Excelp Payment Certificate, BoQ, Takeoff

Contract No MUBP86
PAYMENT CERTIFICTE NO 06/SIX
Y^<
Project:- MUBP86
x<
Location :- Aynalem main campuss , & kedemay weyane secondary school
c]< S/u?
Invester :- Mekelle universty
Y^ }s^
Contractor:Bokra Construction & Trading plc
Consultant :- NOMY Engineering plc

/
(As per the attached statement the value of work executed and/or materials suppled todate
PREVIOUS PAYMENTS /
() ()
No. Date Amount(Birr) VAT(Birr)
Advance 43,051,974.63
1 1 ST
Pay
2 2 nd
Pay
3 3 rd
pay
4 4 th
Pay
5 5 th
Pay
6

Total Advance Repayment30% E
VAT (15% A)-VAT (15%C ) H

previous paid VAT 15%)+ 15% E I
5,307,397.95 ( 95/10
We certify the contractor is now entitled to the sum of Birr

(Five Million three hundred seven thaousand three hundred ninety seven and 95/100 cen
Certified by
Name
sign
Date

Date of signature of contract 27/10/2005 Ec
RTIFICTE NO 06/SIX
u< M (w`)
Amount (Birr)
<M 135,182,884.88
Main Contract
}kL <M 8323697.21
Supplementary Contract
K< Y^ 21,525,987.31
Variation Order
pLL U` 165,032,569.40
Total Sum
u< M (w`)
and/or materials suppled todate Amount
Excuted 47343776.14
material on site
u< M (w`)
Deductions Amount
A 20,658,405.37
1. ekV }K
Previous Payments B -
2.S
Retention 5% C 1,032,920.27
3.
penality D
4. pT> 6,197,521.61
Advance Repayment30% E
U`
TOTAL F 7,230,441.88
Service sum G 13,427,963.49
VAT (15% A)-VAT (15%C ) H 2,943,822.77

vious paid VAT 15%)+ 15% E I 929,628.24
NET VAT 15% J

2,014,194.53
15,442,158.02
K Net sum due to the contractor
F=B+C+D+E
G=A-F J=H-I
K=G+J
95/100)
e hundred ninety seven and 95/100 cents only)
Approved by
Name
sign
Date

MEKELLE UNIVERSITY COMMUNITY SCHOOL
AT MEKELLE
GRAND SUMMARY (Commulative)
BLOCK No. Contract Previously Executed Currently Executed Todate Excuted
No NAME
Name Block Amount AMOUNT AMOUNT AMOUNT
1 B1 Administration block 1 2,115,822.32 1,236,310.17 27,934.27 1,264,244.44
2 B1a Administration block extra 1 2,715,986.20 1,217,099.25 - 1,217,099.25
3 B1b Administration Building 1 4,944,490.73 2,521,498.57 350,959.22 2,872,457.79
B2 Reading room, book store & 1

4 demonstration room 1,545,266.60 971,976.45 - 971,976.45
5 B3 Store 1 634,308.80 459,239.69 - 459,239.69
6 B4 Computer lab store 1 721,834.90 414,688.77 - 414,688.77
7 B5-1 Class room 3 5,086,809.66 1,087,799.98 - 1,087,799.98
8 B5-2 a 1 6,679,847.59 2,480,564.45 520,182.33 3,000,746.78
Class rooms
9 B5-2 b 1 6,679,847.59 3,105,400.11 571,118.01 3,676,518.12
10 B5-3 G+2 Class room 1 16,147,396.69 12,423,805.65 1,151,512.13 13,575,317.78
11 B6-2a Toilet 1 240,955.65 182,462.47 - 182,462.47
12 B6-2b Toilet 1 240,955.65 178,262.76 - 178,262.76
13 B6-3 a 1 778,586.39 194,113.52 194,113.52
Toilets
14 B6-3 b 1 778,586.39 222,740.53 - 222,740.53
15 B7 a Generator room 1 268,942.00 83,095.79 - 83,095.79

16 B7 b 1 268,942.00 93,733.55 - 93,733.55
17 B8 a 1 200,972.45 82,140.58 - 82,140.58

Guard house
18 B8 b 1 200,972.45 72,818.50 - 72,818.50
19 B9 Workshop 1 689,982.40 463,167.75 - 463,167.75
20 B10 a 1 1,585,528.90 839,065.73 - 839,065.73
Dining hall
21 B10 b 1 1,585,528.90 1,067,040.67 - 1,067,040.67
22 B11 Directors residence 1 1,276,841.50 449,771.42 - 449,771.42
23 B12 Lounge (Cafeteria) 1 2,083,070.30 844,835.36 - 844,835.36
24 B13 Sport Office 1 2,921,090.77 Err:509 Err:509 Err:509
25 LAB - 1 Physics laboratory 1 1,157,604.90 647,723.91 49,209.72 696,933.63
26 LAB - 2 Chemistry laboratory 1 1,145,292.90 687,261.44 - 687,261.44
27 LAB - 3 Biology laboratory 1 1,099,039.40 572,378.49 - 572,378.49
28 LAB - 4 Computer laboratory 1 1,310,815.00 971,538.84 - 971,538.84
29 LAB - 5 Laboratory Building 1 6,832,555.70 2,409,057.19 173,183.53 2,582,240.72
30 M1 Multi-purpose hall 1 4,794,201.59 2,473,217.82 - 2,473,217.82
31 M2 Multi-purpose hall Building 1 3,971,569.34 Err:509 Err:509 Err:509
32 Library Library 1 836,790.60 496,196.51 - 496,196.51
33 Library-2 G+1 Library Building 1 7,469,141.64 3,328,316.21 446,530.66 3,774,846.87
34 PEDG Pedagogical 1 1,329,474.20 789,813.10 56,969.28 846,782.38
35 Fence Fence work 1 4,034,372.66 1,308,269.78 1,222,140.04 2,530,409.82
36 Water ReserElevated Water Reserviour 1 - 352,476.07 352,476.07
37 Site EL&SL Site Electrical & Sanitary 1 6,443,392.20 80,000.00 80,000.00
38 LCTH Lecture Hall (Main Campus) 1 7,617,306.21 4,542,432.45 4,542,432.45
39 CLRM M G+4 Classroom (Main Campus 1 28,162,678.08 17,265,395.87 17,265,395.87
40 G+3 CRM Kedamay weyane

KW /Supplementary Aggrement/ 1 8,323,697.21 7,619,489.45 7,619,489.45
41 CLRM M Site work (Main campus) 1 2,138,545.00 300,000.00 300,000.00
Total ### Err:509 Err:509 Err:509
Prepared by Checked by Approved by

BOKRA CONSTRUCTION & TRADING PLC
MEKELLE UNIVERSTY COMMUNITY SCHOOL
B1 ADEMINSTRATIVE OFFICES
AT MEKELLE
SUMMARY
Previous Current Todate
NO. Description Amount Amount Amount
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK BIRR 116,083.49 - 116,083.49
2 CONCRETE WORK.BIRR 220,639.37 - 220,639.37
3 MASONRY WORK... BIRR 73,332.84 - 73,332.84
SUB TOTAL A. BIRR 410,055.70 - 410,055.70
B-SUPER STRUCTURE
151,571.57 - 151,571.57
1 CONCRETE WORK
BIRR
198,440.83 - 198,440.83
2 BLOCK WORK... BIRR
3 ROOFING.BIRR 84,704.40 27,934.27 112,638.67
4 CARPENTRY AND JOINERY BIRR 66,035.52 - 66,035.52
- - -
5 METAL WORK. BIRR
6 STRUCTURAL STEEL WORK BIRR 169,185.09 - 169,185.09
7 FINISHING WORK BIRR 156,317.07 - 156,317.07
8 PAINTING. BIRR - - -
9 GLAZING. BIRR - - -
10 ELECTRICAL INSTALLATION BIRR - - -
11 SANITARY INSTALLATION BIRR - - -
SUB TOTAL B. BIRR 826,254.47 27,934.27 854,188.74
TOTAL A+B BIRR 1,236,310.17 27,934.27 1,264,244.44
Contractor Consultant
Excuted Quantity Excuted Amount
ITEM DESCRIPTION UNIT Contract Previous Current Todate Previous Current Todate
QTY. QTY QTY QTY Rate Amount Amount AMOUNT
A. SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.1 Bulk excavation in ordinary soil not exceeding
1500mm from NGL. m 526 240.4 240.40 55 13,222.00 - 13,222.00
1.2 Excavate in ordinary soil for isolated footing to a
depth exceeding 1500mm but not exceeding
3000mm from reduced level. m 13 18.3 18.30 75 1,372.50 - 1,372.50
1.3 Excavate in weathered rock for isolated footing to a
3000mm from reduced level. m 13 - 410 - - -
1.4 Excavate for trench foundation in ordinary soil to a
depth not exceeding 1500mm from stripped level. m 78 30.66 30.66 61 1,870.26 - 1,870.26
1.5 Fill around trench, isoleted foundation and under
hardcore to maintain the desired level with
selected borrowed material and compact in layers
not exceeding 200mm. m 434 270.735 270.74 156 42,234.66 - 42,234.66
1.6 Cart away surplus excavated material to a distance
not exceeding 2kms. m 711 289.36 289.36 85 24,595.60 - 24,595.60
1.7 250mm. thick sound basaltic or equivalent stone
hard-core finished and blinded with crushed stone. m 224 229.29 229.29 143 32,788.47 - 32,788.47
Total to Summary..Birr - 116,083.49 - 116,083.49
2. CONCRETE WORK - -
2.1 50mm thick lean concrete in C-5 with minimum
cement content of 150Kg/m3under: - -
a. Footing pads m 12 11.36 11.36 75 852.00 - 852.00
b. Under grade beam m 13 11.08 11.08 75 831.00 - 831.00
c. Under stone masonry wall m 44 55.58 55.58 75 4,168.50 - 4,168.50
d. Under ground floor Slab m 224 229.29 229.29 75 17,196.75 - 17,196.75
2.2 Reinforced concrete in class C-25 (with a 28-day
150mm cube crushing strength of 25MPa), cast into
formworks and vibrated around rod reinforcement
bars.( formwork & reinforcement bars are
measured separately.) in: "Type of cement to be - - -
ordinary Portland cement (OPC)"
a. In isolated footing pads m 3 2.21 2.21 2539 5,611.19 - 5,611.19
b. In foundation column m 3 1.01 1.01 2539 2,564.39 - 2,564.39
c. In grade beam m 13 12.34 12.34 2539 31,331.26 - 31,331.26
d. Styrophome expansion joint ml 166 174.02 174.02 70 12,181.40 - 12,181.40
2.3 50mm thick lean concrete class C-15 only 280 kg
cement/m3 of concrete under: - - -
In ground floor slab (10cm thick) m 224 229.29 229.29 199.9 45,835.07 - 45,835.07
2.4 Provide, cut and fix in position sawn Zigba wood or
metal panel form work: - - -
a. In isolated footing pad m 12 11.8 11.80 166 1,958.80 - 1,958.80
c. In grade beam m 102 103.7808 103.78 166 17,227.61 - 17,227.61
2.5 Reinforcement bar according to structural
drawings. Price includes cutting, bending, placing
in position & tying wires. - - -
Diameter 8mm deformed bars Kg 1605.77 1178.633 1,178.63 36 42,430.77 - 42,430.77
Diameter 10mm deformed bars Kg 478.8 87.614 87.61 36 3,154.10 - 3,154.10
Diameter 14mm deformed bars Kg 476 410.7454 410.75 36 14,786.83 - 14,786.83
Total to Summary...Birr - 220,639.37 - 220,639.37
3. MASONRY WORK - -
3.1 500 mm thick hard trachytic or equivalent stone
peripheral foundation wall to a depth of 50cm
bedded in cement mortar 1:3 below natural ground m 35 47.25 47.25 1233 58,259.25 - 58,259.25
level.
bedded in cement mortar 1:3 above natural ground m 14 12.03 12.03 1253 15,073.59 - 15,073.59
level.
Total to Summary.Birr - 73,332.84 - 73,332.84
B. SUPER STRUCTURE - - -
1. CONCRETE WORK - - -
bars. (formwork & reinforcement bars are
measured separately.) in: "Type of cement to be - - -
a. In elevation column m 4 3.51868 3.52 2539 8,933.93 - 8,933.93
b. In intermediate and top tie beams m 10 8.99925 9.00 2539 22,849.10 - 22,849.10
c. In Concrete gutter m 3 2.616642 2.62 2539 6,643.65 - 6,643.65
1.2 Provide, cut and fix in position metal panel or
sawn Zigba wood form work - - - -
a. To elevation column m 62 66.43 66.43 185 12,289.55 - 12,289.55
b. To intermediate and top tie beams m 75 91.1458 91.15 208 18,958.33 - 18,958.33
c. To Concrete gutter m 52 54.3585 54.36 208 11,306.57 - 11,306.57
in position & tying wires. - - - -
Diameter 10mm deformed bars Kg 51.45 0 - 36 - - -
Total to Summary....Birr - 151,571.57 - 151,571.57
2. BLOCK WORK - - -
2.1 200mm thick hollow concrete block wall of type
Class-C with 28 days minimum crushing strength of
18kg/cm2, bedded in cement mortar (1:3) mix, both
sides left for plastering. Price includes 26mm iron
bars laid horizontally every other course (spacing m 177 139.054 139.05 466 64,799.16 - 64,799.16
400mm c/c).
2.2 Ditto but 150mm thick solid block. m 105 63.45 63.45 391 24,808.95 - 24,808.95
2.3 Ditto but 100mm thick solid block. m 139 - 326 - - -
2.4 300mm thick well dressed stone masonry wall
bedded in 1:3 mortar mix. m 153 151.789 151.79 717 108,832.71 - 108,832.71
3. ROOFING - - -
- - -
- - -
3.1 Roof cover in Pre-painted EGA 300, 0.5mm thick
fixed to RHS purlins with standard hooks and
washers. Roof cover measured in horizontal
projection. Price includes ridge cover & 50mm thick m 271 0 - 375 - - -
rock
Roof wool
coverinsulation.
in precoated EGA 400, t=0.4mm fixed
3.1* to RHS STEEL.Price shall include ridge cap. (Purlins
measured separately and roof measured in m 0 248.4 248.40 341 84,704.40 - 84,704.40
3.2 horizontal
G-28 projection)
G.I.S roof gutter with development length of
1000mm welded at joint provided 2% slope towards
down pipe and Price includes painting of two coats
of antirust and one coat of metal paint. ml 33 47.99 47.99 348 - 16,700.52 16,700.52
3.3 G28 flat metal sheet flashing with development
length of 330mm and Price includes painting of two
coats of antirust and one coat of metal paint. m 15 - 135 - - -
3.4 G28 flat metal sheet copping with development
coats of antirust and one coat of metal paint. m 15 89.87 89.87 125 - 11,233.75 11,233.75
3.5 Supply and fix 8 mm thick ribbed sheet eave soffit
ceilings. Price include 40 x 50 mm zigba wood
battens with c/c spacing of 600 mm both ways,
corner list and all other necessary accessories to
complete the work.
m 32 - 288 - - -
- - - -
3.6 Dia 110mm PVC down pipe. ml 86 - 223 - - -
- - - -
Total to SummaryBirr - 84,704.40 27,934.27 112,638.67
- - - -
4. CARPENTRY & JOINERY - - - -
- - - -
Carpentry - - - -
4.1 Supply and fix 8 mm thick chip wood ceilings. Price
include 40 x 50 mm zigba wood battens with c/c
spacing of 600 mm both ways, corner list and all
other necessary accessories to complete the work. ml 153 229.29 229.29 288 66,035.52 - 66,035.52
- - - -
4.4 Supply and fix PVC approved quality doors all
according to manufacturer instruction. Price shall
include ASSA or equivalent (Knob type for toilet
doors) safety locks, hinges, and other necessary - - - -
accessories.
a. Size - 700x2700mm [Toilets] pcs 5 - 2835 - - -
- - - -
Total to SummaryBirr - 66,035.52 - 66,035.52
- - - -
5. METAL WORK - - - -
- - - -
Doors and windows made of Aluminum anodized
tubular profile frames ALLCO-5, 2mm thick average
weight 850gm/m, door kick plate 1500gm/m, partly
covered with aluminum sheet according to the
detail drawing and window door schedule .
Complete work includes all the necessary iron
mongery and approved type of cylindrical lock. All
aluminum windows and doors type shall be
approved by the Consultant. Price includes double
6mm thick tinted tempered glass. - - - -
- - - -
5.1 Aluminum Window - - - -
- - - -
Size 900x 2500 mm pcs 4 - 6750 - - -
- - - -
Size 1800x 2000 mm pcs 1 - 10800 - - -
- - - -
Size 1700x 2000 mm pcs 5 - 10200 - - -
- - - -
Size 1500x 2000 mm pcs 3 - 9000 - - -
- - - -
5.2 Aluminum Door - - - -
- - - -
Size 900x 2700 mm pcs 4 - 7290 - - -
- - - -
Size 1000x 2700 mm pcs 1 - 8100 - - -
- - - -
Size 1200x 2700 mm pcs 1 - 9720 - - -
- - - -
- - - -
Total to Summary.....Birr - - - -
- - - -
6. STRUCTURAL STEEL WORKS - - - -
- - - -
Supply and erect steel roof structure all as shown
on the detail drawing. Apply two coats of antirust
paint. Price includes all necessary preparation work
such as cleaning, wire brushing and finally two
coats of anti-rust paint. - - -
- - -
6.1 Upper, lower, vertical & horizontal chords as
specified on the drawing. - - -
- - -
RHS size: 50 x 50 x 2.5mm kg 703.12 741.03 741.03 60.00 44,461.84 - 44,461.84
- - - -
RHS size: 30 x 30 x 2.5mm kg 319.87 383.40 383.40 60.00 23,003.71 - 23,003.71
- - - -
6.2 Lattice purlin - - - -
- - - -
RHS size: 25 x 25 x 2.5mm kg 887.60 825.88 825.88 60.00 49,552.72 - 49,552.72
- - - -
RHS size: 20 x 20 x 2mm kg 203.30 869.45 869.45 60.00 52,166.81 - 52,166.81
- - - -
6.5 100x400x5mm steel plate welded to truss and fixed
to anchor bolts as shown on the drawing. No. 14 - 415 - - -
to anchor bolts as shown on the drawing. No. 36 - 375 - - -
- - - -
6.7 Grade 4.8 M12 threaded anchor bolt L-300mm No. 54 - 80 - - -
-
Total to Summary.....Birr - 169,185.09 - 169,185.09
7. FINISHING WORK - - -
7.1 PLASTERING AND POINTING - - -
- - -
Finishing work shall include all surface pre-
cleaning, Preparation and application of the finish,
polishing and cleaning at the end of finished work. -
-
7.1.1 Apply two coats of plaster in cement mortar (1:3) &
final gypsum coating to internal wall , columns &
beams. Provide grooves recessed by 5mm between
beams and walls, columns and walls. m 469 505.443 505.44 140 70,762.02 - 70,762.02
- - -
7.1.2 Ditto item 7.1.2 but two coats to receive ceramic
wall tile. m 27 - 105 - - -
- - -
7.1.3 Apply two coats of external wall plaster in cement
mortar mix 1:3 and one coat of tyrolean rendering
in cement mortar mix 1:2. Provide grooves
recessed by 5mm between beams and walls, m 172 146.709 146.71 154 22,593.19 - 22,593.19
columns and walls. - - - -
7.2 FLOOR & WALL FINISHING - - - -
- - - -
7.2.1 Supply & fix 300x300x2mm asbestos free hard
imported PVC tiles flooring stuck to cement screed
with approved adhesive glue. Price shall includes
48mm thick cement mortar backing. m 98 - 329 - - -
- - - -
7.2.2 100mm high PVC skirting stuck to wall with proper
adhesive. ml 74 - 75 - - -
- - - -
7.2.3 8mm thick best quality imported non-slippery
ceramic tile on with proper grouting of joints in
cement mortar mix of 1:3. Price shall include 42mm
thick mortar beding. m 30 14.784 14.78 604 8,929.54 - 8,929.54
- - - -
7.2.4 20mm thick terrazzo floor tiles on and
including30mm cement sand screed(1:3 ) mix Price
including grinding and polishing. m 6 84.1451 84.15 456 38,370.17 - 38,370.17
- - - -
7.2.5 100mm high terrazzo tile skirting tstuck to wall
with cement mortar(1:3)mix. ml 9 - 85 - - -
- - - -
Marble thread and risers including cement mortar
and joined in cement mortar mix of 1:3 to - - - -
- - - -
External stair case - - - -
7.2.6 Tread, size 340 x 30mm rose white color marble ml 37 - 634 - - -
- - - -
7.2.7 Riser, size 130 x 2cm black color marble ml 37 - 436 - - -
- - - -
Window Sill - - - -
7.2.8 Marble window cill on and including cement mortar
bed jointed in cement mortar mix of 1:3. - - - -
- - - -
Size 280 x 30mm ml 25 - 626 - - -
Door Threshold - - - -
7.2.9 Marble door thresholds on and including cement
mortar bed jointed in cement mortar mix of 1:3 - - - -
- - - -
Size 200 x 20mm ml 10 - 487 - - -
- - - -
7.2.10 Supply 300x200x6mm glazed ceramic wall tile to a
height of 1800mm with cement mortar backing and
joints grouted in white cement. m 27 - 732 - - -
- - - -
7.2.11 1000mm wide well dressed stone pavement bedded
on 150mm thick quarry waste and joints pointed in
cement mortar (1:3) mix around the building. m 107 - 475 - - -
- - - -
7.2.11 1000mm wide Concrete pavement bedded on
150mm thick quarry waste and joints pointed in
cement mortar (1:3) mix around the building. M3 78.35 78.35 199.9 15,662.17 - 15,662.17
- - - -
7.2.12 Supply and lay semi-circular open precast concrete
open channel on 50mm thick sand bedding. Unit
price shall include flat stone/concrete topping,
provision of metal grating at inlet to
manhole,excavation of the trench and cartaway. ml 115 - 274 - - -
Ditch dia.: 1/2 300 mm
-
PROJECT: MEKELLE UNIVERSITY
LOCATION: AYNALEM
CLIENT:MEKELLE UNIVERSITY
CONSULTANT :NOMY ENGINEERING PLC
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING PLC
SUBSTRUCTURE BAR SCHEDULE SUMMARY
0 394.289 101.188 502.2519
No in a No Total No TOTAL LENGTH OF BAR FOR DIA.
Location Shape Dia. Length
Member Member of Bars 6 8 10 12
SUB
STRUCTURE
Footing Pad
F1 10 1.0 12 11 132 132
F2 10 0.8 8 5 40 32
Total Length(m) 0 164 0

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 0 101.188 0
LOCATION: AYNALEM
No in a No Total No TOTAL LENGTH OF BAR FOR DIA

SUB
STRUCTURE
Foundation Column
C1 12 2.29 4 5 20 45.8
8 0.7 9 5 45 31.5
0
C2 12 2.67 6 6 36 96.12
8 0.9 10 6 60 54
0 0
C5 12 2.36 6 1 6 14.16
8 0.9 8 1 8 7.2
0
C6 12 2.28 6 1 6 13.68
8 0.9 8 1 8 7.2
0
C7 12 2.42 6 2 12 29.04
8 0.9 9 2 18 16.2 16.2
0 0
C8 12 2.99 6 1 6 17.94
8 0.9 13 1 13 11.7
Total Length(m) 0 127.8 0 232.94

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 50.481 0 206.8507
LOCATION: AYNALEM
Member Member of Bars 8 10 12
SUB STRUCTURE
Grade Beam
GB on axis 4 Top 14 9.55 2 1 2
14 5.75 2 1 2
14 9.36 2 1 2
Bottom 12 6.23 2 1 2 12.45
12 10.90 2 1 2 21.8
12 7.04 2 1 2 14.07
8 1.10 125 1 125 137.5
1
GB on axis 1 Top 14 9.55 2 1 2
14 11.05 2 1 2
Bottom 12 6.23 2 1 2 12.45
12 6.75 2 1 2 13.5
12 7.73 2 1 2 15.45
8 1.10 106 1 106 116.6
GB on axis Z Top 14 7.08 3 1 3

14 7.39 3 1 3
Bottom 12 8.68 3 1 3 26.04
12 5.29 3 1 3 15.855
8 1.30 73 1 73 94.9
GB on axis J
Top 14 5.00 3 1 3
Bottom 12 4.50 3 1 3 13.5
8 1.30 23 1 23 29.9
Total Length(m) 378.9 0 145.115
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 149.6655 0 128.8621
LOCATION: AYNALEM

Grade Beam
GB on axis L Top 14 7.89 3 1 3
12 7.39 3 1 3 22.17
8 1.30 39 1 39 50.7
GB on axis G 1
Top 14 3.78 3 1 3
Bottom 12 3.28 3 1 3 9.84
8 1.30 16 1 16 20.8
GB on axis K
Top 14 7.00 3 1 3
Bottom 12 6.50 3 1 3 19.5
8 1.30 34 1 34 44.2
GB on axis A
Top 14 7.85 3 1 3
Bottom 12 7.35 3 1 3 22.05
8 1.3 40 1 40 52
GB on axis 2
Top 14 11.22 2 1 2
Bottom 12 10.72 2 1 2 21.43
8 1.10 58 1 58 63.8
Total Length(m) 231.5 0 94.99
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 91.4425 0 84.35112
LOCATION: AYNALEM

Grade Beam
GB on axis B Top 14 7.85 2 1 2
12 7.35 2 1 2 14.7
8 1.10 40 1 40 44
GB on axis N 1
Top 14 5.25 3 1 3
Bottom 12 4.75 3 1 3 14.25
8 1.30 24 1 24 31.2
GB on axis M
Top 14 5.59 2 1 2
Bottom 12 5.09 2 1 2 10.184
8 1.10 26 1 26 28.6
GB on axis C
Top 14 7.85 2 1 2
Bottom 12 7.35 2 1 2 14.7
8 1.1 39 1 39 42.9
GB on axis D&E
Top 14 6.20 2 2 4
Bottom 12 5.70 2 2 4 22.8
8 1.10 30 2 60 66
GB on axis Y
Top 14 8.46 2 1 2
Bottom 12 7.96 2 1 2 15.92
8 1.10 43 1 43 47.3
Total Length(m) 260 0 92.554
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 102.7 0 82.18795
LOCATION: AYNALEM
No in a No Total No TOTAL LENGTH OF BAR FOR DIA.

Location Shape Dia. Length Member Member of Bars 8 10 12
GROUND FLOOR SLAB
MESH
b/n axis A-B/1-4 8 5.45 28 1 28
8 6.8 23 1 23
b/n axis B-C/1-4 8 5.95 28 1 28
8 6.8 25 1 25
b/n axis C-D/2-4 8 3.95 22 1 22
8 5.15 17 1 17
b/n axis D-E/2-4 8 2.9 22 1 22
8 5.15 13 1 13
b/n axis E-Z/2-4 8 4.53 22 1 22
8 5.15 13 1 13
8 2.57 13 1 13
b/n axis C-F/1-2 8 1.45 42 1 42
8 10.265 7 1 7
b/n axis G-I/Y-Z 8 8.52 26 1 26
8 6.16 35 1 35
b/n axis M-N/K-J 8 1.8 19 1 19
8 4.54 9 1 9
b/n axis N-L/K-J 8 3.85 17 1 17
8 4 16 1 16
b/n axis I-J/L-N triangle 8 2.6 11 1 11
8 1.875 17 1 17
Total Length(m) 0 0 0
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 0 0 0
Grand total
LOCATION: AYNALEM
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING PLC 42.06 733.06 - 743.10
SUPER STRUCTURE BAR SCHEDULE SUMMARY
SUPER STRUCTURE
ELEVATION COLUMN
C1 12 3.125 4 5 20 62.5
8 0.7 21 5 105 73.5
C2 12 3.125 6 6 36 112.5
8 0.9 21 6 126 113.4
C3 12 3.825 4 6 24 91.8
8 0.7 21 6 126 88.2
C4 12 3.825 6 4 24 91.8
8 0.6 21 4 84 50.4
C5 12 3.475 6 1 6 20.85
8 0.9 24 1 24 21.6
C6 12 3.885 6 1 6 23.31
8 0.9 27 1 27 24.3
C7 12 4.325 6 2 12 51.9
8 0.9 30 2 60 54
C8 12 3.805 6 1 6 22.83
8 0.9 26 1 26 23.4
C9 12 4.295 6 1 6 25.77
8 0.6 24 1 24 14.4
Total Length(m) 0 463.2 0 503.26
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 0 182.964 0 446.8949
LOCATION: AYNALEM
SUPER STRUCTURE
Top Tie Beam
Beam On Axis 4/A-Ftop 14 24.46 2 1 2
Bottom 12 24.16 2 1 2 48.32
8 0.94 170 1 170 159.8
Beam On Axis 2/C-F'Top 14 11.015 2 1 2
Bottom 12 10.715 2 1 2 21.43
8 0.94 76 1 76 71.44
Beam On Axis1/A-Etop 14 20.4 2 1 2
Bottom 12 20.7 2 1 2 41.4
8 0.94 144 1 144 135.36
Beam On Axis B&E/2-4 Top 14 6 2 2 4
Bottom 12 5.7 2 2 4 22.8
8 0.94 40 2 80 75.2
Beam On Axis B/1-4Top 14 7.65 2 1 2
Bottom 12 7.35 2 1 2 14.7
8 0.94 51 1 51 47.94
Beam On Axis G / F'-Z Top 14 3.58 3 1 3
Bottom 12 3.28 3 1 3 9.84
8 1.14 21 1 21 23.94
Beam On Axis Z / 4-Itop 14 14.265 3 1 3
Bottom 12 13.965 3 1 3 41.895
8 1.14 94 1 94 107.16
Beam On Axis C/1-4Top 14 7.65 2 1 2
Bottom 12 7.35 2 1 2 14.7
8 0.94 50 1 50 47
Total Length(m) 0 667.84 0 215.085
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) - 263.80 - 191.00
LOCATION: AYNALEM
Beam On Axis N/J-Ktop 14 5.05 3 1 3
Bottom 12 4.75 3 1 3 14.25
8 1.14 31 1 31 35.34
Beam On Axis K/L-Mtop 14 6.8 3 1 3
Bottom 12 6.5 3 1 3 19.5
8 1.14 45 1 45 51.3
Beam On Axis 1/ C-Ktop 14 7.69 3 1 3
Bottom 12 7.39 3 1 3 22.17
8 1.14 52 1 52 59.28
Beam On Axis J / L-M top 14 4.8 3 1 3
Bottom 12 4.5 3 1 3 13.5
8 1.14 31 1 31 35.34
Beam On Axis Y/G-H Top 14 8.26 2 1 2
Bottom 12 7.96 2 1 2 15.92
8 0.94 56 1 56 52.64
Beam On Axis M/K-H' top 14 5.39 2 1 10.784
Bottom 12 5.092 2 1 2 10.184
8 0.94 35 1 35 32.9
Beam On Axis A/1-4 top 14 7.65 3 1 3

Bottom 12 7.65 3 1 3 22.95
8 1.14 49 1 49 55.86
Gutter
Axis 1 / A-E, M / H'-K 6 31.58 1 6 6 189.48
8 0.64 176 1 176 112.64
8 1.645 176 1 176 289.52
Total Length(m) 189.48 724.82 0 118.474
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888
Tot.Wt.(kg) 42.06 286.30 - 105.20
Grand total
TAKEOFF SHEET NO:01
B1 ADMINSTRATIVE OFFICE
PAGE NO: 1
MMARY
410.74539 0 0 0
TAL LENGTH OF BAR FOR DIA.
14 16 20 24
0 0 0 0
1.21 1.579 2.467 3.55
0 0 0 0
TAKEOFF SHEET NO:01
PAGE NO: 2
AL LENGTH OF BAR FOR DIA.

14 16 20 24
0 0 0 0
1.21 1.579 2.467 3.55
0 0 0 0
TAKEOFF SHEET NO:01
PAGE NO: 3

14 16 20 24
19.1
18.72
19.1
22.1
21.225
22.17
15
137.415 0 0 0
1.21 1.579 2.467 3.55
166.27215 0 0 0
TAKEOFF SHEET NO:01
PAGE NO: 4

14 16 20 24
23.67
11.34
21
23.55
22.43
101.99 0 0 0
1.21 1.579 2.467 3.55
123.4079 0 0 0
TAKEOFF SHEET NO:01
PAGE NO: 5

14 16 20 24
15.7
15.75
11.184
15.7
24.8
16.92
100.054 0 0 0
1.21 1.579 2.467 3.55
121.06534 0 0 0
TAKEOFF SHEET NO:01
PAGE NO: 6
AR FOR DIA.
14 16 20 24
0 0 0 0
0 0 0 0
0 0 0 0
1.21 1.579 2.467 3.55
0 0 0 0
TAKEOFF SHEET NO:01
PAGE NO: 7
454.20 - - -
SUMMARY
14 16 20 24
0 0 0 0
1.21 1.579 2.467 3.55
0 0 0 0
TAKEOFF SHEET NO:01
PAGE NO: 8

14 16 20 24
48.92
22.03
40.8
24
15.3
10.74
42.795
15.3
219.885 0 0 0
1.21 1.579 2.467 3.55
266.06 - - -
TAKEOFF SHEET NO:01
PAGE NO: 9

14 16 20 24
15.15
20.4
23.07
14.4
16.52
58.147328
22.95
155.48733 0 0 0
1.21 1.579 2.467 3.55
188.14 - - 0
LOCATION: AYNALEM
CLIENT:MEKELLE UNIVERSITY TAKEOFF SHEET NO:01
NSULTANT :NOMY ENGINEERING PLC BLOCK: B1
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING PAGE NO: 01
NO L*W*D QTY DESCRIPTION NO L*W*D QTY DESCRIPTION
3. ROOFING
3.2- G-28 G.I.S roof gutter

development length of 1000mm
15.20 Axis F (Valley Gutter)
4.43 Axis M b/n J-K
8.03 Axis M b/n I-G
19.33 Axis 1 b/n A-E
1 Bickery
47.99 ML Total
3.4- G28 flat metal sheet copping

with development length of
330mm.
B1
7.45 Axis K b/n L-M
7.89 Axis L b/n K-I
19.45 Axis L b/n I-F
28.61 Axis 4 b/n A-F
13.02 Axis A b/n 1-4
13.45 Axis I b/n L-M
89.87 ML total
B1a ADEMINSTRATIVE EXTRA OFFICES
AT MEKELLE
SUMMARY
A-SUB STRUCTURE Amount Amount Amount
1 EXCAVATION AND EARTH WORKBIRR 0 158,084.16 - 158,084.16
2 CONCRETE WORK..
BIRR 0 276,755.13 - 276,755.13
3 MASONRY WORK... BIRR 0 59,127.02 - 59,127.02
SUB TOTAL A. BIRR 493,966.31 - 493,966.31
B-SUPER STRUCTURE
1 CONCRETE WORK..
BIRR 0 190,228.95 - 190,228.95
2 BLOCK WORK...
BIRR 0 153,994.55 - 153,994.55
3 ROOFING.
BIRR 0 97,865.09 - 97,865.09
4 CARPENTRY AND JOINERY BIRR 0 73,123.14 - 73,123.14
5 METAL WORK.
BIRR 0 - - -
6 STRUCTURAL STEEL WORK BIRR 0 190,849.76 - 190,849.76
7 FINISHING WORK. BIRR 0 17,071.46 - 17,071.46
8 PAINTING.BIRR 0 - - -
9 GLAZING. BIRR 0 - - -
10 ELECTRICAL INSTALLATION. BIRR 0 - - -
11 SANITARY INSTALLATION. BIRR 0 - - -
SUB TOTAL B. BIRR 0 723,132.94 - 723,132.94
TOTAL A+B. BIRR 0 1,217,099.25 - 1,217,099.25
Contractor Consulatant
ITEM contract Previous Current Todate Previous Current Todate
DESCRIPTION UNIT QTY. QTY. QTY QTY Rate Amount Amount Amount
A. SUB STRUCTURE
Bulk excavation in ordinary soil not exceeding 1500mm
1.1 from NGL. m 671 311.07 311.07 55 17,108.85 - 17,108.85
Excavate in ordinary soil for isolated footing to a depth
exceeding 1500mm but not exceeding 3000mm from
1.2 reduced level. m 61 21.50 21.50 75 1,612.50 - 1,612.50
Excavate in weathered rock for isolated footing to a
depth exceeding 1500mm but not exceeding 3000mm
1.3 from reduced level. m 21 - 410 - - -
Excavate for trench foundation in ordinary soil to a depth
1.4 not exceeding
Fill around 1500mm
trench, from
isoleted stripped level.
foundation and under m 49 - 61 - - -
hardcore to maintain the desired level with selected
borrowed material and compact in layers not exceeding
1.5 200mm. m 842 474.64 474.64 156 74,043.06 - 74,043.06
Cart away surplus excavated material to a distance not
1.6 exceeding 2kms. m 889 332.57 332.57 85 28,268.45 - 28,268.45
250mm. thick sound basaltic or equivalent stone hard-
1.7 core finished and blinded with crushed stone. m 260 259.10 259.10 143 37,051.30 - 37,051.30
2. CONCRETE WORK - - - -
2.1 50mm thick lean concrete in C-5 with minimum - - - -
cement content of 150Kg/m3under: - - - -
a. Footing pads m 14 18.10 18.10 75 1,357.50 - 1,357.50
b. Under grade beam m 60 21.18 21.18 75 1,588.50 - 1,588.50
d. Under ground floor slab m 260 259.10 259.10 75 19,432.50 - 19,432.50
2.2 Reinforced concrete in class C-25 (with a - - - -
28-day 150mm cube crushing strength of 25MPa) - - - -
, cast into formworks and vibrated around rod - - - -
reinforcement bars. (formwork & reinforcement - - - -
bars are measured separately.) in: "Type of - - - -
cement to be ordinary Portland cement (OPC)" - - - -
c. In grade beam m 15 14.05 14.05 2539 35,672.95 - 35,672.95
d. In external stair case m 4 - 2539 - - -
e. Styrophome expansion joint ml 251 233.60 233.60 70 16,352.00 - 16,352.00
reinforcement bars.(reinforcement bars are - - - -
measured separately): "Type of cement to be - - - -
ordinary Portland cement (OPC)" - - - -
In ground floor slab (100mm thick) m 122 259.10 259.10 199.9 51,794.09 - 51,794.09
2.4 Provide, cut and fix in position sawn Zigba - - - -
wood or metal panel form work: - - - -
a. To isolated footTog pad m 23 23.22 23.22 166 3,854.52 - 3,854.52
b. To foundation column m 83 31.56 31.56 166 5,239.13 - 5,239.13
c. To grade beam m 139 128.64 128.64 166 21,354.24 - 21,354.24
d. To external stair case m 7 - 166 - - -
2.5 Reinforcement bar according to structural - - - -
drawings. Price includes cutting, bending, - - - -
placing in position & tying wires. - - - -
Diameter 8mm deformed bars Kg 2234 1435.81 1,435.81 36 51,689.16 - 51,689.16
Diameter 16mm deformed bars Kg 182 0.00 - 36 - - -
3. MASONRY WORK - - - -
500 mm thick hard trachytic or equivalent stone
peripheral foundation wall to a depth of 50cm bedded in
3.1 cement mortar 1:3 below natural ground level. m 49 34.56 34.56 1233 42,612.48 - 42,612.48
3.2 cement mortar 1:3 above natural ground level. m 10 13.18 13.18 1253 16,514.54 - 16,514.54
B. SUPER STRUCTURE - - - -
reinforcement bars. (formwork & reinforcement - - - -
bars are measured separately.) in: "Type of - - - -
cement to be ordinary Portland cement (OPC)" - - - -
b. In top tie beams m 13 14.48 14.48 2539 36,764.72 - 36,764.72
c. In concrete copping m 1 - 2539 - - -
1.2 Provide, cut and fix in position metal panel - - - -
or sawn Zigba wood form work - - - -
b. To top tie beams m 116 163.04 163.04 208 33,912.32 - 33,912.32
c. To Concrete copping m 4 - 208 - - -
drawings. Price includes cutting, bending, - - - -
Diameter 6mm deformed bars Kg 17 - 36 - - -
2. BLOCK WORK - - - -
200mm thick hollow concrete block wall of type Class-C
with 28 days minimum crushing strength of 18kg/cm2,
bedded in cement mortar (1:3) mix, both sides left for
plastering. Price includes 2f6mm iron bars laid
2.1 horizontally every other course (spacing 400mm c/c). m 160 149.55 149.55 466 69,691.70 - 69,691.70
2.2 Ditto but 150mm thick solid block. m 185 131.13 131.13 391 51,270.66 - 51,270.66
2.3 Ditto but 100mm thick solid block. m 28 - 326 - - -
300mm thick well dressed stone masonry wall bedded in
2.4 1:3 mortar mix. m 41 46.07 46.07 717 33,032.19 - 33,032.19
3. ROOFING - - - -
- - - -
Roof cover in Pre-painted EGA 300, 0.5mm thick fixed to
RHS purlins with standard hooks and washers. Roof cover
measured in horizontal projection. Price includes ridge
3.1 cover & 50mm thick rock wool insulation. m 363 0.00 - - 375 - - -
Roof cover in precoated EGA 400, t=0.4mm fixed to RHS
3.1* STEEL.Price shall include ridge cap. (Purlins measured
separately and roof measured in horizontal projection) m 363 286.99 286.99 341 97,865.09 - 97,865.09
- - - -
G-28 G.I.S roof gutter with development length of
1000mm welded at joint provided 2% slope towards down
pipe and Price includes painting of two coats of antirust
3.2 and one coat of metal paint. ml 89 - 348 - - -
- - - -
G28 flat metal sheet flashing with development length of
330mm and Price includes painting of two coats of
3.3 antirust and one coat of metal paint. m 20 - 135 - - -
- - - -
G28 flat metal sheet copping with development length of
- - - -
Supply and fix 8 mm thick ribbed sheet eave soffit
ceilings. Price include 40 x 50 mm zigba wood battens
with c/c spacing of 600 mm both ways, corner list and all
3.5 other necessary accessories to complete the work. m 50 - 288 - - -
- - - -
Total to SummaryBirr - - - -
- - - -
4. CARPENTRY & JOINERY - 97,865.09 - 97,865.09
- - - -
Carpentry - - - -
Supply and fix 8 mm thick chip wood ceilings. Price
include 40 x 50 mm zigba wood battens with c/c spacing
of 600 mm both ways, corner list and all other necessary
4.1 accessories to complete the work. ml 295 253.90 253.90 288 73,123.14 - 73,123.14
- - - -
Supply and fix flush wooden doors both sides covered
with 4mm thick good quality kerrero ply wood with sides,
top and bottom lipped and edged with hard wood
complete work with all the necessary accessories. Price
includes three coats of varnish paint, best quality locks,
4.2 hinges & stopper. - - - -
- - - -
- - - -
b. Size - 900x2700mm pcs 10 - 6075 - - -
- - - -
c. Size - 1200x2700mm pcs 2 - 8100 - - -
- - - -
- - - -
Supply and fix PVC approved quality doors all according
to manufacturer instruction. Price shall include ASSA or
equivalent (Knob type for toilet doors) safety locks,
4.3 hinges, and other necessary accessories. pcs 3 - 2835 - - -
a. Size - 700x2700mm [Toilets] - - - -
- - - -
Supply and fix 300x25mm zigba wood fascia board price
4.3 include three coats of oil paint. ml 89 - 168 - - -
- - - -
- - - -
- - - -
Windows made of Aluminum anodized tubular profile
frames ALLCO-5, 2mm thick average weight 850gm/m,
door kick plate 1500gm/m, partly covered with aluminum
sheet according to the detail drawing and window door
schedule . Complete work includes all the necessary iron
mongery and approved type of cylindrical lock. All
aluminum windows and doors type shall be approved by
the Consultant. Price includes double 6mm thick tinted
tempered glass. - - - -
- - - -
5.1 WINDOWS - - - -
- - - -
Size 800x 1000 mm pcs 3 - 2400 - - -
- - - -
Size 1500x 1800 mm pcs 16 - 8100 - - -
- - - -
Size 1350x 1800 mm pcs 1 - 7290 - - -
- - - -
- - - -
Supply and erect steel roof structure all as - - - -
shown on the detail drawing. Apply two coats - - - -
of antirust paint. Price includes all necessary - - - -
preparation work such as cleaning, wire - - - -
brushing and finally two coats of anti-rust paint. - - - -
6.1 Upper, lower, vertical & horizontal chords - - - -
as specified on the drawing. - - - -
RHS size: 40 x 40 x 2.5mm kg 774.2 680.76 680.76 60 40,845.88 - 40,845.88
RHS size: 30 x 30 x 2.5mm kg 497.07 441.32 441.32 60 26,479.01 - 26,479.01
- - - -
RHS size: 25 x 25 x 2.5mm kg 2783.01 1461.01 1,461.01 60 87,660.81 - 87,660.81
- - - -
RHS size: 20 x 20 x 2mm kg 683.36 378.51 378.51 60 22,710.83 - 22,710.83
200x100x5mm thick steel plate with circular holes welded
6.3 to truss as shown on the drawing. No. 14 16.51 16.51 375 6,189.75 - 6,189.75
- - - -
200x100x5mm thick steel plate with slotted holes welded
6.4 to truss as shown on the drawing. No. 14 18.57 18.57 375 6,963.47 - 6,963.47
- - - -
- - - -
7. FINISHING WORK - - - -
7.1 PLASTERING AND POINTING - - - -
- - - -
Finishing work shall include all surface - - - -
pre-cleaning, Preparation and application of - - - -
the finish, polishing and cleaning at the end - - - -
of finished work. - - - -
Apply three coats of plaster in cement mortar mix 1:3 up
to fine finish to internal wall, beams and columns
surface. Mortar for fine finish shall be cement-fine sand
1:2. Provide grooves recessed by 5mm between beams
7.1.1 and walls, columns and walls. m 36 - 137 - - -
- - - -
Apply two coats of plaster in cement mortar (1:3) & final
gypsum coating to internal wall , columns & beams.
Provide grooves recessed by 5mm between beams and
7.1.2 walls, columns and walls. m 567 0.00 - 154 - - -
- - - -
7.1.3 Ditto item 7.1.2 but two coats to receive ceramic wall tile. m 29 - 105 - - -
- - - -
Apply two coats of external wall plaster in cement mortar
mix 1:3 and one coat of tyrolean rendering in cement
mortar mix 1:2. Provide grooves recessed by 5mm
7.1.4 between beams and walls, columns and walls. m 252 0.00 - 154 - - -
- - - -
7.1.5 Apply pointing for external stone wall surface. m 41 - 37 - - -
Supply & fix 300x300x2mm asbestos free hard imported - - - -
PVC tiles flooring stuck to cement screed with approved
adhesive glue. Price shall includes 48mm thick cement
7.2.1 mortar backing. m 174 - 329 - - -
- - - -
7.2.2 100mm high PVC skirting stuck to wall with proper adhesiv ml 118 - 75 - - -
- - - -
8mm thick best quality imported non-slippery ceramic tile
on with proper grouting of joints in cement mortar mix of
7.2.3 1:3. Price shall include 42mm thick mortar beding. m 11 - 604 - - -
8mm thick white 60x60x8mm approved quality porcelain - - - -
tile floor finish with proper grouting at joints laid in
mortar mix 1:3 . Price shall include 42mm thick mortar
7.2.4 beding. m 80 - 604 - - -
- - - -
100x8mm porcelain tile skirting to wall. Price shall
7.2.5 including cement mortar backing ml 36 - 63 - - -
- - - -
Marble thread and risers including cement mortar and
joined in cement mortar mix of 1:3 to - - - -
- - - -
7.2.6 Tread, size 340 x 30mm rose white color marble ml 37 - 634 - - -
- - - -
7.2.7 Riser, size 130 x 2cm black color marble ml 37 - 436 - - -
- - - -
Window Sill - - - -
Marble window cill on and including cement mortar bed
7.2.8 jointed in cement mortar mix of 1:3. - - - -
- - - -
Size 280 x 30mm ml 29 - 626 - - -
- - - -
Marble door thresholds on and including cement mortar
7.2.9 bed jointed in cement mortar mix of 1:3 - - - -
- - - -
Size 200 x 20mm ml 14 - 487 - - -
- - - -
Supply 300x200x6mm glazed ceramic wall tile to a height
of 1800mm with cement mortar backing and joints
7.2.10 grouted in white cement. m 29 - 732 - - -
- - - -
1000mm wide well dressed stone pavement bedded on
150mm thick quarry waste and joints pointed in cement
7.2.11 mortar (1:3) mix around the building. m 122 - 475 - - -
- 475 - - -
1000mm wide Concrete pavement bedded on 150mm
thick quarry waste and joints pointed in cement mortar
7.2.13 (1:3) mix around the building. M2 85.40 85.40 199.9 17,071.46 - 17,071.46
- - - -
Supply and lay semi-circular open precast concrete open
channel on 50mm thick sand bedding. Unit price shall
include flat stone/concrete topping, provision of metal
grating at inlet to manhole,excavation of the trench and
7.2.12 cartaway. Ditch dia.: 1/2 300 mm ml 112 - 475 - - -
- - - -
- - - -
SUMMARY OF BILL OF QUANTITIES AND SPECIFICATIONS
FOR
B1b G+1 ADMINISTRATION OFFICE BUILDING
ITEM DESCRIPTION UNIT Previous Amount CurrentAmount TodateAmount
02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . . . BIRR 140,562.36 - 140,562.36
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR 2,048,580.30 - 2,048,580.30
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR 50,520.72 191,476.25 241,996.97
05 ROOF WATER PROOFING. . . . . . . . . . . . . . . . . . . BIRR
06 ROOFING & WALL CLADDING. . . . . . . . . . . . . . . . . . BIRR - 159,482.97 159,482.97
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
09 STRUCTURAL STEEL WORK. BIRR 243,995.19 - 243,995.19
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . . . . . . . . . BIRR
11.2 . FLOOR & WALL FINISH. . . . . . . . . . . . . . . . BIRR
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR
13 GLAZING BIRR
14 SANITARY INSTALLATION. . . . . . . . . . . . . . . . . . . BIRR
15 ELECTRICAL INSTALLATION. . . . . . . . . . . . . BIRR 37,840.00 - 37,840.00
TOTAL. TO GRAND SUMMARY . . . . . . . . . . . . . . . . . BIRR 2,521,498.57 350,959.22 2,872,457.79
Previous QTY Current Todate Previous Current Todate
ITEM DESCRIPTION UNIT Contract QTY.
QTY QTY Rate Amount Amount Amount
A-SUB STRUCTURE
02. Excavation & Earth work
Excavation & Get out
1 Remove top soil 30cm thick m2 461.16 501.9624 501.9624 16.00 8,031.40 - 8,031.40
Excavation 0 - - -
In according to the attched soil type 0 - - -
Pit and Trench Excavation 0 - - -
2 Bulk Excavation in weathered Rock up to 1.5m m3 230.58 0 55.00 - - -
3 Bulk Excavation in soft Rock 1.5m to 3m m3 0 0 - - -
4 Pit Excavation in weathered rock not exceeding 1.5m m3 84.97 84.20 84.2 410.00 34,522.00 - 34,522.00
5 Trench not exceeding 1.5m m3 157.04 7.64 7.64 410.00 3,132.40 - 3,132.40
Fill 0 - - -
Compaction fill shall be every 20cm thick until it attains a minimum of
95% proctor density 0 - - -
6 Selected borrowed fill m3 181.33 173.93 173.927 156.00 27,132.61 - 27,132.61
7 Disposal m3 610.94 232.39 232.39 85.00 19,753.15 - 19,753.15
8 Hard core 25cm thick m2 350.18 335.60 335.6 143.00 47,990.80 - 47,990.80
0 - - -
TOTAL CARRIED TO SUMMARY 0 140,562.36 - 140,562.36
0 - - -
03. Concrete work 0 - - -
In situ concrete 0 - - -
1 Plain blinding concrete C-5 m3 11.76 396.03 396.032785 75.00 29,702.46 - 29,702.46
Reinforced sub structure concrete 0 - - -
2 C-25 in footing m3 19.38 33.83 33.828771 2,539.00 85,891.25 - 85,891.25
3 C-25 in sub grade column m3 6.0 9.0 9.022 2,539.00 22,906.86 - 22,906.86
4 Shear wall m3 0 0 2,539.00 - - -
5 C-25 in grade beam m3 16.52 16.59 16.59 2,539.00 42,122.01 - 42,122.01
6 C-20 in ground slab & step m3 35.02 ` 2,539.00 - -
Reinforced super structure concrete 0 - - -
7 C-25 in elevation column m3 14.88 14.98 14.98 2,539.00 38,034.22 - 38,034.22
8 C-25 in beams & lintel m3 33.04 47.743 47.743 2,539.00 121,219.48 - 121,219.48
9 C-25 in suspended slab m3 70.04 46.96 46.96 2,539.00 119,231.44 - 119,231.44
10 C-25 in stair case & landing m3 3.46 0 2,539.00 - - -
11 C-25 in shear wall m3 0 0 2,539.00 - - -
12 C-25 water tight concrete in average 10 cm thick 0 - - -
over flat roof slab to be finished with smooth trowel 0 - - -
finish to the given slope and prepare to apply water 0 - - -
proofing material m 0 0 - - -
Form work 0 - - -
Sub structure normal finish to: 0 - - -
13 Footing m2 52.06 45.15 45.1484 166.00 7,494.63 - 7,494.63
14 Sub grade column m2 60.0 176.4 176.43 166.00 29,287.38 - 29,287.38
15 Shear wall m2 0 0 166.00 - - -
16 Grade beam m2 132.16 0 166.00 - - -
17 Steps m2 0 0 - - -
Super structure Normal Finish to: 0 - - -
18 Elevation column m2 148.8 149.76 149.76 185.00 27,705.60 - 27,705.60
19 Beam & lintel m2 231.28 378.43 378.43 208.00 78,713.44 - 78,713.44
20 Balcony & stair baluster m2 0 0 208.00 - - -
21 Parapet m2 0 0 208.00 - - -
22 Sun breaker m2 0 0 208.00 - - -
23 Suspended slab m2 466.9 313.05 313.05 208.00 65,114.40 - 65,114.40
24 Stair case & landing m2 23.045 0 208.00 - - -
25 Shear wall m2 0 0 - - -
Reinforcement Sub structure 0 - - -
26 Diameter 8mm kg 2263.47 509.08 509.076 36.00 18,326.74 - 18,326.74
27 Diameter 10mm kg 0.00 148.08 148.08 36.00 5,330.88 - 5,330.88
28 Diameter 12mm kg 209.09 179.02 179.0208 36.00 6,444.75 - 6,444.75
29 Diameter 14mm kg 993.82 2176.60 2176.5964 36.00 78,357.47 - 78,357.47
30 Diameter 16mm kg 2022.28 1818.69 1818.69192 36.00 65,472.91 - 65,472.91
31 Diameter 20mm kg 1173.27 5140.83 5140.83328 36.00 185,070.00 - 185,070.00
32 Diameter 24mm kg 0.00 0 - - -
Super structure 0 - - -
32 Diameter, 8mm kg 1585.53 2655.10 2655.1031 36.00 95,583.71 - 95,583.71
33 Diameter 10mm kg 459.98 103.66 103.656 36.00 3,731.62 - 3,731.62
34 Diameter 12mm kg 11537.09 8819.41 8819.41176 36.00 317,498.82 - 317,498.82
35 Diameter 14mm kg 2399.00 2272.88 2272.8761 36.00 81,823.54 - 81,823.54
36 Diameter 16mm kg 2312.27 1433.48 1433.47936 36.00 51,605.26 - 51,605.26
37 Diameter 20mm kg 13547.72 13108.65 13108.6512 36.00 471,911.44 - 471,911.44
38 Diameter 24mm kg 0.00 0 - - -
TOTAL CARRIED TO SUMMARY 2,048,580.30 - 2,048,580.30
04. Masonry work 0 - - -
Stone wall 0 - - -
1 concealed form view m3 74.34 17.33 17.33 1,144.00 19,825.52 - 19,825.52
2 Exposed face left for further finish m3 41.30 25.16 25.16 1,220.00 30,695.20 - 30,695.20
Concrete block works 0 - - -
Class 'B' in cement mortar 0 - - -
3 20 cm thick both faces for plaster m 578.44 567.12 567.1182 288.00 - 163,330.04 163,330.04
4 15 cm thick both faces for plaster m 103.80 115.83 115.828 243.00 - 28,146.20 28,146.20
0 - - -
TOTAL CARRIED TO SUMMARY 0 50,520.72 191,476.25 241,996.97
0 - - -
05. ROOF WATER PROOFING 0 - - -
1 Apply APP modified & thickness not less than 4mm 0 - - -
slated Bituminous finish water proofing membrane 0 - - -
or equivalent material for concrete roof slab as per 0 - - -
the manufacturer's instruction. The cost shall include 0 - - -
cleaning of all darts and dust materials. The work 0 - - -
shall be done on sub contractual base with the 0 - - -
supplier of the material which will give material and 0 - - -
warranty for the material and application to the client. m 0 0 - - -
0 - - -
2 Apply Cementious water proofing material which shall 0 - - -
seal void by crystallization for upper floor wet areas 0 - - -
Toilet rooms floor & to a height of 50cm on walls. 0 - - -
To Gutters ,columns , masonry & concrete retaining 0 - - -
walls, and all basement stores as per the manufacturer's 0 - - -
instruction. Price shall include cleaning of all dirt's, trace 0 - - -
of grease, oil and loose particles. 0 - - -
The work shall be done on sub contractual bases with 0 - - -
the supplier of the material which will give material & 0 - - -
construction guarantee to the client. m 0 0 - - -
0 - - -
TOTAL CARRIED TO SUMMARY ...... 0 - - -
6. ROOFING 0 - - -
Roof cover in precoated EGA 400, t=0.4mm fixed to RHS

