00 6,864.00

a) To lintel and top tie beam
TOTAL CARRIED TO SUMMARY ...... 85,570.49 - 32,249.55 32,249.55
5-HCB WORK
5.1 \
HCB wall of 20x20x40cm strength
a) above lintels of door and window m2 612.71 39.60 4.08 4.08 24,263.32 - 2,499.86 2,499.86

b) at one side of each door and any other necessary part of the m2 600.00 221.56 122.71 122.71 132,936.00 - 73,627.32 73,627.32
building
TOTAL CARRIED TO SUMMARY ...... 157,199.32 - 76,127.18 76,127.18
6-METAL WORK
6.1

Supply and fix metal windows and doors (glazing measured

separately) made of 28mm LTZ steel profile frames. Price includes
best quality iron cylinder door lock and one coat anti rust with two
coats of synthetic enamel paint. All according to the detail drawing.
Windows -
A)Type 1 size 181 x 196cm Price shall include glazing with 4mm thick cl pcs 7,500.00 6.00 4.00 4.00 45,000.00 - 30,000.00 30,000.00
B)Type 1 size 140 x 196cm Price shall include glazing with 4mm thick cl pcs 6,000.00 9.00 6.00 6.00 54,000.00 - 36,000.00 36,000.00
C)Type 2 size 121 x 196cm Price shall include glazing with 4mm thick cl pcs 4,500.00 36.00 25.00 25.00 162,000.00 - 112,500.00 112,500.00
D)Type 3 size 70 x 90cm Price shall include glazing with 4mm thick clear pcs 3,000.00 15.00 10.00 10.00 45,000.00 - 30,000.00 30,000.00
6.2 Doors - - - -
A)Type 1 size 100 x 280cm external door.price shall include 100x60 glaz No 6,000.00 15.00 10.00 10.00 90,000.00 - 60,000.00 60,000.00
B)Type 2 size 90 x 270 wooden door for bedroom&kitchen. Price shall in No 5,000.00 36.00 25.00 25.00 180,000.00 - 125,000.00 125,000.00
C)Type 3 size 270 x 76cm shower door . Price shall include 76 x 50 cm No 4,500.00 15.00 10.00 10.00 67,500.00 - 45,000.00 45,000.00

TOTAL CARRIED TO SUMMARY ...... 643,500.00 - 438,500.00 438,500.00

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF BILL OF QUANTITY 18
Ite Contract Previous Contract Previous Current To date Amount
m Description Unit UNIT PRICE QTY qty Current qty Todate qty Amount (Birr) Amount (Birr) Amount (Birr)
No 7. ROOFING
7.1 Supply and fix roof cover in Ega 400, 0.6mm GCIS roofing fixed to
Zigba purlins with dome shaped glvanized nails (purlin and ridge m2 500.00 311.45 0.00 0.00 155,725.00 - - -
cover measured separatly) price shall include removing damaged
roof , ridge cap ,j bolts and water proof washers
7.2
Supply and fix G-28 gualvinized flat metal sheet Gutter price includes ml 300.00 100.00 100.00 100.00 30,000.00 - 30,000.00 30,000.00
fixers one coat of anti rust and two coats of synthetic enamel paint
7.3 Supply and fix PVC ceiling on battens for iside rooms corrider and
m2 450.00 291.00 0.00 130,950.00 - - -
verenda
7.4
Battens of zigba wood purlins for ceiling 4x5cm size ml 60.00 2328.00 0.00 139,680.00 - - -
7.5
Supply and fix 20x2,5 kerero facia boared including three coats of ml 140.00 100.00 0.00 14,000.00 - - -
water resistance paint