STEEL.Price shall include ridge cap. (Purlins measured separately
3 and roof measured in horizontal projection) m 413.45 467.69 467.692 341.00 - 159,482.97 159,482.97
Supply and fix G-28 galvanized flat metal sheet on gutter per the detail
drawing. Price shall include all necessary accessories including metal
3 bracket holder. 0 - - -
Development length =1000mm ml 83.93 0 259.00 - - -
Rain water down pipe in 110dia. Pvc pipe secured in approved part of
building with metal strops at 100cm c/c with screws & fishers price
3 include metal lath & ploster. ml 113.4 0 120.00 - - -
4 Euculpitus dia. 12cm ml 170.764 0 47.00 - - -
5 Euculpitus dia. 8-10cm ml 113.19 0 47.00 - - -
6 Purline ml 387.2 0 59.00 - - -
7 Chipwood ceilling(horizontal projection) ml 351.78 0 284.00 - - -
TOTAL CARRIED TO SUMMARY 0 - 159,482.97 159,482.97
0 - - -
07. JOINERY 0 - - -
_Wooden door shall be made of MDF (medium 0 - - -
density fiber board ), 0 - - -
_1.5 mm thick black steel frame, 0 - - -
_ All wooden door locks & handles should be 0 - - -
ASSA and comply with internationally 0 - - -
accepted standard 0 - - -
All complete work according to detail 0 - - -
1 a) D1 size 80x210cm pcs 0 - - -
2 b) D2 size 70x250cm pcs 0 - - -
3 c) D3 size 148x210cm pcs 0 - - -
6. STRUCTURAL STEEL WORKS 0

Supply and erect steel roof structure all as 0
shown on the detail drawing. Apply two coats 0
of antirust paint. Price includes all necessary 0
preparation work such as cleaning, wire 0
brushing and finally two coats of anti-rust paint. 0
6.1 Upper, lower, vertical & horizontal chords 0
as specified on the drawing. 0
RHS size: 60 x 60 x 3mm kg 676.22224 676.22 60 40,573.33 - 40,573.33
RHS size: 50 x 50 x 3mm kg 471.96084 471.96 60 28,317.65 - 28,317.65
- - -
6.2 Lattice purlin - - -
RHS size: 25 x 25 x 2.5mm kg 2596.4438 2596.44 60 155,786.63 - 155,786.63
0.00 - - -
RHS size: 20 x 20 x 2mm kg 321.9596 321.96 60 19,317.58 - 19,317.58
200x100x5mm thick steel plate with circular holes welded to truss
6.3 as shown on the drawing. No. 375 - - -
- - -
200x100x5mm thick steel plate with slotted holes welded to truss
6.4 as shown on the drawing. No. 375 - - -
- - -
6.5 Grade 4.8 M16 threaded anchor bolt L-300mm No. 100 - - -
- -
TOTAL CARRIED TO SUMMARY ...... 0 243,995.19 - 243,995.19
0 - - -
10. METAL WORK 0 - - -
Windows made of Aluminum anodized tubular profile frames ALLCO-5, 2mm

thick average weight 850gm/m, door kick plate 1500gm/m, partly covered with
aluminum sheet according to the detail drawing and window door schedule .
Complete work includes all the necessary iron mongery and approved type of
cylindrical lock. All aluminum windows and doors type shall be approved by the
Consultant. Price includes double 6mm thick tinted tempered glass. 0 - - -
0 - - -
1 a) D1 size 80x210cm pcs 12 0 6490 - - -
2 b) D2 size 70x250cm pcs 8 0 6760 - - -
3 c) D3 size 148x210cm pcs 0 0 - - -
4 d) W1 size 463x113cm pcs 1 0 14953 - - -
5 e) W2 size 360x140cm pcs 11 0 14404 - - -
6 f) W3 size 180x140cm pcs 9 0 7202 - - -
7 g) W4 size 360x140cm pcs 0 0 - - -
8 h) W5 size 240x140cm pcs 0 0 - - -
9 i) W6 size 195x140cm pcs 0 0 - - -
10 j) W7 size 180x140cm pcs 0 0 - - -
11 Supply and install structural curtain wall made of powder coated
aluminum vertical (mullions) and horizontal transoms fitted with single
glass. Bolts and nuts of aluminum brackets connect the vertical mullions
and also the aluminum brackets are connected (price shall include 5mm
thick solar glass) 0 - - -
CW1 m2 0 - - -
CW2 m 2
0 - - -
CW3 m 2
0 - - -
7 Aluminum hand rail & guard rail 0 - - -
Complete work All according to detail drawing 0 - - -
a) Aluminium steel circle post ml 5.5 0 2754 - - -
b) Aluminium hand rail m2 24 0 2754 - - -
11 FINISHING 0 - - -
11.1 PLASTER & POINTING 0 - - -
Apply three coats of internal wall plastering with cement
1 mortar 1:3 mix ratio m2 383.4 0 144.00 - - -
Apply two coats of internal wall plastering with cement
2 mortar 1:3 mix ratio to recevied ceramic tile m2 55.08 0 94.00 - - -
Apply two coats of plastering with cement mortar 1:3 mix
3 ratio
Applyto receive
three Quartiz
coats paint towith
of plastering external HCBmortar
cement walls. 1:3 mix m2 191.7 0 94.00 - - -
ratio to concrete ceiling, landing ,stair case beams &
5 columns. m2 870.025 0 99.00 - - -
Apply three coats of external balcony wall plastering with
6 cement
pointingmortar 1:3 mixmortar
with cement ratio (1:3) for basement stone m2 0 0 - - -
7 masonry wall m2 82.6 0 45.00 - - -
well Dressed stone with cement mortar (1:3) for front side
8 HCB wall ( Ground -Mazzenine floor ) m2 0 0 - - -
15x15x.6cm white glazed ceramic wall tile for toilet stuck
9 to wall with cement mortar 1:3 ratio m2 55.08 0 430.00 - - -
0 - - -
11.2 FLOOR AND WALL FINISH 0 - - -
Shall be in compliance with ASTM /EN 0 - - -
Quality standard 0 - - -
Marble floor tile & skirting 0 - - -
Shall be in compliance with ES C.D2,003 0 - - -
ETH.standard 0 - - -
1 30mm thick marble floor tile to verendas, stair case Landing and Balcony on and
including cement mortar 1:3 bedding and joints grouted in white cement. Price
include fine finish polishing. m2 61 0 1,078.00 - - -
2 10 x 2 cm thick marble skirting ml 80 0 190.00 - - -
3 48 mm thick smooth finished cement sand screed (1:3) to receive PVC floor tile
and carpet. m 0 0 - - -
Ceramic floor tile 0 - - -
4 Ceramic tiles flooring on inculding cement sand screed m2 571.2 0 430.00 - - -
ratio (1:3) mix
Ceramic skirting m2 311.4 0 191.00 - - -
PVC floor tile & skirting 0 - - -
5 2mm thick PVC tiles flooring m2 0 0 - - -
6 PVC skirting ml 0 0 - - -
7 Office and other Terrazo tiles flooring on inculding cement
sand screed ratio (1:3) mix m2 0 0 - - -
8 Office and other Terrazo skirting on inculding cement
sand screed ratio (1:3) mix ml 0 0 - - -
Copping & Sill 0 - - -
ES C.D2,003 Ethiopian standard 0 - - -
Shaped and throated white marble 0 - - -
Copping 0 - - -
9 Size:- 30 x 3 cm m 0 0 - - -
10 Size:- 20 x 3 cm m 120 0 400 - - -
Sill 0 - - -
11 Size:- 28 x 3cm m 65.5 0 565.00 - - -
12 Supply and lay carpet flooring comprising of 5mm thick carpet flooring, 20 mm
thick foam cusioning layer and , all as per the drawing and approved by the
Engineer. m2 0 0 - - -
TOTAL CARRIED TO SUMMARY 0 - - -
12. PAINTING
Apply three coats of approved type plastic panit for 0 - - -
1 internal wall surfaces m2 645.47 0 32.00 - - -
Apply three coats of approved type plastic panit for
2 internal wall surfaces of concrete ceiling, landing ,stair
case beams & columns. m2 870.025 0 34.00 - - -
3 Apply three coats of approved type plastic panit for
internal wall surfaces ( balcony ) m2 0 0 - - -
4 Apply Quartiz paint to external HCB walls. m2 456.88 0 200.00 - - -
5 Apply approved type plastic paint to chipwood ceiling m 2
425.57 0 34.00 - - -
12. GLAZING 0 - - -
1 4mm thick clear Glass m2 0 0 - - -
2 4mm thick figured Glass m2 0 0 - - -
3 Reflective Glass for Aluminium profile frame . m 2
34.2 0 790.00 - - -
0 - - -
14 SANITARY INSTALLATION 0 - - -
Water Supply Pipes 0 - - -
Supply, lay and connect Galvanized steel pipe for 0 - - -
cold and hot water distribution system and shall be 0 - - -
complete with all accessories . 0 - - -
01 Dia. 15mm lm 90 0 107 - - -
02 Dia. 20mm lm 36 0 144 - - -
Gate valve 0 - - -
Gate valve of approved quality complete with 0 - - -
all accessories 0 - - -
06 Dia. 15mm No 12 0 500 - - -
07 Dia. 20mm No 1 0 547 - - -
chrome angle valve of approved quality complete 0 - - -
with all accessories 0 - - -
11 Dia. 15mm 0 - - -
Swerage Pipes 0 - - -
PVC pipe for waste water drainage system and 0 - - -
shall be supported with galvanized clips screwed 0 - - -
to wall and slab at every joints, bends and c/c 0 - - -
1.0mts and given 2% slope in the direction of flow 0 - - -
complete with all accessories 0 - - -
12 50mm lm 84 0 157 - - -
13 110mm lm 120 0 404 - - -
Sanitary fixtures 0 - - -
15 Supply and fix white vitrous China hand wash 0 - - -
basins with pedestals and complete with all the 0 - - -
necessary accessories 0 - - -
Size, 500 x 400mm No 4 0 2831 - - -
16 Supply and fix crystal glass mirrors and shall be fixed 0 - - -
near hand wash basins complete with all accessories. 0 - - -
Size, 500 x 400mm No 4 0 757 - - -
19 Supply and fix close coupled wash down water 0 - - -
closet (w.c) with low level flash cistern and 0 - - -
complete with all accessories No 12 0 3451 - - -
20 Supply and fix soft paper holder made of white 0 - - -
vitrous China complete with all accessoires No 12 0 619 - - -
21 Supply and fix vent cap made of pvc complete 0 - - -
with all necessary accessories 0 - - -
Diameter 50mm No 2 0 112 - - -
23 Supply and fix glass lined water heater of approved 0 - - -
quality complete with hot water & cold water mixing 0 - - -
& with all accessories 0 - - -
25 Supply and fix floor drain made of enamelled cast iron 0 - - -
& complete with all necessary accessories 0 - - -
Diameter 80mm No 4 0 335 - - -
27 Manhole for sewerage made of reinfored concrete 0 - - -
wall on base of 100mm R.C concrete and 80mm R.C 0 - - -
concrete cover with mass concrete benching and 0 - - -
plastering all as per the detail drawing. 0 - - -
Diameter - 1000mm No 2 0 15593 - - -
29 Supply and fix f approved quality water meter 0 - - -
which comply the municipality standard. 0 - - -
Diameter 32mm No 1 0 9000 - - -
TOTAL TO SUMMARY. . . . . . . . . . . . . . . . . 0 - - -
0 - - -
15. ELECTRICAL WORKS 0 - - -
All electrical materials shall be 3rd party 0 - - -
Certified, all boards shall be type tested 0 - - -
Distribution boards 0 - - -
Note:- 0 - - -
1 Flush mounted metal enclosures sub distribution 0 - - -
board SDB- GF-LAB with lockable door, earthing 0 - - -
Lead, cable terminal, labeling, connectors and all 0 - - -
The necessary accessories consisting of:- 0 - - -
1 pc main MCCB of 40A, 1ph, icu=6KA 0 - - -
5 pcs MCB of 10A, 1ph, Icu = 6KA 0 - - -
With bus bar 40A and ample reserve space No 1 0 4650 - - -
2 Ditto as above buf ro SDB FF-LAB consisting of :- 0 - - -
With bus bar 40A and ample reserve space No 1 0 4500 - - -
Light points 0 - - -
14 Light points in thermoplastic conduit of diameter 0 - - -
13.5 mm fed through PVC conductor of 2x2.5 sq mm 0 - - -
Color coded and labled No 82 80 80 473 37,840.00 - 37,840.00
Switch with detachable frames & 0 - - -
Corersponding box 3rd party certified 0 - - -
15 Single pole No 22 0 150 - - -
16 Double pole No 14 0 188 - - -
17 Two way No 10 0 165 - - -
Socket out lets 0 - - -
20 16A 240V 2p+e socket out let type in thermoplastic 0 - - -
Conduit of diameter 16mm fed by PVC conductor 0 - - -
Of 3xsq mm color coded labeled No 36 0 603 - - -
Extra over 0 - - -
Socket out letswith detachable frames & 0 - - -
Corresponding box 3rd party certified 0 - - -
23 16A, 1ph No 36 0 150 - - -
Type of light fittings 0 - - -
Supply and install the light fitting with under 0 - - -
Mentionedspecificaiton 0 - - -
Alllight fixtures shall behtierd party certified 0 - - -
26 Mounting Ceiling surface 0 - - -
Lamp type fluorescent 0 - - -
Number of lamps-4 0 - - -
Optics- Closed louver High glossy 0 - - -
Lamp wattage 18 watts 0 - - -
Luminary material- Steel sheet 0.7 mm 0 - - -
Ingress protection -20 0 - - -
Size Length 596 mm, width 596 mm and 100 mm 0 - - -
height control gear 220V/50HZ, electronics ballast No 32 0 2700 - - -
27 Mounting celling surface 0 - - -
Lamp type flourescent 0 - - -
Number of Lamps -2 0 - - -
Optics- Closed louver high glossy 0 - - -
Luminare material steel sheet 0.7 mm 0 - - -
Ingress protection 40 0 - - -
Size length 1230 mm width 220 mm and 115 mm height 0 - - -
Control gear 220V/50HZ, electronics ballat No 8 0 2700 - - -
27 Mounting celling surface 0 - - -
Lamp type flourescent 0 - - -
Number of Lamps -1 0 - - -
Optics- Closed louver high glossy 0 - - -
Luminare material steel sheet 0.7 mm 0 - - -
Ingress protection 40 0 - - -
Size length 1230 mm width 220 mm and 115 mm height 0 - - -
Control gear 220V/50HZ, electronics ballat No 20 0 1800 - - -
28 Mounting ceiling surface 0 - - -
Lamp type compact fluorescent 0 - - -
Numbr of Lamps 1 0 - - -
Optics Opal direct light 0 - - -
Luminare material Polycarbonate, steel sheet base 0 - - -
Ingress protctin 43 0 - - -
Size- diameter 201 mm, 115 mm height 0 - - -
Control gear 220V/50HZ, eldctronics ballast (HF) No 18 0 1350 - - -
Power cable 0.6/1KV (NYY) 0 - - -
33 5x6 sq mm PVC dia 50 mm No 20 0 165 - - -
34 5x4 sq mm PVC dia. 36mm No 10 0 150 - - -
Lightning preventer 0 - - -
Air termination network 0 - - -
18 Air terminals H= 1.5 meters with base and complete 0 - - -
Accessories 2 No 1 0 14700 - - -
19 30x3 mm Galvanized steel strip m 200 0 1275 - - -
Down conductors 0 - - -
20 30x3mm galvanized steel strip with vertical supporting 0 - - -
Evry 1m to the wall & all the necessary accessories 0 - - -
Coordinate the routing of down conductors with the 0 - - -
Building external skin and architectural features m 40 0 1275 - - -
21 1x70 sq mm bare copper wire m 15 0 525 - - -
22 Diameter 16mm & 2400 mm long copper rod No 4 0 2700 - - -
Data system 0 - - -
Horizontal cabling 0 - - -
43 RJ 45 8 contact data soket out let points to for 0 - - -
Flush mounting in thermoplastic conduit of 19mm 0 - - -
With apopropriate type junction box fed by standard 0 - - -
CAT 6e UTP data cable No 12 0 5355 - - -
Extra over data socket out lets 0 - - -
with detachable frames & corresponding 0 - - -
46 Single module RJ 45 8 contact data socket out lets No 12 0 720 - - -
Data Cable patch panel 0 - - -
48 24 port data switch 0 - - -
Telephone system 0 - - -
The system shall be installed as per ETCstandard 0 - - -
All system cables shall be labeled in all rooms and 0 - - -
terminal blocks and complete analysis of labeling 0 - - -
shall be submitted to the client for future reference. 0 - - -
52 4 contact telephone points in thermoplastic conduit 0 - - -
of 19mm with standard 4 pair CAT 3UTP telephone 0 - - -
Cable with junction boxes as ETC standards and 0 - - -
Regulatins and as No 12 0 5355 - - -
Extra telephone out lets 0 - - -
54 Single moudule RJ 11xRJ11) telephone out 0 - - -
Let of 4 contact for flush mountingwith lebling No 12 0 285 - - -
TOTAL TO SUMMARY . .. . . . . . 0 37,840.00 - 37,840.00
LOCATION: AYNALEM
CLIENT:MEKELLE UNIVERSITY TAKEOFF SHEET NO: 01
CONSULTANT :NOMY ENGINEERING PLC BLOCK: B1-b
20 cm thick both faces for plaster 15 cm thick both faces for plaster
*For Ground Floor only *For Ground Floor only
6.14 Axis 4-5 b/n o-p
6.6 Axis 2,3,4,5,6,7,8,9,10 b/n o & p 1 2.6 15.964 M2
9 2.6 154.44 M2 5.76 0 Axis 8' b/n o & p
24.1 Axis o & P b/n 6-10 1 2.6 14.976 M2
2 2.6 125.32 M2 30.94 M2 Total
20 cm thick both faces for
DDT plaster
-3.6 W2 *For First Floor only
2 1.2 -8.64 M2 6.6 Axis 2 & 10 b/n o-p
-4.63 TW4 2 2.7 35.64 M2
1 0.93 -4.3059 M2 24.1 Axis O & P b/n 6-10
-1.95 W3 2 2.7 130.14 M2
1 1.2 -2.34 M2 -1.8 DDT
-0.4 C1 2 1.2 -4.32 W1
3 2.6 -3.12 M2 -3.6 M2
-0.9 D1 2 1.2 -8.64 W2
3 2.6 -7.02 -1.95 M2
-0.8 D2 1 1.2 -2.34 W3
2 2.6 -4.16 -4.63 M2
20.6 Axis o & P b/n 2-5 1 0.93 -4.31 TW4
2 2.6 107.12 -0.9 D1
DDT 2 2.7 -4.86 M2
-3.6 W2 -0.8 D2
2 1.2 -8.64 M2 2 2.7 -4.32 M2
-1.95 W3 0.4 C1
1 1.2 -2.34 M2 4 2.7 4.32 M2
-1.8 W1 20.6 Axis P b/n 2-5
2 1.2 -4.32 M2 1 2.7 55.62 M2
-0.9 D1 DDT
2 2.6 -4.68 M2 -3.6 W2
-4.23 opening space around stair case 2 1.2 -8.64 M2
1 2.6 -10.998 M2 -1.95 W3
-0.4 C1 2 1.2 -4.68 M2
4 2.6 -4.16 M2 0.4 C1
322.16 M2 Total 2 2.7 2.16 M2
185.77 M2 Total
LOCATION: AYNALEM
CONSULTANT :NOMY ENGINEERING PLC BLOCK: B1-b
16.14 Axis O b/n 2-3 6. ROOFING

1 2.70 43.578 M2 Roof cover in precoated EGA 400,
t=0.4mm fixed to RHS
-0.9 D1 STEEL.Price shall include ridge
2 2.7 -4.86 M2 cap. (Purlins measured separately
and roof measured in horizontal
-0.8 D2 projection)
1 2.7 -2.16 M2 8.4 B/n Axis 2-10
-1.8 W1 1 52.9 444.36 M2
2 2.7 -9.72 M2 7.6 B/n Axis 5-6
-3.6 W2 1 3.07 23.33 M2
1 2.7 -9.72 M2 467.69 M2 Total
42.07 On varandah
1 1 42.07
244.96 M2 Total
15cm thick both faces for plaster

*For First Floor only
5.8
2 2.7 31.32 Axis 3 &9
4.96
4 2.7 53.57 Axis 3-4, 4-5,7-8,8-9
84.89 M2 Total
567.12 Total 20cm HCB for Ground & 1st Floor

115.83 Total 15cm HCB for Ground & 1st Floor
B2 READING RM, BOOK STORE &
AT MEKELLE
SUMMARY
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK BIRR - 123,116.25 - 123,116.25
2 CONCRETE WORK BIRR - 193,528.25 - 193,528.25
3 MASONRY WORK.. BIRR - 43,611.21 - 43,611.21
SUB TOTAL A. BIRR 360,255.71 - 360,255.71
B-SUPER STRUCTURE
1 CONCRETE WORK BIRR - 74,712.99 - 74,712.99
2 BLOCK WORK BIRR - 77,335.03 - 77,335.03
3 ROOFING. BIRR - 101,839.31 - 101,839.31
4 CARPENTRY AND JOINERY. BIRR - 71,193.60 - 71,193.60
5 METAL WORK. BIRR - 39,160.00 - 39,160.00
6 STRUCTURAL STEEL WORK. BIRR - 137,923.32 - 137,923.32
7 FINISHING WORK. BIRR - 109,556.49 - 109,556.49
8 PAINTING. BIRR - -
9 GLAZING. BIRR - - - -
10 ELECTRICAL INSTALLATION. BIRR - - - -
SUB TOTAL B. 611,720.74 - 611,720.74
SUB TOTAL A+B. BIRR - 971,976.45 - 971,976.45
Contract Previous Current Todate Previous Current Todate
ITEM DESCRIPTION UNIT
A. SUB STRUCTURE
1.1 Bulk excavation in ordinary soil not exceeding 1500mm

from NGL.
m3 307 297.55 297.55 55.00 16,365.25 - 16,365.25
1.2 Excavate in ordinary soil for isolated footing to a depth
reduced level. m3 16 11.10 11.10 75.00 832.50 - 832.50
from reduced level. m3 8 - 410.00 - - -
1.4 Excavate for trench foundation in ordinary soil to a depth
not exceeding 1500mm from stripped level. m3 13 14.45 14.45 61.00 881.45 - 881.45
borrowed material and compact in layers not exceeding m3 350 273.32 273.32 156.00 42,637.22 - 42,637.22
1.6 Cart
200mm.away surplus excavated material to a distance not
exceeding 2kms. m3 342 323.10 323.10 85.00 27,463.50 - 27,463.50
1.7 250mm. thick sound basaltic or equivalent stone hard-
core finished and blinded with crushed stone. m 244 244.31 244.31 143.00 34,936.33 - 34,936.33
2. CONCRETE WORK
-
2.1 50mm thick lean concrete in C-5 with minimum cement
content of 150Kg/m3under: -
a. Footing pads m 6 6.99 6.99 75.00 524.25 - 524.25
b. Under grade beam m 7 10.11 10.11 75.00 758.25 - 758.25
c. Under stone masonry wall m 31 44.43 44.43 75.00 3,332.25 - 3,332.25
d. Under ground floor Slab m 244 244.31 244.31 75.00 18,323.25 - 18,323.25
2.2 Reinforced concrete in class C-25 (with a 28-day 150mm
cube crushing strength of 25MPa), cast into formworks
and vibrated around rod reinforcement bars.( formwork &
reinfor cement bars are measured separately.) in: "Type of
cement to be ordinary Portland cement (OPC)" - - -
a. In isolated footing pads m3 2 1.34 1.34 2,539.00 3,402.26 - 3,402.26
b. In foundation column m3 2 0.65 0.65 2,539.00 1,650.35 - 1,650.35
c. In grade beam m3 10 8.67 8.67 2,539.00 22,013.13 - 22,013.13
d. Styrophome expansion join ml 143 145.00 145.00 70.00 10,150.00 - 10,150.00
e. Acrylic joint sealing ml 34 - 85.00 - - -
and vibrated around rod reinforcement bars.
( reinforcement bars are measured separately.) in:
"Type of cement to be ordinary Portland cement (OPC)" -
In 100mm thick ground floor slab m 244 244.31 244.31 199.90 48,837.57 - 48,837.57
metal panel form work: -
a. To isolated footTog pad m 8 7.60 7.60 166.00 1,261.60 - 1,261.60
b. To foundation column m 24 13.37 13.37 166.00 2,219.42 - 2,219.42
c. To grade beam m 84 82.66 82.66 166.00 13,721.56 - 13,721.56
2.5 Reinforcement bar according to structural drawings.
Price includes cutting, bending, placing in position & - -
tying wires.
Diameter 8mm deformed bars Kg 1278 1,177.80 1,177.80 36.00 42,400.63 - 42,400.63
Diameter 10mm deformed bars Kg 58 54.54 54.54 36.00 1,963.54 - 1,963.54
3. MASONRY WORK - -
cement mortar 1:3 below natural ground level. m 30 35.37 35.37 1,233.00 43,611.21 - 43,611.21
B. SUPER STRUCTURE - -
and vibrated around rod reinforcement bars. (formwork &
reinforcement bars are measured separately.) in: "Type of
cement to be ordinary Portland cement (OPC)" - -
a. In elevation column m 3 2.15 2.15 2,539.00 5,458.85 - 5,458.85
b. In intermediate and top tie beams m 7 5.67 5.67 2,539.00 14,396.13 - 14,396.13
1.2 Provide, cut and fix in position metal panel or sawn
Zigba wood form work - - -
a. To elevation column m 40 41.77 41.77 185.00 7,727.45 - 7,727.45
b. To intermediate and top tie beams m 77 67.39 67.39 208.00 14,017.12 - 14,017.12
Price includes cutting, bending, placing in position & - - -
tying wires.
Diameter 10mm deformed bars Kg 38 - - 36.00 - - -
Total to Summary......Birr - 74,712.99 - 74,712.99
2. BLOCK WORK - -
2.1 200mm thick hollow concrete block wall of type Class-C
plastering. Price includes 26mm iron bars laid
horizontally every other course (spacing 400mm c/c). m 236 165.96 165.96 466.00 77,335.03 - 77,335.03
Total to Summary....Birr 77,335.03 - 77,335.03
3. ROOFING -
3.1 Roof cover in Pre-painted EGA 300, 0.5mm thick fixed to
RHS purlins with standard hooks and washers. Roof
cover measured in horizontal projection. Price includes
ridge cover & 50mm thick rock wool insulation. m 299 - - - 375.00 - - -
3.1* Roof cover in precoated EGA 400, t=0.4mm fixed to
RHS STEEL.Price shall include ridge cap. (Purlins
measured separately and roof measured in horizontal m 299 298.65 298.65 341.00 101,839.31 - 101,839.31
3.2 projection)
down pipe and Price includes painting of two coats of
antirust and one coat of metal paint. ml 54 - 348.00 - - -
- - -
3.3 G28 flat metal sheet flashing with development length
of 330mm and Price includes painting of two coats of
antirust and one coat of metal paint. m 22 - 135.00 - - -
- - -
3.4 G28 flat metal sheet copping with development length
other necessary accessories to complete the work. m 49 - 288.00 - - -
3.6 Dia 110mm PVC down pipe. m 48 - 223.00 - - -
4. CARPENTRY & JOINERY - - -
Carpentry - - - -
include 40 x 50 mm zigba wood battens with c/c spacing of
600 mm both ways, corner list and all other necessary
accessories to complete the work. m 250 247.20 247.20 288.00 71,193.60 - 71,193.60
4.2 Supply and fix 300x25mm zigba wood fascia board price
include three coats of oil paint. ml 54 - 168.00 - -
5. METAL WORK -
Metal window and doors made of 38x1.5mm LTZ profiles
shown on the drawings, price include approved quality
locks and all iron mongery works, two coats of anti rust,
two coats of synthetic paint, 1mm thick ribbed sheet and
door stopper. All according to detail Arch. drawings. -
5.1 WINDOWS -
Size1000x 1500 mm pcs 16 16.00 16.00 1,650.00 26,400.00 - 26,400.00
Size 2500x 700 mm pcs 2 2.00 2.00 1,925.00 3,850.00 - 3,850.00
5.2 DOORS -
Size 1000x 2700 mm pcs 3 3.00 3.00 2,970.00 8,910.00 - 8,910.00
6. STRUCTURAL STEEL WORKS -
Supply and erect steel roof structure all as shown on -
the detail drawing. Apply two coats of antirust paint.
Price includes all necessary preparation work such as
cleaning, wire brushing and finally two coats of anti-rust
paint. -
6.1 Upper, lower, vertical & horizontal chords as specified
on the drawing. -
RHS size: 40 x 40 x 2.5mm kg 396 429.88 429.88 60.00 25,792.80 - 25,792.80
RHS size: 30 x 30 x 2.5mm kg 227 293.44 293.44 60.00 17,606.56 - 17,606.56
RHS size: 25 x 25 x 2.5mm kg 1078 1,186.79 1,186.79 60.00 71,207.24 - 71,207.24
RHS size: 20 x 20 x 2mm kg 273 309.81 309.81 60.00 18,588.73 - 18,588.73
6.3 100x200x5mm steel plate welded to truss and fixed to
anchor bolts as shown on the drawing. No. 24 - 375.00 - - -
- - - -
- - - -
- - - -
6.6 350x150x3mm thick steel gusset plate welded to truss
as shown on the drawing. No. 12 12.00 12.00 394.00 4,728.00 - 4,728.00
- - - -
6.7 Grade 4.8 M14 threaded anchor bolt L-300mm No. 28 - 80.00 - - -
- - - -
6.8 Dia.76mm and 3mm thick CHS post kg 98 - 60.00 - - -
-
-
7. FINISHING WORK -
7.1 PLASTERING AND POINTING -
-
Finishing work shall include all surface pre-cleaning,
Preparation and application of the finish, polishing and
cleaning at the end of finished work. -
-
7.1.1 Apply two coats of plaster in cement mortar (1:3) & final
walls, columns and walls. m 296 277.75 277.75 140.00 38,885.00 - 38,885.00
- - - -
mortar mix 1:3 and one coat of tyrolean rendering in
cement mortar mix 1:2. Provide grooves recessed by
5mm between beams and walls, columns and walls. m 256 267.40 267.40 154.00 41,179.99 - 41,179.99
-
7.2 FLOOR & WALL FINISHING -
-
7.2.1 Supply & fix 300x300x2mm asbestos free hard imported
mortar backing. m 193 - 329.00 - - -
-
7.2.2 100mm high PVC skirting stuck to wall with proper
adhesive. ml 80 - 75.00 - - -
-
Window Sill - - - -
7.2.3 Marble window cill on and including cement mortar bed
jointed in cement mortar mix of 1:3. - - - -
-
Size 280 x 30mm ml 22 21.90 21.90 626.00 13,709.40 - 13,709.40
-
7.2.4 Marble door thresholds on and including cement mortar
bed jointed in cement mortar mix of 1:3 - - - -
-
Size 200 x 20mm ml 3 - 487.00 - - -
-
7.2.5 1000mm wide well dressed stone pavement bedded on
mortar (1:3) mix around the building. m 139 - 475.00 - - -
- - -
7.2.5 1000mm wide Concrete pavement bedded on 150mm
(1:3) mix around the building. M2 78.95 78.95 199.90 15,782.11 - 15,782.11
7.2.6 Supply and lay semi-circular open precast concrete open

cartaway. Ditch dia.: 1/2 300 mm ml 147 - 274.00 - - -
-
-
8. Painting -
-
8.1 Prepare the surface and apply three coats of plastic
emulsion paint of chosen type and color to: -
-
a. Internal wall, columns and beam side surface m 296 - 36.00 - - -
- - - -
b. Ditto but to external wall surface m 256 - 40.00 - - -
- - - -
c. Ditto but to chipwood ceiling. m 250 - 40.00 - - -
- - - -
PROJECT: MEKELLE UNIVERSITY TAKEOFF SHEET NO:01
LOCATION: AYNALEM B2 READING RM, BOOK STORE &
CLIENT:MEKELLE UNIVERSITY DEMONSTRATION ROOM
CONSULTANT :NOMY ENGINEERING PLC PAGE NO: 1
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING P
Descrption TOTAL Wt. OF BAR FOR DIA.
Diameter 8 10 12 14 16 20
Tot.wt. (kg) ### 54.54 347.47 290.59 - -
Bar No in a No Total No TOTAL LENGTH OF BAR FOR DIA.

No Member Member of Bars 8 10 12 14 16 20
SUB
STRUCTURE
Footing Pad
F1 10 1.0 10 5 50 50
F2 10 0.8 8 6 48 38.4
Total Length(m) 0 88.4 0 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 0 54.5428 0 0 0 0

SUB
STRUCTURE
Foundation Column
C1 12 2.5 6 1 6 15
8 0.9 9 1 9 8.1
C2 12 2.41 6 3 18 43.38
8 0.94 9 3 27 25.38
C3 12 2.748 4 6 24 65.952
8 0.7 11 6 66 46.2
C6 12 2.33 6 1 6 13.98
8 0.9 8 1 8 7.2
Total Length(m) 86.88 0 138.312 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 34.3176 0 122.8211 0 0 0

SUB STRUCTURE
Grade Beam
GB on axis 4 Top 14 8.23 2 1 2 16.46
14 11.05 2 1 2
14 9.88 2 1 2 19.75
Bottom 12 10.48 2 1 2 20.96
12 11.60 2 1 2 23.2
12 6.58 2 1 2 13.15
8 1.10 151 1 151 166.1
1
GB on axis 2 Top 14 8.23 2 1 2 16.46
14 8.13 2 1 2 16.25
Bottom 12 10.48 2 1 2 20.96
12 5.38 2 1 2 10.75
8 1.10 83 1 83 91.3
GB on axis 1 Top 14 3.78 2 1 2 7.55

14 9.88 2 1 2 19.75
Bottom 12 6.58 2 1 2 13.15
12 6.58 2 1 2 13.15
8 1.10 68 1 68 74.8
GB on axis A
Top 14 9.56 3 1 3 28.68
Bottom 12 9.10 3 1 3 27.3
8 1.30 49 1 49 63.7
Total Length(m) 395.9 0 142.62 124.9 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 156.381 0 126.6466 151.129 0 0

Grade Beam
GB on axis D Top 14 9.05 2 1 2 18.1
12 8.55 2 1 2 17.1
8 1.10 46 1 46 50.6
GB on axis F 1
Top 14 11.01 3 1 3 33.03
Bottom 12 10.55 3 1 3 31.65
8 1.30 57 1 57 74.1
GB on axis 1'
Top 14 8.19 2 1 2 16.38
14 6.09 2 1 2 12.17
Bottom 12 5.48 2 1 2 10.96
12 8.38 2 1 2 16.75
8 1.02 72 1 72 73.44
GB on axis 1''
Top 14 5.74 2 1 2 11.47
Bottom 14 9.84 2 1 2 19.67
12 8.58 2 1 2 17.15
12 6.58 2 1 2 13.15
8 1.02 79 1 79 80.58
GB on axis C'
Top 14 2.22 2 1 2 4.44
Bottom 12 1.80 2 1 2 3.6
8 1.02 8 1 8 8.16
Total Length(m) 286.88 0 110.36 115.26 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 113.318 0 97.99968 139.4646 0 0

Ground Floor Slab
on axis b/n
2-4/A-D 8 12.00 27 1 27 324
8 3.50 27 1 27 94.5
8 9.15 60 1 60 549
on axis b/n
1-4/D-F 8 12.00 33 1 33 396
8 8.00 49 1 49 392
on axis b/n
1'-2/A-D 8 1.80 61 1 61 109.8
8 12.00 8 1 8 96
8 3.50 8 1 8 28
on axis b/n
C'-F/1-1'' 8 1.80 58 1 58 104.4
8 12.00 8 1 8 96
8 2.80 8 1 8 22.4
Total Length(m) 2212.1 0 0 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 873.78 0 0 0 0 0
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 375.80 0.00 430.95 113.07 0.00 0.00
SUPER STRUCTURE
ELEVATION COLUMN
C1 12 4.24 6 1 6 25.44
8 0.9 28 1 28 25.2
C2 12 3.125 6 3 18 56.25
8 0.9 20 3 60 54
C3 12 3.125 4 6 24 75
8 0.7 20 6 120 84
C4 12 3.8 4 4 16 60.8
8 0.7 20 4 80 56
C5 12 3.74 6 2 12 44.88
8 0.56 20 2 40 22.4
C6 12 4.24 6 1 6 25.44
8 0.9 20 1 20 18
Total Length(m) 259.6 0 287.81 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 102.542 0 255.5753 0 0 0
No Location Shape Dia. Length Member Member of Bars 8 10 12 14 16 20
TOP TIE BEAM
on axis 4--top 14 8.13 2 1 2 16.26
14 10.75 2 1 2
14 9.775 2 1 2 19.55
btm 12 10.48 2 1 2 20.96
12 11.3 2 1 2 22.6
12 6.575 2 1 2 13.15
8 0.85 203 1 203 172.55
on axis 2--top 14 7.98 2 1 2
14 7.875 2 1 2 15.75
btm 12 10.33 2 1 2 20.66
12 5.225 2 1 2 10.45
8 0.85 116 1 116 98.6
on axis F-top 14 4.925 3 1 3
14 7.545 3 1 3 22.635
btm 12 11.87 3 1 3 35.61
8 1.05 87 1 87 91.35
on axis 1-top 14 3.525 2 1 2
14 9.625 2 1 2 19.25
btm 12 6.425 2 2 4 25.7
8 0.85 92 1 92 78.2
on axis A-top 14 10.72 3 1 3
12 10.42 3 1 3 31.26
btm 8 1.05 71 2 142 149.1
on axis D-top 14 8.85 2 1 2
12 8.55 2 1 2 17.1
btm 8 0.85 60 2 120 102
Total Length(m) 691.8 0 197.49 93.445 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 273.261 0 175.3711 113.06845 0 0
SHEET NO:01
BOOK STORE &
TION ROOM
24
-
24
0
3.55
0
SHEET NO:01
BOOK STORE &
TION ROOM
24
0
3.55
0
SHEET NO:01
BOOK STORE &
TION ROOM
24
0
3.55
0
SHEET NO:01
BOOK STORE &
TION ROOM
24
0
3.55
0
SHEET NO:01
BOOK STORE &
TION ROOM
24
0
3.55
0
SHEET NO:01
BOOK STORE &
TION ROOM
24
0.00
24
0
3.55
0
SHEET NO:01
OOK STORE &
OOM
24
0
3.55
0
Project:- MUBP86 Takeoff No 1
Location:-AYNALEM Block:- B2
Client:- MEKELLE UNIVERSTY Page No:- 1
Consultant:- NOMY ENGINEERING PLC
No L*W*D QTY Description No L*W*D QTY Description
B3 STORE
AT MEKELLE
SUMMARY
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK. BIRR 50,931.31 - 50,931.31
2 CONCRETE WORK.. BIRR 77,723.83 - 77,723.83
SUB TOTAL A. BIRR 150,405.26 - 150,405.26
B-SUPER STRUCTURE
2 BLOCK WORK.... BIRR 51,679.87 - 51,679.87
3 ROOFING..BIRR 46,209.32 - 46,209.32
4 CARPENTRY AND JOINERY. BIRR 29,952.00 - 29,952.00
5 METAL WORK.BIRR 18,315.00 - 18,315.00
6 STRUCTURAL STEEL WORK BIRR 69,620.97 - 69,620.97
7 FINISHING WORK. BIRR 50,974.43 - 50,974.43
10 ELECTRICAL INSTALLATION. BIRR - - -
SUB TOTAL B. BIRR 308,834.43 - 308,834.43
TOTAL A+B. BIRR 459,239.69 - 459,239.69
A. SUB STRUCTURE
1500mm from NGL. m 149 126.18 126.18 55.00 6,939.90 - 6,939.90
3000mm from reduced level. m 11 4.21 4.21 75.00 315.75 - 315.75
3000mm from reduced level. m 6 - 410.00 - - -
depth not exceeding 1500mm from stripped level. m 8 - 61.00 - - -
borrowed material and compact in layers not
exceeding 200mm. m 249 113.59 113.59 156.00 17,720.51 - 17,720.51
not exceeding 2kms. m 201 130.39 130.39 85.00 11,083.15 - 11,083.15
hard-core finished and blinded with crushed stone. m 104 104.00 104.00 143.00 14,872.00 - 14,872.00
Total to Summary..Birr 50,931.31 - 50,931.31
cement content of 150Kg/m3under: - - -
a. Footing pads m 4 2.94 2.94 75.00 220.19 - 220.19
b. Under grade beam m 0 - - - -
bars.( formwork & reinforcement bars are measured
separately.) in: "Type of cement to be ordinary
Portland cement (OPC)"
- - - -
a. In isolated footing pads m 1 0.54 0.54 2,539.00 1,371.06 - 1,371.06
b. In foundation column m 2 0.26 0.26 2,539.00 660.14 - 660.14
c. In grade beam m 5 3.42 3.42 2,539.00 8,683.38 - 8,683.38
e. Styrophome expansion joint ml 42 42.00 42.00 70.00 2,940.00 - 2,940.00
bars.( reinforcement bars are measured
- - - -
metal panel form work: - - - -
a. In isolated footing pad m 5 3.60 3.60 166.00 597.60 - 597.60
b. In foundation column m 15 5.12 5.12 166.00 849.92 - 849.92
c. In grade beam m 35 34.24 34.24 166.00 5,683.84 - 5,683.84
Diameter 6mm Kg 288.00 - 36.00 - - -
Diameter 10mm deformed bars Kg 39 23.69 23.69 36.00 852.94 - 852.94
Total to Summary...Birr 77,723.83 - 77,723.83
3. MASONRY WORK - - -
bedded in cement mortar 1:3 below natural ground m 16 17.64 17.64 1,233.00 21,750.12 - 21,750.12
level.
bedded in cement mortar 1:3 above natural ground
level. m 4 - 1,253.00 - - -
Total to Summary.Birr 21,750.12 - 21,750.12
B. SUPER STRUCTURE - - -
bars. (formwork & reinforcement bars are measured
- - -
Zigba wood form work - - - -
Diameter 6mm deformed bars Kg 13 - 36.00 - - -
2. BLOCK WORK
18kg/cm2, bedded in cement mortar (1:3) mix, both
sides left for plastering. Price includes 2f6mm iron
bars laid horizontally every other course (spacing
400mm c/c).
m 127 110.90 110.90 466.00 51,679.87 - 51,679.87
- - -
3. ROOFING - - -
projection. Price includes ridge cover. m 145 - - - 375.00 - - -
Roof cover in precoated EGA 400, t=0.4mm fixed
to RHS STEEL.Price shall include ridge cap. (Purlins
3.1* measured separately and roof measured in
horizontal projection) m 145 135.51 135.51 341.00 46,209.32 - 46,209.32
3.2 G-28 G.I.S roof gutter with development length of
of antirust and one coat of metal paint. ml 28 - 348.00 - - -
coats of antirust and one coat of metal paint. m 23 - 135.00 - - -
coats of antirust and one coat of metal paint. m 23 - 125.00 - - -
corner list and all other necessary accessories to m 22 - 288.00 - - -
complete the work. ml 17 - 223.00 - - -
3.6 Dia. 110mm pvc down pipe
Total to SummaryBirr 46,209.32 - 46,209.32
4. CARPENTRY & JOINERY - - -
Carpentry - - -
include 40 x 50 mm zigba wood battens with c/c
spacing of 600 mm both ways, corner list and all
other necessary accessories to complete the work. ml 104.00 104.00 288.00 29,952.00 - 29,952.00
4.2 supply & fix 300mmx25mm zigba wood fascia board
price include 3 coat of oil paint ml 26 - 168.00 - -
5. METAL WORK - - -
Metal window and doors made of 38x1.5mm LTZ
profiles shown on the drawings, price include
approved quality locks and all iron mongery works,
two coats of anti rust, two coats of synthetic paint,
1mm thick ribbed sheet and door stopper. All
according to detail Arch. drawings.
- - -
5.1 WINDOWS - - -
- - -
Size 2500x900 mm pcs 5 5.00 5.00 2,475.00 12,375.00 - 12,375.00
- - - -
5.2 DOORS - - - -
- - - -
Size 2000x 2700 mm pcs 1 1.00 1.00 5,940.00 5,940.00 - 5,940.00
- - -
Total to Summary.....Birr 18,315.00 - 18,315.00
- - -
6. STRUCTURAL STEEL WORKS - - -
- - -
paint. Price includes all necessary preparation work
such as cleaning, wire brushing and finally two
coats of anti-rust paint. - - -
specified on the drawing. - - -
RHS size: 40 x 40 x 2.5mm kg 67.00 255.61 255.61 60.00 15,336.59 - 15,336.59
- - - -
RHS size: 30 x 30 x 2mm kg 41.00 156.14 156.14 60.00 9,368.33 - 9,368.33
- - - -
RHS size: 25 x 25 x 2mm kg 532.00 563.50 563.50 60.00 33,809.72 - 33,809.72
- - - -
RHS size: 20 x 20 x 2mm kg 147.00 129.36 129.36 60.00 7,761.74 - 7,761.74
- - - -
to anchor bolts as shown on the drawing. No. 20 - 391.00 - - -
- - - -
6.4 300x150x3mm Gusset Plate No. 8 8.49 8.49 394.00 3,344.59 - 3,344.59
- - - -
- - -
- - -
7. FINISHING WORK - - -
7.1 PLASTERING AND POINTING - - -
- - -
polishing and cleaning at the end of finished work. - - -
- - -
7.1.1 Apply three coats of plaster in cement mortar mix
1:3 up to fine finish to internal wall, beams and
columns surface. Mortar for fine finish shall be
cement-fine sand 1:2. Provide grooves recessed by
5mm between beams and walls, columns and walls. m 116 102.15 102.15 137.00 13,994.55 - 13,994.55
- - - -
in cement mortar mix 1:2. Provide grooves recessed
by 5mm between beams and walls, columns and m 67 129.11 129.11 154.00 19,882.94 - 19,882.94
walls. - - - -
- - - -
7.2.1 50mm thick power toweling the exposed concrete
slab surface when the concrete is fresh and making
surface joints with cutting machine after the
concrete hardens all according to the detail
drawing. Power toweling involve m 104.2 - 181.00 - - -
- - - -
Window Sill - - - -
7.2.2 Marble window cill on and including cement mortar
bed jointed in cement mortar mix of 1:3. - - - -
- - - -
Size 280 x 30mm ml 5 12.75 12.75 626.00 7,981.50 - 7,981.50
- - - -
mortar bed jointed in cement mortar mix of 1:3 - - - -
- - - -
Size 200 x 20mm ml 2 - 487.00 - - -
- - - -
7.2.4 1000mm wide well dressed stone pavement bedded
cement mortar (1:3) mix around the building. m 44 - 475.00 - - -
- - - -
7.2.4 1000mm wide Concrete pavement bedded on
150mm thick quarry waste and joints pointed in
cement mortar (1:3) mix around the building. M2 45.60 45.60 199.90 9,115.44 - 9,115.44
- - - -
7.2.5 Supply and lay semi-circular open precast concrete
manhole,excavation of the trench and cartaway. ml 52 - 274.00 - - -
- - -
LOCATION: AYNALEM TAKEOFF SHEET NO:01
CLIENT:MEKELLE UNIVERSITY BLOCK: B 3 STORE
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 459.66 23.69 132.77 114.71 0.00 0.00

SUB
STRUCTURE
Footing Pad
F1 10 0.8 8 6 48 38.4

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 0 23.6928 0 0 0 0

SUB
STRUCTURE
Foundation Column
C1 12 2.48 4 2 8 19.84
8 0.7 9 2 18 12.6
C2 12 2.43 4 4 16 38.88
8 0.7 9 4 36 25.2
Total Length(m) 37.8 0 58.72 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 14.931 0 52.14336 0 0 0

SUB STRUCTURE
Grade Beam
GB on axis 1&3 Top 14 7.33 4 2 8 58.6
Bottom 12 9.68 2 2 4 38.7
12 4.48 2 2 4 17.9
8 1.10 72 2 144 158.4
GB on axis A&D Top 14 9.05 2 2 4 36.2

Bottom 12 8.55 2 2 4 34.2
8 1.10 45 2 90 99
Total Length(m) 257.4 0 90.8 94.8 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 101.673 0 80.6304 114.708 0 0
CONSULTANT :NOMY ENGINEERING PLC PAGE NO 4

Ground Floor Slab
Along X AXIS
8 12.00 33 1 33 396
8 1.55 33 1 33 51.15
Along Y axis 8 7.95 53 1 53 421.35
Total Length(m) 868.5 0 0 0 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 343.0575 0 0 0 0 0
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 188.97 0.00 225.13 120.23 0.00 0.00
SUPER STRUCTURE
ELEVATION COLUMN
C1 12 4.52 4 2 8 36.16
8 0.7 30 2 60 42
C2 12 3.425 4 4 16 54.8
8 0.7 22 4 88 61.6
C3 12 4.1 4 4 16 65.6
8 0.7 22 4 88 61.6
Total Length(m) 165.2 0 156.56 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 65.254 0 139.02528 0 0 0


SUPER STRUCTURE
Top Tie Beam
on axis A&D
Top 14 10.69 2 2 4 42.76
bottom 12 10.39 2 2 4 41.56
8 0.9 75 2 150 135
on axis 1&3
14 7.075 4 2 8 56.6
12 9.525 2 2 4 38.1
12 4.325 2 2 4 17.3
8 0.9 99 2 198 178.2
Total Length(m) 313.2 0 96.96 99.36 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 123.714 0 86.10048 120.2256 0 0
F SHEET NO:01
B3 STORE
A.
24
0.00
DIA.
24
0
3.55
0
F SHEET NO:01
B3 STORE
DIA.
24
0
3.55
0
F SHEET NO:01
B3 STORE
DIA.
24
0
3.55
0
F SHEET NO:01
B3 STORE
DIA.
24
0
3.55
0
F SHEET NO:01
B3 STORE
A.
24
0.00
DIA.
24
0
3.55
0
F SHEET NO:01
B3 STORE
DIA.
24
0
3.55
0
B4 COMPUTER LAB STORE
AT MEKELLE
SUMMARY

NO. Description
Amount Amount Amount
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK..BIRR - 30,209.82 - 30,209.82
2 CONCRETE WORK....BIRR - 79,385.32 - 79,385.32
3 MASONRY WORK.... BIRR - 7,995.85 - 7,995.85
SUB TOTAL A. BIRR - ### - ###
B-SUPER STRUCTURE
1 CONCRETE WORK....BIRR - 46,132.10 - 46,132.10
2 BLOCK WORK.......BIRR - 72,476.88 - 72,476.88
3 ROOFING....BIRR - 43,696.42 - 43,696.42
4 CARPENTRY AND JOINERY. BIRR - 29,090.88 - 29,090.88
5 METAL WORK. BIRR - 18,562.50 - 18,562.50
6 STRUCTURAL STEEL WORK BIRR - 59,730.03 - 59,730.03
7 FINISHING WORK BIRR - 22,298.17 - 22,298.17
8 PAINTING. BIRR - - - -
9 GLAZING. BIRR - 5,110.81 - 5,110.81
SUB TOTAL B. BIRR - ### - ###
TOTAL A+B. BIRR - ### - ###
ContractPrevious Current Todate Previous Current Todate
A. SUB STRUCTURE
from NGL. m 158 42.17 42.17 55.00 2,319.35 - 2,319.35
reduced level. m 6 6.59 6.59 75.00 494.25 - 494.25
from reduced level. m 6 - 410.00 - - -
not exceeding 1500mm from stripped level. m 37 - 61.00 - - -
borrowed material and compact in layers not exceeding m 203 53.72 53.72 156.00 8,379.62 - 8,379.62
1.6 200mm.
Cart away surplus excavated material to a distance not m 241 48.76 48.76 85.00 4,144.60 - 4,144.60
1.7 exceeding 2kms.
250mm. thick sound basaltic or equivalent stone hard-
2. CONCRETE WORK -
a. Footing pads m 5 4.86 4.86 75.00 364.50 - 364.50
and vibrated around rod reinforcement bars.( formwork
& reinforcement bars are measured separately.) in: "Type
of cement to be ordinary Portland cement (OPC)" -
a. In isolated footing pads m 1 0.96 0.96 ### 2,437.44 - 2,437.44
b. In foundation column m 1 0.25 0.25 ### 634.75 - 634.75
c. In grade beam m 5 4.02 4.02 ### 10,206.78 - 10,206.78
d. Styrophome expansion joint ml 41 40.40 40.40 70.00 2,828.00 - 2,828.00
e.Aclryic joint sealing ml 21 - 85.00 - - -
2.3 50mm thick lean concrete class C-15 only 280 kg
cement/m3 of concrete under: -
2.4 Provide, cut and fix in position sawn Zigba wood or metal
panel form work: - - - -
a. To isolated footTog pad m 5 4.80 4.80 166.00 796.80 - 796.80
b. To foundation column m 15 3.94 3.94 166.00 654.04 - 654.04
c. To grade beam m 34 32.96 32.96 166.00 5,471.36 - 5,471.36
Price includes cutting, bending, placing in position & -
tying wires.
Diameter 10mm deformed bars Kg 39.9 37.02 37.02 36.00 1,332.72 - 1,332.72
3. MASONRY WORK -
cement mortar 1:3 below natural ground level. m 17 4.30 4.30 ### 5,301.90 - 5,301.90
cement mortar 1:3 above natural ground level. m 4 2.15 2.15 ### 2,693.95 - 2,693.95
-
-
B. SUPER STRUCTURE -
1. CONCRETE WORK -
and vibrated around rod reinforcement bars. (formwork
& reinforcement bars are measured separately.) in: "Type
of cement to be ordinary Portland cement (OPC)" -
a. In elevation column m 2 1.46 1.46 ### 3,706.94 - 3,706.94
b. In intermediate and top tie beams m 4 3.44 3.44 ### 8,734.16 - 8,734.16
Price includes cutting, bending, placing in position & - - - -
tying wires.
Diameter 10mm deformed bars Kg 120.75 - - 36.00 - - -
2. BLOCK WORK -
horizontally every other course (spacing 400mm c/c). m 46 42.81 42.81 466.00 19,949.46 - 19,949.46
2.2 Ditto but 150mm thick HCB block. m 0 - - - -
2.3 Ditto but 100mm thick HCB block. m 79 - 326.00 - - -
2.4 300mm thick well dressed stone masonry wall bedded in
1:3 mortar mix. Price incluld pointing m 95 73.26 73.26 717.00 52,527.42 - 52,527.42
-
3. ROOFING -
-
cover & 50mm thick rock wool insulation. m 133 - - 375.00 - - -
3.1* Roof cover in precoated EGA 400, t=0.4mm fixed to RHS
STEEL.Price shall include ridge cap. (Purlins measured
separately and roof measured in horizontal projection) m 133 128.14 128.14 341.00 43,696.42 - 43,696.42
-
antirust and one coat of metal paint. ml 25 - 348.00 - - -
-
3.3 G28 flat metal sheet flashing with development length of
-
3.4 G28 flat metal sheet copping with development length of
-
other necessary accessories to complete the work. m 38 - 288.00 - - -
-
3.6 Dia 110mm PVC down pipe. ml 17 - 223.00 - - -
-
-
4. CARPENTRY & JOINERY -
Carpentry -
accessories to complete the work. ml 102 101.01 101.01 288.00 29,090.88 - 29,090.88
- - - -
- - - -
door stopper. All according to detail Arch. drawings. - - - -
- - - -
5.1 WINDOWS - - - -
- - - -
Size 1200x 900 mm pcs 6 - ### - - -
Size 2500x 900 mm pcs 0 6.00 6.00 ### 14,850.00 - 14,850.00
5.2 DOORS - - - -
- - - -
Size 1500x 2700 mm pcs 1 1.00 1.00 ### 3,712.50 - 3,712.50
- - - -
-
-
Supply and erect steel roof structure all as shown on the
detail drawing. Apply two coats of antirust paint. Price
includes all necessary preparation work such as cleaning,
wire brushing and finally two coats of anti-rust paint. -
-
6.1 Upper, lower, vertical & horizontal chords as specified on
the drawing. -
-
-
RHS size: 40 x 40 x 2.5mm kg 145.37 212.19 212.19 60.00 12,731.33 - 12,731.33
- - - -
RHS size: 35 x 35x 2.5mm kg 73.01 108.94 108.94 60.00 6,536.59 - 6,536.59
- - - -
- - - -
RHS size: 25 x 25 x 2.5mm kg 448.97 485.97 485.97 60.00 29,158.07 - 29,158.07
- - - -
RHS size: 20 x 20 x 2mm kg 99.46 109.93 109.93 60.00 6,595.58 - 6,595.58
- - - -
6.3 (500x150x3mm) thick steel gusset plate welded to truss
- - - -
- - - -
- - - -
-
7. FINISHING WORK -
7.1 PLASTERING AND POINTING -
-
cleaning at the end of finished work. -
-
walls, columns and walls. m 104 43.89 43.89 140.00 6,144.60 - 6,144.60
7.1.2 Ditto item 7.1.2 but two coats to receive ceramic wall m 0 - - - -
tile. - - - -
7.1.3 Apply two coats of external wall plaster in cement mortar
between beams and walls, columns and walls. m 100 47.13 47.13 154.00 7,258.02 - 7,258.02
- - - -
- - - -
Supply & fix 300x300x2mm asbestos free hard imported
7.2.1 adhesive glue. Price shall includes 48mm thick cement m 102 - 329.00 - - -
mortar backing. - - - -
7.2.2 100mm high PVC skirting stuck to wall with proper ml 41 - 75.00 - - -
adhesive. - - - -
Window Sill - - - -
jointed in cement mortar mix of 1:3. - - - -
Size 280 x 30mm ml 15 - 626.00 - - -
Marble door thresholds on and including cement mortar
7.2.4 bed jointed in cement mortar mix of 1:3 - - - -
Size 200 x 20mm ml 2 - 487.00 - - -

mortar (1:3) mix around the building. m 26 - 475.00 - - -
- - - -
7.2.5 1000mm wide Concrete pavement bedded on 150mm
(1:3) mix around the building. M2 44.50 44.50 199.90 8,895.55 - 8,895.55

cartaway. Ditch dia.: 1/2 300 mm ml 50 - 274.00 - - -
8. Painting - -
8.1 Prepare the surface and apply three coats of plastic
emulsion paint of chosen type and color to: - -
- -
a. Internal wall, columns and beam side surface m 104 - 36.00 -
- -
b. External wall surface m 100 - 40.00 -
- -
c.Ditto but to chipwood ceiling. m2
102 - 40.00 -
- -
Total to SummaryBirr - - -
- -
9. Glazing - -
- -
9.1 Supply and properly fix glass free from any defects to
doors and windows. Use proper putty and adequately - -
packed. - -
4mm thick clear glass m 6 12.68 12.68 403.00 5,110.81 - 5,110.81
- -
- -
Project:- MUBP86
Location:- AYNALEM
Client:- MEKELLE UNIVERSTY Block:-B-4 Computer lab store
Consultant:- NOMY ENGINEERING PLC Page :- 1
SUB STRUCTURE BAR SCHEDULE SUMMARY
Descrption Total Length Of Bar for dia.
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 443.04 37.02 117.59 136.85 0 0
No. in a TOTAL LENGTH OF BAR FOR DIA.