TOTAL CARRIED TO SUMMARY ...... 470,355.00 - 30,000.00 30,000.00

8. Structural Steel Work

8.1
Recorrect. Weld and reinforce the existing mount steel truss
according to the structural drawing .Price shall include one coat of
antirust and two coats of synthetic enamel painting and all other
necessary accessories.
8.1.1 RHS Rafter truss ( 25x25x2.5mm) kg 200.00 6.0 325.7 325.7 1,200.00 - 65,140.80 65,140.80
8.1.2 RHS latice purlins ( 25x25x2.5mm) kg 200.00 22.0 168.9 168.9 4,400.00 - 33,784.00 33,784.00
8.2 Supply and Fix RHS and CHS 0.00 - - - -
A) 40x40x2.5mm RHS ml 1,500.00 30.00 0.00 45,000.00 - - -
B) 30x30x2mm RHS ml 1,300.00 15.00 0.00 19,500.00 - - -
C) 50mm dia 2.5mm thick CHS ml 1,400.00 14.00 0.00 19,600.00 - - -
TOTAL CARRIED TO SUMMARY ...... 89,700.00 - 98,924.80 98,924.80
9. Plastering Works
9.1 Apply three coats of approved type plastering for internal wall
surfaces
A) To all internal wall surfaces m2 160.00 1988.00 1875.47 1875.47 318,080.00 - 300,075.20 300,075.20
B) To concrete Ceiling m2 170.00 582.00 449.52 449.52 98,940.00 - 76,418.81 76,418.81
9.2 Apply three coats of approved type plastering for 0.0 - - - -
A) To all External wall surfaces around corridor m2 180.00 129.24 106.55 106.55 23,263.20 - 19,179.34 19,179.34
B) To all Exposed beams and columns m2 160.00 287.73 195.47 195.47 46,036.80 - 31,274.73 31,274.73
9.3 Apply two coats of plastering and Rendering m2 150.00 445.58 473.36 473.36 66,837.00 - 71,004.60 71,004.60
9.4 Window sill made of used Teraaazo tile from existing demolished
ml 130.00 119.46 76.26 76.26 15,529.80 - 9,913.80 9,913.80
internal room
TOTAL CARRIED TO SUMMARY ...... 568,686.80 - 507,866.48 507,866.48
10. Painting Works
10.1 m2 70.00 129.24 106.55 106.55 9,046.80 - 7,458.63 7,458.63
Apply three coats of PLASTIC PAINT External plastered wall surface
10.2 Apply three coats of PLASTIC PAINT internal plastered wall surface m2 50.00 1988.00 1875.47 1875.47 99,400.00 - 93,773.50 93,773.50
10.3 Ditto but to exposed beams and columns m2 50.00 287.73 195.47 195.47 14,386.50 - 9,773.35 9,773.35
10.4 Ditto but to concrete ceiling m2 60.00 582.00 449.52 449.52 34,920.00 - 26,971.34 26,971.34
10.5 Ditto but to rendered wall surface m2 53.00 445.58 465.34 465.34 23,615.74 - 24,662.81 24,662.81
10.6 Finishing the existing wall using quartzite for external corrider area
m2 170.00 153.00 0.00 26,010.00 - - -
and around
10.7 Apply one coat of anti rust and two coats of synthetic enamel painting
ml 40.00 424.00 0.00 16,960.00 - - -
for all hand rail element for stair
TOTAL CARRIED TO SUMMARY ...... 224,339.04 - 162,639.64 162,639.64

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF BILL OF QUANTITY 18
Ite Contract Previous Contract Previous Current To date Amount
m Description Unit UNIT PRICE QTY qty Current qty Todate qty Amount (Birr) Amount (Birr) Amount (Birr)
No 11. FLOOR FINISH WORK
11.1 50mm thick smooth finished cement screed (1:3) floor finish. m2 180.00 501.76 550.91 550.91 90,316.80 - 99,164.52 99,164.52
11.2

Terrazzo tiles flooring to kichen and verandah, stair and landing and m2 320.00 154.98 0.00 49,593.60 - - -
including cement mortar backing 1:3 with joint grouted in cement
Color and the entire work shall be as per the Engineers approval.
11.3
100mm high 20mm thick Terrazzo skirting stuck to wall a cement
mortar backing 1:3 with joint grouted in cement Color and the entire ml 80.00 250.86 0.00 20,068.80 - - -
work shall be as per the Engineers approval.
11.4
300X200X4mm white Ceramic wall tiles stuck to wall for Bathroom and
Toilet with cement mortar backing and 2mm jonts to be grouted in m2 705.00 300.00 0.00 211,500.00 - - -
white cement.
11.5 Terazzo tread size 30X110mm. Price shall include mortar bed. m2 345.00 19.80 0.00 6,831.00 - - -
11.6 Terazzo riser size 15X110mm. Price shall include mortar bed. m2 345.00 9.90 0.00 3,415.50 - - -
11.7
300X200X4mm white Ceramic flooring stuck to wall for Bathroom and
Toilet with cement mortar backing and 2mm jonts to be grouted in m2 650.00 75.00 0.00 48,750.00 - - -
white cement.
TOTAL CARRIED TO SUMMARY ...... 430,475.70 - 99,164.52 99,164.52