Bar No Location Shape Dia Length member No. memTot no. b 8 10 12 14 16 20
SUB-STRUCTURE
FOOTING
FOOING -F1
10 1 5 6 30 30
10 1 5 6 30 30
Total length (m) 0 60 0 0 0 0

Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 37.02 0 0 0 0
Project:- MUBP86
Location:- AYNALEM
No. in a Total Length Of Bar for dia.
SUB-STRUCTURE
Foundation
COLUMN
C1 12 2.15 6 2 12 25.8
8 0.9 7 2 14 12.6
C2
12 1.98 6 4 24 47.52
8 0.9 5 4 20 18
Total length (m) 30.6 0 73.32 0 0 0

Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 12.09 0 65.11 0 0 0
Project:- MUBP86
Location:- AYNALEM

SUB-STRUCTURE
GRADE BEAM
GB on axis 1&3
top 14 9.2 2 2 4 36.8
14 3.55 2 2 4 14.2
bottom 12 11.65 2 2 4
8 1.1 64 2 128 140.8
GB on axis A&C
TOP 14 10.35 3 2 6 62.1
BOTTOM 12 9.85 3 2 6 59.1
8 1.3 50 2 100 130
GROUND FLOOR S
MESH
along X-AXIS 8 11.1 37 1 37 410.7
8 9.1 45 1 45 409.5
Total length (m) 1091 0 59.1 113.1 0 0

Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 430.95 0 52.48 136.85 0 0
Project:- MUBP86
Location:- AYNALEM
Descrption Total Length Of Bar for dia.
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 192.25 0 253.36 143.43 0 0

SUPER-STRUCTURE
ELEVATION COLUMN
C1,
From +0.0 to +4. 12 4.565 6 2 12 54.78
8 0.9 31 2 62 55.8
C2 12 3.425 6 4 24 82.2
8 0.9 22 4 88 79.2
C3 12 4.1 4 2 8 32.8
8 0.7 22 2 44 30.8
top tie beam
on axis 1&3 top 14 11.95 2 2 4 47.8
btm 12 11.65 2 2 4 46.6
8 0.85 85 2 170 144.5
on axis A&C top 14 11.79 3 2 6 70.74
btm 12 11.49 3 2 6 68.94
8 1.05 84 2 168 176.4
Total length (m) 486.7 0 285.32 118.54 0 0

Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 192.25 0 253.36 143.43 0 0
store
24
0
24
0
3.55
0
store
24
0
3.55
0
store
24
0
3.55
0
store
24
0
24
0
3.55
0
Location:-AYNALEM Block:- B4
B5-1 class room
AT MEKELLE
SUMMARY
NO. Description
A-SUB STRUCTURE
2 CONCRETE WORK BIRR 205,612.44 - 205,612.44
3 MASONRY WORK BIRR 43,919.46 - 43,919.46
SUB TOTAL A. BIRR 364,534.62 - 364,534.62
B-SUPER STRUCTURE
1 CONCRETE WORK BIRR 96,466.85 - 96,466.85
2 BLOCK WORK BIRR 120,526.71 - 120,526.71
3 ROOFING BIRR 124,445.33 - 124,445.33
5 METAL WORK BIRR 58,080.00 - 58,080.00
6 STRUCTURAL STEEL WORKBIRR 162,051.36 - 162,051.36
7 FINISHING WORK BIRR 76,890.68 - 76,890.68
8 PAINTING BIRR - - -
9 GLAZING. BIRR 16,479.31 - 16,479.31

SUB TOTAL B. BIRR 723,265.37 - 723,265.37
SUB TOTAL A+ B. BIRR ### - ###
A. SUB STRUCTURE
1500mm from NGL. m 316 307.63 307.63 55 16,919.65 - 16,919.65
1.2 Excavate in ordinary soil for isolated footing to
a depth exceeding 1500mm but not exceeding
3000mm from reduced level. m 23 15.34 15.34 75 1,150.50 - 1,150.50
1.3 #VALUE! m 11 - 410 - - -
1.4 Excavate for trench foundation in ordinary soil
to a depth not exceeding 1500mm from m 36 3.66 3.66 61 223.26 - 223.26
1.5 stripped
Fill level.
around trench, isoleted foundation and
under hardcore to maintain the desired level
with selected borrowed material and compact
in layers not exceeding 200mm. m 525 224.49 224.49 156 35,020.44 - 35,020.44
1.6 Cart away surplus excavated material to a
distance not exceeding 2kms. m 447 326.63 326.63 85 27,763.55 - 27,763.55
1.7 250mm. thick sound basaltic or equivalent
stone hard-core finished and blinded with m 247 237.24 237.24 143 33,925.32 - 33,925.32
crushed
Total stone.
to Summary..Birr 115,002.72 - 115,002.72
cement content of 150Kg/m3under: - -
a. Footing pads m 8 9.76 9.76 75 732.00 - 732.00
d. Under ground floor Slab m 247 237.24 237.24 75 17,793.00 - 17,793.00
2.2 Reinforced concrete in class C-25 (with a 28-
day 150mm cube crushing strength of 25MPa),
cast into formworks and vibrated around rod
reinforcement bars.( formwork &
reinforcement bars are measured separately.)
in: "Type of cement to be ordinary Portland - - - -
cement (OPC)"
c. In grade beam m 11 10.51 10.51 2539 26,684.89 - 26,684.89
150 mm cube crushing strength of 15MPa), cast
into form works and vibrated around rod
reinforcement bars.( reinforcement bars are
measured separately) in: "Type of cement to be
ordinary Portland cement (OPC)" - - - -
2.4 Provide, cut and fix in position sawn Zigba
a. In isolated footing pad m 11 10.80 10.80 166 1,792.80 - 1,792.80
c. In grade beam m 100 97.15 97.15 166 16,126.90 - 16,126.90
drawings. Price includes cutting, bending,
Diameter 8mm deformed bars Kg 1477 ### ### 36 41,277.24 - 41,277.24
3. MASONRY WORK - -
3.1 500 mm thick hard trachytic or equivalent
stone peripheral foundation wall to a depth of
50cm bedded in cement mortar 1:3 below
natural ground level. m 29 35.62 35.62 1233 43,919.46 - 43,919.46
100cm bedded in cement mortar 1:3 above
natural ground level. m 6 - 1253 - - -
- - -
150mm cube crushing strength of 25MPa), cast
into formworks and vibrated around rod
reinforcement bars. (formwork & reinforcement
bars are measured separately.) in: "Type of
cement to be ordinary Portland cement (OPC)" -
b. In intermediate and top tie beams m 8 6.54 6.54 2539 16,605.06 - 16,605.06
sawn Zigba wood form work - - - -
b. To intermediate and top tie beams m 95 77.22 77.22 208 16,061.76 - 16,061.76
Diameter 10mm deformed bars Kg 54 - - 36 - - -
2.1 200mm thick hollow concrete block wall of type Cl m 151 158.18 158.18 466 73,712.35 - 73,712.35
Ditto but
2.2 300mm 100mm
thick well thick solid
dressed block.
stone masonry wall m 69 - 326 - - -
2.3 bedded in 1:3 mortar mix. Price include
pointing m 97 65.29 65.29 717 46,814.36 - 46,814.36
3. ROOFING - - - -
3.1 Roof cover in Pre-painted EGA 300, 0.5mm
thick fixed to RHS purlins with standard hooks
and washers. Roof cover measured in
horizontal projection. Price includes ridge
cover & 50mm thick rock wool insulation. m 318 - - - 375 - - -
3.1* Roof cover in precoated EGA 400, t=0.4mm
fixed to RHS STEEL.Price shall include ridge
cap. (Purlins measured separately and roof
measured in horizontal projection) m 318 313.93 313.93 341 107,050.13 - 107,050.13
3.2 G-28 G.I.S roof gutter with development length
of 1000mm welded at joint provided 2% slope
towards down pipe and Price includes painting
of two coats of antirust and one coat of metal
paint. ml 62 - 348 - - -
- - - -
length of 330mm and Price includes painting of
two coats of antirust and one coat of metal
paint. m 10 - 135 - - -
- - - -
3.4 G28 flat metal sheet copping with
development length of 330mm and Price
includes painting of two coats of antirust and m 22 - 125 - - -
one coat of metal paint. - - - -
3.5 Supply and fix 8 mm thick ribbed sheet eave
soffit ceilings. Price include 40 x 50 mm zigba
wood battens with c/c spacing of 600 mm both
ways, corner list and all other necessary
accessories to complete the work. m 55 60.40 60.40 288 17,395.20 - 17,395.20
3.6 Dia. 110mm Pvc down pipe ml 20.04 - 223 - - -
- - - -
- - - -
- - - -
Carpentry - - - -
4.1 Supply and fix 8 mm thick chip wood ceilings.
Price include 40 x 50 mm zigba wood battens
with c/c spacing of 600 mm both ways, corner
list and all other necessary accessories to
complete the work. m 185 237.24 237.24 288 68,325.12 - 68,325.12
- - - -
4.2 Supply & fix 300x25mm ziga wood fascia board
price include 3 coatsof plastic paint ml 59 168 - - -
- - - -
- - - -
- - - -
Metal window and doors made of 38x1.5mm
LTZ profiles shown on the drawings, price
include approved quality locks and all iron
mongery works, two coats of anti rust, two
coats of synthetic paint, 1mm thick ribbed
sheet and door stopper. All according to detail - - - -
Arch. drawings.
- - - -
5.1 WINDOWS - - - -
- - - -
Size 1000x 1500 mm pcs 16 16.00 16.00 1650 26,400.00 - 26,400.00
- - - -
Size 2500x 900 mm pcs 7 8.00 8.00 2475 19,800.00 - 19,800.00
- - - -
Size 1500x 900 mm pcs 1 - 1485 - - -
- - - -
5.2 DOORS - - - -
- - - -
Size 1000x 2700 mm pcs 4 4.00 4.00 2970 11,880.00 - 11,880.00
- - - -
- - - -
shown on the detail drawing. Apply two coats
of antirust paint. Price includes all necessary
preparation work such as cleaning, wire
brushing and finally two coats of anti-rust
paint. - - - -
- - - -
specified on the drawing. - - - -
- - - -
RHS size: 30 x 30 x 2mm kg 371.79 354.81 354.81 60 21,288.60 - 21,288.60
- - - -
RHS size: 40 x 40 x 2.5mm kg 232.32 638.55 638.55 60 38,313.22 - 38,313.22
- - - -
- - - -
RHS size: 70 x 50 x 2mm kg 1489.5 ### ### 60 90,002.84 - 90,002.84
- - - -
RHS size: 20 x 20 x 2mm kg 314.99 - 60 - - -
- - - -
6.5 200x150x5mm steel plate welded to truss and
fixed to anchor bolts as shown on the drawing. No. 39 31.83 31.83 391 12,446.70 - 12,446.70
- - - -
fixed to anchor bolts as shown on the drawing. No. 8 - 375 - - -
- - - -
- - - -
6.8 Dia. 76mm CHS post Kg 113.4 - 60 - - -
- - - -
- - - -
- - - -
cleaning, Preparation and application of the
finish, polishing and cleaning at the end of - - - -
finished work. - - - -
.1.1 Apply three coats of plaster in cement mortar
mix 1:3 up to fine finish to internal wall,
beams and columns surface. Mortar for fine
finish shall be cement-fine sand 1:2. Provide
grooves recessed by 5mm between beams and m 258 153.32 153.32 137 21,004.84 - 21,004.84
walls, columns and walls. - - - -
.1.2 Apply two coats of external wall plaster in
cement mortar mix 1:3 and one coat of
tyrolean rendering in cement mortar mix 1:2.
Provide grooves recessed by 5mm between m 99 104.72 104.72 154 16,126.88 - 16,126.88
beams and walls, columns and walls. - - - -
- - - -
Supply & fix 300x300x2mm asbestos free hard
imported PVC tiles flooring stuck to cement
screed with approved adhesive glue. Price shall
7.2. includes 48mm thick cement mortar backing. m 186 - 329 - - -
- - - -
.2.2 100mm high PVC skirting stuck to wall with
proper adhesive. ml 107 - 75 - - -
- - - -
Window Sill - - - -
.2.8 Marble window cill on and including cement
mortar bed jointed in cement mortar mix of - - - -
1:3. - - - -
Size 280 x 30mm ml 37 37.20 37.20 626 23,287.20 - 23,287.20
- - - -
Marble door thresholds on and including
7.2. cement mortar bed jointed in cement mortar - - - -
mix of 1:3 - - - -
Size 200 x 20mm ml 4 - 487 - - -
- - - -
- - - -
2.11 1000mm wide well dressed stone pavement
bedded on 150mm thick quarry waste and
joints pointed in cement mortar (1:3) mix m 138.8 - 475 - - -
around the building. - - - -
2.11 1000mm wide Concrete pavement bedded on
150mm thick quarry waste and joints pointed
in cement mortar (1:3) mix around the M2 82.40 82.40 199.9 16,471.76 - 16,471.76
building. - - - -
2.11 Supply and lay semi-circular open precast
concrete open channel on 50mm thick sand
bedding. Unit price shall include flat
stone/concrete topping, provision of metal
grating at inlet to manhole,excavation of the
trench and cartaway. Ditch dia.: 1/2 300 mm ml 86.4 - 274 - - -
- - - -
8. Painting - -
- -
8.1 Prepare the surface and apply three coats of
plastic emulsion paint of chosen type and color - -
to: - -
a. Internal wall, columns and beam side surface m 258 - - 36 - - -
- - - -
b. Ditto but to external wall surface m 99 - - 40 - - -
- - - -
8.2 c. Ditto but to chipwood ceiling. m 185 - - 40 - - -
- -
- -
9. Glazing - -
- -
9.1 Supply and properly fix glass free from any
defects to doors and windows. Use proper
putty and adequately packed. - -
- -
a. 4mm thick clear glass m 42 40.89 40.89 403 16,479.31 - 16,479.31
- -
Project:- MUBP86
Location:- AYNALEM
Client:- MEKELLE UNIVERSTY Block:- B5-1
Consultant:- NOMY ENGINEERING PLC Page No:- 1
SUB STRUCTURE BAR SCHEDULE SUMMARY
Descrption
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 1146.59 76.51 412.24 352.71 0 0
Total Length Of Bar for dia.

Bar No Location Shape Dia Length No. in a No. memTot no. b 8 10 12 14 16 20
SUB-STRUCTURE
FOOTING
FOOING -F1
10 1 5 6 30 30
10 1 5 6 30 30
FOOING -F2 10 0.8 4 10 40 32

10 0.8 4 10 40 32
Total length (m) 0 124 0 0 0 0

Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 76.51 0 0 0 0
Project:- MUBP86
Location:- AYNALEM

Bar NoLocation Shape Dia Length No. in a No. memTot no. b 8 10 12 14 16 20
SUB-STRUCTURE
FOUNDATION COLUMN
C1 12 2.459 4 10 40 98.36
8 0.7 9 10 90 63
C2 12 2.325 6 4 24 55.8
8 0.9 8 4 32 28.8
C3 12 2.265 6 2 12 27.18
8 0.9 7 2 14 12.6
GROUNG FLOOR S
MESH A-I/2-4 8 6.4 30 4 120 768
8 7.2 27 4 108 777.6
A-I/1-2 8 1.8 119 1 119 214.2
8 12 8 2 16 192
8 6.6 8 1 8 52.8
Total length (m) 2109 0 181.34 0 0 0

Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 833.06 0 161.03 0 0 0
Project:- MUBP86
Location:- AYNALEM
Bar No Location Dia Length No. in a No. memTot no. b 8 10 12 14 16 20
SUB-STRUCTURE
Grade Beam at +0.00
Bottom 12 11.575 2 1 2 23.15
GB-ON A 12 8 2 1 2 16
12 11.575 2 1 2 23.15
Top 14 9.935 2 1 2 19.87
14 11.7 2 1 2 23.4
14 9.935 2 1 2 19.87
8 1.02 168 1 168 171.36
GB-ON Axis 2(A-I)
bottom 12 11.575 2 1 2 23.15
12 8 2 1 2 16
12 11.575 2 1 2 23.15
top 14 9.975 2 1 2 19.95
14 11.7 2 1 2 23.4
14 9.975 2 1 2 19.95
8 1.1 168 1 168 184.8
Total length (m) 356.16 0 124.6 126.44 0 0
Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 140.68 0 110.64 152.99 0 0
Project:- MUBP86
Location:- AYNALEM
GB-ON Axis 4(A-I)
bottom 12 11.575 2 1 2 23.15
12 8 2 1 2 16
12 11.575 2 1 2 23.15
top 14 9.975 2 1 2 19.95
14 11.7 2 1 2 23.4
14 9.975 2 1 2 19.95
8 1.1 168 1 168 184.8
GB-ON Axis C,E,G,(2-4)
bottom 12 6.95 2 3 6 41.7
top 14 7.45 2 3 6 44.7
8 1.1 38 3 114 125.4
GB-ON Axis A&I(1-4)
bottom 12 9.05 3 2 6 54.3
top 14 9.51 3 2 6 57.06
8 1.3 49 2 98 127.4
Total length (m) 437.6 0 158.3 165.06 0 0

Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 172.85 0 140.57 199.72 0 0
Project:- MUBP86
Location:- AYNALEM
Descrption
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 392.12 0 558.29 278.11 0 0

SUPER -STRUCTUR
Column
Ground Floor
C1 12 3.125 4 10 40 125
8 0.7 20 10 200 140
C2 12 3.125 6 4 24 75
8 0.9 20 4 80 72
C3 12 4.265 6 2 12 51.18
0.00 to +4.14M 8 0.9 29 2 58 52.2
C4 12 3.8 4 7 28 106.4
8 0.74 20 7 140 103.6
C5 12 3.84 6 2 12 46.08
8 0.56 20 2 40 22.4
Total length (m) 390.2 0 403.66 0 0 0
Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 154.13 0 358.45 0 0 0
Project:- MUBP86
Location:- AYNALEM

SUPER -STRUCTUR
TOP TIE BEAM
on axis 2top 14 9.725 4 2 8 77.8
14 11.4 2 2 4 45.6
btm 12 11.425 4 2 8 91.4

12 7.7 2 2 4 30.8
8 0.85 224 2 448 380.8
on axis A&I/1-4
top 14 10.49 3 2 6 62.94
btm 12 10.19 3 2 6 61.14
8 1.05 74 2 148 155.4
on axis C,E,G/2-4 14 7.25 2 3 6 43.5
12 6.95 2 3 6 41.7
8 0.85 26 3 78 66.3
Total length (m) 602.5 0 225.04 229.84 0 0
Unit wt. (kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 237.99 0 199.84 278.11 0 0
B5-1
24
0
24
0
3.55
0
B5-1
24
0
3.55
0
B5-1
24
0
3.55
0
B5-1
24
0
3.55
0
B5-1
24
0
24
0
3.55
0
B5-1
24
0
3.55
0
Location:-AYNALEM Block:- B5-1A
No L*W*D QTY Description No L*W*DQTY Description
B5-2 CLASS ROOM
AT MEKELLE
SUMMARY
A. SUB-STRUCTURE
1.EXCAVATION & EARTH WORKS

Birr
2.CONCRETE WORKS
Birr
3. MASONRY WORKS
Birr
TOTAL A
B. SUPER-STRUCTURE
1. CONCRETE WORKS
Birr
2. BLOCK WORK
Birr
3. ROOFING AND WATER PROOFING WORK

Birr
4. CARPENTRY & JOINERY

Birr
5. METAL WORK
Birr
6. STRUCTURAL STEEL WORKS

Birr
7.1 PLASTERING AND POINTING

Birr
7.2 FLOOR & WALL FINISHING

Birr
8. PAINTING Birr
9. GLAZING Birr
10. ELECTRCAL INSTALLATION Birr
TOTAL B
Birr
TOTAL A+B
Birr
ITEM DESCRIPTION UNIT Contract QTY
A. SUB-STRUCTURE

1500mm from NGL. m 386.00

a depth exceeding 1500mm but not
exceeding 3000mm from reduced level.
m 127.00
1.3 Excavate in weathered rock for isolated

footing to a depth exceeding 1500mm but
not exceeding 3000mm from reduced level.
m 64.00

to a depth not exceeding 1500mm from
reduced level.
m 49.00
1.5 Excavate for trench foundation weathered

rock for to a depth not exceeding 1500mm
from reduced level.
m3 25.00
1.6 Fill side of footing to maintain the desired level
with selected non expansive excavated material
from site and compact in layers not exceeding
200mm.
m3 156.00
1.7 Fill under hard core with selected borrowed non
expansive granular material and compact in
layers not exceeding 200mm thick by sprinkling
water to insure 95% modified AASHTO dry
density and final rolling with 5-8 ton roller.
m3 232.00
distance not exceeding 5kms at selected
damping site. Price includes spreading &
leveling.
m3 608.00
1.9 250mm thick sound basaltic or equivalent stone

hard-core well rammed, finished and blinded
with crushed stone.
m2 270.00
Total to Summary.....Birr
2. CONCRETE WORKS

cement content of 150kg/m3 of concrete under:
a) footing pad m2 83.00

b) stone masonry m2 39.00
c) grade beam m2
21.00
d) 100mm thick ground floor slab m2 270.00
reinforcement bars.( formwork & reinforcement
cement to be ordinary Portland cement (OPC)"
a. In isolated footing pads m 35.00

b. In foundation column m 8.00
c. In grade beam m 14.00
d. Styrophoam expansion joint ml 282.00
measured separately.) in: "Type of cement to be
In 100mm thick ground floor slab m2 270.00

2.4(a) Provide, cut and fix in position sawn seasoned
timber or steel form work made up of minimum
2mm thick sheet metal & folded thickness of
50mm whichever is appropriate;
a. To isolated footing pad m2 98.00

2.4(b) Provide, cut and fix in position 19mm thick
plywood formwork to fair face concrete.
a. To foundation column m2 104.00

2.4(c) Provide, cut and fix in position 19mm thick
plywood formwork or steel form work made up
of minimum 2mm thick sheet metal & folded
thickness of 50mm Both sides of forms shall be
fixed with bolts. Contractor to sublimit formwork
design for approval whichever is appropriate;
a. To grade beam m2 128.00

2.4 Reinforcement steel bars according to structural
drawing. Price includes cutting, bending, placing
in position and tying wires.
a) dia. 8mm deformed bar kg 1,902.00

b) dia. 10mm deformed bar kg 379.00
c) dia. 12mm deformed bar kg 1,157.00
d) dia. 14mm deformed bar kg 1,919.00
e) dia. 16mm deformed bar kg 130.00
3. MASONRY WORKS
3.1 500mm thick hard trachytic or equivalent stone

masonry foundation wall bedded in cement sand
mortar mix (1:3)
m3 72.00
3.2 Ditto, but for the part exposed above ground

and one side left for pointing well dressed. m3 24.00
TRADING PLC
Amount
- - Err:509
- - Err:509
- - Err:509
- - Err:509
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - Err:509
Excuted QTY Rate Amount
- 55.00 0.00
0.00
Err:509 75.00 Err:509

0.00
410.00 0.00
0.00
Err:509 61.00 Err:509

0.00
410.00 0.00
156.00 0.00
156.00 0.00
- 85.00 0.00
0.00
143.00 0.00
0.00
Err:509
0.00
0.00
0.00
Err:509 75.00 Err:509
Err:509 75.00 Err:509
0.00 75.00 0.00
75.00 0.00
0.00
Err:509 2,539.00 Err:509
Err:509 2,539.00 Err:509
2,539.00 0.00
70.00 0.00
0.00
199.90 0.00
0.00
Err:509 166.00 Err:509
0.00
Err:509 166.00 Err:509
0.00
166.00 0.00
0.00
219.85 36.00 7,914.60
349.10 36.00 12,567.60
1,051.75 36.00 37,863.00
812.82 36.00 29,261.52
104.88 36.00 3,775.68
Err:509
0.00
0.00
0.00
Err:509 1,233.00 Err:509

0.00
1,253.00 0.00
0.00
Err:509
B5-2 CLASS ROOM
AT MEKELLE
SUMMARY
A. SUB-STRUCTURE
Birr
2.CONCRETE WORKS
Birr
3. MASONRY WORKS
Birr
TOTAL A
B. SUPER-STRUCTURE
1. CONCRETE WORKS
Birr
2. BLOCK WORK
Birr
Birr

Birr
5. METAL WORK
Birr

Birr

Birr
Birr
8. PAINTING
Birr
9. GLAZING
Birr
10. ELECTRCAL INSTALLATION
Birr
TOTAL B
Birr
TOTAL A+B
Birr
ITEM DESCRIPTION UNIT Contract QTY
A. SUB-STRUCTURE


3000mm from reduced level.
m 127.00
1.3 Excavate in weathered rock for isolated footing to

m 64.00
1.4 Excavate for trench foundation in ordinary soil to

a depth not exceeding 1500mm from reduced
level.
m 49.00
1.5 Excavate for trench foundation weathered rock

for to a depth not exceeding 1500mm from
reduced level.
m3 25.00
1.6 Fill side of footing to maintain the desired level with
selected non expansive excavated material from
site and compact in layers not exceeding 200mm.
m3 156.00
expansive granular material and compact in layers
not exceeding 200mm thick by sprinkling water to
insure 95% modified AASHTO dry density and final
rolling with 5-8 ton roller.
m3 232.00
not exceeding 5kms at selected damping site. Price
includes spreading & leveling.
m3 608.00

hard-core well rammed, finished and blinded with
crushed stone.
m2 270.00
2. CONCRETE WORKS


c) grade beam m2
21.00
d) 100mm thick ground floor slab m2 270.00


2mm thick sheet metal & folded thickness of 50mm
whichever is appropriate;

2.4(b) Provide, cut and fix in position 19mm thick plywood
formwork to fair face concrete.

2.4(c) Provide, cut and fix in position 19mm thick plywood
formwork or steel form work made up of minimum
Both sides of forms shall be fixed with bolts.
Contractor to sublimit formwork design for approval

drawing. Price includes cutting, bending, placing in
position and tying wires.
3. MASONRY WORKS

mortar mix (1:3)
m3 72.00
3.2 Ditto, but for the part exposed above ground and
one side left for pointing well dressed. m3 24.00
OM
Amount
- - 169,263.43
- - 226,094.12
- - 66,069.07
- - 461,426.61
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - 461,426.61
Excuted QTY Rate Amount
407.40 55.00 22,406.78

0.00
127.45 75.00 9,558.63

0.00
410.00 0.00
0.00
18.57 61.00 1,133.01

0.00
410.00 0.00
102.09 156.00 15,925.49
469.22 156.00 73,198.94
553.42 85.00 47,040.57

0.00
143.00 0.00
0.00
169,263.43
0.00
0.00
0.00
78.21 75.00 5,865.38
29.04 75.00 2,178.00
18.58 75.00 1,393.31
75.00 0.00
0.00
34.72 2,539.00 88,161.70
5.25 2,539.00 13,319.21
2,539.00 0.00
70.00 0.00
0.00
199.90 0.00
0.00
97.22 166.00 16,138.52
0.00
71.90 166.00 11,936.00
0.00
166.00 0.00
0.00
185.25 36.00 6,669.00
349.10 36.00 12,567.60
1,051.75 36.00 37,863.00
741.03 36.00 26,677.08
92.37 36.00 3,325.32
226,094.12
0.00
0.00
0.00
53.58 1,233.00 66,069.07

0.00
1,253.00 0.00
0.00
66,069.07
0.00
BOKRA CONSTRUC
MEKELLE UNIVERSTY COMMUNITY SCHO
B5-2a
AT
S
A. SUB-STRUCTURE

Birr
2.CONCRETE WORKS
Birr
3. MASONRY WORKS
Birr
TOTAL A
B. SUPER-STRUCTURE
1. CONCRETE WORKS
Birr
2. BLOCK WORK
Birr

Birr

Birr
5. METAL WORK
Birr

Birr
Birr

Birr
8. PAINTING
Birr
9. GLAZING
Birr

Birr
TOTAL B
Birr
TOTAL A+B
Birr
ITEM DESCRIPTION Contract
UNIT QTY
A. SUB-STRUCTURE


a depth exceeding 1500mm but not
m 127.00

not exceeding 3000mm from reduced level.
m 64.00

reduced level.
m 49.00

from reduced level.
m3 25.00
200mm.
m3 156.00
m3 232.00
leveling.
m3 608.00

hard-core well rammed, finished and blinded
with crushed stone.
m2 270.00
2. CONCRETE WORKS


b) stone masonry m2
39.00
c) grade beam m2 21.00
d) 100mm thick ground floor slab m2
270.00




plywood formwork or steel form work made up

3. MASONRY WORKS

mortar mix (1:3)
m3 72.00

and one side left for pointing well dressed. m3 24.00
B. SUPER-STRUCTURE
1. CONCRETE WORKS

a. In elevation column m3 43.00

b. In intermediate and top tie beams m3
55.00
c. In 160mm thick first - third floor slabs m2 37.00
d. In 180mm thick first - third floor slabs m2
748.00
e. In 150mm thick roof slab m2 55.00
f. In staircase m3
9.00
g. In copping beam m3 1.00
a. To floor & top tie beams m2 676.00
b. To copping beam m2 3.00

a. To elevation columns m2 579.00
b. To floor, side of slab & roof slabs m2 869.00
c. To staircase m2
61.00
a) dia. 6mm plain bar kg 13.00
b) dia. 8mm deformed bar kg 4,529.00
d) dia. 12mm deformed bar kg 793.00
e) dia. 14mm deformed bar kg 7,811.00
2. BLOCK WORK
200mm thick hollow concrete block wall of type

Class-C with 28 days minimum crushing strength
of 18kg/cm2, bedded in cement mortar (1:3) mix,
both sides left for plastering. Price includes
2.1 26mm iron bars laid horizontally every other
course (spacing 400mm c/c).
m2 575.00
2.2 Ditto but to 100mm thick internal wall. m2 191.00
2.3 300mm thick dressed stone cladding wall. m2 262.00

projection. Price includes ridge cover, 50mm
thick rock wool insulation and two coats of anti-
rust paint.
m 272.00
3.1* Roof cover in precoated EGA 400, t=0.4mm fixed

to RHS STEEL.Price shall include ridge cap. (Purlins
measured separately and roof measured in
horizontal projection) M2 272.00

towards down pipe and Price includes painting of
paint.
m 61.00
3.3 Spread and level average thickness of 10cm

weight concrete on top of flot root 20% slop
towards down pipe.
m 55.00
3.4 3cm thick cement and screed on top of light

weight concrete over flat root area to obtain
agentic flow of storm water to down pipe.
m 55.00
3.5 Supply and install Membrane type water

proofing roofing material to all rain exposed
slabs and roofs. Price includes primer and Joint
seal. According to manufacturers instruction. (or
similar product approved by the Engineer)
m 79.00

paint.
m 21.00
accessories to complete the work.
m 61.00

paint.
m 22.00
3.9 Dia 110mm PVC down pipe. m 111.00

complete the work.
m2 185.00
4.2 Supply and fix 300x25mm zigba wood fascia

board price include three coats of oil paint. m 82.00
5. METAL WORK

approved quality locks and all iron mongery
works, two coats of anti rust, two coats of
synthetic paint, 1mm thick ribbed sheet and
door stopper. All according to detail Arch.
drawings.
METAL WINDOWS
5.1 W1 size 1000X1700mm No 64.00
W2 size 2500X700mm No 16.00

METAL WINDOW DOORS
5.2 WD1 size 2500x700 + 1000x2750mm No 12.00
5.3 WD1 size 2500x700 + 1000x2800mm No 4.00
5.4 50mm,2.5mm thick furniture pipe hand rail

fixed to metal balustrade with welding and all
other necessary accessories for completing the
work. All according drawing and shall be
approved by the engineer.
m2 48.00
5.5 Supply and fix guard rail made of S.H.S

40x40x2.5mm, S.H.S 30x30x2.5mm, R.H.S
40x20x1.5mm as shown on the drawing. Price
shall include one coat of anti-rust, two coats of
synthetic enamel paint, 1mm thick plate & all
the necessary accessories to complete the work.
m2 189.00
5.6 Supply & fix insect screen for open windows.

Price shall include all supporting accessories. m2
Supply and erect steel roof structure all as

shown on the detail drawing. Apply two coats of
antirust paint. Price includes all necessary
preparation work such as cleaning, wire brushing
and finally two coats of anti-rust paint.

specified on the drawing.
RHS size: 40 x 40 x 2.5mm kg 365.00
RHS size: 30 x 30 x 2.5mm kg 300.00
6.2 Lattice purlin
RHS size: 70 x 50 x 2.5mm kg 1692.00
RHS size: 25 x 25 x 2.5mm kg 91.00

fixed to anchor bolts as shown on the drawing.
No. 36
6.4 300x200x3mm gusset steel plate welded to

truss. As shown on the drawing. No. 18
6.5 Angle iron 50x50x5mm L = 40mm to support

lattice purlin No. 108
6.6 Grade 4.8 M12 threaded anchor bolt L-300mm No. 36

finish, polishing and cleaning at the end of
finished work.
7.1.1 Apply two coats of plaster in cement mortar
(1:3) & final gypsum coating to internal wall ,
columns & beams.
m 1,103.00
7.1.2 Ditto item 7.1.1 but to concrete ceiling and stair-

case soffit. m 874.00
7.1.3 Ditto item 7.1.1 but up to fine finish to external

wall. m 405.00
7.1.4 Apply pointing for external stone wall surface. m 262.00
7.2.1 Supply & fix 300x300x2mm asbestos free hard

imported PVC tiles flooring stuck to cement
screed with approved adhesive glue. Price shall
includes 48mm thick cement mortar backing.
m 738.00
7.2.2 20mm thick terrazzo floor tiles on and including

30mm cement sand screed (1:3) mix price
including grinding and polishing.
m 324.00
7.2.3 70mm high imported plastic tile skirting stuck to

wall with approved type adhesive glue. m 420.00
7.2.4 100mm high terrazzo tile skirting stuck to wall

with cement mortar (1:3)mix. m 105.00
Stair case
7.2.5 Marble on including cement sand screed
(1:3)mix and joints pointed in cement mortar
(1:3) mix. To stair case.
a) Tread 340x30mm m 120.00
b) Risers 130x20mm m 120.00
7.2.6 c) Skirting along flight size 130X20mm m 14.00

Window Sill
7.2.7 300x30mm throated and weathered marble
window cill bedded in cement mortar (1:3) mix.
m 154.00
Door Threshold
7.2.8 250x20mm marble threshold bedded in cement
mortar (1:3) mix. m 18.00
7.2.9 1000mm width well dressed stone pavement

bedded on 150mm thick quarry waste and joints
pointed in cement mortar (1:3) mix around the
building.
m2 96.00
7.2.10 Supply and lay semi-circular open precast
grating at inlet to manhole, excavation of the
trench and cart away.
m 100.00
8. PAINTING
8.1 Apply three coats of plastic emulsion paint to

internal plastered wall, beam and column
surfaces.
m2 1,103.00

external plastered wall, beam and column
surfaces.
m2 405.00
8.3 Ditto but to plastered concrete ceiling &

staircase ceiling. m2 874.00
8.4 Ditto but tochipwood ceiling. m2 185.00
9. GLAZING
9.1 Supply and fix 4 mm thick clear sheet glass to

metal beads and puttied with approved quality
of putty.
m 196.00
10. ELECTRICAL INSTALLATION

Supply and install :-
1 Distribution Boards
1.1 Flush mounting distribution Board,LPP-2CG,
with lockable door and including bus bars of
63Amp/3Phase, all necessary fixing and
connecting accessories, complete and
consisting:-
9 pcs 16A, MCB, 1Phase

1 pc 50A, MCB, 3Phase No 1
1.2 Ditto,but LPP-2C1,2C2 & 2C3 and consisting:-
1 pc 25A, MCB, 3Phase No 3
2 POWER CABLE
Multi-core power cable copper conductor,
PVC/PVC, colour coded, in CABLE SHAFT and
PVC conduits, connected and tested, all as
specified and as shown on drawings
CABLES
2.1 (4x6+1x6)mm sq. ml 150
PVC PIPES
2.5 PVC conduit of 50 mm diameter ml 180
3 Light Points
3.1 Flush mounted light points fed through PVC
insulated conductors of 2x2.5mm2 inside PVC
conduits of 16mm diameter, including junction
boxes with covers and insulating screw cap
connectors, complete
No 241
4 Extra Over Light Points for Flush

Mounted Switches
4.2 Flush mounting double switch No 40
5 Flush Mounted Socket Outlet Points
5.1 10-16A/1P socket outlet points fed through

PVC insulated conductors of 3x2.5mm2 inside
PVC conduit of 16mm diameter including
junction boxes with covers and insulating
screw cap connectors.
No 55
6 Flush Mounted Socket Outlets with
Earth Contact
6.1 Flush mounting socket outlet of 10A/16A
1Phase. No 30
6.2 Flush mounting twin socket outlet of 10A/16A
1Phase. No 25
7 Telephone/Data System
7.1 Telephone/Data system only conduits of 50/32
mm and 25mm diameter, pulling wire, boxes,
terminals all as shown on the drawings.
No 20
8 TV System
8.1 TV system only conduits of 50/32 mm
diameter, pulling wire, boxes, terminals all as
shown on the drawings.
No 20
9 Lighting fitting
Connected and tested including lamps and
accessories complete, all as specified or
described in lighting fittings schedule and as
shown on the drawings.
NOTE
I. Supply of Lighting fitting by the Client,
II. An average Unit price is considered for
cost estimation,
III. The price of fittings under this item to be
EXCLUDED in the contract agreement.
iv. Recommended types of fittings indicated
on the attached lighting fitting Schedule.
9.1 Lighting fittings and lamps complete NO 241
Type 3 NO 61
Type 3.1 NO 180
OKRA CONSTRUCTION & TRADING PLC
COMMUNITY SCHOOL
B5-2a CLASS ROOM
AT MEKELLE
SUMMARY
Amount
Previous Amount
- 207,355.20
- 366,166.00
- 85,577.36
- 659,098.56
- 1,590,090.36
- 459,707.20
- -
- -
- -
- -
- -
- -
- -
- -
- 41,184.00
- 2,090,981.56
- 2,264,299.65
Previous
Current QTY Todate QTY Rate Previous Amount
QTY
524.57 524.57 55.00 28,851.35

- - -
94.60 94.60 75.00 7,095.00

- - -
- - 410.00 -
- - -
3.04 3.04 61.00 185.44

- - -
- - 410.00 -
- - 156.00 -
511.54 511.54 156.00 79,800.24
622.21 622.21 85.00 52,887.85

- - -
269.48 269.48 143.00 38,535.64

0.00 - -
- 207,355.52
- -
- -
- -
78.21 78.21 75.00 5,865.75
29.04 29.04 75.00 2,178.00
18.58 18.58 75.00 1,393.50
269.48 269.48 75.00 20,211.00
0.00 - -
34.72 34.72 2,539.00 88,154.08
6.36 6.36 2,539.00 16,148.04
12.58 12.58 2,539.00 31,940.62
302.20 302.20 70.00 21,154.00
0.00 - -
269.48 269.48 199.90 -
0.00 - -
97.22 97.22 166.00 16,138.52
0.00 - -
86.85 86.85 166.00 14,417.10
0.00 - -
96.38 96.38 166.00 15,999.08
0.00 - -
589.17 589.17 36.00 21,210.12
349.10 349.10 36.00 12,567.60
1,051.75 1,051.75 36.00 37,863.00
1,587.71 1,587.71 36.00 57,157.60
104.88 104.88 36.00 3,775.58
- 366,173.59
- -
- -
- -
63.30 63.30 1,233.00 78,043.20

0.00 - -
6.01 6.01 1,253.00 7,534.16

- -
- 85,577.36
- -
- -
- -
- -
- -
34.13 34.13 2,539.00 86,654.80
44.77 44.77 2,539.00 113,660.87
36.72 36.72 406.24 14,917.13
741.60 741.60 457.02 338,926.03
0.00 - 380.85 -
25.50 25.50 2,539.00 64,744.91
0.00 - 2,539.00 -
0.00 - -
0.00 - -
399.63 399.63 208.00 83,123.66
0.00 - -
0.00 - 208.00 -
0.00 - -
0.00 - -
468.50 468.50 185.00 86,672.50
749.95 749.95 208.00 155,990.02
138.26 138.26 208.00 28,758.50
0.00 - -
0.00 - -
0.00 - 36.00 -
0.00 - -
4,361.35 4,361.35 36.00 157,008.57
0.00 - -
5,564.96 5,564.96 36.00 200,338.74
0.00 - -
1,689.10 1,689.10 36.00 60,807.57
0.00 - -
5,513.53 5,513.53 36.00 198,487.05
0.00 - -
- - 1,590,090.36
- -
- -
- -
549.28 549.28 466.00 255,964.48

- -
- 326.00 -
- -
284.16 284.16 717.00 203,742.72
- -
459,707.20
0.00 -
0.00 -
0.00 -
0.00 375.00 -
0.00 -
306.60 306.60 341.00 -

0.00 -
0.00 348.00 -
0.00 -
0.00 215.00 -
0.00 -
0.00 120.00 -
0.00 -
0.00 600.00 -
0.00 -
0.00 135.00 -
0.00 -
0.00 288.00 -
0.00 -
0.00 125.00 -
0.00 -
0.00 223.00 -
0.00 -
0.00 0.00
0.00 -
0.00 -
0.00 -
0.00 288.00 -
0.00 -
0.00 168.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
64.00 64.00 1,870.00 -
0.00 -
16.00 16.00 1,925.00 -
0.00 -
0.00 -
0.00 -
12.00 12.00 4,950.00 -
0.00 -
4.00 4.00 5,005.00 -
0.00 -
0.00 800.00 -
0.00 -
0.00 800.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
567.79 567.79 60.00 -
0.00 -
458.96 458.96 60.00 -
0.00 -
0.00 -
0.00 -
1,924.39 1,924.39 60.00 -
0.00 -
144.39 144.39 60.00 -
0.00 -
0.00 375.00 -
0.00 -
0.00 401.00 -
0.00 -
0.00 19.00 -
0.00 -
0.00 80.00 -
0.00 -
0.00 80.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 140.00 -
0.00 -
0.00 105.00 -
0.00 -
0.00 154.00 -
0.00 -
0.00 37.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 -
0.00 329.00 -
0.00 -
0.00 456.00 -
0.00 -
0.00 75.00
0.00
0.00 85.00
0.00
0.00
0.00
0.00
0.00 634.00
0.00
0.00 436.00
0.00
0.00 253.00
0.00
0.00
0.00 626.00
0.00
0.00
0.00 487.00
0.00
0.00 475.00
0.00
0.00 274.00
0.00
0.00
0.00
0.00
0.00
0.00 36.00
0.00
0.00 36.00
0.00
0.00 40.00
0.00
0.00 40.00
0.00
0.00
0.00
0.00
0.00
0.00 403.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 5,500.00
0.00
0.00
0.00 5,500.00
0.00
0.00
0.00
0.00 180.00
0.00
0.00 80.00
0.00
0.00
132.00 132.00 312.00 41,184.00

0.00 313.00 -
0.00 314.00 -
0.00 315.00 -
0.00 316.00 -
0.00 317.00 -
0.00 318.00 -
0.00 319.00 -
0.00 320.00 -
0.00 321.00 -
0.00 322.00 -
0.00 323.00 -
0.00 324.00 -
0.00 325.00 -
0.00 326.00 -
0.00 327.00 -
0.00 328.00 -
0.00 329.00 -
0.00 330.00 -
0.00 331.00 -
0.00 332.00 -
0.00 333.00 -
0.00 334.00 -
0.00 335.00 -
0.00 336.00 -
0.00 337.00 -
0.00 338.00 -
0.00 339.00 -
0.00 340.00 -
41,184.00
Amount
Current Amount Todate Amount
- 207,355.20
366,166.00
- 85,577.36
- 659,098.56
- 1,590,090.36
- 459,707.20
104,550.60 104,550.60
- -
229,900.00 229,900.00
185,731.73 185,731.73
- -
- -
- -
- -
- 41,184.00
520,182.33 2,611,163.89
520,182.33 2,784,481.98
Excuted Amount
Current Amount Todate Amount
- 28,851.35
- 0.00
- 7,095.00
- 0.00
- 0.00
- 0.00
- 185.44
- 0.00
- 0.00
- 0.00
- 79,800.24
- 52,887.85
- 0.00
- 38,535.64
0.00
207,355.52
0.00
0.00
0.00
5,865.75
2,178.00
1,393.50
20,211.00
0.00
88,154.08
16,148.04
31,940.62
21,154.00
0.00
53,869.05
0.00
16,138.52
0.00
14,417.10
0.00
15,999.08
0.00
21,210.12
12,567.60
37,863.00
57,157.60
3,775.58
420,042.64
0.00
0.00
0.00
78,043.20
0.00
7,534.16
0.00
85,577.36
0.00
0.00
0.00
0.00
0.00
- 86,654.80
- 113,660.87
- 14,917.13
- 338,926.03
- 0.00
- 64,744.91
- 0.00
- 0.00
- 0.00
- 83,123.66
- 0.00
- 0.00
- 0.00
- 0.00
- 86,672.50
- 155,990.02
- 28,758.50
- 0.00
- 0.00
- 0.00
- 0.00
- 157,008.57
- 0.00
- 200,338.74
- 0.00
- 60,807.57
- 0.00
- 198,487.05
- 0.00
0.00 1,590,090.36
0.00
0.00
0.00
- 255,964.48
- 0.00
- 0.00
- 0.00
- 203,742.72
- 0.00
- 459,707.20
0.00
0.00
0.00
- 0.00
- 0.00
104,550.60 104,550.60
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
104,550.60 104,550.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
- -
119,680.00 119,680.00
- -
30,800.00 30,800.00
- -
- -
- -
59,400.00 59,400.00
- -
20,020.00 20,020.00
- -
- -
- -
- -
- -
- -
- -
229,900.00 229,900.00
0.00
0.00
0.00
0.00
0.00
- 0.00
- 0.00
34,067.25 34,067.25
- 0.00
27,537.61 27,537.61
- 0.00
- 0.00
- 0.00
115,463.58 115,463.58
- 0.00
8,663.29 8,663.29
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
185,731.73 185,731.73
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
- 41,184.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 41,184.00
LOCATION: AYNALEM
NO L*W*D QTY DESCRIPTION NO L*W*D QTY
5. METAL WORK
METAL LOUVER WINDOWS
64.00 W1 size 1000X1700mm
16 W2 size 2500X700mm
METAL LOUVER WINDOW DOORS
12.00 WD1 size 2500x700 +

1000x2750mm
4.00 WD1 size 2500x700 +

1000x2800mm
3. ROOFING AND WATER

PROOFING WORK
Roof cover in precoated EGA 400,
t=0.4mm fixed to RHS STEEL.Price
shall include ridge cap. (Purlins
measured separately and roof
measured in horizontal projection)
10.22
1 30.00 306.60 M2
306.60 M2 Total
TAKEOFF SHEET NO:01
BLOCK: B5-2a CLASS ROOM
PAGE NO: 01
DESCRIPTION
CONSULTANT :NOMY ENGINEERING PLC 0.00
BAR SCHEDULE SUMMARY
Description TOTAL Wt. OF BAR FOR DIA.
Diameter 8 10 12 14
Tot.wt. (kg) 0.00 0.00 0.00 0.00
No Member Member of Bars 8 10 12 14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Length(m) 0 0 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0 0 0 0
Diameter 6 8 10 12 14
Tot.wt. (kg)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0 0 0 0
Diameter 6 8 10 12 14
Tot.wt. (kg)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0.00 0.00 0.00 0.00
Diameter 6 8 10 12 14
Tot.wt. (kg)
0
0
0
0
0
0
0
0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0.00 0.00 0.00 0.00
Diameter 6 8 10 12 14
Tot.wt. (kg)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0.00 0.00 0.00 0.00
Diameter 6 8 10 12 14
Tot.wt. (kg)
0 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0.00 0.00 0.00 0.00
TAKEOFF SHEET NO:01
BLOCK: B5-2a
PAGE NO: 1
BAR FOR DIA.

16 20 24
0.00 0.00 0.00
TH OF BAR FOR DIA.
16 20 24
0 0 0
1.58 2.45 3.55
0 0 0
TAKEOFF SHEET NO:01

BLOCK: B5-2a
PAGE NO: 2
BAR FOR DIA.

16 20 24
TH OF BAR FOR DIA.

16 20 24
0 0 0
1.58 2.45 3.55
0 0 0
TAKEOFF SHEET NO:01

BLOCK: B5-2a
PAGE NO: 3
BAR FOR DIA.
16 20 24
TH OF BAR FOR DIA.

16 20 24
0 0 0
1.58 2.45 3.55
0.00 0.00 0.00
TAKEOFF SHEET NO:01

BLOCK: B5-2a
PAGE NO: 4
BAR FOR DIA.

16 20 24
TH OF BAR FOR DIA.
16 20 24
0 0 0
1.58 2.45 3.55
0.00 0.00 0.00
TAKEOFF SHEET NO:01

BLOCK: B5-2a
PAGE NO: 5
BAR FOR DIA.
16 20 24
TH OF BAR FOR DIA.

16 20 24
0 0 0
1.58 2.45 3.55
0.00 0.00 0.00
TAKEOFF SHEET NO:01

BLOCK: B5-2a
PAGE NO: 6
BAR FOR DIA.

16 20 24
TH OF BAR FOR DIA.