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF BILL OF QUANTITY 18
Ite
m Contract Previous Contract Previous Current To date Amount
No Description Unit UNIT PRICE QTY qty Current qty Todate qty Amount (Birr) Amount (Birr) Amount (Birr)
12. PAVMENT AND DITCH
12.1
Semi Dressed stone pavment of 1.1m width around the building
including 400mm thick selected material fill and 100mm thick red ash m2 500.00 111.00 0.00 55,500.00 - - -
base and joint pointed
12.2
Dia 300mm half concrete pipe around pavement on and including
excavation cartaway and backfill selected m &100mm thick red ash or ml 300.00 80.00 0.00 24,000.00 - - -
equivalent material

Total Carried to summary 79,500.00 - - -

13. MANHOLE -

Each Manhole should be fabricated from Reinforced concrete C-25

Ptice shall include its Cover and reinforcement bars having dia 10mm -
ribbed in two direction
13.1 100X100x100cm for grounding of Electrical Installation pcs 8,000.00 1 0 8,000.00 - - -
13.2
100x100x180cm for Waste water removal fixed into all the shawer and pcs 8,100.00 11 0 89,100.00 - - -
kichen direction
TOTAL CARRIED TO SUMMARY ...... 97,100.00 - - -

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF BILL OF QUANTITY 18
Ite
m Contract Previous Contract Previous Current To date Amount
No Description Unit UNIT PRICE QTY qty Current qty Todate qty Amount (Birr) Amount (Birr) Amount (Birr)
14. SANITARY INSTALLATION
14.1
Waste water Removal PVC pipe, pipe fittings and other accessories
14.1.1

Supply and install Ø 50mm PVC Waste Water drainge pipe in horizontal
branches and vertical stacks of approved quality with all fittings, m1 100.00 232.50 0.00 23,250.00 - - -
bends, Y's,Ts,,etc.,reducers and increasing pieces and all other
incidential works thereto, joints made tight with adhesive fluides
horizontal pipes laid to 2%,
14.1.2 Ditto items 1.1 but Ø110mm m1 150.00 182.00 0.00 27,300.00 - - -
14.1.3 Supply and Construct of 30cm dia concrete pipe for intra compound
m1 200.00 20.00 0.00 4,000.00 - - -
drainage works connecting to septic tank
14.2 Sanitary And Cold Water Installation 0.00 - - - -
14.2.1
Supply and lay approved quality storm water Ø75mm PVC down pipes
according to where shown on the drawing, with all necessary m1 105.00 320.00 0.00 33,600.00 - - -
connecting pieces and plastic straps to fix to walls.
14.2.2
Supply & install Ø50 vent caps made of rigid PVC to be connected to
the roof terminal of vent pipes complete with the necessary sealing No 200.00 8.00 0.00 1,600.00 - - -
gaskets & accessories
14.3 COLD WATER Supply 0.00 - - - -
14.3.1
Supply and install Ø 15mm Galvanized steel pipes for intrnal cold
water distribution to sanitary fixtures, complete with accessories m1 201.00 390.00 0.00 78,390.00 - - -
including elbows, unions, T's, reducers, etc. of approved quality and all
ather incidential works therto of approved qualitiy
14.3.2 Ditto items 2.1 but Ø 20mm m1 250.00 56.00 0.00 14,000.00 - - -
14.3.3
m1 305.00 200.00 0.00 61,000.00 - - -
Ditto items 2.1 but Ø 25mm
14.3.4
Supply & fix Ø15mm Gate valve complete with unions, elastic water PCS 100.00 60.00 0.00 6,000.00 - - -
proofing, hand wheels and all accessories thereto, of approved quality.
14.3.5
Suppl & fix approved quality water meter Ø15mm with Gate valves PCS 2,500.00 15.00 0.00 37,500.00 - - -
before water meter as shown on the drawings.
14.4 Supply of complete set of Fixturtures 0.00 - - - -
14.4.1
Supply & install of Tabor(Italy) ceramics Hand wash basins made of
white vitreous Tabor(Ital), with chrome plated cold water mixer, No 7,000.00 15.00 0.00 105,000.00 - - -
complete with plug. Chrome plated chain and P -smell trap of size
500X400mm
14.4.2
Supply & install of Turkish type wash down water closets with flush No 9,500.00 15.00 0.00 142,500.00 - - -
cistern and all necessary accessories
14.4.3
Supply & install of shower tray made of enameled cast iron with slip No 1,500.00 15.00 0.00 22,500.00 - - -
resistant base, and complete with approved quality flexible shower
head, mixing faucer, and P-smell trap of size 700X700X170mm

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF BILL OF QUANTITY 18
Ite
Contract Amount Current Amount
m Unit UNIT PRICE Contract QTY Total to date Amount (Birr)
Description (Birr) (Birr)
No
14.4.4
Supply & fix stainless steel kitchen sink made of double enameled
steel or equivalent complete with mixing faucet, P-smell trap, and plag No 1,500.00 15.00 0.00 22,500.00 - - -
with chain of size 1200X600mm
13.4.5

Supply & fix of Awassa Ceramics tiolet paper holde with chrome plated No 500.00 15.00 0.00 7,500.00 - - -
brass wall flanged roll with chrome plated fastening screws
14.4.6 Supply & fix of Complete soap holder made of white vitreuos
No 500.00 15.00 0.00 7,500.00 - - -
Tabor/Italy) ceramics with all necessary accessories
14.4.7
Supply & fix towel hanger made of tubular metal roller, including No 400.00 15.00 0.00 6,000.00 - - -
fastening screws and all accessories
14.4.8
Supply of best quality floor drain with all its accessaries of 100* No 510.00 15.00 0.00 7,650.00 - - -
100mm

TOTAL CARRIED TO SUMMARY ...... 607,790.00 - - -

15. ELECTRICAL WORKS -

15.1 -
DISTRIBUTION BOARDS
15,1. Supply and install Flush mounting distribution board, MDB made of
1 steel sheet enclosed with lockable door with bus bar of rating 25A,
pcs 10,000.00 9.0 0.0 90,000.00 - - -
separate neutral and earthing bars,complete with all connection and
fixing accessories consisting of : DB-S for Studio
- 1 pc main ACB of 25A,1-Ph 0.0 - - - -
- 1 pc ACB of 10A,1-Ph 0.0 - - - -
- 3 pcs ACB of 16A,1-Ph 0.0 - - - -
reserve for 2 ACB 0.0 - - - -
All complete 0.0 - - - -
15.1.
2 Supply and install Flush mounting distribution board, MDB made of
steel sheet enclosed with lockable door with bus bar of rating 32A, pcs 4,000.00 6.0 0.0 24,000.00 - - -
separate neutral and earthing bars,complete with all connection and
fixing accessories consisting of : DB-2 for 3bed room
- 1 pc main ACB of 32A,1-Ph 0.0 - - - -
- 1 pc ACB of 6A,1-Ph 0.0 - - - -
- 1 pc ACB of 10A,1-Ph 0.0 - - - -
- 3pcs ACB of 20A,1-Ph 0.0 - - - -
- 1pcs ACB of 16A,1-Ph 0.0 - - - -
reserve for 2 ACB 0.0 - - - -
All complete 0.00 - - - -
15,1.
Supply and install Flush mounting distribution board, MDB made of
3
steel sheet enclosed with lockable door with bus bar of rating 16A, pcs 6,000.00 3.0 0.0 18,000.00 - - -
separate neutral and earthing bars,complete with all connection and
fixing accessories consisting of : DB-RES for Stair
- 1 pc ACB of 16A,1-Ph 0.0 - - - -
- 3 pcs ACB of 6A,1-Ph 0.0 - - - -
reserve for 2 ACB 0.0 - - - -
All complete