16 20 24
0 0 0
1.58 2.45 3.55
0.00 0.00 0.00
B5-2b CLASS ROOM
AT MEKELLE
SUMMARY
Amount
A. SUB-STRUCTURE
Previous AmountCurrent AmountTodate Amount
Birr - - 186,114.46 - 186,114.46
2.CONCRETE WORKS
Birr - - 415,157.16 - 415,157.16
3. MASONRY WORKS
Birr - - 80,434.67 - 80,434.67
TOTAL A
- - 681,706.29 - 681,706.29
B. SUPER-STRUCTURE
1. CONCRETE WORKS
Birr - - 1,973,738.30 - 1,973,738.30
2. BLOCK WORK
Birr - - 408,771.52 50,935.68 459,707.20
3. ROOFING AND WATER PROOFING
WORK Birr - - - 104,550.60 104,550.60

Birr - - - - -
5. METAL WORK
Birr - - - 229,900.00 229,900.00

Birr - - - 185,731.73 185,731.73

Birr - - - - -
Birr - - - - -
8. PAINTING
Birr - - - - -
9. GLAZING
Birr - - - - -

Birr 132.00 - 41,184.00 - 41,184.00
TOTAL B
Birr 132.00 - 2,423,693.82 571,118.01 2,994,811.83
TOTAL A+B
Birr 132.00 - 3,105,400.11 571,118.01 3,676,518.12
ITEM DESCRIPTION Previous Previous Current
ract QTY Current QTYTodate QTY Rate Todate Amount
UNIT QTY Amount Amount
A. SUB-STRUCTURE
1.1 Bulk excavation in ordinary soil not

exceeding 1500mm from NGL. m 386.00 397.66 397.66 55.00 21,871.04 - 21,871.04
- - - 0.00
1.2 Excavate in ordinary soil for isolated
not exceeding 3000mm from reduced
level. m 127.00 127.45 127.45 75.00 9,558.63 - 9,558.63
- - - 0.00
level. m 64.00 - 410.00 - - 0.00
- - - 0.00
1.4 Excavate for trench foundation in ordinary
soil to a depth not exceeding 1500mm
from reduced level. m 49.00 18.72 18.72 61.00 1,142.04 - 1,142.04
- - - 0.00
from reduced level. m3 25.00 - 410.00 - - 0.00
1.6 Fill side of footing to maintain the desired
level with selected non expansive excavated
material from site and compact in layers not
exceeding 200mm. m3 156.00 - 156.00 - - 0.00
1.7 Fill under hard core with selected borrowed
non expansive granular material and
compact in layers not exceeding 200mm
thick by sprinkling water to insure 95%
modified AASHTO dry density and final
rolling with 5-8 ton roller.
m3 232.00 440.91 440.91 156.00 68,781.92 - 68,781.92
leveling. m3 608.00 543.83 543.83 85.00 46,225.18 - 46,225.18
- - - 0.00
1.9 250mm thick sound basaltic or equivalent
stone hard-core well rammed, finished and
blinded with crushed stone. m2 270.00 269.48 269.48 143.00 38,535.64 - 38,535.64
- - - 0.00
2. CONCRETE WORKS - - - 0.00
- - - 0.00
2.1 50mm thick lean concrete in C-5 with
minimum cement content of 150kg/m3 of
concrete under: - - - 0.00
a) footing pad m2 83.00 78.21 78.21 75.00 5,865.38 - 5,865.38
b) stone masonry m2 39.00 29.04 29.04 75.00 2,178.00 - 2,178.00
c) grade beam m2 21.00 18.58 18.58 75.00 1,393.31 - 1,393.31
d) 100mm thick ground floor slab m2 270.00 269.48 269.48 75.00 20,211.00 - 20,211.00
day 150mm cube crushing strength of
25MPa), cast into formworks and vibrated
around rod reinforcement bars.( formwork &
reinforcement bars are measured
separately.) in: "Type of cement to be
- - - 0.00
a. In isolated footing pads m 35.00 34.72 34.72 2,539.00 88,161.70 - 88,161.70
b. In foundation column m 8.00 5.25 5.25 2,539.00 13,319.21 - 13,319.21
c. In grade beam m 14.00 12.58 12.58 2,539.00 31,930.46 - 31,930.46
d. Styrophoam expansion joint ml 282.00 302.20 302.20 70.00 21,154.00 - 21,154.00
around rod reinforcement bars.
( reinforcement bars are measured
- - - 0.00
In 100mm thick ground floor slab m2 270.00 269.48 269.48 199.90 53,869.05 - 53,869.05
.4(a) Provide, cut and fix in position sawn
seasoned timber or steel form work made up
thickness of 50mm whichever is appropriate;
- - - 0.00
a. To isolated footing pad m2 98.00 97.22 97.22 166.00 16,138.52 - 16,138.52
.4(b) Provide, cut and fix in position 19mm thick
plywood formwork to fair face concrete. - - - 0.00
a. To foundation column m2 104.00 71.90 71.90 166.00 11,936.00 - 11,936.00
.4(c) Provide, cut and fix in position 19mm thick
plywood formwork or steel form work made
up of minimum 2mm thick sheet metal &
folded thickness of 50mm Both sides of
forms shall be fixed with bolts. Contractor to
sublimit formwork design for approval
- - - 0.00
a. To grade beam m2 128.00 124.74 124.74 166.00 20,706.84 - 20,706.84
2.4 Reinforcement steel bars according to
structural drawing. Price includes cutting,
bending, placing in position and tying wires.
- - - 0.00
a) dia. 8mm deformed bar kg 1,902.00 554.57 554.57 36.00 19,964.60 - 19,964.60
b) dia. 10mm deformed bar kg 379.00 349.10 349.10 36.00 12,567.55 - 12,567.55
c) dia. 12mm deformed bar kg 1,157.00 1,051.75 1,051.75 36.00 37,862.90 - 37,862.90
d) dia. 14mm deformed bar kg 1,919.00 1,515.92 1,515.92 36.00 54,573.27 - 54,573.27
e) dia. 16mm deformed bar kg 130.00 92.37 92.37 36.00 3,325.37 - 3,325.37
- - - 0.00
3. MASONRY WORKS - - - 0.00
- - - 0.00
3.1 500mm thick hard trachytic or equivalent
stone masonry foundation wall bedded in
cement sand mortar mix (1:3) m3 72.00 56.66 56.66 1,233.00 69,856.85 - 69,856.85
- - - 0.00
and one side left for pointing well dressed.
m3 24.00 8.44 8.44 1,253.00 10,577.83 - 10,577.83
- - - 0.00
- - - 0.00
B. SUPER-STRUCTURE - - - 0.00
- - - 0.00
around rod reinforcement bars. (formwork &
- - - 0.00
a. In elevation column m3 43.00 34.13 34.13 2,539.00 86,654.80 - 86,654.80
b. In intermediate and top tie beams m3 55.00 57.09 57.09 2,539.00 144,961.67 - 144,961.67
c. In 160mm thick first - third floor slabs m2 37.00 36.72 36.72 406.24 14,917.13 - 14,917.13
d. In 180mm thick first - third floor slabs m2 748.00 741.60 741.60 457.02 338,926.03 - 338,926.03
e. In 150mm thick roof slab m2 55.00 53.57 53.57 380.85 20,401.37 - 20,401.37
f. In staircase m3 9.00 14.57 14.57 2,539.00 36,997.09 - 36,997.09
g. In copping beam m3 1.00 - 2,539.00 - - 0.00
.3(a) Provide, cut and fix in position sawn
seasoned timber or steel form work made up
thickness of 50mm whichever is appropriate;
- - - 0.00
- - - 0.00
a. To floor & top tie beams m 2
676.00 545.57 545.57 208.00 113,479.18 - 113,479.18
- - - 0.00
b. To copping beam m2 3.00 - 208.00 - - 0.00
- - - 0.00
.3(b) Provide, cut and fix in position 19mm thick
a. To elevation columns m2 579.00 433.46 433.46 185.00 80,190.10 - 80,190.10
b. To floor, side of slab & roof slabs m2 869.00 808.04 808.04 208.00 168,072.32 - 168,072.32
c. To staircase m2 61.00 110.61 110.61 208.00 23,006.80 - 23,006.80
structural drawing. Price includes cutting,
bending, placing in position and tying wires.
- - - 0.00
- - - 0.00
a) dia. 6mm plain bar kg 13.00 - 36.00 - - 0.00
- - - 0.00
b) dia. 8mm deformed bar kg 4,529.00 7,410.74 7,410.74 36.00 266,786.65 - 266,786.65
- - - 0.00
c) dia. 10mm deformed bar kg 9,721.00 8,969.94 8,969.94 36.00 322,917.88 - 322,917.88
- - - 0.00
d) dia. 12mm deformed bar kg 793.00 2,705.47 2,705.47 36.00 97,396.87 - 97,396.87
- - - 0.00
e) dia. 14mm deformed bar kg 7,811.00 7,195.29 7,195.29 36.00 259,030.41 - 259,030.41
- - - 0.00
Total to Summary.....Birr - 1,973,738.30 - 1,973,738.30
- - - 0.00
2. BLOCK WORK - - - 0.00
- - - 0.00
2.1 200mm thick hollow concrete block wall of
type Class-C with 28 days minimum crushing
strength of 18kg/cm2, bedded in cement
mortar (1:3) mix, both sides left for
plastering. Price includes 26mm iron bars m2 575.00 549.28 549.28 466.00 255,964.48 - 255,964.48
laid horizontally every other course (spacing - - - 0.00
400mm c/c).
2.2 Ditto but to 100mm thick internal wall. m 2
191.00 - 326.00 - - 0.00
- - - 0.00
2.3 300mm thick dressed stone cladding wall. m2 262.00 213.12 71.04 284.16 717.00 152,807.04 50,935.68 203,742.72
- - - 0.00
Total to Summary.....Birr - 408,771.52 50,935.68 459,707.20
- - - 0.00
3. ROOFING AND WATER PROOFING - - - 0.00
WORK - - - 0.00
thick fixed to RHS purlins with standard
hooks and washers. Roof cover measured in
cover, 50mm thick rock wool insulation and
two coats of anti-rust paint.
m 272.00 - 375.00 - - 0.00
- - - 0.00
3.1* Roof cover in precoated EGA 400,
t=0.4mm fixed to RHS STEEL.Price shall
include ridge cap. (Purlins measured
separately and roof measured in
horizontal projection) M2 272.00 306.60 306.60 341.00 - 104,550.60 104,550.60
- - - 0.00
3.2 G-28 G.I.S roof gutter with development
length of 1000mm welded at joint provided
2% slope towards down pipe and Price
includes painting of two coats of antirust and
one coat of metal paint. m 61.00 - 348.00 - - 0.00
- - - 0.00
3.3 Spread and level average thickness of 10cm
weight concrete on top of flot root 20% slop
towards down pipe. m 55.00 - 215.00 - - 0.00
- - - 0.00
3.4 3cm thick cement and screed on top of light
weight concrete over flat root area to obtain
agentic flow of storm water to down pipe.
m 55.00 - 120.00 - - 0.00
- - - 0.00
3.5 Supply and install Membrane type water
proofing roofing material to all rain exposed
slabs and roofs. Price includes primer and
Joint seal. According to manufacturers
instruction. (or similar product approved by
the Engineer)
m 79.00 - 600.00 - - 0.00
- - - 0.00
3.6 G28 flat metal sheet flashing with
- - - 0.00
soffit ceilings. Price include 40 x 50 mm
zigba wood battens with c/c spacing of 600
mm both ways, corner list and all other
necessary accessories to complete the work.
m 61.00 - 288.00 - - 0.00
- - - 0.00
- - - 0.00
3.9 Dia 110mm PVC down pipe. m 111.00 - 223.00 - - 0.00
- - - 0.00
Total to Summary.....Birr - - 104,550.60 104,550.60
- - - 0.00
4. CARPENTRY & JOINERY - - - 0.00
- - - 0.00
4.1 Supply and fix 8 mm thick chip wood
ceilings. Price include 40 x 50 mm zigba
wood battens with c/c spacing of 600 mm
both ways, corner list and all other
m2 185.00 - 288.00 - - 0.00
- - - 0.00
4.2
Supply and fix 300x25mm zigba wood fascia
board price include three coats of oil paint. m 82.00 - 168.00 - - 0.00
- - - 0.00
Total to Summary.....Birr - - - 0.00
5. METAL WORK - - - 0.00
- - - 0.00
sheet and door stopper. All according to
detail Arch. drawings.
- - - 0.00
- - - 0.00
METAL WINDOWS - - - 0.00
- - - 0.00
5.1 W1 size 1000X1700mm No 64.00 64.00 64.00 1,870.00 - 119,680.00 119,680.00
- - - 0.00
W2 size 2500X700mm No 16.00 16.00 16.00 1,925.00 - 30,800.00 30,800.00
- - - 0.00
METAL WINDOW DOORS - - - 0.00
- - - 0.00
5.2 WD1 size 2500x700 + 1000x2750mm No 12.00 12.00 12.00 4,950.00 - 59,400.00 59,400.00
- - - 0.00
5.3 WD1 size 2500x700 + 1000x2800mm No 4.00 4.00 4.00 5,005.00 - 20,020.00 20,020.00
- - - 0.00
5.4 50mm,2.5mm thick furniture pipe hand rail
fixed to metal balustrade with welding and
all other necessary accessories for
completing the work. All according drawing
and shall be approved by the engineer.
m2 48.00 - 800.00 - - 0.00
- - - 0.00
5.5 Supply and fix guard rail made of S.H.S
40x40x2.5mm, S.H.S 30x30x2.5mm, R.H.S
40x20x1.5mm as shown on the drawing.
Price shall include one coat of anti-rust, two
coats of synthetic enamel paint, 1mm thick
plate & all the necessary accessories to
complete the work.
m2 189.00 - 800.00 - - 0.00
- - - 0.00
5.6 Supply & fix insect screen for open windows.
Price shall include all supporting accessories.
m2 - - - 0.00
- - - 0.00
Total to Summary.....Birr - - ### 229,900.00
- - - 0.00
6. STRUCTURAL STEEL WORKS - - - 0.00
- - - 0.00
shown on the detail drawing. Apply two
coats of antirust paint. Price includes all
necessary preparation work such as
cleaning, wire brushing and finally two coats
of anti-rust paint.
- - - 0.00
- - - 0.00
specified on the drawing. - - - 0.00
- - - 0.00
RHS size: 40 x 40 x 2.5mm kg 365.00 567.79 567.79 60.00 - 34,067.25 34,067.25
- - - 0.00
RHS size: 30 x 30 x 2.5mm kg 300.00 458.96 458.96 60.00 - 27,537.61 27,537.61
- - - 0.00
6.2 Lattice purlin - - - 0.00
- - - 0.00
RHS size: 70 x 50 x 2.5mm kg 1692.00 1,924.39 1,924.39 60.00 - 115,463.58 115,463.58
- - - 0.00
RHS size: 25 x 25 x 2.5mm kg 91.00 144.39 144.39 60.00 - 8,663.29 8,663.29
- - - 0.00
6.3 100x200x5mm steel plate welded to truss
and fixed to anchor bolts as shown on the
drawing. No. 36 - 375.00 - - 0.00
- - - 0.00
6.4 300x200x3mm gusset steel plate welded to
truss. As shown on the drawing. No. 18 - 401.00 - - 0.00
- - - 0.00
6.5 Angle iron 50x50x5mm L = 40mm to support
lattice purlin No. 108 - 19.00 - - 0.00
- - - 0.00
6.6 Grade 4.8 M12 threaded anchor bolt L-
300mm No. 36 - 80.00 - - 0.00
- - - 0.00
6.7 Grade 4.8 M12 threaded anchor bolt L-75mm
No. 108 - 80.00 - - 0.00
- - - 0.00
Total to Summary.....Birr - - ### 185,731.73
- - - 0.00
7.1 PLASTERING AND POINTING - - - 0.00
- - - 0.00
finished work. - - - 0.00
- - - 0.00
columns & beams. m 1,103.00 - 140.00 - - 0.00
- - - 0.00
7.1.2 Ditto item 7.1.1 but to concrete ceiling and
stair-case soffit. m 874.00 - 105.00 - - 0.00
- - - 0.00
7.1.3 Ditto item 7.1.1 but up to fine finish to
external wall. m 405.00 - 154.00 - - 0.00
- - - 0.00
7.1.4 Apply pointing for external stone wall
surface. m 262.00 - 37.00 - - 0.00
- - - 0.00
- - - 0.00
7.2 FLOOR & WALL FINISHING - - - 0.00
- - - 0.00
7.2.1 Supply & fix 300x300x2mm asbestos free
hard imported PVC tiles flooring stuck to
cement screed with approved adhesive glue.
Price shall includes 48mm thick cement
mortar backing. m 738.00 - 329.00 - - 0.00
- - - 0.00
7.2.2 20mm thick terrazzo floor tiles on and
including 30mm cement sand screed (1:3)
mix price including grinding and polishing. m 324.00 - 456.00 - - 0.00
- - - 0.00
7.2.3 70mm high imported plastic tile skirting
stuck to wall with approved type adhesive
glue. m 420.00 - 75.00 - - 0.00
- - - 0.00
7.2.4 100mm high terrazzo tile skirting stuck to
wall with cement mortar (1:3)mix. m 105.00 - 85.00 - - 0.00
- - - 0.00
Stair case - - - 0.00
7.2.5 Marble on including cement sand screed
(1:3)mix and joints pointed in cement mortar
(1:3) mix. To stair case. - - - 0.00
- - - 0.00
a) Tread 340x30mm m 120.00 - 634.00 - - 0.00
- - - 0.00
b) Risers 130x20mm m 120.00 - 436.00 - - 0.00
- - - 0.00
7.2.6 c) Skirting along flight size 130X20mm m 14.00 - 253.00 - - 0.00
- - - 0.00
Window Sill - - - 0.00
7.2.7 300x30mm throated and weathered marble
window cill bedded in cement mortar (1:3)
mix. m 154.00 - 626.00 - - 0.00
- - - 0.00
Door Threshold - - - 0.00
7.2.8 250x20mm marble threshold bedded in
cement mortar (1:3) mix. m 18.00 - 487.00 - - 0.00
- - - 0.00
7.2.9 1000mm width well dressed stone pavement
joints pointed in cement mortar (1:3) mix
around the building. m2 96.00 - 475.00 - - 0.00
- - - 0.00
.2.10 Supply and lay semi-circular open precast
grating at inlet to manhole, excavation of the
trench and cart away.
Ditch dia.: 1/2
300 mm m 100.00 - 274.00 - - 0.00
- - - 0.00
- - - 0.00
8. PAINTING - - - 0.00
- - - 0.00
internal plastered wall, beam and column
surfaces. m2 1,103.00 - 36.00 - - 0.00
- - - 0.00
external plastered wall, beam and column
surfaces. m2 405.00 - 36.00 - - 0.00
- - - 0.00
8.3 Ditto but to plastered concrete ceiling &
staircase ceiling. m2 874.00 - 40.00 - - 0.00
- - - 0.00
8.4 Ditto but tochipwood ceiling. m2 185.00 - 40.00 - - 0.00
- - - 0.00
- - - 0.00
9. GLAZING - - - 0.00
- - - 0.00
9.1 Supply and fix 4 mm thick clear sheet glass
to metal beads and puttied with approved
quality of putty. m 196.00 - 403.00 - - 0.00
- - - 0.00
- - - 0.00
10. ELECTRICAL INSTALLATION - - - 0.00
Supply and install :- - - - 0.00
- - - 0.00
1 Distribution Boards - - - 0.00
- - - 0.00
1.1 Flush mounting distribution Board,LPP-2CG,
with lockable door and including bus bars of
63Amp/3Phase, all necessary fixing and
connecting accessories, complete and
consisting:- - - - 0.00
9 pcs 16A, MCB, 1Phase - - - 0.00
3 pcs 25A, MCB, 3Phase - - - 0.00
1 pc 50A, MCB, 3Phase No 1 - ### - - 0.00
1.2 Ditto,but LPP-2C1,2C2 & 2C3 and consisting:-
- - - 0.00
12 pcs 16A, MCB, 1Phase - - - 0.00
1 pc 25A, MCB, 3Phase No 3 - ### - - 0.00
2 POWER CABLE - - - 0.00
PVC/PVC, colour coded, in CABLE SHAFT and
PVC conduits, connected and tested, all as
- - - 0.00
CABLES - - - 0.00
2.1 (4x6+1x6)mm sq. ml 150 - 180.00 - - 0.00
PVC PIPES - - - 0.00
2.5 PVC conduit of 50 mm diameter ml 180 - 80.00 - - 0.00
- - - 0.00
3 Light Points - - - 0.00
3.1 Flush mounted light points fed through PVC
insulated conductors of 2x2.5mm2 inside PVC
conduits of 16mm diameter, including
screw cap connectors, complete
No 241 132.00 132.00 312.00 41,184.00 - 41,184.00
- - - 0.00
4 Extra Over Light Points for Flush
Mounted Switches - - - 0.00
4.2 Flush mounting double switch No 40 - 442.00 - - 0.00
5 Flush Mounted Socket Outlet Points - - - 0.00
- - - 0.00
5.1 10-16A/1P socket outlet points fed through
PVC insulated conductors of 3x2.5mm2 inside
PVC conduit of 16mm diameter including
screw cap connectors.
No 55 - 615.00 - - 0.00
6 Flush Mounted Socket Outlets with
Earth Contact - - - 0.00
6.1 Flush mounting socket outlet of 10A/16A
1Phase. No 30 - 140.00 - - 0.00
- - - 0.00
6.2 Flush mounting twin socket outlet of
10A/16A 1Phase. No 25 - 180.00 - - 0.00
7 Telephone/Data System - - - 0.00
7.1 Telephone/Data system only conduits of
50/32 mm and 25mm diameter, pulling wire,
boxes, terminals all as shown on the
drawings. No 20 - 403.00 - - 0.00
8 TV System - - - 0.00
8.1 TV system only conduits of 50/32 mm
diameter, pulling wire, boxes, terminals all as
shown on the drawings. No 20 450.00 - - 0.00
9 Lighting fitting - 0.00
Connected and tested including lamps and
accessories complete, all as specified or
described in lighting fittings schedule and as
shown on the drawings. - 0.00
NOTE - - 0.00
I. Supply of Lighting fitting by the Client, - - 0.00
II. An average Unit price is considered for - - 0.00
cost estimation, - - 0.00
III. The price of fittings under this item to be - - 0.00
EXCLUDED in the contract agreement. - 0.00
iv. Recommended types of fittings indicated - 0.00
on the attached lighting fitting Schedule. - 0.00
9.1 Lighting fittings and lamps complete NO 241 ### - 0.00
Type 3 NO 61 ### - 0.00
Type 3.1 NO 180 ### - 0.00
- 0.00
Total to Summary.....Birr 132.00 41,184.00 0.00 41,184.00
LOCATION: AYNALEM
CLIENT:MEKELLE UNIVERSITY TAKEOFF SHEET NO:01
CONSULTANT :NOMY ENGINEERING PLC BLOCK: B5-2b CLASS ROOM
5. METAL WORK
2. BLOCK WORK
64.00 W1 size 1000X1700mm
2.3- Dressed stone masonury
16 W2 size 2500X700mm for 3rd floor
7.2 Axis B & J B/n 2-4

METAL LOUVER WINDOW DOORS 2 3.2 46.08 M2
1.8 Axis 4 B/n B-J
12.00 WD1 size 2500x700 + 3 3.2 17.28 M2
1000x2750mm
1.2 Axis 4 B/n B-J
4.00 WD1 size 2500x700 + 2 3.2 7.68 M2

1000x2800mm
71.04 M2 Total
3. ROOFING AND WATER

PROOFING WORK
10.22
1 30.00 306.60 M2
306.60 M2 Total
LOCATION: AYNALEM
3.8 E. In 150mm thick roof

2.3) 300mm thick dressed 2 1.43 10.87 slab
Landing slab @ +11.12
stone cladding wall. 3.7
2 3.5 25.90 Diagonal slab
For 1st & 2nd floor 2.40
2 3.5 16.80 Landing slab @ +12.80
7.2 Axis B & J B/n 2-4 53.57 M2 Total
2/2 3.2 92.16 M2
1.4 Axis 4 B/n B-J
1.3-Provide, cut and fix in position
3/2 3.2 26.88 M2 sawn seasoned timber or steel
1 Axis 4 B/n B-J form work
2/2 3.2 12.8 M2 37.2 B-TOP TIE BEAM
131.84 M2 Total 1 0.4 14.88 Beam on axis 1 External
35.8
1 0.40 14.32 Beam on axis 1 Internal
35.8
1 0.2 7.16 Beam on axis 1 Soffit
35.80
2 0.4 28.64 Beam on axis 2 Ext & Int
35.8
30
1 0.4 12.00 Beam on axis 4 External
29
1 0.4 11.60 Beam on axis 4 Internal
27.30
8
1. CONCRETE WORKS 5/2 0.40 32.00 Beam on axis B,D,F,H & J INT &
1.1-Reinforced concrete in class C-25 EXT
37.2 7.2
0.40 B-TOP TIE BEAM 5 0.2 7.20 Beam on axis B,D,F,H & J Soffit
2 0.2 5.95 Beam on axis 1 & 2 2.40
30 1 0.4 0.96 Beam on axis A & K External
0.40 1.8
1 0.2 2.40 Beam on axis 4 1 0.4 0.72 Beam on axis A & K Internal
8.4 1.6
0.4 1 0.2 0.32 Beam on axis A & K Soffit
5 0.2 3.36 Beam on axis B,D,F,H & J 3.7
2 1 0.40 1.48 Beam on axis 3 Ext
0.4 3.40
2 0.2 0.32 Beam on axis A & K 1 0.40 1.36 Beam on axis 3 Int
3.7 3.40
0.40 1 0.20 0.68 Beam on axis 3 Soffit
1 0.2 0.30 Beam on axis 3 145.94 M2 Total
12.33 M3 Total
LOCATION: AYNALEM
E. In 150mm thick roof slab

1.43
2/2 0.15 0.86 Landing @ +11.12 Short sides
3.5
2 0.15 1.05 Landing @ +11.12 long side
1.43
2 3.50 10.01 Landing @ +11.12 Soffit
3.1
2/2 0.15 1.86 Diagonal slab Two sides
3.60
2 3.5 25.20 Diagonal slab Soffit
2.1
2/2 0.15 1.26 Landing slab @ +12.80 short
sides
3.5
2 0.15 1.05 Landing slab @ +12.80 Long
2.4 side
2 3.5 16.80 Landing slab @ +12.80 Soffit
58.09 M2 Total
BOKRA CONSTRUCT
SUMMARY OF BILL OF QUAN
FO
B5-3 G+2 CLASS
02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . . BIRR
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . . BIRR
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . . BIRR
05 ROOF WATER PROOFING. . . . . . . . . . . . . . . . . . BIRR
6 STRUCTURAL STEEL WORK.
7 ROOFIN & WALL CLADDING. . . . . . . . . . . . . . . . BIRR
8 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
9 METAL WORK.. . . . . . . . . . . . . . . . BIRR
10 FINISHING BIRR
10.1 PLASTER & POINTING. . . . . . . . . . . . . . . . BIRR
10.2 . FLOOR & WALL FINISH. . . . . . . . . . . . . . . BIRR
11 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR
12 GLAZING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR
13 ELECTRICAL INSTALLATION. . . . . . . . . . . . . BIRR

TOTAL. TO GRAND SUMMARY BIRR
...
ITEM CONTRACT
DESCRIPTION UNIT QTY
A-SUB STRUCTURE
1 Remove top soil 30cm thick m2 1,639.96
Excavation
In according to the attched soil type
Pit and Trench Excavation
2 Bulk Excavation in Ordinary Soil up to 1.5m m3 819.9775
3 Bulk Excavation in soft Rock 1.5m to 3m m3
4 Pit not exceeding 1.5m m3 376.21
5 Trench not exceeding 1.5m m3 201.24
Fill
Compaction fill shall be every 20cm thick until it
attains a minimum of 95% proctor density
6 Selected borrowed fill m3 634.02
7 Disposal m3 1,889.41
8 Hard core 25cm thick m2 1,528.10
TOTAL CARRIED TO SUMMARY
03. Concrete work
In situ concrete
1 Plain blinding concrete C-5 m3 16.98698
Reinforced sub structure concrete
2 C-25 in footing m3 83.755839
3 C-25 in sub grade column m3 16.3495
4 Shear wall m3 0
5 C-25 in grade beam m3 60.7875
6 C-20 in ground slab & step m3 152.81
Reinforced super structure concrete
7 C-25 in elevation column m3 80.0265
8 C-25 in beams & lintel m3 121.575
9 C-25 in suspended slab m3 723.24
10 C-25 in stair case & landing m3 19.35
11 C-25 in shear wall m3 0
12 C-25 water tight concrete in average 10 cm thick
over flat roof slab to be finished with smooth
trowel
finish to the given slope and prepare to apply
water
proofing material m 560
Form work
Sub structure normal finish to:
13 Footing m2 179.70
14 Sub grade column m2 218.12
15 Shear wall m2 0
16 Grade beam m2 202.63
17 Steps m2 0
Super structure Normal Finish to:
18 Elevation column m2 807.24
19 Beam & lintel m2 851.03
20 Balcony & stair baluster m2 0
21 Parapet m2 0
22 Sun breaker m2 0
23 Suspended slab m2 3,756.20
24 Stair case & landing m2 129
25 Shear wall m2 0
Reinforcement Sub structure
26 Diameter 8mm kg 7878.2
32 Diameter 24mm kg
Super structure
32 Diameter, 8mm kg 11928.3
38 Diameter 24mm kg
04. Masonry work

Stone wall
1 concealed form view m3 165.30
2 Exposed face left for further finish m3 76.29
Concrete block works
Class 'B' in cement mortar
3 20 cm thick both faces for plaster m 1666.55

05. ROOF WATER PROOFING
1 Apply APP modified & thickness not less than 4mm
slated Bituminous finish water proofing membrane
or equivalent material for concrete roof slab as per
the manufacturer's instruction. The cost shall include
cleaning of all darts and dust materials. The work
shall be done on sub contractual base with the
supplier of the material which will give material and
warranty for the material and application to the clie m 390.00
2 Apply Cementious water proofing material which shall

seal void by crystallization for upper floor wet areas
Toilet rooms floor & to a height of 50cm on walls.
To Gutters ,columns , masonry & concrete retaining
walls, and all basement stores as per the manufacturer's
instruction. Price shall include cleaning of all dirt's, trace
of grease, oil and loose particles.
The work shall be done on sub contractual bases with
the supplier of the material which will give material &
construction guarantee to the client. m 170.00
TOTAL
on the CARRIED TO SUMMARY
detail drawing. ......
Apply two coats of antirust
paint. Price includes
6. STRUCTURAL allWORKS
STEEL necessary preparation
work such as cleaning, wire brushing and finally
Upper, lower, vertical & horizontal chords as
6.1 specified on the drawing.
RHS size: 50 x 50 x 3mm kg
RHS size: 40 x 40 x 2.5mm Kg
6.2 Lattice purlin
RHS size: 70 x 50 x 2.5mm kg

fixed to anchor bolts as shown on the drawing. No.
6.4 Gusset plate
a.300x250x3mm steel plate No.
b.300x200x3mm steel plate No.

6.4 Grade 4.8 M14 threaded anchor bolt L-490mm No.
7. ROOFING AND WALL CLADDING
Roof cover in precoated EGA 300, t=0.5mm fixed

3.01 to RHS STEEL.Price shall include ridge cap.
(Purlins measured separately and roof measured
in horizontal projection) m 918.78
Roof cover in precoated EGA 400, t=0.4mm

fixed to RHS STEEL.Price shall include ridge cap.
3.01* (Purlins measured separately and roof
M2 918.78
Supply and fix G-28 galvanized flat metal sheet on
gutter per the detail drawing. Price shall include
3.06 all necessary accessories including metal bracket
holder.
Development length =1000mm ml 186.50
Rain water down pipe in 110dia. Pvc pipe secured
3.07 in approved part of building with metal strops at
100cm c/c with screws & fishers price include
metal lath & ploster. ml 252.00
4 Euculpitus dia. 12cm ml 593.02
5 Euculpitus dia. 8-10cm ml 393.08
6 Purline ml 1344.64
7 armstrong ceilling(horizontal projection) ml 1221.64
08. JOINERY
_Wooden door shall be made of MDF (medium
density fiber board ),
_1.5 mm thick black steel frame,
_ All wooden door locks & handles should be
ASSA and comply with internationally
accepted standard
All complete work according to detail
1 a. D3 90x260cm pcs 4
2 D3 90x260cm pcs
3 D2 150x260cm pcs
TOTAL CARRIED TO SUMMARY ......

09. METAL WORK
synthetic paint, 1mm thick ribbed sheet and door
stopper. All according to detail Arch. drawings.
METAL LOUVER WINDOW DOORS
1 a ) D1-140x260cm pcs 24
2 b) DW1-(420x115+140x260)cm pcs 2
3 c ) DW2-(320x115+90x260)cm pcs 2
4 d ) W1-700x115cm pcs 3
5 e ) W2-600x115cm pcs 21
6 f ) W3-540x115cm pcs 3
7 g ) W4-420x115cm pcs 24
8 h ) W5-180x115cm pcs 8
9 i) W6-330x60cm pcs
10 j) W7-250x60cm pcs
11 TW1 - 4.2*1.15 pcs
12 TW2 - 3.6*1.15 pcs
13 TW3 - 4.22*1.15 pcs
11 Supply and install structural curtain wall made of

powder coated aluminum vertical (mullions) and
horizontal transoms fitted with single glass. Bolts
and nuts of aluminum brackets connect the
vertical mullions and also the aluminum brackets
are connected (price shall include 5mm thick
solar glass)
CW1 m2
CW2 m2
CW3 m2
9
Supply and fix guard rail made of S.H.S
40x40x2.5mm, S.H.S 30x30x2.5mm, R.H.S
40x20x1.5mm as shown on the drawing. Price
shall include one coat of anti-rust, two coats of
synthetic enamel paint, 1mm thick plate & all the
necessary accessories to complete the work. m2 180
50mm,2.5mm thick furniture pipe hand rail fixed
to metal balustrade with welding and all other
necessary accessories for completing the work. All
according drawing and shall be approved by the
engineer. m2 23.1
10 FINISHING
10.1 PLASTER & POINTING
Apply three coats of internal wall plastering with
1 cement
Apply twomortar
coats1:3 mix ratiowall plastering with
of internal m2 2486.26
cement mortar 1:3 mix ratio to recevied ceramic
2 tile m2 0
Apply two coats of plastering with cement mortar
1:3 mix ratio to receive Quartiz paint to external
3 HCB walls. m2 1200.12
Apply three coats of plastering with cement
mortar 1:3 mix ratio to concrete ceiling, landing
5 ,stair case beams & columns. m2 5,543.47
Apply three coats of external balcony wall
6 plastering with cement mortar 1:3 mix ratio m2 353.28
pointing with cement mortar (1:3) for basement
7 stone masonry wall m2 152.58
well Dressed stone with cement mortar (1:3) for
8 front side HCB wall ( Ground -Mazzenine floor ) m2 0
15x15x.6cm white glazed ceramic wall tile for
9 toilet stuck to wall with cement mortar 1:3 ratio m2 0

10.2 FLOOR AND WALL FINISH
Shall be in compliance with ASTM /EN
Quality standard
Marble floor tile & skirting
Shall be in compliance with ES C.D2,003
ETH.standard
1 48 mm thick smooth finished cement sand screed
(1:3) to receive PVC floor tile and carpet. m 388
Ceramic floor tile
4 Ceramic tiles flooring on inculding cement sand
screed ratio (1:3) mix m2 0
PVC floor tile & skirting 0
2 2mm thick PVC tiles flooring m2 628
3 PVC floor tile & skirting ml 46
4 Office and other Terrazo tiles flooring on inculding
cement sand screed ratio (1:3) mix m2 608
5 Office and other Terrazo skirting on inculding
cement sand screed ratio (1:3) mix ml 318
Copping & Sill
ES C.D2,003 Ethiopian standard
Shaped and throated white marble
Copping
9 Size:- 30 x 3 cm m 0
6 Size:- 20 x 3 cm m 320
Sill
7 Size:- 28 x 3cm m 294.64
11. PAINTING
1 Apply three coats of approved type plastic panit
for internal wall surfaces m2 2486.26
for internal wall surfaces of concrete ceiling,
landing ,stair case beams & columns. m2 5,543.47
for internal wall surfaces ( balcony ) m2 353.28
4 Apply Quartiz paint to external HCB walls. m2 1200.12
12. GLAZING
1 4mm thick clear Glass m2 323.0
2 4mm thick figured Glass m2 0
3 Reflective Glass for Aluminium profile frame . m2 0
13. ELECTRICAL WORKS
Distribution boards
1 Floor mounted sub distribution board, MDB-CR
IP 54, made of steel with lockable door including
earthinglead, front cover all fixing and connection
accessories, complete and consisting of
I pc main MCCB of 100A, 3ph, Icu= 15KA
3 pcs MCB of 32A, 3ph Icu= 10 KA
3 pcs MCB of 32A, ph Icu =6KA
All complete with bus bar system of 200a and 40%
Reserve spaces No 1
2 Flush mounted metal enclosures sub distribution
board SDB-GRC ,SDB-1RC,SDB-2RCwith lockable
door, earthing lead
cable terminal, labeling, connectors and all the necessary
accessories consisting of:-
1 pc main MCB of 32 A, 3-ph, Icu=10KA
5 pcs MCB of 16A, 1-ph, Icu=6KA
with phase bar 50 a and 25% reserve space No 3
3 Flush mounted metal enclosures sub distribution
board SDB-GLC ,SDB-1LC, SDB-2LCwith lockable
door, earthing lead
cable terminal, labeling, connectors and all the necessary
accessories consisting of:-
1 pc main MCB of 32 A, 3-ph, Icu=10KA
with phase bar 50 A and 25% reserve space No 3
Light points
4 Light points in thermoplastic conduit of diameter
13.5mm fed through PVC donductor of
2x2.5.sq mm color coded and labled No 321
Switch with detachable frames &Corresponding
box 3rd party certified
5 Single Switch No 3
6 Double Switch No 27
7 Two way Switch No 18
8 Intermediate No 6
Socket out lets
9 1A 240V 2p+e socket out let type in thermoplastic
conduit of diameter 16mm fed by PVC conductor
Of 3x2.5 sq.mm color coded and labeled No 81
Extra over
Socket outlets with detachable frames &
Corresponding box 3rd party certified
10 16A, 1ph No 81
Type of light fittings
Supply and install the light fittings with under
mentioned specification
All light fixtures shall be third party certified
11 Mounting-celling surface
Lamp type fluorescent
Number of lamps -2
Optics Closed louver high glossy
Lamp wattage -36 watts
Luminare material steel sheet 0.7
Ingress protection -20
Size length 1230mm, width 220mm and 115mm
Height control gear 220V/50HZ, electronics balla No 168
12 Mounting celling Surface
Lamp type- fluorescent
Number oflamps -1
Optics closed louver high glossy
Lamp watage 36 watts
Luminare material polycarbonate
Ingress ptotection-40
Size length 1230mm, width 220mm and 115mm
Control gear 220V/50HZ , electronics ballast No 51
Power cable 0.6 /KV (NYY)
3x25/16 sq mm in PVC dia. 29mm ml 50
13 5x6 sq mm in PVC dia. 29mm ml 65
14 5x4 sq mm in PVC dia. 29mm ml 65
Data system
horizontal cabling
15 RJ 45 8 contact data socket out let points to for
flush mounting in thermoplastic conduit of 13mm
with appropriate type junction box fed by standard
Cat 6E UTP data cable and the necessary
Accessories to make the system complete. No 15
Extra over data socket outlets
With detachable frames& corresponding
Box 3rd party certified
16 RJ 45 8 Contact data soket outlets No 15
Data cables patch panel
17 36 port 3U RJ 45, 8 contacts patch panel with
corresponding power supply unit with power plug
and standard pivoting cabinet with rack for a wall
mounting, knock-out holes for cable entrance and
Conduct connection, ventilation ports, standard
Patch cords and 25% reserve space for hubs and
Switches, with fiber to copper converter, all he
Necessary accessories to make the system completNo 1
Lightning preventer
Air termination network
18 Air terminals H= 1.5 meters with base and complete
Accessories No 2
19 30x3 mm Galvanized steel strip m 320
Down conductors
20 30x3mm galvanized steel strip with vertical supporting
Evry 1m to the wall & all the necessary accessories
Coordinate the routing of down conductors with the
Building external skin and architectural features m 120
21 1x70 sq mm bare copper wire m 15
22 Diameter 16mm & 2400 mm long copper rod No 4
TOTAL TO SUMMARY . .. . . . . .
RA CONSTRUCTION & TRADING PLC
Y OF BILL OF QUANTITIES AND SPECIFICATIONS
FOR
B5-3 G+2 CLASS ROOM BUILDING
Previous
Amount
0 871,293.30
- 9,383,416.02
- 1,419,456.16
- -
633,264.17
- -
- -
- -
- -
- -
- -
- 116,376.00
12,423,805.65
Current
Previous QTY QTY Todate QTY
QTY RATE Previous Amount
1,863.23 1,863.23 16.00 29,811.68

- -
- -
- -
2,172.73 2,172.73 55.00 119,500.15
- -
80.87 80.87 75.00 6,065.25
- 61.00 -
- -
- -
2,066.80 2,066.80 156.00 322,420.72
2,812.57 2,812.57 85.00 239,068.37
1,079.91 1,079.91 143.00 154,427.13
- 871,293.30
- -
- -
76.47 76.47 75.00 5,735.18
- -
86.92 86.92 ### 220,689.88
10.23 10.23 ### 25,973.97
- -
54.60 54.60 ### 138,629.40
52.927 52.93 ### 134,381.65
- -
77.26 77.26 ### 196,151.40
248.71 248.71 ### 631,465.17
435.81 435.81 ### 1,106,515.65
32.21 32.21 ### 81,778.65
- -
- -
- -
- -
- 253.90 -
- -
- -
189.29 189.29 166.00 31,422.14
94.22 94.22 166.00 15,640.52
- -
425.22 425.22 166.00 70,586.52
- -
- -
696.11 696.11 185.00 128,780.35
1,464.22 1,464.22 208.00 304,558.28
- -
- -
- -
2,412.55 2,412.55 208.00 501,810.48
182.42 182.42 208 37,942.94
- -
- -
6,338.62 6,338.62 36.00 228,190.47
- - -
447.55 447.55 36.00 16,111.87
808.89 808.89 36.00 29,119.86
9,225.84 9,225.84 36.00 332,130.40
7,975.89 7,975.89 36.00 287,131.86
- -
- -
6,890.48 6,890.48 36.00 248,057.38
9,730.55 9,730.55 36.00 350,299.68
34,249.39 34,249.39 36.00 1,232,977.95
20,726.86 20,726.86 36.00 746,167.12
7,772.23 7,772.23 36.00 279,800.38
55,593.52 55,593.52 36.00 2,001,366.87
- - -
- 9,383,416.02
- -
- -
- -
113.11 113.11 ### 139,464.63
0.78 0.78 ### 977.34
- -
- -
2,480.06 2,480.06 466.00 1,155,708.43
315.36 315.36 391.00 123,305.76
- -
- 1,419,456.16
- -
- -
- -
- -
- -
- -
- -
- -
- 600 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 350 -
- -
- -
- -
- -
- -
- -
- -
2,486.43 2,486.43 60.00 149,185.67
- -
- - 60.00 -
- -
- 60.00 -
- -
- 60.00 -
- -
- 60.00 -
- -
2,074.74 2,074.74 60.00 124,484.17
- -
- -
- -
- 60.00 -
- -
5,993.24 5,993.24 60.00 359,594.33
- -
- 60.00 -
- -
- 375.00 -
- -
- -
- -
- 416.00 -
- -
- 401.00 -
- -
- 80.00 -
- -
- 633,264.17
- -
- -
- 375.00 -
- -
867.65 867.65 341.00 -
- -
- 348.00 -
- 223.00 -
- 40.00 -
- 40.00 -
- 47.00 -
- 450.00 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- ### -
- -
- -
- -
- -
- -
- -
- -
31.00 31.00 ### -
3.00 3.00 ### -
- - ### -
15.00 15.00 ### -
6.00 6.00 ### -
18.00 18.00 ### -
3.00 3.00 ### -
6.00 6.00 ### -
3.00 3.00 2178 -
3.00 3.00 1650 -
22.00 22.00 5313 -
3.00 3.00 4554 -
4.00 4.00 5338.3 -
- -
- -
- -
- -
- -
- -
- 800.00 -
- 800.00 -
- -
- -
- -
- 137.00 -
- -
- 108.00 -
- 137.00 -
- 137.00 -
- 37.00 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 181.00 -
- -
- -
- -
- 329.00 -
- 75.00 -
- 456 -
- 85 -
- -
- -
- -
- -
- -
- 396.00 -
- -
334.28 334.28 626.00 -
- -
- -
- 36.00 -
- 40.00 -
- 36.00 -
- 140.00 -
- -
- -
- 403.00 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 7500 -
- -
- -
- -
- -
- -
- -
- -
- 6000 -
- -
- -
- -
- -
- -
- -
- -
- 6000 -
- -
- -
- -
373.00 373.00 312 116,376.00
- -
- 406 -
- 442 -
- 442 -
- 442 -
- -
- -
- -
- 615 -
- -
- -
- -
- 650 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 595 -
- -
- -
- -
- -
- -
- -
- -
- -
- 595 -
- -
- 500 -
- 280 -
- 200 -
- -
- -
- -
- -
- -
- 450 -
- -
- -
- -
- 180 -
- -
- -
- -
- -
- -
- -
- -
- -
- 2500 -
- -
- -
- -
- 5000 -
- 400 -
- -
- -
- -
- -
- 400 -
- 250 -
- 8000 -
116,376.00
Current Todate
Amount Amount
- 871,293.30
- 9,383,416.02
- 1,419,456.16
- -
- 633,264.17
295,868.65 295,868.65
646,384.20 646,384.20
- -
209,259.28 209,259.28
- -
- -
- 116,376.00
### ###
Current
Amount Todate Amount
- 29,811.68
- -
- -
- -
- 119,500.15
- -
- 6,065.25
- -
- -
- -
- 322,420.72
- 239,068.37
- 154,427.13
- 871,293.30
- -
- -
- 5,735.18
- -
- 220,689.88
- 25,973.97
- -
- 138,629.40
- 134,381.65
- -
- 196,151.40
- 631,465.17
- 1,106,515.65
- 81,778.65
- -
- -
- -
- -
- -
- -
- -
- 31,422.14
- 15,640.52
- -
- 70,586.52
- -
- -
- 128,780.35
- 304,558.28
- -
- -
- -
- 501,810.48
- 37,942.94
- -
- -
- 228,190.47
- -
- 16,111.87
- 29,119.86
- 332,130.40
- 287,131.86
- -
- -
- 248,057.38
- 350,299.68
- 1,232,977.95
- 746,167.12
- 279,800.38
- 2,001,366.87
- -
- 9,383,416.02
- -
- -
- -
- 139,464.63
- 977.34
- -
- -
- 1,155,708.43
- 123,305.76
- -
- 1,419,456.16
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 149,185.67
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 124,484.17
- -
- -
- -
- -
- -
- 359,594.33
- -
-
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 633,264.17
- -
- -
- -
- -
295,868.65 295,868.65
- -
- -
- -
- -
- -
- -
- -
295,868.65 295,868.65
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
124,124.00 124,124.00
27,951.00 27,951.00
- -
132,825.00 132,825.00
45,540.00 45,540.00
122,958.00 122,958.00
15,939.00 15,939.00
13,662.00 13,662.00
6,534.00 6,534.00
4,950.00 4,950.00
116,886.00 116,886.00
13,662.00 13,662.00
21,353.20 21,353.20
- -
- -
- -
- -
- -
- -
- -
- -
646,384.20 646,384.20
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
209,259.28 209,259.28
209,259.28 209,259.28
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 116,376.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 116,376.00
LOCATION: AYNALEM
CONSULTANT :NOMY ENGINEERING PLC BLOCK: B5-3 CLASS ROOM
3. ROOFING AND WATER 09. METAL WORK

PROOFING WORK METAL LOUVER WINDOW DOORS
Roof cover in precoated EGA
400, t=0.4mm fixed to RHS 31 a ) D1-140x260cm
STEEL.Price shall include ridge
cap. (Purlins measured 3 b) DW1-(420x115+140x260)cm
separately and roof measured 0 c ) DW2-(320x115+90x260)cm
in horizontal projection)
15 d ) W1-700x115cm
9.25 6 e ) W2-600x115cm
2 46.9 867.65 M2 18 f ) W3-540x115cm
867.65 M2 Total 3 g ) W4-420x115cm
6 h ) W5-180x115cm
3 i) W6-330x60cm
10.2 FLOOR AND WALL FINISH 3 j) W7-250x60cm
Window sill 22 K) TW1 (4.20*1.15)
3 L) TW2 (3.6*1.15)
15 6.00 90.00 W1 4 M) TW3 (4.22*1.15)
6 4.2 25.20 W2
18 1.8 32.40 W3
3 1.2 3.60 W4
6 5.4 32.40 W5
3 3.26 9.78 W6
3 2.74 8.22 W7
25 4.2 105.00 TW1
3 3.6 10.80 TW2
4 4.22 16.88 TW3
334.28 ML Total
B6-2A TOILET
AT MEKELLE
NO. Description
A-SUB STRUCTURE
2 CONCRETE WORK..BIRR 33,191.57 - 33,191.57
SUB TOTAL A. BIRR 64,321.29 - 64,321.29
B-SUPER STRUCTURE
1 CONCRETE WORK..BIRR 23,949.45 - 23,949.45
2 BLOCK WORK...
BIRR 28,066.25 - 28,066.25
3 ROOFING.
BIRR 13,734.00 - 13,734.00
5 METAL WORK.BIRR 10,450.00 - 10,450.00
11 SANITARY INSTALLATION. BIRR - - -
SUB TOTAL B. BIRR 118,141.19 - 118,141.19
TOTAL A+B. BIRR 182,462.47 - 182,462.47
A. SUB STRUCTURE
Bulk excavation in ordinary soil not exceeding
1.1 1500mm from NGL. m3 47 42.48 42.48 55.0 2,336.40 - 2,336.40
Excavate in ordinary soil for isolated footing to
1.2 3000mm from reduced level. m3 11 4.28 4.28 75.0 321.00 - 321.00
Excavate in weathered rock for isolated footing
to a depth exceeding 1500mm but not
1.3 Excavate
exceedingfor
3000mm
trench from reduced
foundation in level.
ordinary soil m3 6 - 410.0 - - -
1.4 stripped level. m3 3 4.03 4.03 61.0 245.83 - 245.83
Fill around trench, isoleted foundation and
1.5 in layers not exceeding 200mm. m3 82 40.30 40.30 156.0 6,286.02 - 6,286.02
Cart away surplus excavated material to a
1.6 250mm.
distance thick
not exceeding 2kms.or equivalent
sound basaltic m3 65 50.79 50.79 85.0 4,317.15 - 4,317.15
stone hard-core finished and blinded with
1.7 crushed stone. m 27 26.928 26.93 143.0 3,850.70 - 3,850.70
2.1 50mm thick lean concrete in C-5 with minimum - -
cement content of 150Kg/m3under: -
a. Footing pads m 4 2.94 2.94 75.0 220.50 - 220.50
c. Under stone masonry wall m 11 12.12 12.12 75.0 909.00 - 909.00
d. Under ground
Reinforced floor
concrete Slab C-25 (with a 28-
in class m 27 26.928 26.93 75.0 2,019.60 - 2,019.60
2.2 day
150mm cube crushing strength of 25MPa), - - - -
cast - - - -
reinforcement - - - -
measured - - - -
separately.) in: "Type of cement to be ordinary - - - -
Portland cement (OPC)" - - - -
a. In isolated footing pads m3 1 0.54 0.54 2539.0 1,371.06 - 1,371.06
b. In foundation column m3 1 0.26 0.26 2539.0 660.14 - 660.14
c. In grade beam m3
3 2.13 2.13 2539.0 5,408.07 - 5,408.07
Reinforced concrete in class C-15 only 280 kg
2.3 cement/m3 of concrete: - - - -
In ground
Provide, cutfloor
andslab
fix in(10cm thick)
position sawn Zigba m 27 26.928 26.93 199.9 5,382.91 - 5,382.91
2.4 wood - - - -
or metal panel form work: - - - -
a. To isolated footing pad m 5 3.60 3.60 166.0 597.60 - 597.60
c. To grade beam m 22 21.19 21.19 166 3,517.54 - 3,517.54
Reinforcement bar according to structural
2.5 drawings. - - - -
Price includes cutting, bending, placing in - - - -
position & tying wires. - - - -
Diameter 6mm deformed bars Kg 0 - - - -
3. MASONRY
500 mm thickWORK
hard trachytic or equivalent - - - -
3.1 stone
peripheral foundation wall to a depth of 50cm - - - -
bed - - - -
ded in cement mortar 1:3 below natural
ground
500 mmlevel.
thick hard trachytic or equivalent m 9 11.17 11.17 1233.0 13,772.61 - 13,772.61
3.2 stone m 2 - 1253.0 - - -
bed - - - -
ded in cement mortar 1:3 above natural
ground level. - - - -
1. CONCRETE
Reinforced WORK in class C-25 (with a 28-
concrete - - - -
1.1 day
150mm cube crushing strength of 25MPa), cast - - - -
into
formworks and vibrated around rod - - - -
reinforcement - - - -
bars. (formwork & reinforcement bars are
measured - - - -
Portland cement (OPC)" - - - -
a. In elevation column m 2 0.69 0.69 2539.0 1,751.91 - 1,751.91
b. In intermediate
Provide, cut and fixand top tie beams
in position metal panel or m 3 1.60 1.60 2539.0 4,062.40 - 4,062.40
1.2 sawn - - - -
1.3 drawings. - - - -
Price includes cutting, bending, placing in
2. BLOCK WORK
200mm thick hollow concrete block wall of type
Class-C with 28 days minimum crushing
mortar (1:3) mix, both sides left for plastering.
Price includes 26mm iron bars laid
horizontally every other course (spacing
2.1 400mm c/c). m 71 60.23 60.23 466 28,066.25 - 28,066.25
2.2 Ditto but 100mm thick HCB block. m 24 - 326 - - -
3. ROOFING - -
Roof cover in G-28 roofing including roof ridge
cover fixed to zigba wood purlins at c/c 90cms
(roof cover measured in horizontal projection
3.1 purlin m/s) m 65 36.62 36.62 375 13,734.00 - 13,734.00
G-28 G.I.S roof gutter with development length - - - -
3.2 paint. ml 15 - 348 - - -
G28 flat metal sheet flashing with development - - - -
3.3 paint. m 20 - 135 - - -
G28 flat metal sheet copping with - - - -
3.4 one coat of metal paint. m 20 - 125 - - -
- - - -
Supply and fix 8 mm thick ribbed sheet eave
3.5 accessories to complete the work. m 26 - 288 - - -
- - - -
3.6 Dia 110mm PVC down pipe. m 22 - 223 - - -

Carpentry
Supply and fix 8 mm thick chip wood ceilings.
4.1 complete the work. m 27 26.93 26.93 288 7,755.26 - 7,755.26
- - - -
4.2 board price include three coats of oil paint. ml 15 168 - -
- - - -
Supply and fix PVC approved quality doors all
according to manufacturer instruction. Price
shall include ASSA or equivalent (Knob type for
toilet doors) safety locks, hinges, and other
4.3 necessary accessories. - - - -
a. Size - 700x2700mm [Toilets] pcs 8 - 2835 - - -
- - - -
Eucalyptus wood upper & lower
4.4 members.Dia.100mm. ml 113 - 40 - - -
- - - -
Eucalyptus wood vertical & diagonal members
4.5 Dia.80mm. ml 78 - 40 - - -
- - - -
Sawn Zigba wood roof purlins40x50mm placed
4.6 at c/c 900mm. ml 89 - 47 - - -
- - - -
5. METAL WORK
sheet and door stopper. All according to detail
Arch. drawings.
5.1 WINDOWS
Supply & fix insect screen for open windows.
Price shall include all supporting accessories.
Size2500x 900 mm pcs 4 2.00 2.00 2475 4,950.00 - 4,950.00
5.2 DOORS
Size 1000mmx2500mm pcs 2 2.00 2.00 2750 5,500.00 - 5,500.00
7. FINISHING WORK
finished work.
Apply three coats of plaster in cement mortar
grooves recessed by 5mm between beams and
7.1.1 walls, columns and walls. m 137 70.92 70.92 137 9,716.04 - 9,716.04
- - - -
Ditto item 7.1.2 but two coats to receive
7.1.3 ceramic wall tile. m 7 - 105 - - -
- - - -
Apply two coats of external wall plaster in
Provide grooves recessed by 5mm between
7.1.4 beams and walls, columns and walls. m 82 54.94 54.94 154 8,460.14 - 8,460.14
- - - -
- - - -
20mm thick terrazzo floor tiles on and
including 30mm cement sand screed (1:3) mix
7.2.4 price including grinding and polishing. m 26 23.05 23.05 456 10,508.79 - 10,508.79
- - - -
100mm high terrazzo tile skirting stuck to wall
7.2.5 with cement mortar (1:3)mix. ml 49 - 85 - - -
Marble thread and risers including cement - - - -
mortar and joined in cement mortar mix of 1:3
to - - - -
- - - -
Window
Marble Sill
window cill on and including cement - - - -
mortar bed jointed in cement mortar mix of
7.2.8 1:3. - - - -
- - - -
Size 280 x 30mm ml 9 - 626 - - -
- - - -
Door Threshold
Marble door thresholds on and including - - - -
cement mortar bed jointed in cement mortar
7.2.9 mix of 1:3 - - - -
- - - -
Size 200 x 20mm ml 2 - 487 - - -
- - - -
Supply 300x200x6mm glazed ceramic wall tile
to a height of 1800mm with cement mortar
7.2.1 backing and joints grouted in white cement. m 7 - 732 - - -
- - - -
1000mm wide well dressed stone pavement
7.2.1 around the building. m 28 - 475 - - -
1000mm wide Concrete pavement bedded on - - - -
in cement mortar (1:3) mix around the
building. M2 27.52 27.52 199.9 5,501.25 - 5,501.25
- - - -
Supply and lay semi-circular open precast
7.2.1 trench and cartaway. Ditch dia.: 1/2 300 mm ml 36 - 274 - - -
- - - -
CLIENT:MEKELLE UNIVERSITY BLOCK: 6-2A TOILET
CONSULTANT :NOMY ENGINEERING PLC PAGE NO:
Diameter 8 10 12 14 16
Tot.wt. (kg) 197.14 23.69 223.71 148.25 0.00

No Member Member of Bars 8 10 12 14 16
SUB
STRUCTURE
Footing Pad
F1 10 0.8 8 6 48 38.4
Total Length(m) 0 38.4 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 0 23.6928 0 0 0

SUB
STRUCTURE
Foundation Column
C1 12 2.355 4 2 8 18.84
8 0.7 8 2 16 11.2
C2 12 2.478 4 4 16 39.648
8 0.7 9 4 36 25.2
Total Length(m) 36.4 0 58.488 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 14.378 0 51.937344 0 0

SUB STRUCTURE
Grade Beam
GB on axis 1&2 Top 14 8.05 2 2 4 32.2
Bottom 12 7.55 2 2 4 30.2
8 1.10 40 2 80 88
GB on axis A,B,C Top 14 5.01 2 3 6 30.06

Bottom 12 4.51 2 3 6 27.06
8 1.10 23 3 69 75.9
Total Length(m) 163.9 0 57.26 62.26 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 64.7405 0 50.84688 75.3346 0
Diameter 8 10 12 14 16
Tot.wt. (kg) 118.03 0.00 120.93 72.91 0.00
SUPER STRUCTURE
ELEVATION COLUMN
C1 12 4.015 4 2 8 32.12
8 0.9 27 2 54 48.6
C2 12 2.925 4 4 16 46.8
8 0.9 19 4 76 68.4
Total Length(m) 117 0 78.92 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 46.215 0 70.08096 0 0

SUPER STRUCTURE
Top Tie Beam
on axis 1&2
Top 14 7.85 2 2 4 31.4
bottom 12 7.55 2 2 4 30.2
8 0.9 53 2 106 95.4
on axis A,B,C
TOP 14 4.81 2 3 6 28.86
BOTTOM 12 4.51 2 3 6 27.06
8 0.9 32 3 96 86.4
Total Length(m) 181.8 0 57.26 60.26 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 71.811 0 50.84688 72.9146 0
TAKEOFF SHEET NO:01
BLOCK: 6-2A TOILET
1
R FOR DIA.
20 24
0.00 0.00
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
TAKEOFF SHEET NO:01
BLOCK: 6-2A TOILET
2
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
TAKEOFF SHEET NO:01
BLOCK: 6-2A TOILET
3
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
TAKEOFF SHEET NO:01
BLOCK: 6-2A TOILET
4
R FOR DIA.
20 24
0.00 0.00
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
TAKEOFF SHEET NO:01
BLOCK: 6-2A TOILET
5
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
Location:-AYNALEM Block:- B6-2a
10cm thick concrete pavement
9.40 Axis 1&2

2 1.00 18.80 M2
4.36 Axis A&C
2 1.00 8.72 M2
27.52 M2 Total
B6-2B TOILET
AT MEKELLE

A-SUB STRUCTURE
2 CONCRETE WORK..
BIRR 33,419.70 - 33,419.70
SUB TOTAL A. BIRR 60,491.29 - 60,491.29
B-SUPER STRUCTURE
1 CONCRETE WORK.
BIRR 23,579.73 - 23,579.73
2 BLOCK WORK...
BIRR 28,066.25 - 28,066.25
3 ROOFING.
BIRR 13,734.00 - 13,734.00
4 CARPENTRY AND JOINERY BIRR 7,755.26 - 7,755.26
5 METAL WORK.
BIRR 10,450.00 - 10,450.00
11 SANITARY INSTALLATION. BIRR - - -
SUB TOTAL B. BIRR 117,771.47 - 117,771.47
TOTAL A+B. BIRR 178,262.76 - 178,262.76
A. SUB STRUCTURE
1.1 1500mm from NGL. m3 47 32.09 32.09 55.00 1,764.95 - 1,764.95
Excavate in ordinary soil for isolated footing to
1.2 3000mm from reduced level. m3 11 4.43 4.43 75.00 332.25 - 332.25
Excavate in weathered rock for isolated
footing to a depth exceeding 1500mm but not
1.3 exceeding 3000mm from reduced level. m3 6 - 410.00 - - -
Excavate for trench foundation in ordinary soil
1.4 stripped level. m3 3 5.24 5.24 61.00 319.64 - 319.64
1.5 in layers not exceeding 200mm. m3 82 31.73 31.73 156.00 4,949.10 - 4,949.10
1.6 distance not exceeding 2kms. m 3
65 41.76 41.76 85.00 3,549.60 - 3,549.60
250mm. thick sound basaltic or equivalent
1.7 crushed stone. m 27 26.93 26.93 143.00 3,850.70 - 3,850.70
50mm thick lean concrete in C-5 with minimum
2.1 cement - -
a. Footing pads m 4 2.94 2.94 75.00 220.50 - 220.50
c. Under stone masonry wall m 11 12.91 12.91 75.00 968.25 - 968.25
d. Under ground
Reinforced floor
concrete Slab C-25 (with a 28-
in class m 27 26.93 26.93 75.00 2,019.60 - 2,019.60
2.2 day -
into form -
works and vibrated around rod reinforcement
bars.( -
formwork & reinforcement bars are measured
separately.) -
in: "Type of cement to be ordinary Portland
cement (OPC)" -
a. In isolated footing pads m3 1 0.54 0.54 2,539.00 1,371.06 - 1,371.06
b. In foundation column m3 1 0.22 0.22 2,539.00 558.58 - 558.58
c. In grade beam m3 3 2.13 2.13 2,539.00 5,408.07 - 5,408.07
2.3 Reinforced concrete in class C-15 only - - - -
280 kg cement/m3 of concrete: - - - -
Provide, cut and fix in position sawn Zigba
2.4 wood or - - - -
metal panel form work: - - - -
c. To grade beam m 22 24.68 24.68 166.00 4,096.88 - 4,096.88
2.5 drawings. - - - -
Price includes cutting, bending, placing in - - - -
3. MASONRY WORK -
500 mm thick hard trachytic or equivalent
50cm bedded in cement mortar 1:3 below
3.1 natural ground level. m 9 9.98 9.98 1,233.00 12,305.34 - 12,305.34
100cm bedded in cement mortar 1:3 above
3.2 natural ground level. m 2 - 1,253.00 - - -
B. SUPER STRUCTURE - -
Reinforced concrete in class C-25 (with a 28-
1.1 day 150mm - -
cube crushing strength of 25MPa), cast into
formworks -
(formwork -
& reinforcement bars are measured
separately.) in: -
"Type of cement to be ordinary Portland
cement (OPC)" -
Provide, cut and fix in position metal panel or
1.2 sawn - - - -
1.3 drawings. - - - -
position - - - -
& tying wires. - - - -
2. BLOCK WORK - -
200mm thick hollow concrete block wall of
mortar (1:3) mix, both sides left for plastering.
Price includes 26mm iron bars laid
horizontally every other course (spacing
2.1 400mm c/c). m 71 60.23 60.23 466.00 28,066.25 - 28,066.25
- - - -
- - - -
- -
3. ROOFING - -
- -
cover fixed to zigba wood purlins at c/c 90cms
(roof cover measured in horizontal projection
3.1 purlin m/s) m 65 36.62 36.62 375.00 13,734.00 - 13,734.00
- - - -
G-28 G.I.S roof gutter with development length
3.2 paint. ml 15 - 348.00 - - -
G28 flat metal sheet flashing with - - - -
3.3 one coat of metal paint. m 20 - 135.00 - - -
G28 flat metal sheet copping with - - - -
3.4 one coat of metal paint. m 20 - 125.00 - - -
- - - -
Supply and fix 8 mm thick ribbed sheet eave
3.5 accessories to complete the work. m 26 - 288.00 - - -
- - - -
- -
4. CARPENTRY & JOINERY - -
-
Carpentry - -
Supply and fix 8 mm thick chip wood ceilings.
4.1 complete the work. m 27 26.93 26.93 288.00 7,755.26 - 7,755.26
-
4.2 board price include three coats of oil paint. ml 15 168.00 - - -
-
according to manufacturer instruction. Price
shall include ASSA or equivalent (Knob type for
toilet doors) safety locks, hinges, and other
necessary accessories.
4.3 - - - -
a. Size - 700x2700mm [Toilets] pcs 8 - 2,835.00 - - -
-
Eucalyptus wood upper & lower
4.4 members.Dia.100mm. ml 113 - 40.00 - - -
-
Eucalyptus wood vertical & diagonal members
4.5 Dia.80mm. ml 78 - 40.00 - - -
-
Sawn Zigba wood roof purlins40x50mm placed
4.6 at c/c 900mm. ml 89 - 47.00 - - -
- -
-
-
Arch. drawings. - - - -
-
5.1 WINDOWS - - - -
Supply & fix insect screen for open windows.
Price shall include all supporting accessories. - - - -
-
Size2500x 900 mm pcs 4 2.00 2.00 2,475.00 4,950.00 - 4,950.00
-
-
5.2 DOORS - - - -
-
Size 1000mmx2500mm pcs 2 2.00 2.00 2,750.00 5,500.00 - 5,500.00
- -
-
-
-
Apply three coats of plaster in cement mortar
grooves recessed by 5mm between beams and
7.1.1 walls, columns and walls. m 137 70.92 70.92 137.00 9,716.04 - 9,716.04
-
Ditto item 7.1.2 but two coats to receive
7.1.3 ceramic wall tile. m 7 - 105.00 - - -
-
Apply two coats of external wall plaster in
7.1.4 beams and walls, columns and walls. m 82 54.94 54.94 154.00 8,460.14 - 8,460.14
- - - -
-
20mm thick terrazzo floor tiles on and
including 30mm cement sand screed (1:3) mix
7.2.4 price including grinding and polishing. m 26 23.05 23.05 456.00 10,508.79 - 10,508.79
-
100mm high terrazzo tile skirting stuck to wall
7.2.5 with cement mortar (1:3)mix. ml 49 - 85.00 - - -
Marble thread and risers including cement -
mortar and joined in cement mortar mix of 1:3
to - - - -
- - - -
Window
Marble Sill
window cill on and including cement - - - -
mortar bed jointed in cement mortar mix of
7.2.8 1:3. - - - -
-
Size 280 x 30mm ml 9 - 626.00 - - -
-
Door Threshold
Marble door thresholds on and including - - - -
7.2.9 mix of 1:3 - - - -
-
Size 200 x 20mm ml 2 - 487.00 - - -
-
Supply 300x200x6mm glazed ceramic wall tile
to a height of 1800mm with cement mortar
7.2.10 backing and joints grouted in white cement. m 7 - 732.00 - - -
-
1000mm wide well dressed stone pavement
7.2.11 around the building. m 28 - 475.00 - - -
- - - -
1000mm wide Concrete pavement bedded on
in cement mortar (1:3) mix around the
building. M2 27.52 27.52 199.90 5,501.25 - 5,501.25
- - - -
7.2.12 trench and cartaway. Ditch dia.: 1/2 300 mm ml 36 - 274.00 - - -
-
-
8. Painting -
-
Prepare the surface and apply three coats of
plastic emulsion paint of chosen type and color
8.1 to: -
a. Internal wall, columns and beam side -
surface m 137 - 36.00 - - -
- - - -
b. Ditto but to external wall surface m 82 - 40.00 - - -
- - - -
8.2 c. Ditto but to chipwood ceiling. m 27 - 40.00 - - -
- - - -
FOR
B6-3A G+0 LADIES' AND GENTS' TOILET BUILDING
02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . .BIRR
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . BIRR
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . .BIRR
05 ROOF WATER PROOFING. . . . . . . . . . . . . . . . .BIRR
06 ROOFIN & WALL CLADDING. . . . . . . . . . . . . . .BIRR
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
09 STRUCTURAL STEEL WORK. BIRR
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . . . . . .BIRR
11.2 . FLOOR & WALL FINISH. . . . . . . . . . . . . BIRR
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR
13 GLAZING BIRR
14 SANITARY INSTALLATION. . . . . . . . . . . . . . . . .BIRR
TOTAL. TO GRAND SUMMARY . . . . . . . . .BIRR

........
ITEM Contract
DESCRIPTION UNIT QTY.
A-SUB STRUCTURE
1 Remove top soil 30cm thick m2 71.82
Excavation
2 Bulk Excavation in Ordinary Soil up to 1.5m m3 21.55
3 Bulk Excavation in soft Rock 1.5m to 3m m3 -
4 Pit not exceeding 1.5m m3 -
Fill
Compaction fill shall be every 20cm
thick until it attains a minimum of 95% proctor density
7 Disposal m3 67.01
8 Hard core 25cm thick m2 47.50
03. Concrete work
In situ concrete
2 C-25 in footing m3 -
3 C-25 in sub grade column m3 -
4 Shear wall m3
9 C-25 in suspended slab m3 -
10 C-25 in stair case & landing m3 -
11 C-25 in shear wall m3 -
over flat roof slab to be finished with smooth trowel
finish to the given slope and prepare to apply water
proofing material m -
Form work
13 Footing m2 -
14 Sub grade column m2 -
15 Shear wall m2 -
17 Steps m2 -
18 Elevation column m2 14.40
20 Balcony & stair baluster m2 -
21 Parapet m2 -
22 Sun breaker m2 -
23 Suspended slab m2 -
24 Stair case & landing m2 -
25 Shear wall m2 -
27 Diameter 10mm kg
28 Diameter 10mm kg
31 Diameter 20mm kg
32 f kg
Super structure
32 Diameter, 8mm kg 44.01
33 Diameter 10mm kg
36 Diameter 16mm kg -
37 Diameter 20mm kg
38 Diameter 24mm kg
04. Masonry work
Stone wall
RADING PLC
SPECIFICATIONS
ET BUILDING
Amount
- 21,189.57
- 52,522.04
- 48,731.37
- 28,232.90
- -
- -
- -
- -
- -
- -
- -
- 150,677.28
Executed
QTY. RATE AMOUNT
59.62 16.00 953.86

-
-
-
52.47 55.00 2,886.08
-
-
4.12 61.00 251.32
-
-
68.38 156.00 10,667.65

75.65 85.00 6,430.66
143.00 -
21,189.57
1.03 75.00 76.95

-
-
-
-
2.47 2,539.00 6,271.33
2,539.00 -
-
0.42 2,539.00 1,066.38
2.11 2,539.00 5,357.29
-
-
-
-
-
-
-
-
-
-
-
-
24.01 166.00 3,985.66
-
-
8.32 185.00 1,539.20
30.40 208.00 6,323.20
-
-
-
-
-
-
-
74.18 36.00 2,670.52
-
51.33 36.00 1,848.04
30.41 36.00 1,094.58
261.37 36.00 9,409.18
-
-
-
88.56 36.00 3,188.12
- 36.00 -
93.99 36.00 3,383.49
175.22 36.00 6,308.10
52,522.04
15.02 1,233.00 18,519.66

2.33 1,253.00 2,919.49
-
-
58.57 466.00 27,292.22
391.00 -
48,731.37
LOCATION: AYNALEM
A) SUB STRUCTURE
1)Remove top soil 30cm thick
L=5.86+0.5+1.0=7.36m
7.36 L=6.9+0.2+1=8.10m 1 5.5
8.1 59.62 m2 6.1
2) Bulk Excavation in 1.34 44.63
Ordinary Soil up to 1.5m
L=5.86+0.5+1.0=7.36m
7.36 L=6.9+0.2+1=8.10m 1 2.2
8.1 Bulk avg=0.9m 0.6
0.9 53.65 m3 1.34 1.78
ddt
3.28 46.41
0.3
1.195 (1.18) m3 c)around external sto
52.47 m3 total
1.2) Excavate in ordinary
soil for isolated footing 2 7.36
to a depth exceeding 0.90
1500mm but not 0.90 11.92
exceeding 3000mm from
reduced level.
4F1 2 4.36
4 1.50 Davg =0.59m 0.90
1.50 0.90 7.06
0.458 4.12 m3 total
3.28
6) Selected borrowed fill 0.3
0.9 (0.89)
a)*fill=total pit-concrete works 18.09
1.2) pit
4.12 m3 68.38
deduct concrete works
lean concrete
0.24 m3
concrete pad
m3
foundation column
17.88
3.88 m3 sub total
53.65
4.12
75.65
LOCATION: AYNALEM
03) Concrete work
In situ concrete
1) Plain blinding concrete C-5
a) To footing pad
4 1.1 4F1
1.1 4.84 m2 total 4 0.2
b) under Grade Beam 0.2
1 3.01 on axis A 2.6 0.42
0.3 0.90 m2 total
c) Under stone 0.42
masonry wall
1 3.18 on axis A, L=7.2-0.2*2=6.8m
0.6 1.91 m2
1 1.8 1 0.20
0.6 1.08 m2 0.40
1 3.21 6.06 0.48
0.6 1.93 m2
1 5.66 on axis 1/A 1 0.20
0.6 3.40 m2 0.40
1 5.9 on axis B/1-2 7.26 0.58
0.6 3.54 m2
1 4.86 on axis 2/A-B 2 0.20
0.6 2.92 m2 0.30
14.78 m2 6.70 0.80
20.52 m2 total
1 0.20
1.03 m3 total 0.30
2.80 0.17
5) C-25 in grade beam
c) In grade beam 1 0.20
2 6.70 GB on axis A&B/1-2 0.30
0.40 1.30 0.08
0.20 1.07 m3
2 6.06 GB on axis A-B/1&2 2.11
0.20
0.40 0.97 m3
2 1.20
0.20
0.40 0.19 m3
1 3.01
0.20
0.40 0.24 m3
2.47 m3 total
LOCATION: AYNALEM
Form work
16) Grade beam 2 6.2
1 7.1 on axis B/1-2/ext. 0.4 4.96
1 0.4 2.84 m2 2 6.7
1 6.7 on axis B/1-2/int. 0.4 5.36
2 0.4 5.36 m2 2 6.7
1 3.89 on axis A/EXT. 0.2 2.68
1 0.4 1.56 m2
2 2.91 on axis A/int. 1 3.2
1 0.4 2.33 m2 0.4 1.28
1 3.21 on axis beyond A/ext.. 1 2.8
1 0.4 1.28 m2 0.4 1.12
1 1.2 on axis beyond A/int. 1 2.8
1 0.4 0.48 m2 0.4 1.12
7.16 on axis 1/A-B ext.
0.4 2.86 m2 1 1.3
6.56 on axis 1/A-B int. 0.4 0.52
0.4 2.62 m2 1 1.1
6.06 on axis 2/A-B ext. 0.4 0.44
0.4 2.42 m2 1 1.1
5.66 on axis 2/A-B int. 0.2 0.22
0.4 2.26 m2 30.40
24.01 m2 TOTAL
18) Elevation column
4C2,P=0.2*4=0.8m
4 2.6
0.8 8.32 m2
8.32 m2 total
19) Beam & lintel
TB on axis 2/A-B ext.

1 6.06
0.4 2.42 m2
1 5.66 TB on axis 2/A-B int.
0.4 2.26 m2
1 5.66 TB on axis 2/A-B soffit
0.2 1.13 m2
TB on axis 1/A-B ext
1 7.26
0.4 2.90 m2
0.4 2.66 m2
0.2 1.33 m2
12.70 M2 SUB TOTAL

LOCATION: AYNALEM
3. MASONRY WORK
3.1) 500 mm thick hard
trachytic or equivalent 6.85
stone peripheral 2.7 18.50
foundation wall to a depth
of 50cm bedded in cement -0.7
mortar 1:3 below natural 3.91 (2.74)
1 7.1 on axisground level.
B/1-2, Davg=1.16m 5.66
1.16 2.7 15.28
0.5 4.12 m3 -0.7
1 5.06 on axis 2/A-B,Davg=1.16m 3.91 (2.74)
1.160 6.7
0.5 2.93 m3 2.7 18.09
1 6.26 on axis 1/A-B,Davg=1.16m -0.7
1.160 6.7 (4.69)
0.5 3.63 m3 6.9
1 2.71 on axis beyond A,Davg=1.16m 2.7 18.63
1.160 -0.7
0.5 1.57 m3 3.68 (2.58)
1 0.9 Davg=1.16m 1
1.160 2.7 2.70
0.5 0.52 m3 -0.7
1 3.88 Davg=1.16m 2.7 (1.89)
1.160 58.57
0.5 2.25 m3
15.02 m3 total
trachytic or equivalent
stone peripheral
of 50cm bedded in cement
mortar 1:3 above natural
ground level.
1 7.1 on axis B/1-2
0.18 Davg=0.18m
0.5 0.64 m3
1 5.06 on axis 2/A-B
0.180
0.5 0.46 m3
0.180 Davg=1.16m
0.5 0.56 m3
1 2.71 on axis beyond A
0.180 Davg=1.16m
0.5 0.24 m3
1 0.9 Davg=1.16m
0.180
0.5 0.08 m3
1 3.88 Davg=1.16m
0.180
0.5 0.35 m3
2.33 m3 total
LOCATION: AYNALEM
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 01
DESCRIPTION
b) under hard core

L=5.46 W=6.1
Davg=1.34m
m3
L=2.21 W=0.6
Davg=1.34m
m3
m3 total
c)around external stone

masonary
L=5.86+0.5+1.0=7.36m
Bulk avg=0.9m
m3
L=6.9+1+1=8.9m
Bulk avg=0.9m
m3
ddt ,L=3.28m
w=0.3m
m3
m3 sub total
M3 TOTAL a+b+c
7) Disposal
TOTAL EXCAVATION
1) site clearing
m3
1.1) bulk excavation
m3
1.2) pit excavation
m3
m3 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 02
DESCRIPTION
Reinforced super
structure concrete
7) C-25 in elevation column
a) In elevation column
4C2
m3
m3 total
8)C-25 in beams & lintel
TB on axis 2/A-B
m3
TB on axis 1/A-B cantilever
m3
TB on axis A&B/1-2
m3
TB on axis cantileve TB3
m3
m3
m3 total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 03
DESCRIPTION
TB on axis A&B/1-2 ext.
m2
TB on axis A&B/1-2 int.
m2
TB on axis A&B/1-2 soffit.
m2
TB on axis TB3 EXT
m2
TB on axis TB3 INT
m2
TB on axis TB3 soffit
m2
TB on axis TB4 ext
m2
TB on axis TB4 int
m2
m2 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 04
DESCRIPTION
5/Block work
Axis 1 b/n A-B
DDT
TW3
Axis 2 b/n A-B

DDT
TW4
Axis B b/n 1-2

DDT
TW1
Axis A b/n 1-2

DDT
TW2
Axis 1-2 b/n A-B
DDT
D1
M2 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 03
DESCRIPTION
FOR
B6-3B G+0 LADIES' AND GENTS' TOILET BUILDING

02 EXCAVATION & EARTH WORK. . . . . . . .BIRR
...
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . BIRR
.
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . BIRR
05 ROOF WATER PROOFING. . . . . . . . . . . . . .BIRR
.
06 ROOFIN & WALL CLADDING. . . . . . . . . . .BIRR
..
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
09 STRUCTURAL STEEL WORK BIRR
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . . . BIRR
.
11.2 . FLOOR & WALL FINISH. . . . . . . . . . BIRR
..
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR
13 GLAZING BIRR
14 SANITARY INSTALLATION. . . . . . . . . . . . .BIRR
.
15 ELECTRICAL INSTALLATION. . . . . . . . . .BIRR
.
TOTAL. TO GRAND SUMMARY

BIRR
ITEM Contract Executed
DESCRIPTION UNIT QTY. QTY.
A-SUB STRUCTURE
1 Remove top soil 30cm thick m2 71.82 59.62
Excavation
2 Bulk Excavation in Ordinary Soil up to 1.5m m3 21.546 60.39
Fill
6 Selected borrowed fill m3 11.92 88.61
7 Disposal m3 67.012 82.18
03. Concrete work
In situ concrete
1 Plain blinding concrete C-5 m3 2.42 20.52
5 C-25 in grade beam m3 3.00 2.47
7 C-25 in elevation column m3 0.72 0.42
8 C-25 in beams & lintel m3 3.80 2.11
14 footing pad m2
15 foundation column m2
16 Grade beam m2 12.00 23.96
18 Elevation column m2 14.40 8.32
19 Beam & lintel m2 18.00 30.40
26 Diameter 8mm kg 218.99 74.18
28 Diameter 10mm kg 40.01 51.33
29 Diameter 12mm kg 61.35 30.41
30 Diameter 14mm kg - 261.366
Super structure
32 Diameter, 8mm kg 44.01 88.56
34 Diameter 12mm kg 72.60 93.99
35 Diameter 14mm kg 633.27 175.22
04. Masonry work
Stone wall
1 concealed form view m3 12.00 16.61
2 Exposed face left for further finish m3 3.00 7.38
3 20 cm thick both faces for plaster m 129.00 Err:509

warranty for the material and application to thm -

construction guarantee to the client.
m -
07. JOINERY
_Wooden door shall be made of MDF (medium
density fiber board ),
_1.5 mm thick black steel frame,
_ All wooden door locks & handles should be
ASSA and comply with internationally
accepted standard
All complete work according to detail
1 D5 70x260cm pcs
2 D3 90x260cm pcs
3 D2 150x260cm pcs
6. ROOFING & CLADDING

1 Roof cover in G-28 C.I.S. fixed to zigba purlin m 55.90 58.57
Supply and fix G-28 galvanized flat metal
sheet on gutter per the detail drawing. Price
shall include all necessary accessories
2 including metal bracket holder.
Development length =1000mm ml 7.4
3 Rain water down pipe in 110dia. Pvc pipe securml 16.8
4 Euculpitus dia. 12cm ml 41.60
5 Euculpitus dia. 8-10cm ml 35.00
6 Purline ml 37.50
7 Chipwood ceiling(horizontal projection) ml 47.50
G PLC
ICATIONS
BUILDING
Amount
25,084.68
53,975.79
Err:509
27,527.90
-
-
-
-
-
-
164,314.26
RATE AMOUNT
16.00 953.86
-
-
-
55.00 3,321.26
61.00 -
-
-
156.00 13,823.86
85.00 6,985.71
143.00 -
25,084.68
75.00 1,539.00
-
### 6,271.33
### -
-
### 1,066.38
### 5,357.29
166.00 -
166.00 -
166.00 3,977.36
-
185.00 1,539.20
208.00 6,323.20
-
36.00 2,670.52
36.00 1,848.04
36.00 1,094.58
36.00 9,409.18
-
36.00 3,188.12
36.00 3,383.49
36.00 6,308.10
53,975.79
### 20,480.13
### 9,247.14
-
-
466.00 Err:509
391.00 -
Err:509
470.00 27,527.90
-
348.00 -
223.00 -
40.00 -
40.00 -
47.00 -
288.00 -
27,527.90
MEKELLE UNIVERSITY COMMUNITY SCHOOL
AT MEKELLE
GRAND SUMMARY (Commulative)
BLOCK No. Contract Todate Excuted
No NAME
Name Block Amount AMOUNT
13 B6-3 a 1 194,113.52
Toilets
14 B6-3 b 1 222,740.53
15 B13 Sport Office 1 712,945.56
16 M2 Multi-purpose hall Building 1 1,340,830.73
Total - 2,470,630.34
FOR
B6-3A G+0 LADIES' AND GENTS' TOILET BUILDING
02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . . . BIRR
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR
06 ROOFIN & WALL CLADDING. . . . . . . . . . . . . . . . . . BIRR
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR
11 FINISHING
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR
13 GLAZING BIRR
14 SANITARY INSTALLATION. . . . . . . . . . . . . . . . . . . BIRR

TOTAL. TO GRAND SUMMARY . . . . . . . . . . . . .
.... BIRR
RADING PLC
SPECIFICATIONS
ET BUILDING
Amount
. 8,345.13
- 47,828.17
- 56,523.12
- 31,192.40
- 18,198.75
- 21,595.35
- -
- -
- -
- 4,019.00
- 6,411.60
- 194,113.52
LOCATION: AYNALEM
A) SUB STRUCTURE
L=5.86+0.5+1.0=7.36m
7.36 L=6.9+0.2+1=8.10m 1 5.5
8.1 59.62 m2 6.1
L=5.86+0.5+1.0=7.36m
7.36 L=6.9+0.2+1=8.10m 1 2.2
8.1 Bulk avg=0.9m 0.6
0.9 53.65 m3 1.34 1.78
ddt
3.28 46.41
0.3
1.195 (1.18) m3
52.47 m3 total
1.2) Excavate in ordinary soil
for isolated footing to a depth 2 7.36
exceeding 1500mm but not 0.90
exceeding 3000mm from 0.90 11.92
reduced level.
4F1 2 4.36
4 1.50 Davg =0.59m 0.90
1.50 0.90 7.06
0.458 4.12 m3 total
3.28
0.9 (0.89)
1.2) pit
4.12 m3 68.38
lean concrete
0.24 m3
concrete pad
m3
foundation column
17.88
3.88 m3 sub total
53.65
4.12
75.65
1 5.5
6.1 33.31
1 2.2
1.3 2.96
36.27
LOCATION: AYNALEM
03) Concrete work
In situ concrete
a) To footing pad
4 1.1 4F1
1.1 4.84 m2 total 4 0.2
1 3.01 on axis A 2.6 0.42
0.3 0.90 m2 total
c) Under stone 0.42
masonry wall
1 3.18 on axis A, L=7.2-0.2*2=6.8m
0.6 1.91 m2
1 1.8 1 0.20
0.6 1.08 m2 0.40
1 3.21 6.06 0.48
0.6 1.93 m2
1 5.66 on axis 1/A 1 0.20
0.6 3.40 m2 0.40
1 5.9 on axis B/1-2 7.26 0.58
0.6 3.54 m2
1 4.86 on axis 2/A-B 2 0.20
0.6 2.92 m2 0.30
14.78 m2 6.70 0.80
20.52 m2 total
1 0.20
1.03 m3 total 0.30
2.80 0.17
2 6.70 GB on axis A&B/1-2 0.30
0.40 1.30 0.08
0.20 1.07 m3
2 6.06 GB on axis A-B/1&2 2.11
0.20
0.40 0.97 m3
2 1.20
0.20
0.40 0.19 m3
1 3.01
0.20
0.40 0.24 m3
2.47 m3 total
6-C-20 in ground slab & step

1 5.5 L=5.46 W=6.1
6.1
0.1 3.33
L=2.21 W=0.6
1 2.2
1.3
0.1 0.30
3.33 M3 Total
LOCATION: AYNALEM
Form work
1 7.1 on axis B/1-2/ext. 0.4 4.96
1 0.4 2.84 m2 2 6.7
1 6.7 on axis B/1-2/int. 0.4 5.36
2 0.4 5.36 m2 2 6.7
1 3.89 on axis A/EXT. 0.2 2.68
1 0.4 1.56 m2
2 2.91 on axis A/int. 1 3.2
1 0.4 2.33 m2 0.4 1.28
1 0.4 1.28 m2 0.4 1.12
1 0.4 0.48 m2 0.4 1.12
0.4 2.86 m2 1 1.3
6.56 on axis 1/A-B int. 0.4 0.52
0.4 2.62 m2 1 1.1
6.06 on axis 2/A-B ext. 0.4 0.44
0.4 2.42 m2 1 1.1
5.66 on axis 2/A-B int. 0.2 0.22
0.4 2.26 m2 30.40
24.01 m2 TOTAL
4C2,P=0.2*4=0.8m
4 2.6
0.8 8.32 m2
8.32 m2 total
19) Beam & lintel

1 6.06
0.4 2.42 m2
0.4 2.26 m2
0.2 1.13 m2
1 7.26
0.4 2.90 m2
0.4 2.66 m2
0.2 1.33 m2
12.70 M2 SUB TOTAL

LOCATION: AYNALEM
3. MASONRY WORK
6.85
3.1) 500 mm thick hard trachytic or
equivalent stone peripheral 2.7 18.50
foundation wall to a depth of 50cm
bedded in cement mortar 1:3 -0.7
below natural ground level.
3.91 (2.74)
1 7.1 on axis B/1-2, Davg=1.16m 5.66
1.16 2.7 15.28
0.5 4.12 m3 -0.7
1 5.06 on axis 2/A-B,Davg=1.16m 3.91 (2.74)
1.160 6.7
0.5 2.93 m3 2.7 18.09
1 6.26 on axis 1/A-B,Davg=1.16m -0.7
1.160 6.7 (4.69)
0.5 3.63 m3 6.9
1.160 -0.7
0.5 1.57 m3 3.68 (2.58)
1 0.9 Davg=1.16m 1
1.160 2.7 2.70
0.5 0.52 m3 -0.7
1 3.88 Davg=1.16m 2.7 (1.89)
1.160 58.57
0.5 2.25 m3
15.02 m3 total
3.2) 500 mm thick hard 1.65
trachytic or equivalent stone 10 2.00 33.00
peripheral foundation wall to a 0.27
depth of 50cm bedded in 6 2 3.24
cement mortar 1:3 above 36.24
natural ground level.
1 7.1 on axis B/1-2
0.18 Davg=0.18m 12.00
0.5 0.64 m3
0.180 1.00
0.5 0.46 m3 1.00
1 6.26 on axis 1/A-B 1.00
0.180 Davg=1.16m 1.00
0.5 0.56 m3
0.180 Davg=1.16m
0.5 0.24 m3
1 0.9 Davg=1.16m
0.180
0.5 0.08 m3
1 3.88 Davg=1.16m
0.180
0.5 0.35 m3
2.33 m3 total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 01
DESCRIPTION
b) under hard core

L=5.46 W=6.1
Davg=1.34m
m3
L=2.21 W=0.6
Davg=1.34m
m3
m3 total

masonary
L=5.86+0.5+1.0=7.36m
Bulk avg=0.9m
m3
L=6.9+1+1=8.9m
Bulk avg=0.9m
m3
ddt ,L=3.28m
w=0.3m
m3
m3 sub total
M3 TOTAL a+b+c
7) Disposal
TOTAL EXCAVATION
1) site clearing
m3
m3
1.2) pit excavation
m3
m3 Total
8-Hard core 25cm thick
L=5.46 W=6.1
L=2.21 W=0.6
M2 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 02
DESCRIPTION
Reinforced super
structure concrete
4C2
m3
m3 total
TB on axis 2/A-B
m3
m3
TB on axis A&B/1-2
m3
m3
m3
m3 total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 03
DESCRIPTION
m2
m2
m2
TB on axis TB3 EXT
m2
TB on axis TB3 INT
m2
m2
TB on axis TB4 ext
m2
TB on axis TB4 int
m2
m2 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 04
DESCRIPTION
5/Block work
Axis 1 b/n A-B
DDT
TW3
Axis 2 b/n A-B

DDT
TW4
Axis B b/n 1-2

DDT
TW1
Axis A b/n 1-2

DDT
TW2
Axis 1-2 b/n A-B
DDT
D1
M2 Total
4-15 cm thick both faces for plaster
M2
M2 Total
10. METAL WORK
a ) D1-700x210cm
b ) D2-120x260cm
c ) D2-90x260cm
d ) W1-150x150cm
e ) W2-390x60cm
f ) W3-670x60cm
g ) W4-215x60cm
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 74.18 51.33 30.41 261.37 0.00 0.00

SUB
STRUCTURE
Footing Pad
F1 10 1.3 16 4 64 83.2

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 0 51.3344 0 0 0 0

SUB
STRUCTURE
Foundation Column
Foun C1 14 2.14 4 4 16 34.24
>> 12 2.14 4 4 16 34.24
Strr. 8 0.7 5 4 20 14
Total Length(m) 14 0 34.24 34.24 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 5.53 0 30.4051 41.4304 0 0
PROJECT: MEKELLE UNIVERSITY BOKRA CONSTRUCTION & TRADING PLC
SUB STRUCTURE
Grade Beam
Grade Beam on axis beyond A
Top 14 3.98 2 1 2 7.96
Bottom 14 3.19 3 1 3 9.56
Strr. 8 1.10 16 1 16 17.60
Grade Beam on axis beyond A
Top 14 2.05 2 1 2 4.10
Bottom 14 1.35 3 1 3 4.05
Strr. 8 1.10 7 1 7 7.70
Grade Beam on axis beyond 1
Top 14 7.91 2 1 2 15.82
Middle 14 2.50 1 2 5.00
Bottom 14 7.26 3 1 3 21.78
Strr. 8 1.10 36 1 36 39.60
G.Beam on axis 2
Top 14 6.96 2 1 2 13.92
Middle 14 2.50 1 2 2 5.00
Bottom 14 6.26 3 1 3 18.78
Strr. 8 1.10 29 1 29 31.90
G.Beam on axis A&B
Top 14 8.00 2 2 4 32.00
Bottom 14 7.30 3 2 6 43.80
Strr. 8 1.10 35 2 70 77.00
Total Length(m) 173.8 0 0 181.765 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 68.651 0 0 219.936 0 0
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 88.56 0.00 93.99 175.22 0.00 0.00
SUPER STRUCTURE
ELEVATION COLUMN
C1 14 3.2 4 4 16 51.20
>> 12 3.2 4 4 16 51.20
Strr. 8 0.7 18 4 72 50.40
TOP TIE BEAM
Top 14 7.91 2 2 4 31.64
Bottom 12 7.21 2 2 2 14.42
Strr. 8 1.1 15 1 45 49.50
T.Beam on axis 2
Top 14 6.71 2 1 2 13.42
Bottom 12 6.01 2 1 2 12.02
Strr. 8 1.1 45 1 45 49.50
Beam on AxisA&B
Top 14 7.75 2 2 4 31.00
Bottom 12 7.05 2 2 4 28.20
Strr. 8 1.10 46 2 52 57.20
Beam on Axis Beyond A
Top 14 3.98 2 1 2 7.96
Bottom 14 3.20 3 1 3 9.59
Strr. 8 1.10 16 1 16 17.60
Total Length(m) 224.20 - 105.84 144.81 - -
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 88.56 - 93.99 175.22 - -
F SHEET NO:01
6-3A TOILET
A.
24
0.00
DIA.
24
0
3.55
0
F SHEET NO:01
6-3A TOILET
DIA.
24
0
3.55
0
F SHEET NO:01
6-3A TOILET
DIA.
24
0
3.55
0
F SHEET NO:01
6-3A TOILET
A.
24
0.00
DIA.
24
-
3.55
-
FOR
B6-3B G+0 LADIES' AND GENTS' TOILET BUILDING
ITEM DESCRIPTION UNIT Amount
02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . BIRR 9,741.14
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . BIRR 69,266.07
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . BIRR 64,047.82
05 ROOF WATER PROOFING. . . . . . . . . . . . . . . . . . BIRR
06 ROOFIN & WALL CLADDING. . . . . . . . . . . . . . . . BIRR 31,192.40
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR 18,198.75
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . . . . . . . BIRR 21,595.35
11.2 . FLOOR & WALL FINISH. . . . . . . . . . . . . . BIRR -
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR -
13 GLAZING BIRR -
14 SANITARY INSTALLATION. . . . . . . . . . . . . . . . . . BIRR 4,019.00
15 ELECTRICAL INSTALLATION. . . . . . . . . . . . . BIRR 4,680.00
TOTAL. TO GRAND SUMMARYBIRR

... 222,740.53
B7-A GENERATOR ROOM
AT MEKELLE
SUMMARY
No. Description
A. SUB-STRUCTURE
1.EXCAVATION & EARTH WORKS Birr 13,038.30 - 13,038.30
2.CONCRETE WORKS Birr 19,781.05 - 19,781.05
3. MASONRY AND BRICK WORKS Birr 9,880.06 - 9,880.06
TOTAL A 42,699.41 - 42,699.41
B. SUPER-STRUCTURE
1. CONCRETE WORKS Birr 18,039.77 - 18,039.77
2. BLOCK WORK Birr - - -
3. ROOFING AND WATER PROOFING WORK Birr 9,220.64 - 9,220.64
4. CARPENTRY & JOINERY Birr - -
5. METAL WORK Birr - -
6. STRUCTURAL STEEL WORKS Birr 13,135.97 - 13,135.97
7.1 PLASTERING AND POINTING Birr - - -
7.2 FLOOR & WALL FINISHING Birr - - -
8. PAINTING Birr - - -
9. GLAZING Birr - - -
10. ELECTRCAL INSTALLATION Birr - - -
TOTAL B Birr 40,396.38 - 40,396.38
TOTAL A+B Birr 83,095.79 - 83,095.79
A. SUB-STRUCTURE

1500mm from NGL. m 34.00 16.56 16.56 104.00 1,722.74 - 1,722.74
- - - -
3000mm from reduced level. m 5.00 7.26 7.26 156.00 1,132.56 - 1,132.56
- - - -
3000mm from reduced level. m 3.00 1.65 1.65 400.00 660.00 - 660.00
- - - -
depth not exceeding 1500mm from reduced level. m 15.00 7.26 7.26 104.00 754.79 - 754.79
- - - -
1.5 Excavate for trench foundation weathered rock for
to a depth not exceeding 1500mm from reduced m3 8.00 - 273.00 - - -
level. - - - -
1.6 Fill side of footing to maintain the desired level with
selected non expansive excavated material from site
and compact in layers not exceeding 200mm. m3 15.00 - 81.00 - - -
- - - -
expansive granular material and compact in layers not
exceeding 200mm thick by sprinkling water to insure
95% modified AASHTO dry density and final rolling
with 5-8 ton roller. m3 12.00 24.83 24.83 198.00 4,917.05 - 4,917.05
- - - -
1.8 Cart away surplus excavated material to a distance not
exceeding 5kms at selected damping site. Price
includes spreading & leveling. m3 63.00 32.73 32.73 48.00 1,571.16 - 1,571.16
- - - -
1.9 250mm thick sound basaltic or equivalent stone hard-
core well rammed, finished and blinded with crushed
stone. m2 20.00 20.00 20.00 114.00 2,280.00 - 2,280.00
- - - -
-
-
2.CONCRETE WORKS -
-
content of 150kg/m3 of concrete under: - - - -
- - - -
a) footing pad m2 3.00 1.96 1.96 75.00 147.00 - 147.00
- - - -
b) stone masonry m2 11.00 8.20 8.20 75.00 615.00 - 615.00
- - - -
c) 100mm thick ground floor slab m2 20.00 20.00 20.00 75.00 1,500.00 - 1,500.00
- - - -
- - - -
a. In isolated footing pads m 1.00 0.36 0.36 2,539.00 914.04 - 914.04
- - - -
b. In foundation column m 1.00 0.33 0.33 2,539.00 850.06 - 850.06
- - - -
c. In grade beam m 2.00 1.50 1.50 2,539.00 3,818.66 - 3,818.66
- - - -
bars.( reinforcement bars are measured separately.)
in: "Type of cement to be ordinary Portland cement - - - -
(OPC)"
In 100mm thick ground floor slab m2 20.00 - 199.90 - - -
- - - -
2.4(a) Provide, cut and fix in position sawn seasoned timber
or steel form work made up of minimum 2mm thick
sheet metal & folded thickness of 50mm whichever is
appropriate; - - - -
- - - -
a. To isolated footing pad m2 3.00 2.40 2.40 166.00 398.40 - 398.40
- - - -
formwork to fair face concrete. - - - -
- - - -
a. To foundation column m 2
9.00 6.70 6.70 166.00 1,111.54 - 1,111.54
2.4(c) Provide, cut and fix in position 19mm thick plywood
formwork or steel form work made up of minimum
Both sides of forms shall be fixed with bolts.
Contractor to sublimit formwork design for approval - - - -
- - - -
a. To grade beam m2 16.00 15.04 15.04 166.00 2,496.64 - 2,496.64
- - - -
position and tying wires. - - - -
- - - -
a) dia. 8mm deformed bar kg 157.00 65.54 65.54 36.00 2,359.38 - 2,359.38
- - - -
b) dia. 10mm deformed bar kg 17.00 15.80 15.80 36.00 568.63 - 568.63
- - - -
c) dia. 12mm deformed bar kg 100.00 85.21 85.21 36.00 3,067.65 - 3,067.65
- - - -
d) dia. 14mm deformed bar kg 75.00 53.72 53.72 36.00 1,934.06 - 1,934.06
- - - -
-
3. MASONRY AND BRICK WORKS - - - -
- - - -
masonry foundation wall bedded in cement sand m3 14.00 6.70 6.70 1,233.00 8,256.17 - 8,256.17
mortar mix (1:3)
- - - -
3.2 Ditto, but for the part exposed above ground and one
side left for pointing well dressed. m3 5.00 1.30 1.30 1,253.00 1,623.89 - 1,623.89
-
-
B. SUPER-STRUCTURE -
-
1. CONCRETE WORKS -
-
separately.) in: "Type of cement to be ordinary - - -
- - - -
- - - -
b. In top tie beams m3 2.00 1.22 1.22 2,539.00 3,107.74 - 3,107.74
- - - -
c. In copping beam m3 1.00 - 2,539.00 - - -
- - - -
1.3(a) Provide, cut and fix in position sawn seasoned timber
or steel form work made up of minimum 2mm thick
sheet metal & folded thickness of 50mm whichever is
appropriate; - - - -
- - - -
a. To top tie beams m2 16.00 16.20 16.20 208.00 3,369.60 - 3,369.60
- - - -
b. To copping beam m2 2.00 - 208.00 - - -
- - - -
formwork to fair face concrete. - - - -
- - - -
- - - -
position and tying wires. - - - -
- - - -
a) dia. 6mm plain bar kg 7.00 - 36.00 - - -
- - - -
- - - -
c) dia. 10mm deformed bar kg 7.00 - 36.00 - - -
- - - -
- - - -
- - - -
-
2. BLOCK WORK -
-
horizontally every other course (spacing 400mm c/c).
m2 51.00 - 466.00 - - -
- - - -
-
3. ROOFING AND WATER PROOFING WORK -
-
3.1 Roof cover in Pre-painted EGA 300, 0.5mm thick fixed
to RHS purlins with standard hooks and washers. Roof
cover measured in horizontal projection. Price includes
ridge cover and two coats of anti-rust paint. m 29.00 375.00 - - -
Roof cover in Pre-painted EGA 400, 0.5mm thick fixed
to RHS purlins with standard hooks and washers. Roof
3.1* cover measured in horizontal projection. Price includes
ridge cover m 29.00 27.04 27.04 341.00 9,220.64 - 9,220.64
- - - -
antirust and one coat of metal paint. m 5.00 - 259.00 - - -
- - - -
3.3 G28 flat metal sheet flashing with development length
antirust and one coat of metal paint. m 16.00 - 112.00 - - -
- - - -
coats of antirust and one coat of metal paint. m 16.00 - 112.00 - - -
- - - -
3.5 Dia 110mm PVC down pipe. m 8.00 - 752.00 - - -
- - - -
-
4. CARPENTRY & JOINERY -
-
4.1 Supply and fix 300x25mm zigba wood fascia board
price include three coats of oil paint. m 5.00 - 125.00 - - -
- - - -
5. METAL WORK -
-
1mm thick ribbed sheet and door stopper. All -
-
METAL LOUVER WINDOWS -
-
5.1 W1 size 5000X600mm No 4.00 - 4,500.00 - - -
- - - -
METAL DOORS - - - -
- - - -
5.2 WD1 size 1500x2700mm No 1.00 - 6,747.00 - - -
- - - -
-
-
Supply and erect steel roof structure all as shown on
the detail drawing. Apply two coats of antirust paint.
Price includes all necessary preparation work such as
cleaning, wire brushing and finally two coats of anti-
rust paint. -
-
6.1 Upper, lower, vertical & horizontal chords as specified
on the drawing. -
-
RHS size: 40 x 40 x 2.5mm kg 70.00 65.01 65.01 60.00 3,900.74 - 3,900.74
- - - -
RHS size: 30 x 30 x 2.5mm kg 32.00 35.97 35.97 60.00 2,158.30 - 2,158.30
- - - -
- - - -
RHS size: 25 x 25 x 2.5mm kg 110.00 96.66 96.66 60.00 5,799.70 - 5,799.70
- - - -
RHS size: 20 x 20 x 2mm kg 38.00 21.29 21.29 60.00 1,277.24 - 1,277.24
- - - -
- - - -
MEKELLE UNIVERSTY COMMUNITY SC
B7-B GENERATOR ROOM
AT MEKELLE
SUMMARY
NO. Description
A. SUB-STRUCTURE

Birr
2.CONCRETE WORKS
Birr
3. MASONRY AND BRICK WORKS

Birr
TOTAL A
B. SUPER-STRUCTURE
1. CONCRETE WORKS
Birr
2. BLOCK WORK
Birr

WORK Birr

Birr
5. METAL WORK
Birr

Birr

Birr

Birr
8. PAINTING
Birr
9. GLAZING
Birr

Birr
TOTAL B
Birr
TOTAL A+B
Birr
Excuted Quantity
Contract Previous
QTY. QTY
A. SUB-STRUCTURE

exceeding 1500mm from NGL. m 34.00 16.17

footing to a depth exceeding 1500mm
but not exceeding 3000mm from
reduced level.
m 5.00 3.78
1.3 Excavate in weathered rock for

isolated footing to a depth exceeding
1500mm but not exceeding 3000mm
from reduced level.
m 3.00
1.4 Excavate for trench foundation in

ordinary soil to a depth not exceeding
m 15.00 5.57
1.5 Excavate for trench foundation

weathered rock for to a depth not
exceeding 1500mm from reduced
level.
m3 8.00
1.6 Fill side of footing to maintain the

desired level with selected non
expansive excavated material from site
and compact in layers not exceeding
200mm.
m3 15.00
1.7 Fill under hard core with selected

borrowed non expansive granular
material and compact in layers not
exceeding 200mm thick by sprinkling
water to insure 95% modified AASHTO
dry density and final rolling with 5-8 ton
roller.
m3 12.00 18.79
Excuted Quantity
Contract Previous
QTY. QTY
1.8 Cart away surplus excavated material to

a distance not exceeding 5kms at
selected damping site. Price includes
spreading & leveling.
m3 63.00 25.52
1.9 250mm thick sound basaltic or

equivalent stone hard-core well rammed,
finished and blinded with crushed stone.
m2 20.00 20.00
2.CONCRETE WORKS

minimum cement content of 150kg/m3
of concrete under:
a) footing pad m2 3.00 1.96
b) stone masonry m2 11.00 8.20
c) 100mm thick ground floor slab m2 20.00 20.00
2.2 Reinforced concrete in class C-25 (with a

28-day 150mm cube crushing strength
of 25MPa), cast into formworks and
vibrated around rod reinforcement bars.(
formwork & reinforcement bars are
measured separately.) in: "Type of
cement to be ordinary Portland cement
(OPC)"
a. In isolated footing pads m 1.00 0.36
b. In foundation column m 1.00 0.18
c. In grade beam m 2.00 1.50

Excuted Quantity
Contract Previous
QTY. QTY

2.4(a) Provide, cut and fix in position sawn

seasoned timber or steel form work
made up of minimum 2mm thick sheet
metal & folded thickness of 50mm
a. To isolated footing pad m2 3.00 2.40
2.4(b) Provide, cut and fix in position 19mm

thick plywood formwork to fair face
concrete.
a. To foundation column m2 9.00 3.52

2.4(c) Provide, cut and fix in position 19mm
thick plywood formwork or steel form
work made up of minimum 2mm thick
sheet metal & folded thickness of 50mm
Both sides of forms shall be fixed with
bolts. Contractor to sublimit formwork
design for approval whichever is
appropriate;
a. To grade beam m2 16.00 15.04

structural drawing. Price includes
cutting, bending, placing in position and
tying wires.
Excuted Quantity
Contract Previous
QTY. QTY
a) dia. 8mm deformed bar kg 157.00 57.35
b) dia. 10mm deformed bar kg 17.00 15.80
c) dia. 12mm deformed bar kg 100.00 71.11
d) dia. 14mm deformed bar kg 75.00 53.72
3.1 500mm thick hard trachytic or

equivalent stone masonry foundation
wall bedded in cement sand mortar mix
(1:3)
m3 14.00 5.69
3.2 Ditto, but for the part exposed above

ground and one side left for pointing well
dressed.
m3 5.00 1.87
B. SUPER-STRUCTURE
1. CONCRETE WORKS

vibrated around rod reinforcement bars.
(formwork & reinforcement bars are
(OPC)"
a. In elevation column m3 1.00 0.48
b. In top tie beams m3 2.00 1.22

Excuted Quantity
Contract Previous
QTY. QTY
c. In copping beam m3 1.00

a. To top tie beams m2 16.00 16.20

concrete.
a. To elevation columns m2 15.00 9.60

tying wires.
b) dia. 8mm deformed bar kg 107.00 85.87
c) dia. 10mm deformed bar kg 7.00 0.00
d) dia. 12mm deformed bar kg 117.00 95.98
2. BLOCK WORK
Excuted Quantity
Contract Previous
QTY. QTY
type Class-C with 28 days minimum
crushing strength of 18kg/cm2, bedded in
cement mortar (1:3) mix, both sides left
for plastering. Price includes 26mm iron
bars laid horizontally every other course
(spacing 400mm c/c).
m2 51.00

WORK
3.1 Roof cover in Pre-painted EGA 300,

0.5mm thick fixed to RHS purlins with
standard hooks and washers. Roof cover
measured in horizontal projection. Price
includes ridge cover and two coats of
anti-rust paint.
m 29.00 0.00
horizontal projection)
m 29.00 27.04

length of 1000mm welded at joint
provided 2% slope towards down pipe
and Price includes painting of two coats
of antirust and one coat of metal paint.
m 5.00

includes painting of two coats of antirust
and one coat of metal paint.
m 16.00
Excuted Quantity
Contract Previous
QTY. QTY
m 16.00
4.1
Supply and fix 300x25mm zigba wood
fascia board price include three coats of
oil paint. m 5.00
5. METAL WORK
Metal window and doors made of

38x1.5mm LTZ profiles shown on the
drawings, price include approved quality
locks and all iron mongery works, two
coats of anti rust, two coats of synthetic
paint, 1mm thick ribbed sheet and door
stopper. All according to detail Arch.
drawings.
5.1 W1 size 5000X600mm No 4.00 4.00
METAL DOORS
5.2 WD1 size 1500x2700mm No 1.00

Excuted Quantity
Contract Previous
QTY. QTY
Supply and erect steel roof structure all
as shown on the detail drawing. Apply
two coats of antirust paint. Price
includes all necessary preparation work
such as cleaning, wire brushing and
finally two coats of anti-rust paint.
6.1 Upper, lower, vertical & horizontal

chords as specified on the drawing.
RHS size: 40 x 40 x 2.5mm kg 70.00 65.01
RHS size: 30 x 30 x 2.5mm kg 32.00 35.97
6.2 Lattice purlin
RHS size: 25 x 25 x 2.5mm kg 110.00 96.66
RHS size: 20 x 20 x 2mm kg 38.00 21.29