Contractor Consultant Client

_________________ __________________ __________________

 SUMMARY OF BILL OF QUANTITY 18
Ite Contract Previous Contract Previous Current To date Amount
m Description Unit UNIT PRICE QTY qty Current qty Todate qty Amount (Birr) Amount (Birr) Amount (Birr)
No
15.2 LIGHT POINTS
15.2.
1 Supply and install Flush mounted light point fed through
2x2.5mm2PVC insulated conductor inside thermoplastic PVC conduit of pcs 300.00 130.0 0.0 39,000.00
dia.13mm complete with all junction boxes with connection
accessories with covers, all complete. - - -
15.2.
2 Light fittings and lamps 0.0 -
- - -
a) 60W philiphs Ceiling mounted TCQ 2151x2151xTL , D36W1C or pcs 600.00 46.0 0.0 27,600.00 - - -
approved equivalent
b) 60W philips Wall mounted with full fixtures RZB 10120.002 or pcs 700.00 40.0 0.0 28,000.00 - - -
approved equivalent
c)Florecent lamp ceiling mounted 32W/33 philips with full acsseseries pcs 700.00 44.0 0.0 30,800.00 - - -
RZB 31 1005.844.79 or approved equivalent
15.2.
3 WIRING ACCESSORIES 0.0 - - - -

a)Flush fixed single pole switch; 10A/ 250V no 140.00 42.0 0.0 5,880.00 - - -

b)Flush fixed two way switch; 10A/ 250V no 200.00 120.0 0.0 24,000.00 - - -
15.3 SOCKET OUTLETS POINTS 0.0 - - - -
15.3.
1
a)Flush mounted socket outlet fed through PVC insulated conductor of pcs 200.00 108.0 0.0 21,600.00 - - -
3x2.5 mm2 in thermoplatic conduit of diam 16mm for recessed
installation including junction boxes with covers all complete
15.3.
2 b)Flush mounted socket outlet fed through PVC insulated conductor of
3x4 mm2 in thermoplatic conduit of diam 25mm for '' Injera'' including pcs 200.00 35.0 0.0 7,000.00 - - -
junction boxes with covers all complete
15.4 TELEPHONE AND TV OUT LET AND ACCESSORIES 0.0 - - - -
15.4.
1 Telephone points only conduits of 19 mm minimum diameter , pcs 430.00 30.0 0.0 12,900.00 - - -
including junction boxes with covers , and pulling guy wires, all as per
ETC requirement
14.4. TV outlet TV cable and conduites of 19mm dia. Including pulling guy
2 wires for TV cables pcs 300.00 30.0 0.0 9,000.00 - - -

15.5 POWER SUPPLY CABLES OF TYPE SIEMENS NYY 0.6/1KV OR

0.0 - - - -
APPROVED EQUIVALENT AND OF SIZE
15.5. PVC insulated power cable size of 3x4 mm from KWhm to MDB all
1 complete in thermoplastic conduit 35mm dia ml 180.00 503.7 0.0 90,666.00 - - -

15.5. PVC insulated power cable size of 3x6 mm from KWhm to MDB all
2 complete in thermoplastic conduit 35mm dia ml 300.00 250.0 0.0 75,000.00 - - -

15.6 GROUNDING SYSTEM 0.0 - - - -

15.6.
1
Supply and install earthing system with bare copper conductor of
70mm dia, 150cm length electrode with complete accessories: pcs 8,000.00 1.0 0.0 8,000.00 - - -
earthing coupling and driving to keep ground resistance below 10 ohm
in 60x60x70cm concrete pit with closing
15.7 Supply and install concrete pipe for intake power using from EEPCO
source to set KWHM'S through the ground pit which serves as a 0.0 - - - -
manhole
A) Concrete pipe 15cm dia or equiv. ml 600.00 5.0 0.0 3,000.00 - - -
15.8 Supply and install Shading/housing which is locable for KWHM TO
install on existing building wall that the meter will not exposed for pcs 10,000.00 1.0 0.0 10,000.00 - - -
weathering and moisture
TOTAL CARRIED TO SUMMARY ...... 524,446.00 - - -

Contractor Consultant Client

_________________ __________________ __________________

 TAKE OFF SHEET page 18
Finishing Work of Existing T4-B Block

Item No. and Description Item No. and Description

A. SUB STRUCTURE
1.7 Cart Away surplus excavated and
Demolished material to the distance 1.5km
away from the site
1. EARTH WORK
1.1 Site Clearing 102.80 from item no. 1.1
0.20 20.56 m3
1 25.70 28.30 from item no. 1.2
4.00 23.98 from item no. 1.3