6.3 100x200x5mm steel plate welded to
truss and fixed to anchor bolts as shown
on the drawing.
No. 8 4

300mm No. 8 8
VERSTY COMMUNITY SCHOOL
B GENERATOR ROOM
AT MEKELLE
SUMMARY
10,074.81 - 10,074.81
18,048.35 - 18,048.35
9,358.92 - 9,358.92
37,482.09 - 37,482.09
16,018.59 - 16,018.59
- - -
9,220.64 - 9,220.64
- -
18,000.00 - 18,000.00
13,012.24 - 13,012.24
- - -
- - -
- - -
- - -
- - -
56,251.47 - 56,251.47
93,733.55 - 93,733.55
Current Todate Previous Current Todate
QTY QTY Rate Amount Amount AMOUNT
16.17 104.00 1,681.72 - 1,681.72

- - 0.00
3.78 156.00 588.93 - 588.93

- - 0.00
- 400.00 - - 0.00
- - 0.00
5.57 104.00 579.57 - 579.57

- - 0.00
- 273.00 - - 0.00
- - 0.00
- 81.00 - - 0.00
- - - 0.00
18.79 198.00 3,719.71 - 3,719.71

25.52 48.00 1,224.88 - 1,224.88
20.00 114.00 2,280.00 - 2,280.00
- 10,074.81 - 10,074.81
-
-
-
-
-
-
1.96 75.00 147.00 - 147.00
- - - 0.00
8.20 75.00 615.00 - 615.00
- - - 0.00
20.00 75.00 1,500.00 - 1,500.00
-
- - - 0.00
- - - 0.00
0.36 2,539.00 914.04 - 914.04
- - - 0.00
0.18 2,539.00 446.86 - 446.86
- - - 0.00
1.50 2,539.00 3,818.66 - 3,818.66
- - - 0.00
- - - 0.00
- 199.90 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
2.40 166.00 398.40 - 398.40
- - - 0.00
- - - 0.00
- - - 0.00
3.52 166.00 584.32 - 584.32
- - - 0.00
- - - 0.00
15.04 166.00 2,496.64 - 2,496.64
- - - 0.00
- - - 0.00
- - - 0.00
57.35 36.00 2,064.74 - 2,064.74
- - - 0.00
15.80 36.00 568.63 - 568.63
- - - 0.00
71.11 36.00 2,560.00 - 2,560.00
- - - 0.00
53.72 36.00 1,934.06 - 1,934.06
- - - 0.00
- 18,048.35 - 18,048.35
-
-
-
5.69 1,233.00 7,013.30 - 7,013.30

- - - 0.00
1.87 1,253.00 2,345.62 - 2,345.62

- - - 0.00
- 9,358.92 - 9,358.92
-
-
-
-
-
-
-
0.48 2,539.00 1,218.72 - 1,218.72
- - - 0.00
1.22 2,539.00 3,107.74 - 3,107.74
- - - 0.00
- 2,539.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
16.20 208.00 3,369.60 - 3,369.60
- - - 0.00
- 208.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
9.60 185.00 1,776.00 - 1,776.00
- - - 0.00
- - - 0.00
- - - 0.00
- 36.00 - - 0.00
- - - 0.00
85.87 36.00 3,091.43 - 3,091.43
- - - 0.00
- 36.00 - - 0.00
- - - 0.00
95.98 36.00 3,455.10 - 3,455.10
- - - 0.00
- 36.00 - - 0.00
-
- 16,018.59 - 16,018.59
-
-
-
- 466.00 - - 0.00
-
- - - -
-
-
-
- - 375.00 - - 0.00
27.04 341.00 9,220.64 - 9,220.64
- 259.00 - - 0.00
-
- 112.00 - - 0.00
-
- 112.00 - - 0.00
- 752.00 - - 0.00
-
- 9,220.64 - 9,220.64
-
-
-
125.00 - - 0.00
-
- - - -
-
-
-
-
-
-
4.00 4,500.00 18,000.00 - 18,000.00
-
-
-
- 6,747.00 - - 0.00
-
- 18,000.00 - 18,000.00
-
-
-
-
-
-
-
65.01 56.00 3,640.69 - 3,640.69
-
35.97 56.00 2,014.41 - 2,014.41
-
-
-
96.66 56.00 5,413.05 - 5,413.05
-
21.29 56.00 1,192.09 - 1,192.09
4.00 66.00 264.00 - 264.00

-
8.00 61.00 488.00 - 488.00

-
- 13,012.24 - 13,012.24
Project:- MUBP86 Takeoff No
Location:-AYNALEM Block:- B7-b
Client:- MEKELLE UNIVERSTY
No L*W*D QTY Description No L*W*D QTY
3. ROOFING

5.20
5.20 27.04 M2
27.04 M2 Total
5. METAL WORK

drawings
5.1. METAL LOUVER WINDOWS
On Axis 1 & 2
2 W1 size 5000X600mm
2 4.00 No.
4.00 No. Total item 5.1
Takeoff No 1
Block:- B7-b
Page No:- 1
Description
B6-2A TOILET
AT MEKELLE
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK.. BIRR
2 CONCRETE WORK..... BIRR
3 MASONRY WORK.... BIRR
SUB TOTAL A. BIRR
B-SUPER STRUCTURE
1 CONCRETE WORK..... BIRR
2 BLOCK WORK........ BIRR
3 ROOFING..... BIRR
4 CARPENTRY AND JOINERY.. BIRR
5 METAL WORK.. BIRR
7 FINISHING WORK.. BIRR
8 PAINTING.. BIRR
9 GLAZING.. BIRR
10 ELECTRICAL INSTALLATION.. BIRR
11 SANITARY INSTALLATION.. BIRR
SUB TOTAL B. BIRR
TOTAL A+B. BIRR

A. SUB STRUCTURE
1.1 Bulk excavation in ordinary soil not exceeding 1500mm from NGL. m3
Excavate in ordinary soil for isolated footing to a depth exceeding
1.2 1500mm but not exceeding 3000mm from reduced level. m3
Excavate in weathered rock for isolated footing to a depth exceeding
1.3 1500mm but not exceeding 3000mm from reduced level. m3
Excavate for trench foundation in ordinary soil to a depth not exceeding
1.4 1500mm from stripped level. m3
Fill around trench, isoleted foundation and under hardcore to maintain
the desired level with selected borrowed material and compact in layers
1.5 not exceeding 200mm. m3
1.6 Cart away surplus excavated material to a distance not exceeding 2kms. m3
250mm. thick sound basaltic or equivalent stone hard-core finished and
1.7 blinded with crushed stone. m
Total to Summary..Birr
2. CONCRETE WORK
cement content of 150Kg/m3under:
a. Footing pads m
b. Under grade beam m
c. Under stone masonry wall m
d. Under ground floor Slab m
into formworks and vibrated around rod reinforcement
a. In isolated footing pads m3
b. In foundation column m3
c. In grade beam m3
d. Styrophome expansion join ml
2.3 Reinforced concrete in class C-15 only 280 kg cement/m3 of concrete:
In ground floor slab (10cm thick) m
2.4 Provide, cut and fix in position sawn Zigba wood
or metal panel form work:
a. To isolated footing pad m
b. To foundation column m
c. To grade beam m
position & tying wires.
Diameter 6mm deformed bars Kg
Total to Summary...Birr
3. MASONRY WORK
peripheral foundation wall to a depth of 50cm bed
ded in cement mortar 1:3 below natural ground level. m
3.2 500 mm thick hard trachytic or equivalent stone m
peripheral foundation wall to a depth of 100cm bed
ded in cement mortar 1:3 above natural ground level.
Total to Summary.Birr
B. SUPER STRUCTURE
1. CONCRETE WORK
a. In elevation column m
b. In intermediate and top tie beams m
Zigba wood form work
a. To elevation column m
b. To intermediate and top tie beams m
Price includes cutting, bending, placing in position & tying wires.
Total to Summary....Birr
2. BLOCK WORK
200mm thick hollow concrete block wall of type Class-C with 28 days
minimum crushing strength of 18kg/cm2, bedded in cement mortar
(1:3) mix, both sides left for plastering. Price includes 26mm iron bars
2.1 laid horizontally every other course (spacing 400mm c/c). m
2.2 Ditto but 100mm thick HCB block. m
Roof3.cover
ROOFING
in G-28 roofing including roof ridge cover fixed to zigba
wood purlins at c/c 90cms (roof cover measured in horizontal projection
3.1 purlin m/s) m
G-28 G.I.S roof gutter with development length of 1000mm welded at

joint provided 2% slope towards down pipe and Price includes painting
3.2 of two coats of antirust and one coat of metal paint. ml
G28 flat metal sheet flashing with development length of 330mm and
Price includes painting of two coats of antirust and one coat of metal
3.3 paint. m
G28 flat metal sheet copping with development length of 330mm and
Price includes painting of two coats of antirust and one coat of metal
3.4 paint. m
Supply and fix 8 mm thick ribbed sheet eave soffit ceilings. Price
include 40 x 50 mm zigba wood battens with c/c spacing of 600 mm
both ways, corner list and all other necessary accessories to complete
3.5 the work. m
3.6 Dia 110mm PVC down pipe. m
Total to SummaryBirr
Carpentry
Supply and fix 8 mm thick chip wood ceilings. Price include 40 x 50 mm
zigba wood battens with c/c spacing of 600 mm both ways, corner list
4.1 and all other necessary accessories to complete the work. m
Supply and fix 300x25mm zigba wood fascia board price include three
4.2 coats of oil paint. ml
Supply and fix PVC approved quality doors all according to
manufacturer instruction. Price shall include ASSA or equivalent (Knob
type for toilet doors) safety locks, hinges, and other necessary
4.3 accessories.
a. Size - 700x2700mm [Toilets] pcs
4.4 Eucalyptus wood upper & lower members.Dia.100mm. ml
4.5 Eucalyptus wood vertical & diagonal members Dia.80mm. ml
4.6 Sawn Zigba wood roof purlins40x50mm placed at c/c 900mm. ml
5. METAL WORK
Metal window and doors made of 38x1.5mm LTZ profiles shown on the
drawings, price include approved quality locks and all iron mongery
works, two coats of anti rust, two coats of synthetic paint, 1mm thick
ribbed sheet and door stopper. All according to detail Arch. drawings.
5.1 WINDOWS
Supply & fix insect screen for open windows. Price shall include all
supporting accessories.
Size2500x 900 mm pcs
5.2 DOORS
Size 1000mmx2500mm pcs
7. FINISHING WORK
Finishing work shall include all surface pre-cleaning, Preparation and
application of the finish, polishing and cleaning at the end of finished
work.
Apply three coats of plaster in cement mortar mix 1:3 up to fine finish
to internal wall, beams and columns surface. Mortar for fine finish
shall be cement-fine sand 1:2. Provide grooves recessed by 5mm
7.1.1 between beams and walls, columns and walls. m
7.1.3 Ditto item 7.1.2 but two coats to receive ceramic wall tile. m
Apply two coats of external wall plaster in cement mortar mix 1:3 and
one coat of tyrolean rendering in cement mortar mix 1:2. Provide
grooves recessed by 5mm between beams and walls, columns and
7.1.4 walls. m
20mm thick terrazzo floor tiles on and including 30mm cement sand
7.2.4 screed (1:3) mix price including grinding and polishing. m
7.2.5 100mm high terrazzo tile skirting stuck to wall with cement mortar (1:3) ml
Marble thread and risers including cement mortar and joined in cement
mortar mix of 1:3 to
Window Sill
Marble window cill on and including cement mortar bed jointed in
7.2.8 cement mortar mix of 1:3.
Size 280 x 30mm ml
Door Threshold
Marble door thresholds on and including cement mortar bed jointed in
7.2.9 cement mortar mix of 1:3
Size 200 x 20mm ml
Supply 300x200x6mm glazed ceramic wall tile to a height of 1800mm

7.2.10 with cement mortar backing and joints grouted in white cement. m
1000mm wide well dressed stone pavement bedded on 150mm thick
quarry waste and joints pointed in cement mortar (1:3) mix around the
7.2.11 building. m
Supply and lay semi-circular open precast concrete open channel on

50mm thick sand bedding. Unit price shall include flat stone/concrete
topping, provision of metal grating at inlet to manhole,excavation of
7.2.12 the trench and cartaway. Ditch dia.: 1/2 300 mm ml
8. Painting
Prepare the surface and apply three coats of plastic emulsion paint of
8.1 chosen type and color to:
a. Internal wall, columns and beam side surface m

b. Ditto but to external wall surface m
8.2 c. Ditto but to chipwood ceiling. m
9. Glazing
Supply and properly fix glass free from any defects to doors and
9.1 windows. Use proper putty and adequately packed.
a. 4mm thick clear glass m

1 Light Points
Flush mounted light points fed through PVC insulated conductors of

2x2.5mm2 inside PVC conduits of 16mm diameter, including junction
1.1 boxes with covers and insulating screw cap connectors, complete No
2 Extra Over Light Points for Flush Mounted Switches
2.1 Flush mounting single switch No
2.2 Flush mounting double switch No
3 Lighting fitting
Connected and tested including lamps and accessories complete, all as

specified or described in lighting fittings schedule and as shown on the
drawings.
NOTE
cost estimation,
3.1 Lighting fittings and lamps complete NO
Type 4 NO
Type 5.1 NO
11. SANITARY INSTALLATION

1 Sanitary equipment ( fixtures )
All fixtures which differs from that specified below is subject to the
owner's approval, based on samples,catalogues and brochures
presented by the contractor.Unit Price shall include all the necessary
fixing brackets or hooks and all assistnace civil works such as chiselling
of walls, floors,beams and etc.Installation shall include all fixitures and
accessories quality and as per the technical specification and
manufacturies requiement.
1.1 Hand Wash Basins

White Vitreous China Standard white hand Wash basin with opening of
dia. 16mm for faucet access to acceptable standard with a pair of white
painted cast iron screw to wall brackets, 32mm slotted basin waste &
overflow, chromium plated basin chain & rubber plug, complete with
fixing devices.
Supply ,fix, test & commission hand wash basins made of White
Vitreous China Standard white hand Wash basin with opening of dia.
16mm for faucet access to acceptable standard with a pair of white
painted cast iron screw to wall brackets, 32mm slotted basin waste &
overflow, chromium plated basin chain & rubber plug, complete with
fixing devices, Complete with plug , P-smell trap with connection pipes
and all other necessary accessories .
i)Hand wash basin with mixing unit

a)Hand wash basin
Type:R.A.K Ceramics or equivalent
Model: LIWA
Size:635mmx530xmmx865mm
Colour:as per the architects preferance No
a) Mixing Unit/cold only/

Type:Eurobath(CHELSEA) or equivalent
Model:Mono Basin Single Lever Mixer
Colour:as per the architects preferance No
1.2 Accessories
a) Supply and fix crystal glass mirrors for hand wash basins with copper
back protection, size 500/400 mm including chrome plated brass
mirror clips with chrome plated screws. Price shall also include
approved quality shelves. No
b) Supply and fix soap holder made of white vitreous china for
handwash basins , Complete with the necessary fixing and other
accessories (For location or place for fixing refer to architectural
schedule drawing or consult the architect)
Type : R.A.K. Ceramics or equivalent

Model : orient accessories built in medium soap holder
Size : 185X95mm No
2 Water supply piping & valves

Supply, install, test disinfect and commission domestic water supply
G.S.P, including pipe fittings, supports anchors, insulation (where
necessary) and cutting and making of chases on walls ( where
necessary) and necessary accessories, all as per the manufacturer's
instruction and shown on the drawing.
Galvanised mild steel pipes and fittings shall comply with BS1387 Class
B or "Medium Grade" or PN-10. Threading for screwed and socketed
joints shall be in accordance with the requirements of BS21. Joints
shall be made with an approved pipe jointing compound in accordance
with the manufacturer's instructions. Red lead compounds shall not be
used. Joints in underground piping shall be coated with bitumen or
other approved composition.
2.1 Cold Water Piping
a) dia.15mm Pipe ml
b) dia. 20 " " ml
Supply, fix, test, and commission angle service valves on the cold & hot
water supply pipes before sanitary appliances including appliances
2.2 including all accessories, as shown on the drawings.
a) dia.15mm No
Ditto item number 2.3, but stop valves for isolation

2.3 of branch pipes.
c) dia.20mm No
3 Waste & storm water & vent pipes and accessories

All domestic waste, vent and storm water pipe lines shall be uPVC pipes
and shall be provided with a slope of 2% or as indicated on the
drawings towards the the outlet. All uPVC pipes and necessary fittings
shall be standard quality and be free from damage during storage,
construction and etc. Unit price shall include all the necessary
assistance civil works, such as excavation cartaway, fixing or hanging to
walls, beams or slabs. etc., necessary fittings such as bends, Y, T, etc.
Storm water uPVC pipes shall resist the external temperature and the
quality shall meet the purpose.
3.1 Pipes shall be uniform in colour, density and other physical, properties.
uPVC pipes to be PN-4 with minimum thickness of 3.2mm for dia.
160mm, 2.2mm for dia. 110mm, 1.8mm for dia. 75mm and 1.8mm for
dia. 50mm pipes. Dia. 110mm Elbow, Y, Tee & Reducers to be PN-4 with
minimum thickness of 3.3mm and Dia. 50 & 75 Elbow, Y, Tee & Reducer
to be PN-4 with minimum thickness of 2.7mm.
All fittings to have double ring non stopper socket system.
" 80 " ml
Supply and fix approved quality screw type floor clean outs on the
waste water drainage line as where shown on the drawing. Price shall
3.2 include all the necessary gasket and conecting pieces.
Dia. 80 mm No
ADING PLC
SCHOOL
Amount
0 16,927.79
0 33,191.57
0 13,772.61
0 63,891.97
0 23,949.45
0 28,066.25
0 13,734.00
0 -
0 -
0 18,176.18
0 -
0 -
0 -
0 -
0 83,925.88
0 147,817.86
Contract Executed
QTY. QTY. Rate Amount
47 42.48 55.0 2,336.40
11 4.28 75.0 321.00
6 410.0 -
3 4.03 61.0 245.83
82 37.54 156.0 5,856.71

65 50.79 85.0 4,317.15
27 26.928 143.0 3,850.70

16,927.79
-
-
4 2.94 75.0 220.50

1 1.19 75.0 89.25
11 12.12 75.0 909.00
27 26.928 75.0 2,019.60
-
-
1 0.54 2539.0 1,371.06

1 0.26 2539.0 660.14
3 2.13 2539.0 5,408.07
30 29.44 70.0 2,060.80
-
27 26.928 199.9 5,382.91
-
5 3.60 166.0 597.60

15 5.07 166.0 841.62
22 21.19 166 3,517.54
-
-
0 -
322 79.12 36.0 2,848.27
39 23.69 36.0 852.94
179 102.78 36.0 3,700.23
108 75.33 36.0 2,712.05
33,191.57
-
-
9 11.17 1233.0 13,772.61
2 1253.0 -
13,772.61
-
-
-
2 0.69 2539.0 1,751.91

3 1.60 2539.0 4,062.40
-
18 13.74 185.0 2,541.90

30 20.99 208.0 4,365.92
-
162 118.03 36.0 4,249.08

51 36.0 -
199 120.93 36.0 4,353.48
120 72.91 36.0 2,624.76
23,949.45
-
71 60.23 466 28,066.25

24 326 -
28,066.25
-
65 36.62 375 13,734.00

-
15 348 -
-
20 135 -
-
20 125 -
-
26 288 -
-
22 223 -
-
13,734.00
-
-
-
27 288 -
-
15 168 -
-
-
8 2835 -
-
113 40 -
-
78 40 -
-
89 47 -
-
-
-
-
-
-
-
-
-
-
4 2475 -
-
-
-
-
2 2750 -
-
-
-
-
-
-
-
-
137 70.92 137 9,716.04
-
7 105 -
-
82 54.94 154 8,460.14

-
-
-
26 456 -
-
49 85 -
-
-
-
-
-
-
9 626 -
-
-
-
-
2 487 -
-
7 732 -
-
28 475 -
-
36 274 -
-
18,176.18
-
-
-
-
-
137 36 -
-
82 40 -
-
27 40 -
-
-
-
-
-
-
-
1 403 -
-
-
-
-
-
-
-
-
9 312 -
-
-
-
1 406 -
-
2 442 -
-
-
-
-
-
-
-
-
-
-
-
-
9 2000 -
-
7 2000 -
2 2000 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
6 6732 -
-
-
-
-
6 650 -
-
-
-
-
6 1699 -
-
-
-
-
-
6 522 -
-
-
-
-
-
-
-
4 107 -
-
10 112 -
-
-
-
6 338 -
-
-
-
1 449 -
-
-
-
-
-
-
-
-
14 90 -
-
-
-
2 450 -
-
B6-2B TOILET
AT MEKELLE
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK.BIRR
2 CONCRETE WORK..
BIRR
3 MASONRY WORK... BIRR
SUB TOTAL A. BIRR
B-SUPER STRUCTURE
1 CONCRETE WORK..
BIRR
2 BLOCK WORK....
BIRR
3 ROOFING.
BIRR
4 CARPENTRY AND JOINERY. BIRR
5 METAL WORK.
BIRR
7 FINISHING WORK. BIRR
8 PAINTING.BIRR
9 GLAZING. BIRR
10 ELECTRICAL INSTALLATION. BIRR
11 SANITARY INSTALLATION. BIRR
SUB TOTAL B. BIRR
TOTAL A+B. BIRR

Contract Executed
ITEM DESCRIPTION UNIT QTY. QTY.
A. SUB STRUCTURE
1.1 1500mm from NGL. m3 47 32.09
Excavate in ordinary soil for isolated footing to a
1.2 3000mm from reduced level. m3 11 4.43
Excavate in weathered rock for isolated footing to a
1.3 3000mm from reduced level. m3 6
Excavate for trench foundation in ordinary soil to a
1.4 depth not exceeding 1500mm from stripped level. m3 3 5.24
Fill around trench, isoleted foundation and under
1.5 not exceeding 200mm. m3 82 28.97
Cart away surplus excavated material to a distance
1.6 not exceeding 2kms. m3 65 41.76
250mm. thick sound basaltic or equivalent stone
1.7 hard-core finished and blinded with crushed stone. m 27 26.93
2. CONCRETE
50mm WORK
thick lean concrete in C-5 with minimum
2.1 cement
content of 150Kg/m3under:
a. Footing pads m 4 2.94
b. Under grade beam m 1 1.19
c. Under stone masonry wall m 11 12.91
d. Under ground floor Slab m 27 26.93
150mm cube crushing strength of 25MPa), cast into form
works and vibrated around rod reinforcement bars.(
formwork & reinforcement bars are measured separately.)
in: "Type of cement to be ordinary Portland cement (OPC)"
a. In isolated footing pads m3 1 0.54
b. In foundation column m3 1 0.22
c. In grade beam m3 3 2.13
d. Styrophome expansion join ml 30 29.44
2.3 Reinforced concrete in class C-15 only
280 kg cement/m3 of concrete:
In ground floor slab (10cm thick) m 27 26.93
metal panel form work:
a. To isolated footTog pad m 5 3.60
b. To foundation column m 15 4.31
c. To grade beam m 22 24.68
position & tying wires.
Diameter 6mm deformed bars Kg 0
Diameter 8mm deformed bars Kg 322 77.46
3. MASONRY WORK
3.1 500 mm thick hard trachytic or equivalent stone per m 9 9.98
3.2 500 mm thick hard trachytic or equivalent stone per m 2
B. SUPER STRUCTURE
1. CONCRETE WORK
and vibrated around rod reinforcement bars. (formwork
& reinforcement bars are measured separately.) in:
"Type of cement to be ordinary Portland cement (OPC)"
a. In elevation column m 2 0.69
b. In intermediate and top tie beams m 3 1.60
a. To elevation column m 18 13.74
b. To intermediate and top tie beams m 30 20.99
Price includes cutting, bending, placing in position
& tying wires.
Diameter 10mm deformed bars Kg 51
2. BLOCK WORK
2.1 200mm thick hollow concrete block wall of type Class m 71 60.23
2.2 Ditto but 100mm thick HCB block. m 24
3. ROOFING

cover fixed to zigba wood purlins at c/c 90cms (roof
3.1 cover measured in horizontal projection purlin m/s) m 65 36.62

3.2 of antirust and one coat of metal paint. ml 15
G28 flat metal sheet flashing with development

3.3 coats of antirust and one coat of metal paint. m 20
G28 flat metal sheet copping with development
3.4 coats of antirust and one coat of metal paint. m 20
Supply and fix 8 mm thick ribbed sheet eave soffit
corner list and all other necessary accessories to
3.5 complete the work. m 26
3.6 Dia 110mm PVC down pipe. m 22
Carpentry
4.1 Supply and fix 8 mm thick chip wood ceilings. Price m 27
4.2 Supply and fix 300x25mm zigba wood fascia board pric
ml 15

according to manufacturer instruction. Price shall
include ASSA or equivalent (Knob type for toilet
doors) safety locks, hinges, and other necessary
4.3 accessories.
a. Size - 700x2700mm [Toilets] pcs 8
4.4 Eucalyptus wood upper & lower members.Dia.100mm

ml 113
4.5 Eucalyptus wood vertical & diagonal members Dia. ml 78
4.6 Sawn Zigba wood roof purlins40x50mm placed at c/ ml 89
5. METAL WORK

5.1 WINDOWS
Supply & fix insect screen for open windows. Price
shall include all supporting accessories.
Size2500x 900 mm pcs 4
5.2 DOORS
Size 1000mmx2500mm pcs 2

7. FINISHING WORK

polishing and cleaning at the end of finished work.
Apply three coats of plaster in cement mortar mix

1:3 up to fine finish to internal wall, beams and
columns surface. Mortar for fine finish shall be
cement-fine sand 1:2. Provide grooves recessed by
7.1.1 5mm between beams and walls, columns and walls. m 137 70.92
Ditto item 7.1.2 but two coats to receive ceramic

7.1.3 wall tile. m 7
Apply two coats of external wall plaster in cement
in cement mortar mix 1:2. Provide grooves
recessed by 5mm between beams and walls,
7.1.4 columns and walls. m 82 54.94
20mm thick terrazzo floor tiles on and including

30mm cement sand screed (1:3) mix price including
7.2.4 grinding and polishing. m 26
100mm high terrazzo tile skirting stuck to wall with

7.2.5 cement mortar (1:3)mix. ml 49
Marble thread and risers including cement mortar

and joined in cement mortar mix of 1:3 to
Window Sill
Marble window cill on and including cement mortar
7.2.8 bed jointed in cement mortar mix of 1:3.
Size 280 x 30mm ml 9
Door Threshold
Marble door thresholds on and including cement
7.2.9 mortar bed jointed in cement mortar mix of 1:3
Supply 300x200x6mm glazed ceramic wall tile to a

height of 1800mm with cement mortar backing and
7.2.10 joints grouted in white cement. m 7
1000mm wide well dressed stone pavement bedded
7.2.11 cement mortar (1:3) mix around the building. m 28
Supply and lay semi-circular open precast concrete
manhole,excavation of the trench and cartaway.
7.2.12 Ditch dia.: 1/2 300 mm ml 36
8. Painting
Prepare the surface and apply three coats of

8.1 plastic emulsion paint of chosen type and color to:
a. Internal wall, columns and beam side surface m 137
b. Ditto but to external wall surface m 82
8.2 c. Ditto but to chipwood ceiling. m 27
9. Glazing
Supply and properly fix glass free from any defects

to doors and windows. Use proper putty and
9.1 adequately packed.
a. 4mm thick clear glass m 1

1 Light Points
1.1 Flush mounted light points fed through PVC insulated conductors
No of 2x2.5mm
9 2
inside PVC
2 Extra Over Light Points for Flush Mounted Switches
2.1 Flush mounting single switch No 1
2.2 Flush mounting double switch No 2
3 Lighting fitting
Connected and tested including lamps and accessories complete, all as specified or descri
NOTE
cost estimation,
3.1 Lighting fittings and lamps complete NO 9
Type 4 NO 7
Type 5.1 NO 2
11. SANITARY INSTALLATION

1 Sanitary equipment ( fixtures )
All fixtures which differs from that specified below

is subject to the owner's approval, based on
samples,catalogues and brochures presented by
the contractor.Unit Price shall include all the
necessary fixing brackets or hooks and all
assistnace civil works such as chiselling of walls,
floors,beams and etc.Installation shall include all
fixitures and accessories quality and as per the
technical specification and manufacturies
requiement.
1.1 Hand Wash Basins
White Vitreous China Standard white hand Wash

basin with opening of dia. 16mm for faucet access
to acceptable standard with a pair of white painted
cast iron screw to wall brackets, 32mm slotted
basin waste & overflow, chromium plated basin
chain & rubber plug, complete with fixing devices.
Supply ,fix, test & commission hand wash basins

made of White Vitreous China Standard white hand
Wash basin with opening of dia. 16mm for faucet
access to acceptable standard with a pair of white
painted cast iron screw to wall brackets, 32mm
slotted basin waste & overflow, chromium plated
basin chain & rubber plug, complete with fixing
devices, Complete with plug , P-smell trap with
connection pipes and all other necessary
accessories .
i)Hand wash basin with mixing unit

a)Hand wash basin
Type:R.A.K Ceramics or equivalent
Model: LIWA
Size:635mmx530xmmx865mm
Colour:as per the architects preferance No 6
a) Mixing Unit/cold only/

Type:Eurobath(CHELSEA) or equivalent
Model:Mono Basin Single Lever Mixer
Colour:as per the architects preferance No 6
1.2 Accessories
a) Supply and fix crystal glass mirrors for hand

wash basins with copper back protection, size
500/400 mm including chrome plated brass mirror
clips with chrome plated screws. Price shall also
include approved quality shelves. No 6
b) Supply and fix soap holder made of white vitreous china for handwash basins , Comple
Type : : R.A.K.
Model orient Ceramics or built
accessories equivalent
in medium soap
holder
Size : 185X95mm No 6
2 Water supply piping & valves
Supply, install, test disinfect and commission domestic water supply G.S.P, including pipe
Galvanised mild steel pipes and fittings shall comply with BS1387 Class B or "Medium Gra
2.1 Cold Water Piping
a) dia.15mm Pipe ml 4
b) dia. 20 " " ml 10
2.2 Supply, fix, test, and commission angle service valves on the cold & hot water supply pipe
a) dia.15mm No 6
Ditto item number 2.3, but stop valves for isolation

2.3 of branch pipes.
c) dia.20mm No 1
3 Waste & storm water & vent pipes and accessories

All domestic waste, vent and storm water pipe lines shall be uPVC pipes and shall be prov
3.1 Pipes shall be uniform in colour, density and other physical, properties.
uPVC pipes to be PN-4 with minimum thickness of 3.2mm for dia. 160mm, 2.2mm for dia.
All fittings to have double ring non stopper socket system.
" 80 " ml 14
Supply and fix approved quality screw type floor

clean outs on the waste water drainage line as
where shown on the drawing. Price shall include all
3.2 the necessary gasket and conecting pieces.
Dia. 80 mm No 2
PLC
Amount
0 14,336.93
0 33,419.70
0 12,305.34
0 60,061.98
0 23,579.73
0 28,066.25
0 13,734.00
0 -
0 -
0 18,176.18
0 -
0 -
0 -
0 -
0 83,556.16
0 143,618.14
Rate Amount
55.00 1,764.95
75.00 332.25
410.00 -
61.00 319.64
156.00 4,519.79
85.00 3,549.60
143.00 3,850.70
14,336.93
-
-
75.00 220.50
75.00 89.25
75.00 968.25
75.00 2,019.60
-
2,539.00 1,371.06
2,539.00 558.58
2,539.00 5,408.07
70.00 2,060.80
-
-
199.90 5,382.91
-
166.00 597.60
166.00 715.46
166.00 4,096.88
-
-
36.00 2,788.54
36.00 852.94
36.00 3,577.22
36.00 2,712.05
33,419.70
-
1,233.00 12,305.34
1,253.00 -
12,305.34
-
-
-
2,539.00 1,751.91
2,539.00 4,062.40
-
185.00 2,541.90
208.00 4,365.92
-
36.00 3,879.36
36.00 -
36.00 4,353.48
36.00 2,624.76
23,579.73
-
466.00 28,066.25
-
326.00 -
-
28,066.25
-
-
-
375.00 13,734.00
-
348.00 -
-
135.00 -
-
125.00 -
-
288.00 -
-
223.00 -
-
13,734.00
-
-
-
288.00 -
-
168.00 -
-
-
2,835.00 -
-
40.00 -
-
40.00 -
-
47.00 -
-
-
-
-
-
-
-
-
-
-
2,475.00 -
-
-
-
-
2,750.00 -
-
-
-
-
-
-
-
-
137.00 9,716.04
-
105.00 -
-
154.00 8,460.14
-
-
-
456.00 -
-
85.00 -
-
-
-
-
-
-
626.00 -
-
-
-
-
487.00 -
-
732.00 -
-
475.00 -
-
274.00 -
-
18,176.18
-
-
-
-
-
36.00 -
-
40.00 -
-
40.00 -
-
-
-
-
-
-
-
403.00 -
-
-
-
-
-
-
-
-
312 -
-
-
-
406 -
-
442 -
-
-
-
specified or described -
-
-
-
-
-
-
-
-
2000 -
-
2000 -
2000 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
6732 -
-
-
-
-
650 -
-
-
-
-
1699 -
-
ash basins , Complete with the necessary fixing and other accessories (For location or place for fixing refer to
-
-
-
-
522 -
-
-
-
S.P, including pipe fi -
s B or "Medium Grade -
-
-
-
107 -
-
112 -
-
t water supply pipes be -
-
338 -
-
-
-
449 -
-
-
s and shall be provided -
-
-
m, 2.2mm for dia. 11 -
-
-
90 -
-
-
-
450.00 -
-
LOCATION: AYNALEM
A) SUB STRUCTURE
L=5.86+0.5+1.0=7.36m
7.36 L=6.9+0.2+1=8.10m 1 5.5
8.1 59.62 m2 6.1
L=5.86+0.5+1.0=7.36m
7.36 L=6.9+0.2+1=8.10m 1 2.2
8.1 Bulk avg=0.9m 0.6
0.9 53.65 m3 1.34 1.78
ddt
3.28 46.41
0.3
1.195 (1.18) m3
52.47 m3 total
soil for isolated footing 2 7.36
to a depth exceeding 0.90
1500mm but not 0.90 11.92
exceeding 3000mm from
reduced level.
4F1 2 4.36
4 1.50 Davg =0.59m 0.90
1.50 0.90 7.06
0.458 4.12 m3 total
3.28
0.9 (0.89)
1.2) pit
4.12 m3 68.38
lean concrete
0.24 m3
concrete pad
m3
foundation column
17.88
3.88 m3 sub total
53.65
4.12
75.65
LOCATION: AYNALEM
03) Concrete work
In situ concrete
a) To footing pad
4 1.1 4F1
1.1 4.84 m2 total 4 0.2
1 3.01 on axis A 2.6 0.42
0.3 0.90 m2 total
c) Under stone 0.42
masonry wall
1 3.18 on axis A, L=7.2-0.2*2=6.8m
0.6 1.91 m2
1 1.8 1 0.20
0.6 1.08 m2 0.40
1 3.21 6.06 0.48
0.6 1.93 m2
1 5.66 on axis 1/A 1 0.20
0.6 3.40 m2 0.40
1 5.9 on axis B/1-2 7.26 0.58
0.6 3.54 m2
1 4.86 on axis 2/A-B 2 0.20
0.6 2.92 m2 0.30
14.78 m2 6.70 0.80
20.52 m2 total
1 0.20
1.03 m3 total 0.30
2.80 0.17
2 6.70 GB on axis A&B/1-2 0.30
0.40 1.30 0.08
0.20 1.07 m3
2 6.06 GB on axis A-B/1&2 2.11
0.20
0.40 0.97 m3
2 1.20
0.20
0.40 0.19 m3
1 3.01
0.20
0.40 0.24 m3
2.47 m3 total
LOCATION: AYNALEM
Form work
1 7.1 on axis B/1-2/ext. 0.4 4.96
1 0.4 2.84 m2 2 6.7
1 6.7 on axis B/1-2/int. 0.4 5.36
2 0.4 5.36 m2 2 6.7
1 3.89 on axis A/EXT. 0.2 2.68
1 0.4 1.56 m2
2 2.91 on axis A/int. 1 3.2
1 0.4 2.33 m2 0.4 1.28
1 0.4 1.28 m2 0.4 1.12
1 0.4 0.48 m2 0.4 1.12
0.4 2.86 m2 1 1.3
6.56 on axis 1/A-B int. 0.4 0.52
0.4 2.62 m2 1 1.1
6.06 on axis 2/A-B ext. 0.4 0.44
0.4 2.42 m2 1 1.1
5.66 on axis 2/A-B int. 0.2 0.22
0.4 2.26 m2 30.40
24.01 m2 TOTAL
4C2,P=0.2*4=0.8m
4 2.6
0.8 8.32 m2
8.32 m2 total
19) Beam & lintel

1 6.06
0.4 2.42 m2
0.4 2.26 m2
0.2 1.13 m2
1 7.26
0.4 2.90 m2
0.4 2.66 m2
0.2 1.33 m2
12.70 M2 SUB TOTAL

LOCATION: AYNALEM
3. MASONRY WORK
trachytic or equivalent 6.85
stone peripheral 2.7 18.50
of 50cm bedded in cement -0.7
mortar 1:3 below natural 3.91 (2.74)
1 7.1 on axisground level.
B/1-2, Davg=1.16m 5.66
1.16 2.7 15.28
0.5 4.12 m3 -0.7
1 5.06 on axis 2/A-B,Davg=1.16m 3.91 (2.74)
1.160 6.7
0.5 2.93 m3 2.7 18.09
1 6.26 on axis 1/A-B,Davg=1.16m -0.7
1.160 6.7 (4.69)
0.5 3.63 m3 6.9
1.160 -0.7
0.5 1.57 m3 3.68 (2.58)
1 0.9 Davg=1.16m 1
1.160 2.7 2.70
0.5 0.52 m3 -0.7
1 3.88 Davg=1.16m 2.7 (1.89)
1.160 58.57
0.5 2.25 m3
15.02 m3 total
trachytic or equivalent
stone peripheral
of 50cm bedded in cement
mortar 1:3 above natural
ground level.
1 7.1 on axis B/1-2 8.46

0.18 Davg=0.18m 7.1 60.07
0.5 0.64 m3 60.07
0.180
0.5 0.46 m3
0.180 Davg=1.16m
0.5 0.56 m3
0.180 Davg=1.16m
0.5 0.24 m3
1 0.9 Davg=1.16m
0.180
0.5 0.08 m3
1 3.88 Davg=1.16m
0.180
0.5 0.35 m3
2.33 m3 total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 01
DESCRIPTION
b) under hard core

L=5.46 W=6.1
Davg=1.34m
m3
L=2.21 W=0.6
Davg=1.34m
m3
m3 total

masonary
L=5.86+0.5+1.0=7.36m
Bulk avg=0.9m
m3
L=6.9+1+1=8.9m
Bulk avg=0.9m
m3
ddt ,L=3.28m
w=0.3m
m3
m3 sub total
M3 TOTAL a+b+c
7) Disposal
TOTAL EXCAVATION
1) site clearing
m3
m3
1.2) pit excavation
m3
m3 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 02
DESCRIPTION
Reinforced super
structure concrete
4C2
m3
m3 total
TB on axis 2/A-B
m3
m3
TB on axis A&B/1-2
m3
m3
m3
m3 total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 03
DESCRIPTION
m2
m2
m2
TB on axis TB3 EXT
m2
TB on axis TB3 INT
m2
m2
TB on axis TB4 ext
m2
TB on axis TB4 int
m2
m2 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 04
DESCRIPTION
5/Block work
Axis 1 b/n A-B
DDT
TW3
Axis 2 b/n A-B

DDT
TW4
Axis B b/n 1-2

DDT
TW1
Axis A b/n 1-2

DDT
TW2
Axis 1-2 b/n A-B
DDT
D1
M2 Total
6-Roofing work
Roof cover in G-28 C.I.S. fixed to

zigba purlins placed to c/c
90cm.Price shall include ridge cap.
(Purlins measured separately and
roof measured in horizontal
projection)
M2 Total area
CLIENT:MEKELLE UNIVERSITY BLOCK: 6-3B TOILET
Diameter 8 10 12 14 16
Tot.wt. (kg) 74.18 51.33 30.41 261.37 -

SUB
STRUCTURE
Footing Pad
F1 10 1.3 16 4 64 83.2

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 0 51.33 0 0 0

SUB
STRUCTURE
Foundation Column
Foun C1 14 2.14 4 4 16 34.24
>> 12 2.14 4 4 16 34.24
Strr. 8 0.7 5 4 20 14.00
Total Length(m) 14 0 34.24 34.24 0

SUB STRUCTURE
Grade Beam
GB on axis beyond A
Top 14 3.98 2 1 2 7.96
Bottom 14 3.185 3 1 3 9.56
Strr. 8 1.1 16 1 16 17.60
GB on axis beyond A
Top 14 2.05 2 1 2 4.10
Bottom 14 1.35 3 1 3 4.05
Strr. 8 1.1 7 1 7 7.70
GB on axis beyond 1
Top 14 7.91 2 1 2 15.82
Middle 14 2.5 1 2 5.00
Bottom 14 7.26 3 1 3 21.78
Strr. 8 1.1 36 1 36 39.60
G.Beam on axis 2
Top 14 6.96 2 1 2 13.92
Middle 14 2.5 1 2 2 5.00
Bottom 14 6.26 3 1 3 18.78
Strr. 8 1.1 29 1 29 31.90
G.Beam on axis A&B
Top 14 8 2 2 4 32.00
Bottom 14 7.3 3 2 6 43.80
Strr. 8 1.1 35 2 70 77.00
Total Length(m) 173.8 0 0 181.77 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 68.65 - - 219.94 -
Diameter 8 10 12 14 16
Tot.wt. (kg) 88.56 0.00 93.99 175.22 0.00
SUPER STRUCTURE
ELEVATION COLUMN
C1 14 3.2 4 4 16 51.20
>> 12 3.2 4 4 16 51.20
Strr. 8 0.7 18 4 72 50.40
TOP TIE BEAM
Top 14 7.91 2 2 4 31.64
Bottom 12 7.21 2 2 2 14.42
Strr. 8 1.1 15 1 45 49.50
T.Beam on axis 2
Top 14 6.71 2 1 2 13.42
Bottom 12 6.01 2 1 2 12.02
Strr. 8 1.1 45 1 45 49.50
Beam on AxisA&B
Top 14 7.75 2 2 4 31.00
Bottom 12 7.05 2 2 4 28.20
Strr. 8 1.10 46 2 52 57.20
Top 14 3.98 2 1 2 7.96
Bottom 14 3.20 3 1 3 9.59
Strr. 8 1.10 16 1 16 17.60
Total Length(m) 224.20 - 105.84 144.81 -
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 88.56 - 93.99 175.22 -
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
1
ARY
R FOR DIA.
20 24
- -
20 24
0 0
2.467 3.55
0 0
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
2
20 24
0 0
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
3
20 24
0 0
2.467 3.55
- -
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
4
MMARY
R FOR DIA.
20 24
0.00 0.00
20 24
- -
2.467 3.55
- -
B7-A GENERATOR ROOM
AT MEKELLE
SUMMARY
A. SUB-STRUCTURE
1.EXCAVATION & EARTH WORKS Birr
2.CONCRETE WORKS Birr
3. MASONRY AND BRICK WORKS Birr
TOTAL A
B. SUPER-STRUCTURE
1. CONCRETE WORKS Birr
2. BLOCK WORK Birr
3. ROOFING AND WATER PROOFING WORK Birr
4. CARPENTRY & JOINERY Birr
5. METAL WORK Birr
6. STRUCTURAL STEEL WORKS Birr
7.1 PLASTERING AND POINTING Birr
7.2 FLOOR & WALL FINISHING Birr
8. PAINTING Birr
9. GLAZING Birr
TOTAL B Birr
TOTAL A+B Birr

ITEM DESCRIPTION Contract
UNIT QTY
A. SUB-STRUCTURE

from NGL. m 34.00

reduced level.
m 5.00
1.3 Excavate in weathered rock for isolated footing to a depth

reduced level.
m 3.00

not exceeding 1500mm from reduced level. m 15.00
1.5 Excavate for trench foundation weathered rock for to a

depth not exceeding 1500mm from reduced level. m3 8.00
1.6 Fill side of footing to maintain the desired level with selected
non expansive excavated material from site and compact in
layers not exceeding 200mm.
m3 15.00
1.7 Fill under hard core with selected borrowed non expansive
granular material and compact in layers not exceeding
200mm thick by sprinkling water to insure 95% modified
AASHTO dry density and final rolling with 5-8 ton roller.
m3 12.00

exceeding 5kms at selected damping site. Price includes
m3 63.00
1.9 250mm thick sound basaltic or equivalent stone hard-core

well rammed, finished and blinded with crushed stone.
m2 20.00
2.CONCRETE WORKS

content of 150kg/m3 of concrete under:
c) 100mm thick ground floor slab m2 20.00
2.2 Reinforced concrete in class C-25 (with a 28-day 150mm cube

crushing strength of 25MPa), cast into formworks and
vibrated around rod reinforcement bars.( formwork &

vibrated around rod reinforcement bars.( reinforcement bars
are measured separately.) in: "Type of cement to be ordinary
.4(a) Provide, cut and fix in position sawn seasoned timber or steel
form work made up of minimum 2mm thick sheet metal &
folded thickness of 50mm whichever is appropriate;

.4(b) Provide, cut and fix in position 19mm thick plywood formwork
to fair face concrete.

2.4(c) Provide, cut and fix in position 19mm thick plywood formwork
or steel form work made up of minimum 2mm thick sheet
metal & folded thickness of 50mm Both sides of forms shall
be fixed with bolts. Contractor to sublimit formwork design for
approval whichever is appropriate;
2.4 Reinforcement steel bars according to structural drawing.

Price includes cutting, bending, placing in position and tying
wires.
a) dia. 8mm deformed bar kg 157.00
c) dia. 12mm deformed bar kg 100.00
3.1 500mm thick hard trachytic or equivalent stone masonry

foundation wall bedded in cement sand mortar mix (1:3) m3 14.00
3.2 Ditto, but for the part exposed above ground and one side left
for pointing well dressed. m3 5.00
B. SUPER-STRUCTURE
1. CONCRETE WORKS
vibrated around rod reinforcement bars. (formwork &
a. In elevation column m3 1.00
b. In top tie beams m3 2.00
c. In copping beam m3 1.00
.3(a) Provide, cut and fix in position sawn seasoned timber or steel
form work made up of minimum 2mm thick sheet metal &
folded thickness of 50mm whichever is appropriate;
a. To top tie beams m2 16.00
.3(b) Provide, cut and fix in position 19mm thick plywood formwork
to fair face concrete.
a. To elevation columns m2 15.00
1.3 Reinforcement steel bars according to structural drawing.

Price includes cutting, bending, placing in position and tying
wires.
c) dia. 10mm deformed bar kg 7.00

2. BLOCK WORK
2.1 200mm thick hollow concrete block wall of type Class-C with 28
days minimum crushing strength of 18kg/cm2, bedded in cement
mortar (1:3) mix, both sides left for plastering. Price includes
26mm iron bars laid horizontally every other course (spacing
400mm c/c).
m2 51.00
3.1 Roof cover in Pre-painted EGA 300, 0.5mm thick fixed to RHS
purlins with standard hooks and washers. Roof cover
measured in horizontal projection. Price includes ridge cover
and two coats of anti-rust paint.
m 29.00
3.2 G-28 G.I.S roof gutter with development length of 1000mm

welded at joint provided 2% slope towards down pipe and
Price includes painting of two coats of antirust and one coat
of metal paint.
m 5.00

330mm and Price includes painting of two coats of antirust
m 16.00

m 16.00

include three coats of oil paint. m 5.00
5. METAL WORK

shown on the drawings, price include approved quality locks
and all iron mongery works, two coats of anti rust, two coats
of synthetic paint, 1mm thick ribbed sheet and door stopper.
All according to detail Arch. drawings.
5.1 W1 size 5000X600mm No 4.00
METAL DOORS
5.2 WD1 size 1500x2700mm No 1.00

wire brushing and finally two coats of anti-rust paint.
6.1 Upper, lower, vertical & horizontal chords as specified on the

drawing.
RHS size: 40 x 40 x 2.5mm kg 70.00
RHS size: 30 x 30 x 2.5mm kg 32.00
6.2 Lattice purlin
RHS size: 25 x 25 x 2.5mm kg 110.00

RHS size: 20 x 20 x 2mm kg 38.00
anchor bolts as shown on the drawing. No. 8
Y SCHOOL
Amount
13,038.30
19,781.05
9,880.06
42,699.41
18,039.77
13,135.97
31,175.74
73,875.15
Excuted
QTY
RATE AMOUNT
16.56 104.00 1,722.74

0.00
7.26 156.00 1,132.56

0.00
1.65 400.00 660.00

0.00
7.26 104.00 754.79

0.00
273.00 0.00
0.00
81.00 0.00
0.00
24.83 198.00 4,917.05

0.00
32.73 48.00 1,571.16

0.00
20.00 114.00 2,280.00

0.00
13,038.30
1.96 75.00 147.00

0.00
8.20 75.00 615.00
0.00
20.00 75.00 1,500.00
0.36 2,539.00 914.04

0.00
0.33 2,539.00 850.06
0.00
1.50 2,539.00 3,818.66
0.00
0.00
199.90 0.00
0.00
0.00
0.00
2.40 166.00 398.40
0.00
0.00
0.00
6.70 166.00 1,111.54
0.00
0.00
15.04 166.00 2,496.64
0.00
0.00
0.00
65.54 36.00 2,359.38
0.00
15.80 36.00 568.63
0.00
85.21 36.00 3,067.65
0.00
53.72 36.00 1,934.06
0.00
19,781.05
0.00
0.00
0.00
6.70 1,233.00 8,256.17

0.00
1.30 1,253.00 1,623.89

0.00
9,880.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.48 2,539.00 1,218.72
0.00
1.22 2,539.00 3,107.74
0.00
2,539.00 0.00
0.00
0.00
0.00
16.20 208.00 3,369.60
0.00
208.00 0.00
0.00
0.00
0.00
9.60 185.00 1,776.00
0.00
0.00
0.00
36.00 0.00
0.00
85.87 36.00 3,091.43
0.00
36.00 0.00
0.00
95.98 36.00 3,455.10
0.00
56.14 36.00 2,021.18
0.00
18,039.77
0.00
0.00
0.00
466.00 0.00
0.00
-
0.00
0.00
0.00
0.00 375.00 0.00

0.00
259.00 0.00
0.00
112.00 0.00
0.00
112.00 0.00
0.00
752.00 0.00
0.00
-
0.00
0.00
0.00
125.00 0.00
0.00
-
0.00
0.00
0.00
0.00
4,500.00 0.00
0.00
0.00
0.00
6,747.00 0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
65.01 60.00 3,900.74
0.00
35.97 60.00 2,158.30
96.66 60.00 5,799.70

0.00
21.29 60.00 1,277.24
66.00 0.00
0.00
61.00 0.00
0.00
13,135.97
LOCATION: AYNALEM
Diameter 8 10 12 14
Tot.wt. (kg) 65.54 15.80 85.21 53.72

SUB
STRUCTURE
Footing Pad
F1 10 0.8 8 4 32 25.6
Foundation Column
C1 Aver=3.705 12 3.705 4 2 8 29.64
ST-1 8 0.74 18 2 36 26.64
C2 Aver=3.24 12 3.24 4 2 8 25.92
ST-1 8 0.74 14 2 28 20.72
Grade beam 0
Beam on Axis 1&2 14 6.05 2 2 4 24.2
12 5.55 2 2 4 22.2
ST-1 8 1.14 29 2 58 66.12
Beam on Axis A&B 14 5.05 2 2 4 20.2
12 4.55 2 2 4 18.2
ST-1 8 1.14 23 2 46 52.44
Gorund floor slab
Mesh
0
Total Length(m) 165.92 25.6 95.96 44.4

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 65.5384 15.7952 85.2125 53.724
LOCATION: AYNALEM
Diameter 8 10 12 14
Tot.wt. (kg) 85.87 0.00 95.98 56.14

SUPER
STRUCTURE
Foundation Column
0
C1 12 4.585 4 2 8 36.68
ST-1 8 0.74 22 2 44 32.56
C2 12 3.425 4 2 8 27.4
ST-1 8 0.74 22 2 44 32.56
0
Top tie beam 0
0
Axis 1&2 b/n A-B 14 5.85 2 2 4 23.4
12 5.55 2 2 4 22.2
ST-1 8 0.94 39 2 78 73.32
Axis A&B b/n 1-2 14 5.75 2 2 4 23
12 5.45 2 2 4 21.8
ST-1 8 0.94 42 2 84 78.96
0
0
0
0
0
0
Total Length(m) 217.4 0 108.08 46.4
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 85.873 0 95.975 56.144
CLIENT:MEKELLE UNIVERSITY BLOCK:
RHS SUMMARY
Descrption TOTAL Wt. OF RHS FOR different sizes
Size 20*20*2 25*25*2.530*30*2.540*40*2.550*50*2.5
Tot.wt. (kg) 163.95 96.66 38.63 59.55 0.00
no of no of Total No TOTAL LENGTH OF RHS FOR DIFF. SIZES

No Location size Length
members elements of RHS 20*20*2 25*25*2.530*30*2.540*40*2.550*50*2.5
TRUSS RHS
Truss 1 0
Top member 40*40*2.5 5.357 1 2 2 10.714
Bottom member 40*40*25 5.201 1 2 2 10.402
0 0 0 0
Vertical member 30*30*2.5 1.125 1 2 2 2.25
30*30*2.5 1.08 1 2 2 2.16
30*30*2.5 1.04 1 2 2 2.08
30*30*2.5 0.78 1 2 2 1.56
30*30*2.5 0.52 1 2 2 1.04
30*30*2.5 0.26 1 2 2 0.52
30*30*2.5 0.11 1 2 2 0.22
Diagonal member 30*30*2.5 1.39 1 2 0
30*30*2.5 1.39 1 2 2 2.78
30*30*2.5 1.4 1 2 2 2.8
30*30*2.5 1.1 1 2 2 2.2
30*30*2.5 0.45 1 2 2 0.9
30*30*2.5 0.26 1 2 2 0.52
Purlins 0 0 0 0 0
P1
Top member 25*25*2.5 5.4 1 5 5 27
Vertical member 20*20*2 2.73 10 5 50 136.5
Bottom member 25*25*2.5 4.34 1 5 5 21.7
EP1 0
Top member 25*25*2.5 5.4 1 1 1 5.4
Vertical member 20*20*2 1.73 8 1 8 13.84
Bottom member 25*25*2.5 4.84 1 1 1 4.84
Purlin bracer 20*20*2 5.2 1 2 2 10.4
Total Length(m) 160.74 58.94 19.03 21.116 0

Unit Wt.(kg/m) 1.02 1.64 2.03 2.82 3.6
Tot.Wt.(kg) 163.9548 96.6616 38.6309 59.54712 0
TAKEOFF SHEET NO:01
BLOCK: B7 a CLASS ROOM
PAGE NO 1
UMMARY
OF BAR FOR DIA.
16 20 24
0.00 0.00 0.00
TH OF BAR FOR DIA.

16 20 24
0 0 0
1.579 2.467 3.55
0 0 0
TAKEOFF SHEET NO:01
BLOCK: B7 a CLASS ROOM
PAGE NO 2
UMMARY
OF BAR FOR DIA.
16 20 24
0.00 0.00 0.00
TH OF BAR FOR DIA.