102.80 m2
27.82 from item no. 1.4
2.68 from item no. 1.5
1.2 Bulk excavation upto 60cm depth
103.34
from reduced level m3
1 25.7
2.00 2. Masonry Work
0.60 28.30 m3 2.1 70 cm thick basaltic or
L=4.60+17.40+5.80=27.80m
1 27.8 equivalent
H=0.70m roughly dressed stone
masonry below NGL, bedded and
jointed in cement mortar 1:3
1 73.86 0.70 Waverage= (0.70+0.80)/2=0.75m
1.60 0.75 14.60 m3
0.30 75.76 m3
2.2 Ditto item 2.1 but for
L=4.60+17.40+5.80=27.80m
104.06 m3 1 27.8 exposed part above NGL, bedded
H=0.90m
and jointed in cement mortar 1:3.
1.3 Trench excavation at three side of
the building
0.90 Waverage= (0.50+0.70)/2=0.60m
L=4.60+17.40+5.80=27.80m
15.01
1 27.8 H=0.70+0.05=0.75m 0.60 m3
Waverage=
0.75 (0.50+0.80)/2=0.65+0.25*2=1.15m
1.15 23.98 m3 2.3 Apply pointing to exposed
1 27.8 part of stone masonry wall above
0.90 ground level in cement mortar
1.4 Demolish 4cm thick existing
1:3
cement screed, Terrazzo tile and
Ceramic inside the building. 25.02
550.91 Cement Screed m2
72.81 Terazzo tile from Kitchin and Landing
43.99 Ceramic floor Tile 3. Concrete Work
27.72 Terazzo Thread and Riser 3.1 5cm thick lean concrete C-5,
1 27.8 150 kg/cement/m
* Under masonry wallof concrete.
3

695.44 m2 0.90
25.02 m2

1.5 Demolish damaged surface of

rendered and plastered HCB wall .
11.30 from item no. 5.1a

122.71 from item no. 5.1b

134.01 m2

1.6 Select material from quarry site

1 27.80
0.75
0.50 m3

Contarctor Supervisor
______________________ _____________________
 TAKE OFF SHEET page 18
Finishing Work of Existing T4-B Block

Item No. and Description Item No. and Description

b) At one side of each door and

any other necessary part of the
B. SUPER STRUCTURE building ordered by engineer
including replacement of the
dameged External wall.
4. Concrete Work 3 1 1.50 Axis 1 (C&D) Gr,1st & 2nd floor
4.1 Reinforced concrete, class C-25,
360kg cement/m3 of concrete 2.60 11.7
1 1 2.30 Axis A (1&2) Gr floor

b) Lintel beam and sheared top tie

beam and on other necessary part of
the building 1.60 3.68
22 1.60 3 1 5.10 Axis D (1&2) Gr,1st & 2nd floor
0.2 2.60 39.78
0.2 3 -1 1.81 ddt
1.41 m3 1.96 -10.64
3 -1 0.70 ddt
c) In floor slab, & concrete quality
C-20, 320 kg cement/m3 of concrete,
evenly spread. 0.90 -1.89

1.80
1 3.50 3 1 Axis 1&2 (C&D) Gr,1st & 2nd floor(10cm HCB)
2.5 2.60 14.04
0.4 2 1 4.00 Axis D (2&3) 1st & 2nd floor
3.50 m3 0.90 7.20
1 1 3.20 Axis A&B (4&5) 2nd floor
4.2 Provide cut and fix in position
reinforcement bar for lintel beam and
in any necessary places ordered by
engineer 2.40 7.68
22 0.70 a) Diam 6mm plain bar 2 1 0.80 Axis B&C (4&5) 1st & 2nd floor
9.00 2.70 4.32
0.222 2 1 1.50 Axis B (1&2) 1st floor
30.77 kg 2.70 8.10
b) Diam 10 reinforcement bar 1 1 2.10 Axis A&B (3&4) 1st floor
22 1.80 2.70 5.67
4.00 2 1 1.80 Axis 4&5 (B&C) Gr &1st floor(10cm HCB)
0.617 2.70 9.72
97.73 kg 1 1 0.80 Axis A&B (4&5) 1st floor
2.70 2.16
4.3 Provide, cut and fix in position
4.00
sawn zigba formwork 1 1 Axis D (4&5) 1st floor
a) To Lintel beam and Top tie beam 0.90 3.60
22 5.20 1 1 1.80 Axis 5&6 (C&D) 1st floor(10cm HCB)
0.20 2.70 4.86
22.88 m2 1 1 1.50 Axis B (5&6) 1st floor
2.70 4.05
5. Block work 8.69 2nd floor above lintel
5.1 HCB wall of 20x20x40cm strength 122.71 m2
a) above lintels of door and window
2 3 1.70 1st & 2nd floor (Axis C B/n 2 & 5)
0.40
4.08 m2
1 12 0.6 7.22 2nd floor above lintel
11.30

Contarctor Supervisor
______________________ _____________________
 TAKE OFF SHEET page 18
Finishing Work of Existing T4-B Block

Item No. and Description Item No. and Description

6. Metal Work
6.1. All metal Windows shall be
fabricated
locally manufactured from28mm LTZ p
rofile, with thenecessary iron mongry
approved type of locks, verticall grill
of spacing 150mm for glazed part for
only ground floor accessories and
3coats of synthetic enamel paint. 8. Steel Structure
Price shall include the removal of
6.1 Recorrect , weld and
reinforce the existing mount
steel truss according to the
Windows structural drawing.
3 2.00 a) W1 = size: 1810 x 1960mm 8.1.1 RHS Rafter truss
4.00 pcs 70% of total qty 1 198.60 A) 25x25x2.5mm
3 3.00 b) W2 = size: 1400 x 1960mm 1.64
6.00 pcs 70% of total qty 325.70 Kg
3 12.00 c) W3 = size: 1210 x 1960mm 8.1.2 RHS lattice purlins
25.00 pcs 70% of total qty 1 103.00 A) 25x25x2.5mm
3 5.00 d) W4 = size: 700 x 900mm 1.64

10.00 pcs 70% of total qty 168.92 Kg

6.2. All metal Door shall be fabricated
from
locally manufactured from28mm LTZ p
9. Plastering Works
rofile
a) D1= size: 1000 x 2800mm (entrance 9.1 Apply three coats of
3 5.00 doors palstering in cement mortar (1:3)
10.00 pcs 70% of total qty A) To all internal wall sufrace
3 12.00 b) Wooden door for Bed rooms & kichen 2 60.16 for BR-2
25.00 pcs 70% of total qty 2.73
3 5.00 c) Wooden Internal Doors for shower 328.47
10.00 pcs 70% of total qty -2 18.282
8.872
7. Roofing -54.31 ddt
7.1 Supply and fix Roof cover to
replace rusted and damaged existing
EGA cover in precoated EGA- 3 45.58 for BR-1
0.8 6.00 400,0.4mm thick 2.73
29.00 373.30

139.20 -3 11.928
1 2.80 6.14
4.50 -54.204 ddt
0.00
Edges of windows
0.00 m2 2 57.12
7.2 Supply and fix G-28 galvanized flat 0.15
metal sheet gutter as per the detailed
drawing.
2 25.00 17.14
13.00
12.00 m2 for
3.00 Err:522 m2 for three
singlefloors
floor of normal wall
100.00 ml Err:522

7.3 Fix Gypsum board Ceiling for

inside rooms,corridor and verenda
price shall includes spotlight and
shadow for living & bed rooms 10 0.5 8.05
2 8.92 for BR-2 1.10
5.01 44.28 m2 2nd floor partion wall under Roof beam
89.38
3 8.05 for BR-1 ### m2 total of Gr - 2nd floor
4.01
96.84 B) To Concrete ceiling
1 12.03 for corridor 2 204.39 area from item 7.3
1.51 408.77
18.17 3 5.66 staircase
0.00 m2 2.4 40.75
449.52 m2 for three coat plastering
 Supervisor page 18
Contarctor
______________________ _____________________
 TAKE OFF SHEET page 18
Finishing Work of Existing T4-B Block