16 20 24
0 0 0
1.579 2.467 3.55
0 0 0
TAKEOFF SHEET NO:01
B7-a
PAGE NO: 01
different sizes
Anchor bolt Plate
8.00 4.00
OR DIFF. SIZES
50*70*2.5 Plate
8 pcs 4 pcs
0 0
0 0
LOCATION: AYNALEM
A) SUB STRUCTURE
32.73
0.508
1.2) Bulk Excavation in 0.36

0.33
6.70
6.8 D ave=0.42 24.83
5.8
0.42 16.56
16.56 Total M2
0.00
1.1 1.3) Pit not exceeding 1.5m 16.56
4 1.1 D ave-1.50 8.91
1.5 7.26 M3 F1 7.26
7.26 Total M3 32.73
1.4) Pit exceeding 1.5m but not 3m

1.1 5
4 1.1 D ave-0.34m 4 20
0.34 1.65 M3 F1 20
1.65 Total M3
1.5) Trench excavation up to 1.5m

3.10
2 0.90 Aver= 0.56m
0.56 3.12 Axis 1& 2 b/n A-B
4.10 4 0.70
2 0.90 Aver= 0.56m 0.70 1.96
0.56 4.13 Axis A & B b/n 1-2 1.96
7.26 M3 Total
2 3.6
0.5 3.6
2 4.6
0.5 4.6
8.20
5
4 20
20
LOCATION: AYNALEM
1.1) Reinforced sub
structure concrete Sub structure normal fini
A) C-25 in footing pad
0.6 4/4 0.6
4 0.6 0.25 2.4
0.25 0.36 F1
0.36 M3 TOTAL
2.4
4/2 2.33
B) C-25 in Foundation column 0.2 3.72
4/2 1.86
2.33 0.2 2.98
2 0.2 Aver H =2.3+2.35/2=2.325m 6.70
0.2 0.186 M3 C1
1.86
2 0.2 Aver H =1.92+1.8/2=1.86m 2 5.40
0.2 0.149 M3 C2 0.40 4.32
0.33 M3 TOTAL 2 5.00
0.40 4.00
2 4.40
0.40 3.52
C) C-25 in Grade beam 2 4.00
5.40 0.40 3.20
2 0.40 15.04
0.20 0.864 Beam on Axis 1 & 2 b/n A-B
4.00
2 0.40
0.20 0.64 Beam on Axis A-B b/n 1-2 5.00
1.504 M3 Total 2 0.40
0.93 3.72
4.00
2 0.40
0.93 2.98
6.70
5.00
2 0.40
0.18 0.72
4.00
2 0.40
0.18 0.58
1.30
LOCATION: AYNALEM
B-Super Structure
1-Concrete works
A/C-25 Elevation column's
3
2 0.2
0.2 0.24 C1
3
2 0.2
0.2 0.24 C2
0.48 M3 Total
Form work
B/C-25 Elevation column's
4/2 3
0.2 4.8 C1
4/2 3
0.2 4.8 C2
9.60 M2 Total
5.4 C/ Top tie beam

2 0.3
0.2 0.648 Beam on Axis 1 & 2 b/n A-B
4.80 0
2 0.30 0
0.20 0.576 Beam on Axis A-B b/n 1-2
1.22 M3 total
1.2/ Form work for top tie beam

5.40
1 0.30 1.62 Beam on Axis 1 & 2 b/n A-B EXT
5.00
3 0.30 4.50 Beam on Axis 1 & 2 b/n A-B INT
5.00
2 0.20 2.00 Beam on Axis 1 & 2 b/n A-B Soffit
5.30
2 0.30 3.18 Beam on Axis A-B b/n 1-2 EXT
4.90
2 0.30 2.94 Beam on Axis A-B b/n 1-2 INT
4.90
2 0.20 1.96 Beam on Axis A-B b/n 1-2 Soffit
16.20 M2 Total
TAKEOFF SHEET NO:01
BLOCK: B7a
PAGE NO: 01
DESCRIPTION
1.7) Selected borrowed fill
m3 Total excavation
lean concrete
m3
concrete pad
m3
Foundation column's
M3
Masonury
M3
m3 sub total
1.8) Disposal
TOTAL EXCAVATION
m3 1) site clearing
m3 2) bulk excavation
m3 4) pit excavation
m3 5) Trench excavation
m3 Total
1.9) 250mm thick Hard core
Area
M2 Total
03) Concrete work

3.1) In situ concrete
Plain blinding concrete C-5
a) To footing pad
F1
Total M2
B) under stone masonary
Axis 1&2 b/n A-B
Axis A & B b/n 1-2

M2 TOTAL
C) In Ground floor slab

Area
M2 Total
TAKEOFF SHEET NO: 01
BLOCK: B7a
PAGE NO: 04
DESCRIPTION
1.2) Form work
A) Footing pads
M2 F1
M2 TOTAL
B/Foundation column's
aver=0.2m
M2 C1
aver=0.2m
M3 C2
M2 TOTAL
C) C-25 in Grade beam
Beam on Axis 1 & 2 b/n A-B EXT
Beam on Axis 1 & 2 b/n A-B INT
Beam on Axis A-B b/n 1-2 EXT
Beam on Axis A-B b/n 1-2 INT

M2 Total
3.1/ Masonury work below NGL
Aver= 0.93m
Axis 1& 2 b/n A-B
Aver= 0.93m
Axis A & B b/n 1-2
M3 Total
3.2/ Masonury work above NGL
Aver= 0.18m
Axis 1& 2 b/n A-B
Aver= 0.18m
Axis A & B b/n 1-2
M3 Total
BLOCK: B7a
PAGE NO: 05
DESCRIPTION
B7-B GENERATOR ROOM
AT MEKELLE
SUMMARY
A. SUB-STRUCTURE
1.EXCAVATION & EARTH WORKS Birr
2.CONCRETE WORKS Birr
3. MASONRY AND BRICK WORKS Birr
TOTAL A
B. SUPER-STRUCTURE
1. CONCRETE WORKS Birr
2. BLOCK WORK Birr

Birr
WORK
4. CARPENTRY & JOINERY Birr
5. METAL WORK Birr
6. STRUCTURAL STEEL WORKS Birr
7.1 PLASTERING AND POINTING Birr
7.2 FLOOR & WALL FINISHING Birr
8. PAINTING Birr
9. GLAZING Birr
TOTAL B Birr
TOTAL A+B Birr

ITEM DESCRIPTION Contract Excuted
RATE
UNIT QTY QTY
A. SUB-STRUCTURE

exceeding 1500mm from NGL. m 34.00 16.17 104.00

reduced level.
m 5.00 3.78 156.00
1.3 Excavate in weathered rock for

from reduced level.
m 3.00 400.00
1.4 Excavate for trench foundation in

m 15.00 5.57 104.00
1.5 Excavate for trench foundation

weathered rock for to a depth not
level.
m3 8.00 273.00
1.6 Fill side of footing to maintain the

desired level with selected non
expansive excavated material from site
and compact in layers not exceeding
200mm.
m3 15.00 81.00
1.7 Fill under hard core with selected
borrowed non expansive granular
exceeding 200mm thick by sprinkling
water to insure 95% modified AASHTO
dry density and final rolling with 5-8 ton
roller.
m3 12.00 18.79 198.00
1.8 Cart away surplus excavated material to

a distance not exceeding 5kms at
selected damping site. Price includes
m3 63.00 25.52 48.00
1.9 250mm thick sound basaltic or

equivalent stone hard-core well rammed,
finished and blinded with crushed stone.
m2 20.00 20.00 114.00
2.CONCRETE WORKS

minimum cement content of 150kg/m3
of concrete under:
a) footing pad m2 3.00 1.96 75.00
b) stone masonry m2 11.00 8.20 75.00
c) 100mm thick ground floor slab m2 20.00 20.00 75.00

formwork & reinforcement bars are
(OPC)"
a. In isolated footing pads m 1.00 0.36 2,539.00
b. In foundation column m 1.00 0.18 2,539.00
c. In grade beam m 2.00 1.50 2,539.00

In 100mm thick ground floor slab m2 20.00 199.90

a. To isolated footing pad m2 3.00 2.40 166.00

concrete.
a. To foundation column m2 9.00 3.52 166.00

2.4(c) Provide, cut and fix in position 19mm
thick plywood formwork or steel form
work made up of minimum 2mm thick
sheet metal & folded thickness of 50mm
Both sides of forms shall be fixed with
bolts. Contractor to sublimit formwork
design for approval whichever is
appropriate;
a. To grade beam m2 16.00 15.04 166.00

tying wires.
a) dia. 8mm deformed bar kg 157.00 57.35 36.00
b) dia. 10mm deformed bar kg 17.00 15.80 36.00
c) dia. 12mm deformed bar kg 100.00 71.11 36.00
d) dia. 14mm deformed bar kg 75.00 53.72 36.00
3.1 500mm thick hard trachytic or

equivalent stone masonry foundation
wall bedded in cement sand mortar mix
(1:3)
m3 14.00 5.69 1,233.00
3.2 Ditto, but for the part exposed above

ground and one side left for pointing well
dressed.
m3 5.00 1.87 1,253.00
B. SUPER-STRUCTURE
1. CONCRETE WORKS

vibrated around rod reinforcement bars.
(formwork & reinforcement bars are
(OPC)"
a. In elevation column m3 1.00 0.48 2,539.00
b. In top tie beams m3 2.00 1.22 2,539.00
c. In copping beam m3 1.00 2,539.00

a. To top tie beams m2 16.00 16.20 208.00
b. To copping beam m2 2.00 208.00

concrete.
a. To elevation columns m2 15.00 9.60 185.00

tying wires.
a) dia. 6mm plain bar kg 7.00 36.00

b) dia. 8mm deformed bar kg 107.00 85.87 36.00
c) dia. 10mm deformed bar kg 7.00 0.00 36.00
d) dia. 12mm deformed bar kg 117.00 95.98 36.00
e) dia. 14mm deformed bar kg 78.00 36.00
2. BLOCK WORK

m2 51.00 466.00

WORK

includes ridge cover and two coats of
anti-rust paint.
m 29.00 0.00 375.00

provided 2% slope towards down pipe
and Price includes painting of two coats
of antirust and one coat of metal paint.
m 5.00 259.00
m 16.00 112.00

m 16.00 112.00
3.5 Dia 110mm PVC down pipe. m 8.00 752.00
4.1
oil paint. m 5.00 125.00
5. METAL WORK

drawings.
5.1 W1 size 5000X600mm No 4.00 4,500.00
METAL DOORS
5.2 WD1 size 1500x2700mm No 1.00 6,747.00

two coats of antirust paint. Price
includes all necessary preparation work
such as cleaning, wire brushing and
finally two coats of anti-rust paint.

chords as specified on the drawing.
RHS size: 40 x 40 x 2.5mm kg 70.00 65.01 56.00
RHS size: 30 x 30 x 2.5mm kg 32.00 35.97 56.00
6.2 Lattice purlin
RHS size: 25 x 25 x 2.5mm kg 110.00 96.66 56.00
RHS size: 20 x 20 x 2mm kg 38.00 21.29 56.00

truss and fixed to anchor bolts as shown
on the drawing.
No. 8 4 66.00

300mm No. 8 8 61.00
L
Amount
10,074.81
18,048.35
9,358.92
37,482.09
16,018.59
13,012.24
29,030.83
66,512.91
AMOUNT
1,681.72
0.00
588.93
0.00
579.57
0.00
0.00
0.00
0.00
3,719.71
0.00
1,224.88
0.00
2,280.00
0.00
10,074.81
0.00
0.00
0.00
0.00
0.00
0.00
147.00
0.00
615.00
0.00
1,500.00
0.00
0.00
0.00
914.04
0.00
446.86
0.00
3,818.66
0.00
0.00
0.00
0.00
0.00
0.00
398.40
0.00
0.00
0.00
584.32
0.00
0.00
2,496.64
0.00
0.00
0.00
2,064.74
0.00
568.63
0.00
2,560.00
0.00
1,934.06
0.00
18,048.35
0.00
0.00
0.00
7,013.30
0.00
2,345.62
0.00
9,358.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,218.72
0.00
3,107.74
0.00
0.00
0.00
0.00
0.00
3,369.60
0.00
0.00
0.00
0.00
0.00
1,776.00
0.00
0.00
0.00
0.00
0.00
3,091.43
0.00
0.00
0.00
3,455.10
0.00
0.00
0.00
16,018.59
0.00
0.00
0.00
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,640.69
0.00
2,014.41
0.00
0.00
0.00
5,413.05
0.00
1,192.09
264.00
0.00
488.00
0.00
13,012.24
LOCATION: AYNALEM TAKEOFF SHEET NO
CLIENT:MEKELLE UNIVERSITY BLOCK: B7 b CLASS
CONSULTANT :NOMY ENGINEERING PLC PAGE NO
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING PL
Diameter 8 10 12 14 16
Tot.wt. (kg) 57.35 15.80 71.11 53.72 0.00

SUB
STRUCTURE
Footing Pad
F1 10 0.8 8 4 32 25.6
Foundation Column
C1 Aver=2.57 12 2.57 4 2 8 20.56
8 0.74 10 2 20 14.8
C2 Aver=2.39 12 2.39 4 2 8 19.12
8 0.74 8 2 16 11.84
Grade beam
Beam on Axis 1&2 14 6.05 2 2 4 24.2
12 5.55 2 2 4 22.2
8 1.14 29 2 58 66.12
Beam on Axis A&B 14 5.05 2 2 4 20.2
12 4.55 2 2 4 18.2
8 1.14 23 2 46 52.44
Total Length(m) 145.2 25.6 80.08 44.4 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 57.354 15.7952 71.11 53.72 0.00
LOCATION: AYNALEM TAKEOFF SHEET NO
CLIENT:MEKELLE UNIVERSITY BLOCK: B7 b CLASS
CONSULTANT :NOMY ENGINEERING PLC PAGE NO
Diameter 8 10 12 14 16
Tot.wt. (kg) 85.87 0.00 95.98 56.14 0.00

SUPER
STRUCTURE
Foundation Column
0
C1 12 4.585 4 2 8 36.68
ST-1 8 0.74 22 2 44 32.56
C2 12 3.425 4 2 8 27.4
ST-1 8 0.74 22 2 44 32.56
0
Top tie beam 0
0
Axis 1&2 b/n A-B 14 5.85 2 2 4 23.4
12 5.55 2 2 4 22.2
ST-1 8 0.94 39 2 78 73.32
Axis A&B b/n 1-2 14 5.75 2 2 4 23
12 5.45 2 2 4 21.8
ST-1 8 0.94 42 2 84 78.96
0
0
0
0
Total Length(m) 217.4 0 108.08 46.4 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 85.873 0 95.975 56.144 0
PROJECT: MEKELLE UNIVERS
CLIENT:MEKELLE UNIVERSITY BLOCK: B7-b
CONTRACTOR: BOKRA CONSTRUCTION AND TR
RHS SUMMARY
Descrption TOTAL Wt. OF RHS FOR different sizes
Size 20*20*2 25*25*2.530*30*2.540*40*2.550*50*2.5
Anchor bolt
Tot.wt. (kg) 163.95 96.66 38.63 59.55 0.00 8.00

members elements of RHS 20*20*2 25*25*2.530*30*2.540*40*2.550*50*2.5
50*70*2.5
TRUSS RHS
Truss 1 0
Top member 40*40*2 5.357 1 2 2 10.714 8 pcs
Bottom member 40*40*2 5.201 1 2 2 10.402
0 0 0 0
Vertical member 30*30*2 1.125 1 2 2 2.25
30*30*2 1.08 1 2 2 2.16
30*30*2 1.04 1 2 2 2.08
30*30*2 0.78 1 2 2 1.56
30*30*2 0.52 1 2 2 1.04
30*30*2 0.26 1 2 2 0.52
30*30*2 0.11 1 2 2 0.22
Diagonal member 30*30*2 1.39 1 2 0
30*30*2 1.39 1 2 2 2.78
30*30*2 1.4 1 2 2 2.8
30*30*2 1.1 1 2 2 2.2
30*30*2 0.45 1 2 2 0.9
30*30*2 0.26 1 2 2 0.52
Purlins 0 0 0 0 0
P1
Top member 25*25*2 5.4 1 5 5 27
Vertical member 20*20*2 2.73 10 5 50 136.5
Bottom member 25*25*2 4.34 1 5 5 21.7
EP1 0
Top member 25*25*2 5.4 1 1 1 5.4
Vertical member 20*20*2 1.73 8 1 8 13.84
Bottom member 25*25*2 4.84 1 1 1 4.84
Purlin bracer 20*20*2 5.2 1 2 2 10.4
Total Length(m) 160.74 58.94 19.03 21.116 0 0

Unit Wt.(kg/m) 1.02 1.64 2.03 2.82 3.6
Tot.Wt.(kg) 163.9548 96.6616 38.6309 59.54712 0 0
TAKEOFF SHEET NO:01
BLOCK: B7 b CLASS ROOM
1
FOR DIA.
20 24
0.00 0.00
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
TAKEOFF SHEET NO:01
BLOCK: B7 b CLASS ROOM
2
FOR DIA.
20 24
0.00 0.00
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
SHEET NO:01
: 01
sizes
Plate
4.00
SIZES
Plate
4 pcs
0
0
LOCATION: AYNALEM
A) SUB STRUCTURE
25.52
0.508
1.2) Bulk Excavation in 0.36

0.18
5.69
6.8 D ave=0.41m 18.79
5.8
0.41 16.17
16.17 Total M2
0.00
1.1 1.3) Pit not exceeding 1.5m 16.17
4 1.1 D ave-0.78 3.78
0.78 3.78 M3 F1 5.57
3.78 Total M3 25.52
5
4 20
20
1.5) Trench excavation up to 1.5m

3.10
2 0.90 Aver= 0.43m 4 0.70
0.43 2.40 Axis 1& 2 b/n A-B 0.70 1.96
4.10 1.96
2 0.90 Aver= 0.43m
0.43 3.17 Axis A & B b/n 1-2
5.57 M3 Total
2 3.6
0.5 3.6
2 4.6
0.5 4.6
8.20
5
4 20
20
LOCATION: AYNALEM
Reinforced sub
structure concrete Sub structure normal fini
1) C-25 in footing pad
0.6 4/4 0.6
4 0.6 0.25 2.4
0.25 0.36 F1
0.36 M3 TOTAL
2.4
4/2 1.01
2) C-25 in Foundation column 0.2 1.62
4/2 1.19
1.01 0.2 1.90
2 0.2 Aver H =0.97+1.05/25=1.01m 3.52
0.2 0.081 M3 C1
1.19
2 0.2 Aver H =1.1+1.28/2=1.19m 2 5.40
0.2 0.095 M3 C2 0.40 4.32
0.18 M3 TOTAL 2 5.00
0.40 4.00
2 4.40
0.40 3.52
3) C-25 in Grade beam 2 4.00
5.40 0.40 3.20
2 0.40 15.04
0.20 0.864 Beam on Axis 1 & 2 b/n A-B
4.00
2 0.40
0.20 0.64 Beam on Axis A-B b/n 1-2 5.00
1.504 M3 Total 2 0.40
0.79 3.16
4.00
2 0.40
0.79 2.53
5.69
5.00
2 0.40
0.26 1.04
4.00
2 0.40
0.26 0.83
1.87
LOCATION: AYNALEM
Super Structure
1/C-25 Elevation column's

3
2 0.2
0.2 0.24 C1
3
2 0.2
0.2 0.24 C2
0.48 M3 Total
Form work
1/C-25 Elevation column's
4/2 3
0.2 4.8 C1
4/2 3
0.2 4.8 C2
9.60 M2 Total
5.4 Top tie beam

2 0.3
0.2 0.648 Beam on Axis 1 & 2 b/n A-B
4.80 0
2 0.30 0
0.20 0.576 Beam on Axis A-B b/n 1-2
1.22 M3 total
Form work for top tie beam

5.40
1 0.30 1.62 Beam on Axis 1 & 2 b/n A-B EXT
5.00
3 0.30 4.50 Beam on Axis 1 & 2 b/n A-B INT
5.00
2 0.20 2.00 Beam on Axis 1 & 2 b/n A-B Soffit
5.30
2 0.30 3.18 Beam on Axis A-B b/n 1-2 EXT
4.90
2 0.30 2.94 Beam on Axis A-B b/n 1-2 INT
4.90
2 0.20 1.96 Beam on Axis A-B b/n 1-2 Soffit
16.20 M2 Total
TAKEOFF SHEET NO:01
BLOCK: B7b
PAGE NO: 01
DESCRIPTION
1.7) Selected borrowed fill
m3 Total excavation
lean concrete
m3
concrete pad
m3
Foundation column's
M3
Masonury w
M3
m3 sub total
1.8) Disposal
TOTAL EXCAVATION
m3 1) site clearing
m3 5) Trench excavation
m3 Total
1.9) 250mm thick Hard core
Area
M2 Total
2) Concrete work
a) To footing pad
F1
Total M2
B) under stone masonary
Axis 1&2 b/n A-B
Axis A & B b/n 1-2

M2 TOTAL
C) In Ground floor slab
Area
M2 Total
BLOCK: B7b
PAGE NO: 02
DESCRIPTION
Form work
A) Footing pads
M2 F1
M2 TOTAL
aver=0.2m
M2 C1
aver=0.2m
M3 C2
M2 TOTAL
3) C-25 in Grade beam
Beam on Axis 1 & 2 b/n A-B EXT
Beam on Axis 1 & 2 b/n A-B INT
Beam on Axis A-B b/n 1-2 EXT
Beam on Axis A-B b/n 1-2 INT

M2 Total
4/Masonury work below NGL
Aver= 0.79m
Axis 1& 2 b/n A-B
Aver= 0.79m
Axis A & B b/n 1-2
M3 Total
4/Masonury work above NGL
Aver= 0.26m
Axis 1& 2 b/n A-B
Aver= 0.26m
Axis A & B b/n 1-2
M3 Total
BLOCK: B7b
PAGE NO: 03
DESCRIPTION
B8-A GUARD HOUSE
AT MEKELLE
SUMMARY
NO. Description
A-SUB STRUCTURE
SUB TOTAL A. BIRR 47,194.28 - 47,194.28
B-SUPER STRUCTURE
2 BLOCK WORK...BIRR - - -
3 ROOFING.
BIRR - - -
5 METAL WORK.BIRR - -
7 FINISHING WORK. BIRR - - -
SUB TOTAL B. BIRR 34,946.30 - 34,946.30
TOTAL A+B. BIRR 82,140.58 - 82,140.58

A. SUB STRUCTURE
1.1 Bulk excavation in ordinary soil not exceeding m 25.00 58.89 58.89 55.00 3,239.19 - 3,239.19
1500mm from NGL. - - - -
m 8.00 - 75.00 - - -
- - - -
m 4.00 - 410.00 - - -
- - - -
depth not exceeding 1500mm from stripped level.
m 2.00 - 61.00 - - -
- - - -
not exceeding 200mm.
m 34.00 54.79 54.79 156.00 8,547.31 - 8,547.31
- - - -
not exceeding 2kms. m 37.00 58.89 58.89 85.00 5,006.02 - 5,006.02
- - - -
1.7 250mm. thick sound basaltic or equivalent stone m 10.00
hard-core finished and blinded with crushed stone. 8.89 8.89 143.00 1,271.27 - 1,271.27
-
-
2. CONCRETE WORK -
-
cement content of 150Kg/m3under: -
-
a. Footing pads m 3.00 3.43 3.43 75.00 257.25 - 257.25
- - - -
b. Under grade beam m - - - -
- - - -
c. Under stone masonry wall m 7.00 5.00 5.00 75.00 375.00 - 375.00
- - - -
d. Under ground floor Slab m 10.00 15.44 15.44 75.00 1,158.34 - 1,158.34
- - - -
- - - -
- - - -
- - - -
- - - -
c. In grade beam m 2.00 1.09 1.09 2,539.00 2,762.43 - 2,762.43
- - - -
e. Styrophome expansion joint ml 13.00 12.30 12.30 70.00 861.00 - 861.00
- - -
- - -
- - -
In 100mm thick ground floor slab m 10.00 8.89 8.89 199.90 1,777.74 - 1,777.74
- - -
metal panel form work: - - -
- - -
a. To isolated footing pad m 4.00 3.60 3.60 166.00 597.60 - 597.60
- - -
b. To foundation column m 12.00 14.82 14.82 166.00 2,460.12 - 2,460.12
- - -
c. To grade beam m 11.00 10.88 10.88 166.00 1,806.08 - 1,806.08
- - -
in position & tying wires.
- - -
- - -
- - - -
Diameter 10mm deformed bars Kg 23.69 23.69 36.00 852.94 - 852.94
- - - -
Diameter 12mm deformed bars Kg 118.00 26.64 26.64 36.00 959.04 - 959.04
- - - -
3. MASONRY WORK

peripheral foundation wall to a depth of 50cm bedded
in cement mortar 1:3 below natural ground level.
m 5.00 1.76 1.76 1,233.00 2,166.13 - 2,166.13

- - - -
in cement mortar 1:3 above natural ground level.
m 1.00 1.07 1.07 1,253.00 1,345.22 - 1,345.22

-
B. SUPER STRUCTURE
1. CONCRETE WORK

formworks and vibrated around rod reinforcement bars.
(formwork & reinforcement bars are measured
separately.) in: "Type of cement to be ordinary Portland
cement (OPC)"
-
a. In elevation column m 1.00 1.01 1.01 2,539.00 2,570.74 - 2,570.74
- - -
b. In intermediate and top tie beams m 1.00 0.82 0.82 2,539.00 2,079.44 - 2,079.44
- - -
c. 15cm thick slab & Gutter m2 17.00 15.50 15.50 380.85 5,904.37 - 5,904.37
- - -
a. To elevation column m 11.00 16.20 16.20 185.00 2,997.00 - 2,997.00
- - -
b. To intermediate and top tie beams m 9.00 10.59 10.59 208.00 2,202.72 - 2,202.72
- - -
c. 15cm thick slab& Gutter m 10.00 23.23 23.23 208.00 4,831.82 - 4,831.82
- - -
- - -
Diameter 6mm deformed bars Kg 39.00 - 36.00 - - -
- - -
- - -
Diameter 10mm deformed bars Kg - - - - -
- - -
- - -
-
-
2. BLOCK WORK -
-
18kg/cm2, bedded in cement mortar (1:3) mix,
both sides left for plastering. Price includes 26mm
iron bars laid horizontally every other course
m 5.00 - 466.00 - - -
- - -
2.2 Ditto but 150mm thick HCB block. m - - - - -
- - -
2.3 Ditto but 100mm thick HCB block. m 19.00 - 326.00 - - -
- - -
bedded in 1:3 mortar mix. Price m 23.00 - 717.00 - - -
Total to Summary....Birr - - -
3. ROOFING
3.1 Spread and level average thickness of 10cm weight

concrete on top of flot root 20% slop towards down
pipe.
m 10.00 - 215.00 - - -
- - -
3.2 3cm thick cement and screed on top of light weight
concrete over flat root area to obtain agentic flow of
storm water to down pipe.
m 10.00 - 120.00 - - -
- - -
3.3 Supply and install Membrane type water proofing
roofing material to all rain exposed slabs and roofs.
Price includes primer and Joint seal. According to
manufacturers instruction. (or similar product
approved by the Engineer)
m 12.00 - 600.00 - - -
- - -
coats of antirust and one coat of metal paint.
m 13.00 - 125.00 - - -
Total to SummaryBirr - - -
5. METAL WORK

5.1 WINDOWS -
Size 600x 800 mm pcs 1.00 - 528.00 - - -

Size1150 x1500mm pcs 2.00 - 1,897.50 - - -
5.2 DOORS -
Size 700 x 2100 mm pcs 3.00 - 1,617.00 - - -
Location:-AYNALEM Block:- B8-a
Takeoff No 1
Block:- B8-a
Page No:- 1
Description
MEKELLE UNIVERSTY CO
B8-B GUARD
AT MEKE
SUMMA
NO. Description
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK BIRR
2 CONCRETE WORK..BIRR
SUB TOTAL A. BIRR
B-SUPER STRUCTURE
1 CONCRETE WORK. BIRR
2 BLOCK WORK...BIRR
3 ROOFING.BIRR
5 METAL WORK. BIRR
8 PAINTING. BIRR
9 GLAZING. BIRR
SUB TOTAL B. BIRR
TOTAL A+B. BIRR
A. SUB STRUCTURE

1500mm from NGL. m

m

m

depth not exceeding 1500mm from stripped level.
m

not exceeding 200mm.
m

not exceeding 2kms. m
1.7 250mm. thick sound basaltic or equivalent stone m

hard-core finished and blinded with crushed stone.
2. CONCRETE WORK

a. Footing pads m

a. In isolated footing pads m
b. In foundation column m
c. In grade beam m
e. Styrophome expansion joint ml

In 100mm thick ground floor slab m

metal panel form work:
a. To isolated footTog pad m
b. To foundation column m
c. To grade beam m

3. MASONRY WORK

bedded in cement mortar 1:3 below natural
ground level.
m

bedded in cement mortar 1:3 above natural
ground level.
m
B. SUPER STRUCTURE
1. CONCRETE WORK

formworks and vibrated around rod reinforcement bars.
(formwork & reinforcement bars are measured
separately.) in: "Type of cement to be ordinary Portland
cement (OPC)"
c. 15cm thick slab & Gutter m2

c. 15cm thick slab& Gutter m

2. BLOCK WORK

18kg/cm2, bedded in cement mortar (1:3) mix,
both sides left for plastering. Price includes 26mm
iron bars laid horizontally every other course
m

bedded in 1:3 mortar mix. Price m
3. ROOFING
3.1 Spread and level average thickness of 10cm weight

concrete on top of flot root 20% slop towards down
pipe.
m
3.2 3cm thick cement and screed on top of light weight

concrete over flat root area to obtain agentic flow of
storm water to down pipe.
m
3.3 Supply and install Membrane type water proofing

roofing material to all rain exposed slabs and roofs.
Price includes primer and Joint seal. According to
manufacturers instruction. (or similar product
approved by the Engineer)
m

coats of antirust and one coat of metal paint.
5. METAL WORK
5.1 WINDOWS
Size 600x 800 mm pcs
5.2 DOORS
Size 700 x 2100 mm pcs
B8-B GUARD HOUSE
AT MEKELLE
SUMMARY
Previous
Amount
- 5,679.74
- 23,403.35
- 5,674.56
- 34,757.64
- 35,915.86
- -
- -
- 2,145.00
- -
- -
- -
- 38,060.86
- 72,818.50
Contract Previous Current Todate Previous
QTY. QTY QTY QTY Rate Amount
25.00 9.53 9.53 55.00 524.18

- -
8.00 5.76 5.76 75.00 431.97

- -
4.00 - 410.00 -
- -
2.00 2.27 2.27 61.00 138.35

- -
34.00 11.68 11.68 156.00 1,821.51

- -
37.00 17.56 17.56 85.00 1,492.45

- -
10.00 143.00
8.89 8.89 1,271.27
-
5,679.74
-
-
-
-
-
3.00 3.43 3.43 75.00 257.25
- -
- -
- -
7.00 5.00 5.00 75.00 375.00
- -
10.00 15.44 15.44 75.00 1,158.34
- -
- -
- -
1.00 0.63 0.63 2,539.00 1,599.57
- -
1.00 0.40 0.40 2,539.00 1,010.84
- -
2.00 1.09 1.09 2,539.00 2,762.43
- -
13.00 12.30 12.30 70.00 861.00
- -
- -
- -
10.00 9.68 9.68 199.90 1,934.53
- -
- -
- -
4.00 4.20 4.20 166.00 697.20
- -
12.00 6.37 6.37 166.00 1,057.42
- -
11.00 10.88 10.88 166.00 1,806.08
- -
- -
- -
122.00 116.57 116.57 36.00 4,196.61
- -
23.69 23.69 36.00 852.94
- -
118.00 26.64 26.64 36.00 959.04
- -
222.00 107.64 107.64 36.00 3,875.10
-
23,403.35
5.00 3.66 3.66 1,233.00 4,512.78

- -
1.00 0.93 0.93 1,253.00 1,161.78
5,674.56
1.00 1.18 1.18 2,539.00 2,999.19

- -
1.00 0.82 0.82 2,539.00 2,079.44
- -
17.00 15.50 15.50 380.85 5,904.37
- -
- -
11.00 18.90 18.90 185.00 3,496.50
- -
9.00 10.79 10.79 208.00 2,244.32
- -
10.00 23.23 23.23 208.00 4,831.82
- -
-
39.00 - 36.00 -
- -
165.00 227.45 227.45 36.00 8,188.16
- -
- - -
- -
27.00 39.07 39.07 36.00 1,406.59
- -
128.00 132.37 132.37 36.00 4,765.46
- -
- 35,915.86
5.00 - 466.00 -
- -
- - -
- -
19.00 - 326.00 -
- -
23.00 - 717.00 -
-
-
10.00 - 215.00 -
- -
10.00 - 120.00 -
- -
12.00 - 600.00 -
- -
13.00 - 125.00 -
1.00 1.00 1.00 528.00 528.00

-
3.00 1.00 1.00 1,617.00 1,617.00
2,145.00
Current Todate
Amount Amount
- 5,679.74
- 23,403.35
- 5,674.56
- 34,757.64
- 35,915.86
- -
- -
- 2,145.00
- -
- -
- -
- 38,060.86
- 72,818.50
Excuted Amount
Current Todate
Amount AMOUNT
- 524.18
- -
- 431.97
- -
- -
- -
- 138.35
- -
- 1,821.51
- -
- 1,492.45
- -
- 1,271.27
-
- 5,679.74
- 257.25
- -
Excuted Amount
Current Todate
Amount AMOUNT
- -
- -
- 375.00
- -
- 1,158.34
- -
- -
- -
- 1,599.57
- -
- 1,010.84
- -
- 2,762.43
- -
- 861.00
- -
- -
- -
- 1,934.53
- -
- -
- -
- 697.20
- -
- 1,057.42
- -
- 1,806.08
- -
Excuted Amount
Current Todate
Amount AMOUNT
- -
- -
- 4,196.61
- -
- 852.94
- -
- 959.04
- -
- 3,875.10
- 23,403.35
- 4,512.78
- -
Excuted Amount
Current Todate
Amount AMOUNT
- 1,161.78
- 5,674.56
- 2,999.19
- -
- 2,079.44
- -
- 5,904.37
- -
- -
- 3,496.50
- -
- 2,244.32
- -
- 4,831.82
- -
- -
- -
- -
- 8,188.16
- -
- -
- -
Excuted Amount
Current Todate
Amount AMOUNT
- 1,406.59
- -
- 4,765.46
- -
- 35,915.86
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Excuted Amount
Current Todate
Amount AMOUNT
- -
- -
-
-
- 528.00
-
- 1,617.00
-
- 2,145.00
Location:-AYNALEM Block:- B8-b
5. METAL WORK
LTZ profiles shown on the drawings
5.1. METAL WINDOWS
On Axis 1
TW1=Size 600x 800 mm
1 1.00 No.
1.00 No. Total item 5.1a
On Axis 1 & 2
W2=Size 1200 x1250mm
2 2.00 No.
2.00 No. Total item 5.1b
On Axis A
W1=Size 1200 x1250mm
1 1.00 No.
1.00 No. Total item 5.1b
5.2. METAL DOORS

toilet door
D1 size 700 x 2100mm
1 1.00 No.
On Axis B
D1 size 900 x 2100mm
1 1.00 No.
Takeoff No 1
Block:- B8-b
Page No:- 1
Description
BOKRA CONSTRUCTION & TRA
B9 WORKSHOP
AT MEKELLE
SUMMARY
NO. Description
A-SUB STRUCTURE
2 CONCRETE WORK.. BIRR
SUB TOTAL A. BIRR
B-SUPER STRUCTURE
1 CONCRETE WORK.BIRR
2 BLOCK WORK...BIRR
3 ROOFING. BIRR
4 CARPENTRY AND JOINERY BIRR
5 METAL WORK. BIRR
8 PAINTING. BIRR
9 GLAZING. BIRR
SUB TOTAL B. BIRR
TOTAL A+B. BIRR
Excuted Qua
Contract Previous
QTY. QTY
Bulk excavation in ordinary soil not exceeding 1500mm
1.1 from NGL. m3 127 90.07
Excavate in ordinary soil for isolated footing to a depth
reduced level.
1.2 m3 11 5.81
Excavate in weathered rock for isolated footing to a depth
reduced level.
1.3 m3 6
Excavate for trench foundation in ordinary soil to a depth
1.4 not exceeding 1500mm from stripped level. m3 6 6.10
Fill around trench, isoleted foundation and under hardcore
to maintain the desired level with selected borrowed
material and compact in layers not exceeding 200mm.
1.5 m3 154 95.02
Cart away surplus excavated material to a distance not
1.6 exceeding 2kms. m3 149 101.98
250mm. thick sound basaltic or equivalent stone hard-core
1.7 finished and blinded with crushed stone. m 96 96.00
2. CONCRETE WORK
50mm thick lean concrete in C-5 with minimum cement
2.1 content of 150Kg/m3under:
b. Under grade beam m 0
Reinforced concrete in class C-25 (with a 28-day 150mm
cube crushing strength of 25MPa), cast into formworks and
2.2
d. Styrophome expansion join ml 40 40.00
e. Acrylic joint sealing ml 28
Reinforced concrete in class C-15 only 280 kg cement/m3
2.3 of concrete:
In ground floor slab (10cm thick) m 96 96.00
2.4 Provide, cut and fix in position sawn Zigba wood or metal panel form work:
Reinforcement bar according to structural drawings. Price
2.5 includes cutting, bending, placing in position & tying
wires.
Excuted Qua
Contract Previous
QTY. QTY
3. MASONRY WORK
500 mm thick hard trachytic or equivalent stone peripheral
foundation wall to a depth of 50cm bedded in cement
mortar 1:3 below natural ground level.
3.1 m 16 15.44
500 mm thick hard trachytic or equivalent stone peripheral
foundation wall to a depth of 100cm bedded in cement
mortar 1:3 above natural ground level.
3.2 m 4 2.02
B. SUPER STRUCTURE
1. CONCRETE WORK
Reinforced concrete in class C-25 (with a 28-day 150mm
cube crushing strength of 25MPa), cast into formworks and
vibrated around rod reinforcement bars. (formwork &
1.1
Provide, cut and fix in position metal panel or sawn Zigba
1.2 wood form work
Reinforcement bar according to structural drawings. Price
1.3 includes cutting, bending, placing in position & tying
wires.
Diameter 10mm deformed bars Kg 56 -
2. BLOCK WORK
m 128 106.94
Excuted Qua
Contract Previous
QTY. QTY
3. ROOFING
cover & 50mm thick rock wool insulation.
m 127 -
3.1* Roof cover in precoated EGA 400, t=0.4mm fixed to RHS
STEEL.Price shall include ridge cap. (Purlins measured
separately and roof measured in horizontal projection)
m 127 125.34
3.2 G-28 G.I.S roof gutter with development length of 1000mm

welded at joint provided 2% slope towards down pipe and
Price includes painting of two coats of antirust and one
coat of metal paint. ml 25

m 22

m 22
3.5 Supply and fix 8 mm thick ribbed sheet eave soffit ceilings.
Price include 40 x 50 mm zigba wood battens with c/c
spacing of 600 mm both ways, corner list and all other
m 24
Carpentry
4.1 Supply and fix 8 mm thick chip wood ceilings. Price include
40 x 50 mm zigba wood battens with c/c spacing of 600
mm both ways, corner list and all other necessary
m 96 96.00
include three coats of oil paint. ml 24
5. METAL WORK
Excuted Qua
Contract Previous
QTY. QTY
door stopper. All according to detail Arch. drawings.
5.1 WINDOWS
Size2500x 900 mm pcs 5 5.00
5.2 DOORS
Size 1500x 3000 mm pcs 1 1.00

wire brushing and finally two coats of anti-rust paint.

the drawing.
RHS size: 40 x 40 x 2.5mm kg 232 243.93
RHS size: 30 x 30 x 2.5mm kg 109 148.37

6.2 Lattice purlin
RHS size: 25 x 25 x 2.5mm kg 486 521.11
RHS size: 20 x 20 x 2.5mm kg 123.07

anchor bolts as shown on the drawing. No. 16 111.09
6.4 400x200x3mm thick steel gusset plate welded to truss as

shown on the drawing. No. 8
Excuted Qua
Contract Previous
QTY. QTY
7. FINISHING WORK

cleaning at the end of finished work.
walls, columns and walls. m 152 113.25
7.1.2 Apply two coats of external wall plaster in cement mortar

between beams and walls, columns and walls.
m 169 116.64
7.2.1 50mm thick power toweling the exposed concrete slab

surface when the concrete is fresh and making surface
joints with cutting machine after the concrete hardens all
according to the detail drawing. Power toweling involve
m 13
Window Sill
jointed in cement mortar mix of 1:3.
Door Threshold
7.2.3 Marble door thresholds on and including cement mortar
bed jointed in cement mortar mix of 1:3

mortar (1:3) mix around the building. m 46
7.2.4 1000mm wide Concrete pavement bedded on 150mm thick

quarry waste and joints pointed in cement mortar (1:3) mix
around the building. 45.60
Excuted Qua
Contract Previous
QTY. QTY
cartaway. Ditch dia.: 1/2 300 mm
ml 54
RUCTION & TRADING PLC
E UNIVERSTY COMMUNITY SCHOOL
9 WORKSHOP
AT MEKELLE
SUMMARY
42,981.59 - 42,981.59
73,502.52 - 73,502.52
21,568.58 - 21,568.58
138,052.68 - 138,052.68
40,788.00 - 40,788.00
49,834.51 - 49,834.51
42,740.94 - 42,740.94
27,648.00 - 27,648.00
17,325.00 - 17,325.00
103,845.62 - 103,845.62
42,933.00 - 42,933.00
- - -
- - -
- - -
325,115.07 - 325,115.07
463,167.75 - 463,167.75
Rate
QTY QTY Amount Amount AMOUNT
90.07 55 4,953.85 - 4,953.85
5.81 75 435.75 - 435.75
- 410 - - -
6.10 61 372.10 - 372.10
95.02 156 14,823.59 - 14,823.59
101.98 85 8,668.30 - 8,668.30
96.00 143 13,728.00 - 13,728.00

- 42,981.59 - 42,981.59
-
-
2.94 75 220.50 - 220.50
- - - -
23.76 75 1,782.00 - 1,782.00
96.00 75 7,200.00 - 7,200.00
- - - -
0.54 2539 1,371.06 - 1,371.06
0.29 2539 736.31 - 736.31
3.26 2539 8,277.14 - 8,277.14
40.00 70 2,800.00 - 2,800.00
- 85 - - -
- - - -
96.00 199.9 19,190.40 - 19,190.40
- - - -
3.60 166 597.60 - 597.60
5.83 166 967.78 - 967.78
32.64 166 5,418.24 - 5,418.24
- - - -
430.04 36 15,481.31 - 15,481.31
Rate
23.69 36 852.94 - 852.94
129.22 36 4,651.98 - 4,651.98
109.87 36 3,955.25 - 3,955.25
- 73,502.52 - 73,502.52
- -
15.44 1233 19,037.52 - 19,037.52
2.02 1253 2,531.06 - 2,531.06

- 21,568.58 - 21,568.58
-
-
- - - -
1.29 2539 3,275.31 - 3,275.31
2.67 2539 6,779.13 - 6,779.13
- - - -
25.60 185 4,736.00 - 4,736.00
35.28 208 7,338.24 - 7,338.24
- - - -
186.12 36 6,700.46 - 6,700.46
- 36 - - -
221.64 36 7,979.21 - 7,979.21
110.55 36 3,979.64 - 3,979.64
- 40,788.00 - 40,788.00
- -
106.94 466 49,834.51 - 49,834.51

- 49,834.51 - 49,834.51
Rate
- -
- - 375 - - -
125.34 341 42,740.94 - 42,740.94

- - - -
- 348 - - -
- - - -
- 135 - - -
- - - -
- 125 - - -
- - - -
- 288 - - -
- - - -
- 223 - - -
-
- 42,740.94 - 42,740.94
-
-
-
96.00 288 27,648.00 - 27,648.00

-
- 168 - - -
-
- 27,648.00 - 27,648.00
-
-
-
Rate
-
-
-
-
5.00 2475 12,375.00 - 12,375.00
-
-
-
1.00 4950 4,950.00 - 4,950.00
-
- 17,325.00 - 17,325.00
-
-
-
-
-
-
- -
243.93 60 14,635.68 - 14,635.68
- - - -
148.37 60 8,901.99 - 8,901.99
- - - -
- - - -
521.11 60 31,266.68 - 31,266.68
- - - -
123.07 60 7,383.96 - 7,383.96
- - - -
111.09 375 41,657.31 - 41,657.31

- - - -
- 421 - - -
- - - -
- 80 - - -
- -
- 103,845.62 - 103,845.62
Rate
- -
- -
- -
- -
- -
- -
113.25 140 15,855.00 - 15,855.00

- - - -
116.64 154 17,962.56 - 17,962.56

- - - -
- - - -
- - - -
- 181 - - -
- - - -
- - - -
- - - -
- - - -
- 626 - - -
- - - -
- - - -
- - - -
- - - -
- 487 - - -
- - - -
- 475 - - -
- - - -
45.60 199.9 9,115.44 - 9,115.44

- - - -
Rate
- 274 - - -
- - - -
- 42,933.00 - 42,933.00
CLIENT:MEKELLE UNIVERSITY BLOCK: B 9 WORKSHOP
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 430.04 23.69 129.22 109.87 0.00 0.00

SUB
STRUCTURE 153.22176
Footing Pad
F1 10 0.8 8 6 48 38.4

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 0 23.6928 0 0 0 0
CLIENT:MEKELLE UNIVERSITY 0.888 BLOCK: B 9 WORKSHOP
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING PLC 154.11

SUB
STRUCTURE
Foundation Column
C1 12 2.48 4 2 8 19.84
8 0.7 9 2 18 12.6
C2 12 2.43 4 4 16 38.88
8 0.7 9 4 36 25.2
Total Length(m) 37.8 0 58.72 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 14.931 0 52.14336 0 0 0

SUB STRUCTURE
Grade Beam
GB on axis 1&3 Top 14 6.825 4 2 8 54.6
Bottom 12 8.675 2 2 4 34.7
12 4.475 2 2 4 17.9
8 1.100 72 2 144 158.4
GB on axis A&D Top 14 9.050 2 2 4 36.2

Bottom 12 8.550 2 2 4 34.2
8 1.100 45 2 90 99
Total Length(m) 257.4 0 86.8 90.8 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 101.673 0 77.0784 109.868 0 0

Ground Floor Slab
Along X AXIS
8 12.00 33 1 33 396
Along Y axis 8 7.95 50 1 50 397.5
Total Length(m) 793.5 0 0 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 313.4325 0 0 0 0 0
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 186.12 0.00 221.64 110.55 0.00 0.00
SUPER STRUCTURE
ELEVATION COLUMN
C1 12 4.52 4 2 8 36.16
8 0.7 30 2 60 42
C2 12 3.43 4 4 16 54.88
8 0.7 22 4 88 61.6
C3 12 4.1 4 4 16 65.6
8 0.7 22 4 88 61.6
Total Length(m) 165.2 0 156.64 0 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 65.254 0 139.09632 0 0 0

SUPER STRUCTURE
Top Tie Beam
on axis A&D
Top 14 10.69 2 2 4 42.76
bottom 12 10.39 2 2 4 41.56
8 0.9 78 2 156 140.4
on axis 1&3
14 6.075 4 2 8 48.6
12 8.525 2 2 4 34.1
12 4.325 2 2 4 17.3
8 0.9 92 2 184 165.6
Total Length(m) 306 0 92.96 91.36 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 120.87 0 82.54848 110.5456 0 0
F SHEET NO:01
B 9 WORKSHOP
A.
24
0.00
IA.
24
0
3.55
0
F SHEET NO:01
B 9 WORKSHOP
IA.
24
0
3.55
0
F SHEET NO:01
B 9 WORKSHOP
IA.
24
0
3.55
0
F SHEET NO:01
B 9 WORKSHOP
IA.
24
0
3.55
0
F SHEET NO:01
B 9 WORKSHOP
A.
24
0.00
IA.
24
0
3.55
0
F SHEET NO:01
B 9 WORKSHOP
IA.
24
0
3.55
0
Project:- MUBP86
Location:-AYNALEM
No L*W*D QTY Description No L*W*D
PLC
Takeoff No 1
Block:- B9
Page No:- 1
QTY Description
BOKRA CONSTRUCTION &
B10A DINING HA
AT MEKELLE
SUMMARY
A-SUB STRUCTURE
SUB TOTAL A. BIRR
B-SUPER STRUCTURE
2 BLOCK WORK...BIRR
3 ROOFING.
BIRR
5 METAL WORK.BIRR
8 PAINTING. BIRR
9 GLAZING. BIRR
SUB TOTAL B. BIRR
TOTAL A+B. BIRR

Contract
QTY.
A. SUB STRUCTURE
3000mm from reduced level. m 320.00
1.3 Excavate in weathered rock for isolated footing
exceeding 3000mm from reduced level. m 30.00
to a depth not exceeding 1500mm from stripped m 15.00
1.5 level.
with selected borrowed material and compact in
layers not exceeding 200mm. m 19.00
distance not exceeding 2kms. m 417.00
hard-core finished and blinded with crushed m 447.00
stone.
2. CONCRETE WORK
a. Footing pads m 30.00
b. Under grade beam m 26.00
c. Under stone masonry wall m 44.00
d. Under ground floor slab m 268.00
d. In external stair case m 2.00
e. Styrophome expansion joint ml 219.00
reinforcement bars.(reinforcement bars are
measured separately): "Type of cement to be
In ground floor slab (100mm thick) m 71.00
2.4 Provide, cut and fix in position sawn Zigba wood
or metal panel form work:
a. To isolated footTog pad m 16.00
b. To foundation column m 37.00
c. To grade beam m 117.00
d. To external stair case m 3.00
placing in position & tying wires.
Diameter 8mm deformed bars Kg 1,539.00
Diameter 10mm deformed bars Kg 132.00
Diameter 14mm deformed bars Kg 1,035.00
3. MASONRY WORK
ground level. m 36.00
ground level. m 8.00
B. SUPER STRUCTURE
1. CONCRETE WORK
a. In elevation column m 3.00
b. In top tie beams m 5.00
c. In concrete copping m 2.00
sawn Zigba wood form work
a. To elevation column m 39.00
b. To top tie beams m 57.00
c. To Concrete copping m 6.00
2. BLOCK WORK
of 18kg/cm2, bedded in cement mortar (1:3)
mix, both sides left for plastering. Price includes
26mm iron bars laid horizontally every other
course (spacing 400mm c/c). m 167.00
3. ROOFING
projection. Price includes ridge cover & 50mm
thick rock wool insulation. m 282.00
(Purlins measured separately and roof
measured in horizontal projection) m 282.00

of two coats of antirust and one coat of metal ml 43.00
paint.
two coats of antirust and one coat of metal m 27.00
paint.
two coats of antirust and one coat of metal m 4.00
paint.
accessories to complete the work. m 25.00
Carpentry
list and all other necessary accessories to ml 227.00
complete the work.
4.2 Supply and fix flush wooden doors both sides
covered with 4mm thick good quality kerrero ply
wood with sides, top and bottom lipped and
edged with hard wood complete work with all
the necessary accessories. Price includes three
coats of varnish paint, best quality locks, hinges
& stopper.
a. Size - 900x2700mm pcs 3.00

board price include three coats of oil paint. ml 43.00
5. METAL WORK
synthetic paint, 1mm thick ribbed sheet and
door stopper. All according to detail Arch.
drawings.
5.1 Doors
Size 1400 x 2700 mm pcs 2.00
5.2 WINDOWS
Size 1500x 1800 mm pcs 19.00

shown on the detail drawing. Apply two coats of
antirust paint. Price includes all necessary
preparation work such as cleaning, wire
brushing and finally two coats of anti-rust paint.

specified on the drawing.
RHS size: 60 x 60 x 2.5mm kg 664.00
RHS size: 40 x 40 x 2.5mm kg 355.00
RHS size: 50 x 50 x 2.5mm kg
6.2 Lattice purlin
RHS size: 25 x 25 x 2.5mm kg 864.00
RHS size: 20 x 20 x 2mm kg 335.00
6.3 200x100x5mm thick steel plate with circular

holes welded to truss as shown on the drawing. No. 12.00
6.4 200x100x5mm thick steel plate with slotted

holes welded to truss as shown on the drawing. No. 12.00
6.5 Grade 4.8 M16 threaded anchor bolt L-300mm No. 24.00
7. FINISHING WORK

finished work.
7.1.1 Apply three coats of plaster in cement mortar
mix 1:3 up to fine finish to internal wall, beams
and columns surface. Mortar for fine finish shall
be cement-fine sand 1:2. Provide grooves
recessed by 5mm between beams and walls, m 10.00
columns and walls.
columns & beams. Provide grooves recessed by
5mm between beams and walls, columns and m 144.00
walls.
7.1.3 Ditto item 7.1.2 but two coats to receive ceramic
wall tile. m 6.00
7.1.4 Apply two coats of external wall plaster in

cement mortar mix 1:3 and one coat of tyrolean
rendering in cement mortar mix 1:2. Provide
grooves recessed by 5mm between beams and m 202.00
walls, columns and walls.
7.2.1 8mm thick white 60x60x8mm approved quality

porcelain tile floor finish with proper grouting at
joints laid in mortar mix 1:3 . Price shall include
42mm thick mortar beding. m 214.00
7.2.2 100x8mm porcelain tile skirting to wall. Price

shall including cement mortar backing ml 62.00
Marble thread and risers including cement

mortar and joined in cement mortar mix of 1:3 to
External stair case

7.2.6 Tread, size 340 x 30mm rose white color marble ml 6.00
7.2.7 Riser, size 130 x 2cm black color marble ml 6.00
Window Sill
7.2.8 Marble window cill on and including cement
mortar bed jointed in cement mortar mix of 1:3.
Size 280 x 30mm ml 24.00
Door Threshold
mortar bed jointed in cement mortar mix of 1:3
Size 200 x 20mm ml 3.00

.2.10 Supply 300x200x6mm glazed ceramic wall tile to
a height of 1800mm with cement mortar backing
and joints grouted in white cement. m 6.00
.2.11 1000mm wide well dressed stone pavement

bedded on 150mm thick quarry waste and joints
pointed in cement mortar (1:3) mix around the m 71.00
building.
.2.12 Supply and lay semi-circular open precast
trench and cartaway. Ditch dia.: 1/2 300 mm ml 79.00
A CONSTRUCTION & TRADING PLC
MMUNITY SCHOOL
B10A DINING HALL
AT MEKELLE
SUMMARY
Previous Current
Amount Amount
149,276.62 -
251,485.83 -
59,491.41 -
460,253.86 -
75,105.88 -
60,710.48 -
89,819.40 -
- -
52,866.00 -
100,311.00 -
- -
- -
- -
- -
378,812.76 -
839,066.62 -
Executed Qty Executed Amount
Previous Current Todate Previous Current
QTY QTY QTY Rate Amount Amount
351.33 351.33 55.0 19,323.2 0.0
19.01 19.01 75.0 1,425.8 0.0
- 410.0 0.0 0.0
16.05 16.05 61.0 979.1 0.0
358.34 358.34 156.0 55,901.0 0.0
386.39 386.39 85.0 32,843.2 0.0
271.36 271.36 143.0 38,804.5 0.0

149,276.6 0.0
- 0.0 0.0
- 0.0 0.0
15.73 15.73 75.0 1,179.8 0.0
33.57 33.57 75.0 2,517.8 0.0
41.88 41.88 75.0 3,141.0 0.0
271.36 271.36 75.0 20,352.0 0.0
- 0.0 0.0
3.90 3.90 2,539.0 9,902.1 0.0
1.35 1.35 2,539.0 3,427.7 0.0
11.94 11.94 2,539.0 30,315.7 0.0
- 2,539.0 0.0 0.0
215.00 215.00 70.0 15,050.0 0.0
- 0.0 0.0
271.36 271.36 199.9 54,244.9 0.0
- 0.0 0.0
15.60 15.60 166.0 2,589.6 0.0
19.81 19.81 166.0 3,288.5 0.0
114.72 114.72 166.0 19,043.5 0.0
- 166.0 0.0 0.0
- 0.0 0.0
1,313.38 1,313.38 36.0 47,281.7 0.0
125.13 125.13 36.0 4,504.7 0.0
291.62 291.62 36.0 10,498.3 0.0
670.80 670.80 36.0 24,148.8 0.0
- 251,485.8 0.0
- 0.0 0.0
43.28 43.28 1,233.0 53,364.2 0.0
4.89 4.89 1,253.0 6,127.2 0.0