Item No. and Description Item No. and Description

9.4 Window sill made of used
9.2 Apply three coats of palstering
Terazzo
A) To external wall sufrace around
3 13.01 corridor. 3 5 1.01 15.15
2.73 3 7 1.21 25.41
106.55 3 3 1.41 12.69
3 2 1.81 10.86
106.55 m2 for three coats of plastering 3 5 0.81 12.15
76.26 ml
B) To all Exposed beams and Column
* Exposed beam 10. Painting
10.1 Apply three coats plastic
emulsion paint to external
2 105 plastered wall around corridor
0.48
100.78 m2 106.55 m2 ditto item 9.2A.
4 2 2.4
0.4 10.2 Apply three coats plastic
emulsion paint to internal
Stair Beam plastered wall
7.68 m2
1 3.61 1 1875.47 ### m2 ditto item 9.1A.
0.4
10.3 Apply three coats plastic
emulsion paint to exposed beam
1.44 and column
1 3.61
0.2 195.47 m2 ditto item 9.2B.
0.72
10.4 Apply three coats plastic
emulsion paint to Concrete
2 2 7.36 stair edges
Ceiling
0.2
5.89 1.00 449.52 449.52 m2 ditto item 9.1B.
0.9 stair landing edge
2.4 10.5 Apply three coats plastic
emulsion paint to rendered wall
surface
2.16
23 0.2 * Exposed column 465.34 m2 ditto item 9.1B.
8.93
10.7 Apply one coat of anti rust
two coats synthetic enamel paint
41.08 for all hand rail element
6 0.4 Stair column 0.00 ml
8.93
21.43
8 0.2 11. Floor Finish Work
8.93 11.1 5cm thick smooth cement sand
screed flooring for floor works.
14.29 GROUND - 2ND FLOOR
195.47 m2 for three coat plastering 2 4.81 B/N AXIS 1-2&5-6
8.52
9.3 Apply two coat of plaster and one
coat of rendering in cement mortar
1 65.54 (1:3) 81.96
2.80 1 10.52 B/N AXIS 2-5
183.51 11.83
-1 28.4 124.45
1 -1 113.88 ddt
-28.40 0.2 kitchen
3.00 155.11 ddt windows -22.78 bath room
465.34 m2
2 0.5 8.92 3.00 183.64 m2 total for one floor
0.90
8.03 m2 under Roof beam 550.91 m2 total for 3 floor
473.36 m2 total qty

Contarctor Supervisor
 TAKE OFF SHEET page 18
Finishing Work of Existing T4-B Block

Item No. and Description Item No. and Description

11.2 Terrazzo tiles flooring to kitchen and verenda and

stair landing and including cement mortar backing 1:3
with joint grouted in cement color
KITCHEN
2 3.47 6.943 Area
3.00 4.68 14.04 Area

1 2.51 landing
1.31
3.29

24.27 m2 total for one floor

3.00
72.81 m2 total for 3 floor
11.5 TerrazzoTile for stair case thread size 30x110mm

54 1.10
0.30
17.82 m2

11.6 TerrazzoTile for stair case rizer size 15x110mm

60 1.10
0.15
9.90 m2

11.7 300x200x4mm white ceramic flooring for

Bathroom and Toilet
BATHROOM&TOILET
2 3.53 7.05 Area for BR-2
3 2.54 7.61 Area for BR-1

14.66 m2 total for one floor

3.00
43.99 m2 total for 3 floor

Contarctor Supervisor
______________________ _____________________
 Bar Schedual
Project: Construction of MHM Room, WP, Soak AP, HWF, Incinerator & S.Tank

Location: JALDESAH SCHOOL

Client : DIRE Dawa Admin/ Education Bureau

Contractor: Ephrem Zeleke GC and WWC

Consultant: Dire Dawa Adminstration Construction Bureau

Ba
No.of No.of Total
Lengt Total Dia
r Location Bar Shape Dia Membe No.of Length
bar r Bars h (M) (M) 6mm
No.

Metal gril 16 14 1 14 1.4 19.6

Ring Wall 8 7 1 7 3.97 27.79
Wall Post 12 19 1 19 1 19
Incinerator Top Slab 8 5 1 5 1 5

Total Length(M) 0.00

Weight per Met. 0.222

Total Weight (Kg) 0.0

Contractor:__________________________
l
Date:_______________

Block Type: Incinerator

Dia Dia Dia Dia Dia

Dia
10m 12m 14m 16m 20m
8mm
m m m m m

19.6
27.79
19
5

32.79 0.00 19.00 0.00 19.60 0.00

0.395 0.617 0.888 1.209 1.579 2.468

12.95 0.0 16.87 0.0 30.9 0.0

Site Engineer:_____________________