- 59,491.4 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
3.28 3.28 2,539.0 8,327.9 0.0
4.00 4.00 2,539.0 10,156.0 0.0
- 2,539.0 0.0 0.0
- 0.0 0.0
48.12 48.12 185.0 8,902.2 0.0
51.53 51.53 208.0 10,718.2 0.0
- 208.0 0.0 0.0
- 0.0 0.0
- 36.0 0.0 0.0
277.49 277.49 36.0 9,989.6 0.0
- 36.0 0.0 0.0
121.83 121.83 36.0 4,385.9 0.0
628.50 628.50 36.0 22,626.0 0.0
- 75,105.9 0.0
-
130.28 130.28 466.0 60,710.5 0.0

- 60,710.5 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
375.0 0.0 0.0
263.40 263.40 341.0 89,819.4 0.0

- 0.0 0.0
- 348.0 0.0 0.0

- 0.0 0.0
- 135.0 0.0 0.0

- 0.0 0.0
- 125.0 0.0 0.0

- 0.0 0.0
- 288.0 0.0 0.0

- 0.0 0.0
- 89,819.4 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 288.0 0.0 0.0

- 0.0 0.0
- 0.0 0.0
- 6,075.0 0.0 0.0
- 0.0 0.0
- 168.0 0.0 0.0

- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
-
-
-
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
2.00 2.00 4,158.0 8,316.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
15.00 15.00 2,970.0 44,550.0 0.0
- 0.0 0.0
- 52,866.0 0.0
-
-
-
- 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 60.0 0.0
- 0.0 0.0
318.28 318.28 60.0 19,096.8 0.0
- 0.0 0.0
- 60.0 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
852.62 852.62 60.0 51,157.2 0.0
- 0.0 0.0
310.95 310.95 60.0 18,657.0 0.0
- 0.0 0.0
12.00 12.00 375.0 4,500.0 0.0

- 0.0 0.0
12.00 12.00 375.0 4,500.0 0.0

- 0.0 0.0
- 0.0 0.0
24.00 24.00 100.0 2,400.0 0.0
- 0.0 0.0
- 100,311.0 0.0
-
-
-
-
- 0.0 0.0
- 0.0 0.0
- 137.0 0.0 0.0

- 0.0 0.0
- 140.0 0.0 0.0

- 0.0 0.0
- 105.0 0.0 0.0

- 0.0 0.0
- 154.0 0.0 0.0

- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 604.0 0.0 0.0

- 0.0 0.0
- 63.0 0.0 0.0

- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 634.0 0.0 0.0
- 0.0 0.0
- 436.0 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 626.0 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 0.0 0.0
- 487.0 0.0 0.0
- 0.0 0.0
- 732.0 0.0 0.0
- 0.0 0.0
- 475.0 0.0 0.0

- 0.0 0.0
- 274.0 0.0 0.0

- 0.0 0.0
Todate
Amount
149,276.62
251,485.83
59,491.41
460,253.86
75,105.88
60,710.48
89,819.40
52,866.00
100,311.00
378,812.76
839,066.62
ed Amount
Todate
AMOUNT
19,323.15
1,425.75
979.05
55,901.04
32,843.15
38,804.48
149,276.6
-
-
1,179.75
2,517.75
3,141.00
20,352.00
-
9,902.10
3,427.65
30,315.66
-
15,050.00
-
54,244.86
-
2,589.60
3,288.46
19,043.52
-
-
47,281.68
4,504.68
10,498.32
24,148.80
251,485.8
-
53,364.24
6,127.17
59,491.4
-
-
-
8,327.92
10,156.00
-
-
8,902.20
10,718.24
-
-
-
9,989.64
-
4,385.88
22,626.00
75,105.9
-
60,710.48
60,710.5
-
-
-
-
89,819.40
-
-
-
-
-
-
-
-
-
89,819.4
-
-
-
-
-
-
-
-
-
-
-
-
0.0
-
-
-
-
-
-
8,316.00
-
-
-
44,550.00
-
52,866.0
-
-
-
-
-
-
-
-
-
19,096.80
-
-
-
-
-
51,157.20
-
18,657.00
-
4,500.00
-
4,500.00
-
-
2,400.00
-
100,311.0
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
LOCATION: AYNALEM

TAKEOFF SHEET NO:01
Block: B10A- DINING HALL
PAGE NO: 06
DESCRIPTION
B10 DINING HALL
AT MEKELLE
SUMMARY
A-SUB STRUCTURE
EXCAVATION AND EARTH

1 WORK.. BIRR 106,936.91 - 106,936.91
CONCRETE
WORK..
2 ... BIRR 249,334.99 - 249,334.99
MASONRY
WORK...
3 . BIRR 49,405.57 - 49,405.57
SUB TOTAL A. BIRR 405,677.47 - 405,677.47
B-SUPER STRUCTURE
CONCRETE
WORK.
1 .... BIRR 74,364.00 - 74,364.00
BLOCK
WORK.
2 ....... BIRR 60,709.13 - 60,709.13
ROOFING.
3 .... BIRR 101,463.24 - 101,463.24
CARPENTRY AND
JOINERY.
4 .. BIRR 63,650.76 - 63,650.76
METAL
WORK.
5 ..... BIRR 52,866.00 - 52,866.00
STRUCTURAL STEEL
WORK.
6 . BIRR 100,311.24 - 100,311.24
FINISHING
WORK.
7 BIRR 183,998.62 - 183,998.62
PAINTING
..
8 .. BIRR - - -
GLAZING.
.
9 BIRR 24,000.21 - 24,000.21
ELECTRICAL
INSTALLATION.
10 .. BIRR - - -
SANITARY
INSTALLATION.
11 . BIRR - - -
SUB TOTAL B. BIRR 661,363.21 - 661,363.21
TOTAL A+B. BIRR ### - ###

A. SUB STRUCTURE
Bulk excavation in ordinary soil not

1.1 exceeding 1500mm from NGL. m 320 171.32 171.32 55 9,422.60 - 9,422.60
- - - -
Excavate in ordinary soil for isolated
1.2 reduced level. m 320 19.60 19.60 75 1,470.00 - 1,470.00
- - - -
Excavate in weathered rock for
1.3 from reduced level. m 30 - 410 - - -
- - - -
Excavate for trench foundation in
1.4 1500mm from stripped level. m 15 28.68 28.68 61 1,749.48 - 1,749.48
Fill around trench, isoleted foundation - - - -

and under hardcore to maintain the
desired level with selected borrowed
1.5 exceeding 200mm. m 19 236.05 236.05 156 36,824.35 - 36,824.35
- - - -
Cart away surplus excavated material
1.6 to a distance not exceeding 2kms. m 417 219.60 219.60 85 18,666.00 - 18,666.00
- - - -
250mm. thick sound basaltic or
equivalent stone hard-core finished
1.7 and blinded with crushed stone. m 447 271.36 271.36 143 38,804.48 - 38,804.48
- - - -
Total to
Summary..Birr - 106,936.91 - 106,936.91
- - - -
- - - -
2.1 50mm thick lean concrete in C-5 with - - - -
minimum cement content of
150Kg/m3under: - - - -
a. Footing pads m 30 15.73 15.73 75 1,179.75 - 1,179.75
- - - -
- - - -
- - - -
d. Under ground floor slab m 268 271.36 271.36 75 20,352.00 - 20,352.00
- - - -
Reinforced concrete in class C-25 (with
2.2 - - - -
a
- - - -
of
25MPa), cast into formworks and
- - - -
vibrated
( formwork & - - - -
separately.) - - - -
in: "Type of cement to be ordinary
Portland - - - -
cement (OPC)" - - - -
- - - -
b. In foundation column m 3 1.04 1.04 ### 2,640.56 - 2,640.56
c. In grade beam m 7 11.94 11.94 ### 30,315.66 - 30,315.66
d. In external stair case m 2 - ### - - -
2.3 - - - -
a
- - - -
of
- - - -
vibrated
(reinforcement - - - -
bars are measured separately): "Type
- - - -
of "
cement to be ordinary Portland
cement (OPC) - - - -
In ground
Provide, floor
cut andslab (100mm
fix in thick)
position sawn m 71 271.36 271.36 200 54,244.86 - 54,244.86
2.4 Zigba - - - -
a. To isolated footTog pad m 16 15.60 15.60 166 2,589.60 - 2,589.60
b. To foundation column m 37 15.24 15.24 166 2,529.84 - 2,529.84
c. To grade beam m 117 114.72 114.72 166 19,043.52 - 19,043.52
d. To external stair
Reinforcement case
bar according to m 3 - 166 - - -
2.5 structural - - - -
drawings. Price includes cutting,
- - - -
bending,
Diameter 8mm deformed bars Kg 1539 ### ### 36 46,826.46 - 46,826.46
- - - -
- - - -
- - - -
- - - -
Total to Summary...
Birr - 249,334.99 - 249,334.99
3.1 equivalent
500 mm thick hard
stone trachytic or
peripheral m 36 28.83 28.83 ### 35,547.39 - 35,547.39
foundation - - - -
wall to a depth of 50cm bedded in - - - -
cement mortar 1:3 below natural
ground
500 mmlevel.
thick hard trachytic or - - - -
equivalent stone peripheral
bedded in cement mortar 1:3 above
3.2 natural ground level. m 8 11.06 11.06 ### 13,858.18 - 13,858.18
Total to
Summary.Birr - 49,405.57 - 49,405.57
1.1 - - - -
a
- - - -
of
- - - -
vibrated
(reinforcement - - - -
bars are measured separately): "Type
- - - -
of "
cement to be ordinary Portland
b. In top tie beams m 5 4.00 4.00 ### 10,156.00 - 10,156.00
- - - -
c. In concrete copping m 2 - ### - - -
Provide, cut and fix in position metal
1.2 panel - - - -
- - - -
b. To top tie beams m 57 51.53 51.53 208 10,718.24 - 10,718.24
c. To Concrete copping m 6 - 208 - - -
Reinforcement bar according to
1.3 - - - -
structural
drawings. Price includes cutting,
- - - -
bending,
Diameter
Total 14mm deformed bars
to Summary.. Kg 218 628.50 628.50 36 22,625.94 - 22,625.94
..Birr - 74,364.00 - 74,364.00
- - - -
200mm thick hollow concrete block
wall of type Class-C with 28 days
minimum crushing strength of
18kg/cm2, bedded in cement mortar
(1:3) mix, both sides left for
plastering. Price includes 26mm iron
bars laid horizontally every other
2.1 course (spacing 400mm c/c). m 167 130.28 130.28 466 60,709.13 - 60,709.13
- - - -
- - - -
3. ROOFING - - - -
- - - -
Roof cover in Pre-painted EGA 300,
standard hooks and washers. Roof
cover measured in horizontal
projection. Price includes ridge cover
3.1 & 50mm thick rock wool insulation. m 282 - - - 375 - - -
3.1* shall include ridge cap. (Purlins
measured in horizontal projection) m 282 263.40 263.40 341 89,819.40 - 89,819.40
G-28 G.I.S roof gutter with - - - -
welded at joint provided 2% slope
towards down pipe and Price includes
painting of two coats of antirust and
3.2 one coat of metal paint. ml 43 - 348 - - -
- - - -
G28 flat metal sheet flashing with
development length of 330mm and
Price includes painting of two coats of
- - - -
G28 flat metal sheet copping with
- - - -
Supply and fix 8 mm thick ribbed
sheet eave soffit ceilings. Price include
40 x 50 mm zigba wood battens with
c/c spacing of 600 mm both ways,
corner list and all other necessary
3.5 accessories to complete the work. m 25 40.43 40.43 288 11,643.84 - 11,643.84
- - - -
Total to Summary
Birr - 101,463.24 - 101,463.24
- - - -
- - - -
Carpentry - - - -
Supply and fix 8 mm thick chip wood
ceilings. Price include 40 x 50 mm
zigba wood battens with c/c spacing of
600 mm both ways, corner list and all
other necessary accessories to
4.1 complete the work. ml 227 221.01 221.01 288 63,650.76 - 63,650.76
- - - -
Supply and fix flush wooden doors
both sides covered with 4mm thick
good quality kerrero ply wood with
sides, top and bottom lipped and
edged with hard wood complete work
with all the necessary accessories.
Price includes three coats of varnish
paint, best quality locks, hinges &
4.2 stopper. - - - -
a. Size - 900x2700mm pcs 3 - ### - - -
- - - -
fascia board price include three coats
4.3 of oil paint. ml 43 - 168 - - -
- - - -
- - - -
Total to Summary
Birr - 63,650.76 - 63,650.76
- - - -
drawings, price include approved
quality locks and all iron mongery
works, two coats of anti rust, two
coats of synthetic paint, 1mm thick
ribbed sheet and door stopper. All
according to detail Arch. drawings. - - - -
- - - -
5.1 Doors - - - -
- - - -
Size 1400 x 2700 mm pcs 2 2.00 2.00 ### 8,316.00 - 8,316.00
- - - -
5.2 WINDOWS - - - -
- - - -
Size 1500x 1800 mm pcs 19 15.00 15.00 ### 44,550.00 - 44,550.00
- - - -
Total to Summary...
..Birr - 52,866.00 - 52,866.00
- - - -
- - - -
Supply and erect steel roof structure
all as shown on the detail drawing.
Apply two coats of antirust paint. Price
includes all necessary preparation
work such as cleaning, wire brushing
and finally two coats of anti-rust paint. - - - -
- - - -
Upper, lower, vertical & horizontal
6.1 chords as specified on the drawing. - - - -
- - - -
RHS size: 60 x 60 x 2.5mm kg 664 - 60 - - -
- - - -
RHS size: 40 x 40 x 2.5mm kg 355 318.28 318.28 60 19,096.55 - 19,096.55
- - - -
RHS size: 50 x 50 x 2.5mm kg - 60 - - -
- - - -
- - - -
RHS size: 25 x 25 x 2.5mm kg 864 852.62 852.62 60 51,157.49 - 51,157.49
- - - -
RHS size: 20 x 20 x 2mm kg 335 310.95 310.95 60 18,657.20 - 18,657.20
- - - -
200x100x5mm thick steel plate with
circular holes welded to truss as
6.3 shown on the drawing. No. 12 12.00 12.00 375 4,500.00 - 4,500.00
- - - -
slotted holes welded to truss as shown
6.4 on the drawing. No. 12 12.00 12.00 375 4,500.00 - 4,500.00
- - - -
- - - -
Grade 4.8 M16 threaded anchor bolt L-
6.5 300mm No. 24 24.00 24.00 100 2,400.00 - 2,400.00
- - - -
Total to Summary...
..Birr - 100,311.24 - 100,311.24
- - - -
- - - -
Finishing work shall include all surface
pre-cleaning, Preparation and
application of the finish, polishing and
cleaning at the end of finished work. - - - -
- - - -
Apply three coats of plaster in cement
mortar mix 1:3 up to fine finish to
internal wall, beams and columns
surface. Mortar for fine finish shall be
cement-fine sand 1:2. Provide grooves
recessed by 5mm between beams and
7.1.1walls, columns and walls. m 10 - 137 - - -
Apply two coats of plaster in cement - - - -
mortar (1:3) & final gypsum coating to
internal wall , columns & beams.
Provide grooves recessed by 5mm
between beams and walls, columns
7.1.2and walls. m 144 114.93 114.93 140 16,090.20 - 16,090.20
- - - -
Ditto item 7.1.2 but two coats to
7.1.3receive ceramic wall tile. m 6 - 105 - - -
- - - -
Apply two coats of external wall
plaster in cement mortar mix 1:3 and
one coat of tyrolean rendering in
cement mortar mix 1:2. Provide
grooves recessed by 5mm between
7.1.4beams and walls, columns and walls. m 202 154.57 154.57 154 23,803.16 - 23,803.16
- - - -
- - - -
8mm thick white 60x60x8mm
approved quality porcelain tile floor
finish with proper grouting at joints
laid in mortar mix 1:3 . Price shall
7.2.1include 42mm thick mortar beding. m 214 214.49 214.49 604 129,550.75 - 129,550.75
- - - -
100x8mm porcelain tile skirting to
wall. Price shall including cement
7.2.2mortar backing m 62 - 63 - - -
- - - -
Marble thread and risers including
cement mortar and joined in cement
mortar mix of 1:3 to - - - -
- - - -
Tread, size 340 x 30mm rose white
7.2.6color marble ml 6 - 634 - - -
Riser, size 130 x 2cm black color - - - -
7.2.7marble m 6 - 436 - - -
- - - -
Window Sill - - - -
Marble window cill on and including
cement mortar bed jointed in cement
7.2.8mortar mix of 1:3. - - - -
- - - -
Size 280 x 30mm ml 24 23.25 23.25 626 14,554.50 - 14,554.50
- - - -
- - - -
Marble door thresholds on and
including cement mortar bed jointed in
7.2.9cement mortar mix of 1:3 - - - -
- - - -
Size 200 x 20mm ml 3 - 487 - - -
- - - -
Supply 300x200x6mm glazed ceramic
wall tile to a height of 1800mm with
cement mortar backing and joints
7.2.1grouted in white cement. m 6 - 732 - - -
1000mm wide well dressed stone - - - -
pavement bedded on 150mm thick
quarry waste and joints pointed in
cement mortar (1:3) mix around the
7.2.1building. m 71 - 475 - - -
- - - -
Supply and lay semi-circular open
precast concrete open channel on
50mm thick sand bedding. Unit price
shall include flat stone/concrete
topping, provision of metal grating at
inlet to manhole,excavation of the
trench and cartaway. Ditch dia.: 1/2
7.2.1300 mm ml 79 - 274 - - -
- - - -
- - - -
8. Painting - - - -
Prepare the surface and apply three
coats of plastic emulsion paint of
8.1 chosen type and color to: - - - -
a. Internal wall, columns and beam
side surface m 154 - 36 - - -
- - - -
b. External wall surface m 202 - - 40 - - -
- - - -
c. Ditto but tochipwood ceiling. m 227 - - 40 - - -
- - - -
- - - -
9. Glazing - - - -
Supply and properly fix glass free from
any defects to doors and windows. Use
9.1 proper putty and adequately packed. - - - -
- - - -
a. 4mm thick clear glass m 2 3.04 3.04 403 1,225.81 - 1,225.81
- - - -
b. 4mm thick brown tinted glass m 49 35.25 35.25 646 22,774.41 - 22,774.41
- - - -
MEKELLE UNIVERSTY COMMUNITY
B11 DIRECTORS RESIDENC

AT MEKELLE
SUMMARY
NO. Description
A-SUB STRUCTURE
SUB TOTAL----------------------------A
B-SUPER STRUCTURE
2 BLOCK WORK... BIRR
3 ROOFING.BIRR
5 METAL WORK. BIRR
8 PAINTING. BIRR
9 GLAZING. BIRR

SUB TOTAL ---------------------------B
TOTAL---------------------A+B
Executed Qt
ContractPrevious
QTY. QTY
A. SUB STRUCTURE

1.1 1500mm from NGL. m3 173 120.28
Excavate in ordinary soil for isolated footing to a
1.2 3000mm from reduced level. m3 5 2.86
Excavate in weathered rock for isolated footing to
1.3 3000mm from reduced level. m3 3
1.4 depth not exceeding 1500mm from stripped level. m3 9 7.07
Fill around trench, isoleted foundation and under
1.5 not exceeding 200mm. m3 206 92.5
Cart away surplus excavated material to a distance
1.6 not exceeding 2kms. m3 190 130.21
250mm. thick sound basaltic or equivalent stone
1.7 hard-core finished and blinded with crushed stone. m 125 124.22
TOTAL TO SUMMARY--------------------BIRR
2. CONCRETE WORK
b. Under grade beam m 11 11.61
d. In ground stair m3 2
e. Styrophome expansion join ml 125 124.6
28-day 150mm cube crushing strength of
around rod reinforcement bars.(reinforcement
In 100mm thick ground floor slab m 125 124.22
Provide, cut and fix in position sawn Zigba wood
2.4 or metal panel form work:
c. Stair m 9
2.5 placing in position & tying wires.
3. MASONRY WORK
3.1 ground level. m 20 14.62

3.2 ground level. m 4
B. SUPER STRUCTURE
1. CONCRETE WORK
Reinforced concrete in class C-25 (with a 28-day
1.1
Provide, cut and fix in position metal panel or
1.2 sawn Zigba wood form work
1.3 placing in position & tying wires.
Diameter 8mm deformed bars Kg 665 608
**Diameter 6mm deformed bars Kg 85.15
2. BLOCK WORK

m 99 84.61
2.2 Ditto but 150mm thick HCB block. m 76 102.9
2.3 Ditto but 100mm thick HCB block. m 10

bedded in 1:3 mortar mix. Price includes pointing m 10 13.268
3. ROOFING
3.1 Supply and fix Decra or equivalent roof cover tile

as per the manufacturer specification. Price shall
include all fixing accessories. Measurements
shall be taken horizontally. Price includes ridge
cover & 50mm thick rock wool insulation. m 141 162.05

two coats of antirust and one coat of metal paint. ml 53

two coats of antirust and one coat of metal paint. m 0

two coats of antirust and one coat of metal paint. m 0
accessories to complete the work. m 0
RSTY COMMUNITY SCHOOL
ECTORS RESIDENCE
AT MEKELLE
SUMMARY
50,522.48 - 50,522.48
115,218.37 - 115,218.37
18,026.46 - 18,026.46
183,767.31 - 183,767.31
116,061.44 - 116,061.44
79,660.76 - 79,660.76
60,768.75 - 60,768.75
- - -
- - -
- - -
- - -
- - -
- - -
256,490.95 - 256,490.95
440,258.26 - 440,258.26
120.28 55.00 6,615.40 - 6,615.40
2.86 75.00 214.50 - 214.50
- 410.00 - - -
7.07 61.00 431.27 - 431.27
92.50 156.00 14,430.00 - 14,430.00
130.21 85.00 11,067.85 - 11,067.85
124.22 143.00 17,763.46 - 17,763.46

50,522.48 - 50,522.48
-
-
-
1.96 75.00 147.00 - 147.00
11.61 75.00 870.75 - 870.75
30.06 75.00 2,254.50 - 2,254.50
124.22 75.00 9,316.50 - 9,316.50
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
0.36 2,539.00 914.04 - 914.04
0.16 2,539.00 406.24 - 406.24
6.08 2,539.00 15,437.12 - 15,437.12
- 2,539.00 - - -
124.60 70.00 8,722.00 - 8,722.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
124.22 199.90 24,831.58 - 24,831.58
- - - -
2.40 166.00 398.40 - 398.40
3.10 166.00 514.60 - 514.60
66.64 166.00 11,062.24 - 11,062.24
- 166.00 - - -
- - - -
641.65 36.00 23,099.40 - 23,099.40
15.80 36.00 568.80 - 568.80
211.51 36.00 7,614.36 - 7,614.36
251.69 36.00 9,060.84 - 9,060.84
115,218.37 - 115,218.37
-
14.62 1,233.00 18,026.46 - 18,026.46

- - - -
- 1,253.00 - - -
-
18,026.46 - 18,026.46
1.92 2,539.00 4,874.88 - 4,874.88

10.32 2,539.00 26,202.48 - 26,202.48
- - - -
38.40 185.00 7,104.00 - 7,104.00
148.43 208.00 30,873.44 - 30,873.44
- - - -
608.00 36.00 21,888.00 - 21,888.00
386.19 36.00 13,902.84 - 13,902.84
226.40 36.00 8,150.40 - 8,150.40
85.15 36.00 3,065.40 - 3,065.40
116,061.44 - 116,061.44
84.61 466.00 39,428.26 - 39,428.26

- - - -
102.90 391.00 40,233.90 - 40,233.90
- - - -
- 326.00 - - -
- - - -
13.27 717.00 9,513.16 - 9,513.16

- - - -
89,175.32 - 89,175.32
- - -
- -
- -
162.05 375.00 60,768.75 - 60,768.75

- - - -
- 348.00 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- 223.00 - - -
- - - -
- 60,768.75 - 60,768.75
Project:- MUBP86
Location:- AYNALEM
Client:- MEKELLE UNIVERSTY Block:-B11
Descrption Total length of bar for dia.
Diameter 6 8 10 12 14 16 20
Tot.wt. (kg) 0 641.65 15.8 211.51 251.69 0 0
Bar No Location Dia. Length No in a No Total No TOTAL LENGTH OF BAR FOR DIA.
Member Member of Bars 6 8 10 12 14 16 20
SUB-STRUCTURE
FOOTING
FOOING -F1
10 0.8 8 4 32 25.6
Total length (m) 0 0 25.6 0 0 0 0

Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 0 15.8 0 0 0 0
Project:- MUBP86
Location:- AYNALEM
SUB-STRUCTURE
FOUNDATION COLUMN
C1 12 2.715 4 2 8 21.72
at 3C&3D 8 0.7 8 2 16 11.2
C1 12 2.81 4 2 8 22.48
at 4B&4E 8 0.7 8 2 16 11.2
Ground floor slab

mesh
b/n axis 1-3/A-C 8 2.7 21 1 21 56.7
8 4.95 12 1 12 59.4
b/n axis 3-4/A-D 8 4.8 29 1 29 139.2
8 6.9 20 1 20 138
b/n axis 3-4/D-F 8 4.8 20 1 20 96
8 4.7 20 1 20 94
b/n axis 2-3/C-F 8 1.7 28 1 28 47.6
8 6.65 8 1 8 53.2
b/n axis 4-5/A-B 8 3.8 14 1 14 53.2
8 3.3 16 1 16 52.8
b/n axis 4-5/B-E 8 3.8 18 1 18 68.4
8 4.3 16 1 16 68.8
b/n axis 4-5/E-F 8 3.8 16 1 16 60.8
8 3.8 16 1 16 60.8
b/n axis 5'-5/E'-E'' 8 1.8 2 1 2 3.6
8 0.3 8 1 8 2.4
Total length (m) 0 1077.3 0 44.2 0 0 0

Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 425.53 0 39.25 0 0 0

Project:- MUBP86
Location:- AYNALEM
SUB-STRUCTURE
Grade Beam at +0.00
Bottom
GB-ON Axis 5 (A-I) 12 8.475 2 1 2 16.95
12 4.475 2 1 2 8.95
Top 14 6.475 2 1 2 12.95
14 6.975 3 1 2 13.95
8 1.1 66 1 66 72.6
GB-ON Axis A(3-5)

bottom 12 8.375 2 1 2 16.75
12 4.47 2 1 2 8.94
top 14 6.125 2 1 2 12.25
14 7.225 2 1 2 14.45
8 1.1 66 1 66 72.6
GB-ON Axis 4(A-F)
bottom 12 8.475 2 1 2 16.95
12 4.475 2 1 2 8.95
top 14 6.475 2 1 2 12.95
14 6.975 2 1 2 13.95
8 1.1 66 1 66 72.6
Total length (m) 0 217.8 0 77.49 80.5 0 0
Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 86.03 0 68.81 97.41 0 0
Project:- MUBP86
Location:- AYNALEM
GB-ON Axis C (1-3)
bottom 12 3.25 2 1 2 6.5
top 14 3.75 2 1 2 7.5
8 1.1 16 1 16 17.6
GB-ON Axis D(3-4)
bottom 12 5.35 2 1 2 10.7
top 14 5.85 2 1 2 11.7
8 1.1 28 1 28 30.8
GB-ON Axis 3 (A-F)
bottom 12 7.575 2 1 2 15.15
12 5.375 2 1 2 10.75
top 14 3.3 2 1 2 6.6
14 10.15 2 1 2 20.3
8 1.1 66 1 66 72.6
GB-ON Axis F (2-5)
bottom 12 11.25 2 1 2 22.5
top 14 11.75 2 1 2 23.5
8 1.1 60 1 60 66
Total length (m) 0 187 0 65.6 69.6 0 0
Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 73.87 0 58.25 84.22 0 0
Project:- MUBP86
Location:- AYNALEM
GB-ON Axis 1
bottom 12 5.5 2 1 2 11
top 14 6 2 1 2 12
8 1.1 29 1 29 31.9
GB-ON Axis 2
bottom 12 7.2 2 1 2 14.4
top 14 7.7 2 1 2 15.4
8 1.14 38 1 38 43.32
GB-ON Axis B&E
bottom 12 4.35 2 2 4 17.4
top 14 4.85 2 2 4 19.4
8 1.1 22 2 44 48.4
GB-ON Axis 5'(E'-E")
bottom 12 2.35 2 1 2 4.7
top 14 2.85 2 1 2 5.7
8 1.1 11 1 11 12.1
GB-ON Axis 5-5'(E'&E")
bottom 12 0.85 2 2 4 3.4
top 14 1.35 2 2 4 5.4
8 1.1 3 2 6 6.6
Total length (m) 0 142.32 0 50.9 57.9 0 0

Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 56.22 0 45.2 70.06 0 0
Project:- MUBP86
Location:- AYNALEM
Descrption Total length of bar for dia.
Diameter 6 8 10 12 14 16 20
Tot.wt. (kg) 85.15 608.00 - 386.19 226.40 - -
SUPER -STRUCTURE
Column
Ground Floor
C1 12 3.425 4 4 16 54.8
8 0.7 22 4 88 61.6
C2 12 4.1 4 12 48 196.8
8 0.7 22 12 264 184.8
TOP TIE BEAM
on axis 5 top 14 6.225 2 2 4 24.9
btm 12 8.325 2 1 2 16.65
12 4.325 2 1 2 8.65
8 0.85 90 1 90 76.5
on axis A top 14 5.875 2 1 2 11.75
14 6.975 2 1 2 13.95
btm 12 8.225 2 1 2 16.45
12 4.325 2 1 2 8.65
8 0.85 89 1 89 75.65
on axis 4 top 14 6.225 2 1 2 12.45
14 5.725 2 1 2 11.45
btm 12 8.225 2 1 2 16.45
12 4.325 2 1 2 8.65
8 0.85 90 1 90 76.5
Total length (m) 0 475.05 0 327.1 74.5 0 0

Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 187.64 0 290.46 90.15 0 0
Project:- MUBP86
Location:- AYNALEM
TOP TIE BEAM
--cont--
on axis C top 14 3.55 2 1 2 7.1
btm 12 3.25 2 1 2 6.5
8 0.85 22 1 22 18.7
on axis D top 14 5.65 2 1 2 11.3
btm 12 5.35 2 1 2 10.7
8 0.85 38 1 38 32.3
on axis 3 top 14 3.05 2 1 2 6.1
14 9.90 2 1 2 19.8
btm 12 7.425 2 1 2 14.85
12 5.225 2 1 2 10.45
8 0.85 89 1 89 75.65
on axis D top 14 11.55 2 1 2 23.1
btm 12 11.25 2 1 2 22.5
8 0.85 81 1 81 68.85
on axis 1 top 14 5.8 2 1 2 11.6
btm 12 5.5 2 1 2 11
8 0.85 39 1 39 33.15
on axis 2 top 14 7.5 2 1 2 15
btm 12 7.2 2 1 2 14.4
8 0.85 51 1 51 43.35
on axis B&E top 14 4.65 2 2 4 18.6
btm 12 4.35 2 2 4 17.4
8 0.85 30 2 60 51
0
Total length (m) 0 323 0 107.8 112.6 0 0
Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 0 127.59 0 95.73 136.25 0 0
Project:- MUBP86
Location:- AYNALEM
TOP TIE BEAM
cont-------Gutter
horizontal
on axis A/1-5 6 13.49 6 1 6 80.94
8 1.7 91 1 91 154.7
on axis 1/A-C 6 6.54 6 1 6 39.24
8 1.7 45 1 45 76.5
on axis 2/C-F 6 7.42 6 1 6 44.52

8 1.70 50 1 50 85
on axis1-2/C 6 0.95 6 1 6 5.7
8 1.7 7 1 7 11.9
on axis F/2-5 6 13.29 6 1 6 79.74

8 1.7 90 1 90 153
on axis 5/E'-F 6 0.95 6 1 6 5.7

8 1.7 7 1 7 11.9
on axis 5'/E'-E'' 6 3.39 6 1 6 20.34

8 1.7 24 1 24 40.8
on axis 5-5'/A-E 6 8.95 6 2 12 107.4

8 1.7 61 2 122 207.4
0
Total length (m) 383.58 741.2 0 0 0 0 0
Unit wt. (kg/m) 0.222 0.395 0.617 0.888 1.21 1.579 2.467
Tot.wt. (kg) 85.15 292.77 0 0 0 0 0
24
0
.
24
0
3.55
0
.
24
0
3.55
0
.
24
0
3.55
0
.
24
0
3.55
0
.
24
0
3.55
0
ARY
24
-
.
24
0
3.55
0
.
24
0
3.55
0
.
24
0
3.55
0
LOCATION: AYNALEM
Diameter 8 10 12 14
Tot.wt. (kg) 387.76 0.00 128.54 865.42

Super structure
Elevation column's
C1 14 3.775 8 13 104 392.6

St-1 8 1.04 21 13 273 283.92
C2 14 4.395 8 2 16 70.32
St-1 8 1.04 25 2 50 52
C3 14 4.535 8 1 8 36.28
St-1 8 1.04 28 1 28 29.12
Top tie beams

on axis E 14 11.65 2 1 2 23.3
14 11.35 2 1 2 22.7
St-1 8 0.94 82 1 82 77.08
on axis F 14 9.725 2 1 2 19.45
14 4.225 2 1 2 8.45
14 3.165 1 1 1 3.165
12 6.825 2 1 2 13.65
12 6.825 2 1 2 13.65
14 3.165 1 1 1 3.165
St-1 8 0.94 98 1 98 92.12
on axis A 14 9.725 2 1 2 19.45
14 4.225 2 1 2 8.45
Total Length(m) 534.24 0 27.3 607.33
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 211.0248 0 24.24 734.87
LOCATION: AYNALEM

14 2.892 1 1 1 2.892
12 6.825 2 1 2 13.65
12 6.825 2 1 2 13.65
14 2.895 1 1 1 2.895
St-1 8 0.94 96 1 96 90.24
on axis 1&5 14 7.975 2 2 4 31.9
12 10.325 2 2 4 41.3
14 10.3 2 2 4 41.2
12 5.3 2 2 4 21.2
14 7.975 2 2 4 31.9
12 10.325 2 2 4 41.3
St-1 8 0.94 190 2 380 357.2
0
0
0
0
0
0
0
0
Total Length(m) 447.44 0 117.45 107.895
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 176.7388 0 104.2956 130.553
TAKEOFF SHEET NO:01
BLOCK: B12 CLASS ROOM
PAGE NO 1
SCHEDULE SUMMARY
F BAR FOR DIA.
16 20 24
0.00 0.00 0.00
H OF BAR FOR DIA.

16 20 24
0 0 0
1.579 2.467 3.55
0.00 0 0
TAKEOFF SHEET NO:01
BLOCK: B12 CLASS ROOM
PAGE NO 2
OF BAR FOR DIA.

16 20 24
0 0 0
1.579 2.467 3.55
0 0 0
B12 LOUNGE (CAFETERIA)
AT MEKELLE
SUMMARY
Previous Amount Current Amount Todate Amount

A-SUB STRUCTURE
1. EXCAVATION AND EARTH WORK BIRR - 137,843.73 - 137,843.73
2. CONCRETE WORK.
BIRR - 185,377.68 - 185,377.68
3. MASONRY WORK... BIRR - 46,244.90 - 46,244.90
SUB TOTAL A. BIRR - 369,466.31 - 369,466.31
B-SUPER STRUCTURE
1. CONCRETE WORKS Birr - 97,227.99 - 97,227.99
2. BLOCK WORK Birr - 76,652.34 - 76,652.34
3. ROOFING AND WATER PROOFING WORK Birr - 115,733.63 - 115,733.63
4. CARPENTRY & JOINERY Birr - - - -
5. METAL WORK Birr - 64,746.00 - 64,746.00
6. STRUCTURAL STEEL WORKS Birr - 121,009.09 - 121,009.09
7. FINISHING WORK Birr - - - -
8. PAINTING Birr - - - -
9. GLAZING Birr - - - -
10. ELECTRCAL INSTALLATION Birr - - - -
11. SANITARY INSTALLATION BIRR - - - -
SUB TOTAL B. BIRR - 475,369.05 - 475,369.05
TOTAL A+B. BIRR - - 844,835.36 - 844,835.36
ITEM Contract Previous QTY Current QTY Todate QTY RATE Previous Amount Current Amount Todate Amount
DESCRIPTION UNIT QTY.
QTY
A. SUB STRUCTURE
1.1 Bulk excavation in ordinary soil not exceeding 1500mm from

A1. NGL. m 363.00 327.73 327.73 55.00 18,024.93 - 18,024.93
- - - 0.00
exceeding 1500mm but not exceeding 3000mm from reduced
level.
A1. m 273.00 23.04 23.04 75.00 1,728.00 - 1,728.00
- - - 0.00
1.3 Excavate in weathered rock for isolated footing to a depth
exceeding 1500mm but not exceeding 3000mm from reduced
level.
A1. m 36.00 - 410.00 - - 0.00
- - - 0.00
1.4 Excavate for trench foundation in ordinary soil to a depth not
A1. exceeding 1500mm from stripped level. m 18.00 16.76 16.76 61.00 1,022.36 - 1,022.36
- - - 0.00
1.5 Fill around trench, isoleted foundation and under hardcore to
maintain the desired level with selected borrowed material
and compact in layers not exceeding 200mm.
A1. m 22.00 252.19 252.19 156.00 39,340.86 - 39,340.86
- - - - 0.00
A1. exceeding 2kms. m 628.00 367.53 367.53 85.00 31,239.71 - 31,239.71
- - - 0.00
1.7 250mm. thick sound basaltic or equivalent stone hard-core
A1. finished and blinded with crushed stone. m 693.00 325.09 325.09 143.00 46,487.87 - 46,487.87
- - - 0.00
- - - 0.00
2. CONCRETE WORK - - - 0.00
- - - 0.00
content of 150Kg/m3under: - - - 0.00
- - - 0.00
A2.1a a. Footing pads m 36.00 19.36 19.36 75.00 1,452.00 - 1,452.00
- - - 0.00
A2.1b b. Under grade beam m 34.00 27.00 27.00 75.00 2,025.00 - 2,025.00
- - - 0.00
A2.1c c. Under stone masonry wall m 44.00 45.90 45.90 75.00 3,442.50 - 3,442.50
- - - 0.00
A2.1d d. Under ground floor slab m 327.00 325.09 325.09 75.00 24,381.75 - 24,381.75
- - - 0.00
- - - 0.00
- - - 0.00
A2.2a a. In isolated footing pads m 6.00 4.80 4.80 2,539.00 12,187.20 - 12,187.20
- - - 0.00
A2.2b b. In foundation column m 4.00 1.52 1.52 2,539.00 3,861.82 - 3,861.82
- - - 0.00
A2.2c c. In grade beam m 9.00 14.78 14.78 2,539.00 37,536.58 - 37,536.58
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 74.18 51.33 30.41 261.37 - -

SUB
STRUCTURE
Footing Pad
F1 10 1.3 16 4 64 83.2

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 0 51.33 0 0 0 0

SUB
STRUCTURE
Foundation Column
Foun C1 14 2.14 4 4 16 34.24
>> 12 2.14 4 4 16 34.24
Strr. 8 0.7 5 4 20 14.00
Total Length(m) 14 0 34.24 34.24 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 5.53 0 30.4051 41.4304 0 0
SUB STRUCTURE
Grade Beam
GB on axis beyond A
Top 14 3.98 2 1 2 7.96
Bottom 14 3.185 3 1 3 9.56
Strr. 8 1.1 16 1 16 17.60
GB on axis beyond A
Top 14 2.05 2 1 2 4.10
Bottom 14 1.35 3 1 3 4.05
Strr. 8 1.1 7 1 7 7.70
GB on axis beyond 1
Top 14 7.91 2 1 2 15.82
Middle 14 2.5 1 2 5.00
Bottom 14 7.26 3 1 3 21.78
Strr. 8 1.1 36 1 36 39.60
G.Beam on axis 2
Top 14 6.96 2 1 2 13.92
Middle 14 2.5 1 2 2 5.00
Bottom 14 6.26 3 1 3 18.78
Strr. 8 1.1 29 1 29 31.90
G.Beam on axis A&B
Top 14 8 2 2 4 32.00
Bottom 14 7.3 3 2 6 43.80
Strr. 8 1.1 35 2 70 77.00
Total Length(m) 173.8 0 0 181.77 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 68.65 - - 219.94 - -
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 88.56 0.00 93.99 175.22 0.00 0.00
SUPER STRUCTURE
ELEVATION COLUMN
C1 14 3.2 4 4 16 51.20
>> 12 3.2 4 4 16 51.20
Strr. 8 0.7 18 4 72 50.40
TOP TIE BEAM
Top 14 7.91 2 2 4 31.64
Bottom 12 7.21 2 2 2 14.42
Strr. 8 1.1 15 1 45 49.50
T.Beam on axis 2
Top 14 6.71 2 1 2 13.42
Bottom 12 6.01 2 1 2 12.02
Strr. 8 1.1 45 1 45 49.50
Beam on AxisA&B
Top 14 7.75 2 2 4 31.00
Bottom 12 7.05 2 2 4 28.20
Strr. 8 1.10 46 2 52 57.20
Top 14 3.98 2 1 2 7.96
Bottom 14 3.20 3 1 3 9.59
Strr. 8 1.10 16 1 16 17.60
Total Length(m) 224.20 - 105.84 144.81 - -
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 88.56 - 93.99 175.22 - -
F SHEET NO:01
6-3B TOILET
.
24
-
24
0
3.55
0
F SHEET NO:01
6-3B TOILET
24
0
3.55
0
F SHEET NO:01
6-3B TOILET
24
0
3.55
-
F SHEET NO:01
6-3B TOILET
.
24
0.00
24
-
3.55
-
LOCATION: AYNALEM
A) SUB STRUCTURE
1) Remove top soil 30cm thick
L=5.86+0.5+1.0=7.36m 2 7.36
7.36 L=6.9+0.2+1=8.1m 0.90
8.1 59.616 m2 1.030 13.65
1.1) Bulk Excavation in 2 4.36
Ordinary Soil up to 1.5m 0.90
L=5.86+0.5+1.0=7.36m 1.030 8.08
7.36 L=6.9+0.2+1=8.1m 3.28
8.1 Bulk avg=1.03m 0.3
1.03 61.4 m3 1.03 -1.01
ddt free area 20.72
3.28 not bulk excavated 88.61
0.3
1.03 -1.0135 m3
60.3865 m3 total
soil for isolated footing to
a depth exceeding 1500mm 17.88
but not exceeding 3000mm
from reduced level. 61.4
4F1
4 1.50 Davg =0.322m 2.90
1.50 82.18
0.322 2.90 m3 total
Compaction fill shall be every
20cm thick until it attains a
minimum of 95% proctor density
6) Selected borrowed fill
a)*fill=total pit-concrete works

1.2) pit
2.90 m3
lean concrete
0.242 m3
concrete pad
m3
foundation column
2.66 m3 sub total

b) under hard core
1 5.5 L=5.46 W=6.1
6.1 Bulk avg=1.86m
1.86 61.95 m3
1 2.2 L=2.21 W=0.8
0.8 Bulk avg=1.86m
1.86 3.29 m3
65.24 m3 total
LOCATION: AYNALEM
03. Concrete work
In situ concrete
a) To footing pad 4 0.2
4 1.1 4F1 0.2
1.1 4.84 m2 total 2.6 0.42
1 3.01 on axis A
0.3 0.9 m2 total 1 0.20
c) Under stone masonry wall 0.40
on axis A 6.06 0.48
1 3.18 L=7.2-0.2*2=6.8m 1 0.20
0.6 1.91 m2 0.40
1 1.8 7.26 0.58
0.6 1.08 m2 2 0.2
1 3.21 0.30
0.6 1.93 m2 6.70 0.80
1 5.66 on axis 1/A 1 0.20
0.6 3.4 m2 0.30
1 5.9 on axis B/1-2 2.80 0.17
0.6 3.54 m2 1 0.20
1 4.86 on axis 2/A-B 0.30
0.6 2.92 m2 1.30 0.08
2.11
14.78 m2
20.52 m2 total
Reinforced sub structure 1 7.1

concrete 1 0.4 2.84
5) C-25 in grade beam 1 6.7
2 6.70 GB on axis A&B/1-2 2 0.4 5.36
0.40 1 3.78
0.20 1.07 m3 1 0.4 1.51
2 6.06 GB on axis A-B/1&2 2 2.91
0.20 1 0.4 2.33
0.40 0.97 m3 1 3.21
2 1.20 1 0.4 1.28
0.20 1 1.2
0.40 0.19 m3 1 0.4 0.48
1 3.01 7.16
0.20 0.4 2.86
0.40 0.24 m3 6.56
0.4 2.62
2.47 m3 total 6.06
0.4 2.42
5.66
0.4 2.26
23.96
LOCATION: AYNALEM
4C1, P=0.2*4=0.8m
4 2.6
0.8 8.32 m2 1 7.1
8.32 m2 total 1.28
0.5 4.55
19) Beam & lintel
1 6.06 TB on axis 2/A-B ext. 1 5.06
0.4 2.42 m2 1.282
1 5.66 TB on axis 2/A-B int. 0.5 3.24
0.4 2.26 m2
1 5.66 TB on axis 2/A-B soffit 1 6.26
0.2 1.13 m2 1.282
1 7.26 TB on axis 1/A-B ext 0.5 4.01
0.4 2.9 m2
1 6.66 TB on axis 1/A-B int. 1 2.71
0.4 2.66 m2 1.282
1 6.66 TB on axis 1/A-B soffit 0.5 1.74
0.2 1.33 m2
2 6.2 TB on axis A&B/1-2 ext. 1 0.9
0.4 4.96 m2 1.282
2 6.7 TB on axis A&B/1-2 int. 0.5 0.58
0.4 5.36 m2
2 6.7 TB on axis A&B/1-2 soffit. 1 3.88
0.2 2.68 m2 1.282
1 3.2 TB on axis TB3 EXT 0.5 2.49
0.4 1.28 m2
1 2.8 TB on axis TB3 INT 16.61
0.4 1.12 m2
1 2.8 TB on axis TB3 soffit
0.4 1.12 m2 1 7.1
1 1.3 TB on axis TB4 ext 0.57
0.4 0.52 m2 0.5 2.02
1 1.1 TB on axis TB4 int 1 5.06
0.4 0.44 m2 0.57
1 1.1 TB on axis TB4 soffit 0.5 1.44
0.2 0.22 1 6.26
30.4 m2 Total 0.57
0.5 1.78
1 2.71
0.57
0.5 0.77
1 0.9
0.57
0.5 0.26
1 3.88
0.57
0.5 1.11
7.38
LOCATION: AYNALEM
5/Block work
6.85
2.7 18.50 Axis 1 b/n A-B
-0.7 DDT
3.91 (2.74) TW3
5.66
2.7 15.28 Axis 2 b/n A-B
-0.7 DDT 1.65
3.91 (2.74) TW4 10 2 33
6.7 0.27
2.7 18.09 Axis B b/n 1-2 6 2.000 3.24
-0.7 DDT 36.24
6.7 (4.69) TW1
6.9
2.7 18.63 Axis A b/n 1-2 12.000
-0.7 DDT
3.68 (2.58) TW2
1 Axis 1-2 b/n A-B 1
2.7 2.70 1.000
-0.7 DDT 1
2.7 (1.89) D1 1
58.57 M2 Total
LOCATION: AYNALEM

Apply two coats of internal
wall plastering with cement
mortar 1:3 mix ratio 7.26
3 21.78
6.85
3 20.55 Axis 1 b/n A-B -0.7
3.91 (2.74)
-0.7 DDT 6.06
3.91 (2.74) TW3 3 18.18
5.66 -0.7
3 16.98 Axis 2 b/n A-B 3.91 (2.74)
-0.7 DDT 6.9
3.91 (2.74) TW4 3 20.70
6.7 -0.7
3 20.10 Axis B b/n 1-2 6.7 (4.69)
-0.7 DDT 6.9
6.7 (4.69) TW1 3 20.70
6.9 -0.7
3 20.70 Axis A b/n 1-2 3.68 (2.58)
-0.7 DDT 1
3.68 (2.58) TW2 3 3.00
1 Axis 1-2 b/n A-B -0.7
3 3.00 2.7 (1.89)
-0.7 DDT 69.73
2.7 (1.89) D1
1.65
20 2.00 66.00 M2
0.27
6 2 3.24 1 15.00 15.00
135.94 M2 Total 15.00
1 25.00 25
1 12 12
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
PAGE NO: 01
DESCRIPTION
masonary
L=5.86+0.5+1.0=7.36m
Bulk avg=1.03m
m3
L=6.9+1+1=8.9m
Bulk avg=1.03m
m3
ddt
m3
m3 sub total
M3 TOTAL a+b+c
7) Disposal
TOTAL EXCAVATION
1) site clearing
m3
m3
1.2) pit excavation
m3
m3 Total
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
PAGE NO: 02
DESCRIPTION
Reinforced super structure
concrete
4C1
m3
m3 total
8) C-25 in beams & lintel
TB on axis 2/A-B
m3
m3
TB on axis A&B/1-2
m3
m3
m3
m3 total
Form work
16) Grade beam
on axis B/1-2/ext.
m2
on axis B/1-2/int.
m2
on axis A/EXT.
m2
on axis A/int.
m2
on axis beyond A/ext..
m2
on axis beyond A/int.
m2
on axis 1/A-B ext.
m2
on axis 1/A-B int.
m2
on axis 2/A-B ext.
m2
on axis 2/A-B int.
m2
m2 TOTAL
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
PAGE NO: 03
DESCRIPTION
04) MASONRY WORK
stoe wall
1)concealed view
on axis B/1-2
Davg=1.282m
m3
on axis 2/A-B
Davg=1.282m
m3
on axis 1/A-B
Davg=1.282m
m3
on axis beyond A
Davg=1.282m
m3
Davg=1.282m
m3
Davg=1.282m
m3
m3 total
2) Exposed face left for
further finish
on axis B/1-2
Davg=0.57m
m3
on axis 2/A-B
m3
on axis 1/A-B
Davg=1.16m
m3
on axis beyond A
Davg=1.16m
m3
Davg=1.16m
m3
Davg=1.16m
m3
m3 total
TAKEOFF SHEET NO:01
BLOCK: 6-3B TOILET
PAGE NO: 03
DESCRIPTION
4-15 cm thick both faces for plaster
M2
M2 Total
10. METAL WORK
a ) D1-700x210cm
b ) D2-120x260cm
c ) D2-90x260cm
d ) W1-150x150cm
e ) W2-390x60cm
f ) W3-670x60cm
g ) W4-215x60cm
TAKEOFF SHEET NO:01
BLOCK: 6-3A TOILET
PAGE NO: 03
DESCRIPTION
Apply two coats of plastering

with cement mortar 1:3 mix
ratio to receive Quartiz paint to
external HCB walls.
Axis 1 b/n A-B
DDT
TW3
Axis 2 b/n A-B

DDT
TW4
Axis B b/n 1-2

DDT
TW1
Axis A b/n 1-2

DDT
TW2
Axis 1-2 b/n A-B
DDT
D1
Electrical works
Light points
Light points in thermoplastic
conduit of diameter 13.5 mm
fed through PVC conductor of
2x2.5 sq mm
Pcs Total
14 SANITARY INSTALLATION
Supply, lay and connect
Galvanized steel pipe for cold
and hot water distribution
system
Dia. 15mm
Dia. 20mm
FOR
B13 G+0 SPORT OFFICE BUILDING
ITEMDESCRIPTION UNIT Todate Amount

EXCAVATION & EARTH WORK. . . . . . . . . . . . . . .
02 . BIRR 48,082.69
CONCRETE
03 WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR 295,032.88
MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . .
04 . BIRR 99,117.12
ROOFIN & WALL CLADDING. . . . . . . . . . . . . . . .
06 . . BIRR -
09 STRUCTURAL STEEL WORK. BIRR 203,329.00
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR 16,294.50
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . . . . . . .
.. BIRR 40,481.37
11.2 . FLOOR & WALL FINISH. . . . . . . . . . . . . .
.. BIRR
PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
12 . . BIRR
13 GLAZING BIRR
15 ELECTRICAL INSTALLATION. . . . . . . . . . . . . BIRR 10,608.00
TOTAL TO GRAND
SUMMARY . . BIRR 712,945.56
Contract Previous Todate
ITEM DESCRIPTION UNIT RATE Todate Amount
QTY. QTY QTY
A-SUB STRUCTURE
1 Remove top soil 30cm thick m2 376.29 332.69 332.69 -
Excavation - -
In according to the attched soil type - -
Pit and Trench Excavation - -
2 Bulk Excavation in Ordinary Soil up to 1.5m m3 150.516 234.21 234.21 -
3 Bulk Excavation in soft Rock 1.5m to 3m m3 0 - -
4 Pit not exceeding 1.5m m3 41.616 25.65 25.65 -
5 Trench not exceeding 1.5m m3 291.09 - -
Fill - -
Compaction fill shall be every 20cm thick until - -
it attains a minimum of 95% proctor density - -
6 Selected borrowed fill m3 291.586 324.89 324.89 69 22,417.69
7 Disposal m3 596.109 359.67 359.67 -
8 Hard core 25cm thick m2 249.04 256.65 256.65 100 25,665.00
- -
TOTAL CARRIED TO SUMMARY - 48,082.69
- -
03. Concrete work - -
In situ concrete - -
1 Plain blinding concrete C-5 m3 4.3365 16.73 16.73 1100 18,407.40
Reinforced sub structure concrete - -
2 C-25 in footing m3 8.64 3.60 3.60 2174 7,826.40
3 C-25 in sub grade column m3 1.944 2.10 2.10 2174 4,565.40
4 Shear wall m3 0 - -
5 C-25 in grade beam m3 8.655 14.12 14.12 2174 30,696.88
6 C-20 in ground slab & step m3 332.04 25.67 25.67 1896 48,670.32
Reinforced super structure concrete - -
7 C-25 in elevation column m3 3.888 3.09 3.09 2174 6,717.66
8 C-25 in beams & lintel m3 6.912 13.83 13.83 2174 30,066.42
9 C-25 in suspended slab m3 - -
10 C-25 in stair case & landing m3 - -
11 C-25 in shear
water wallconcrete in average 10 cm
tight m3 - -
12 thick
over flat roof slab to be finished with smooth - -
trowel - -
finish to the given slope and prepare to apply
water - -
proofing material m 0 - -
Form work - -
Sub structure normal finish to: - -
13 Footing m2 28.8 14.40 14.40 110 1,584.00
14 Sub grade column m2 25.92 20.01 20.01 110 2,201.10
16 Grade beam m2 69.24 137.64 137.64 110 15,140.40
17 Steps m2 24.15 - 110 -
Super structure Normal Finish to: - -
18 Elevation column m2 51.84 32.08 32.08 120 3,849.60
19 Beam & lintel m2 92.16 161.36 161.36 120 19,363.20
20 Balcony & stair baluster m2 0 - -
21 Parapet m2 0 - -
22 Sun breaker m2 0 - -
23 Suspended slab m2 0 - -
24 Stair case & landing m2 0 - -
Reinforcement Sub structure - -
26 Diameter 8mm kg 1988.15 ### ### 28 35,875.32
27 Diameter 10mm kg 134.75 134.75 28 3,773.08
28 Diameter 12mm kg 397.54 397.54 28 11,131.12
29 Diameter 14mm kg 394.4 331.54 331.54 28 9,283.12
30 Diameter 16mm kg 586.76 586.76 31 18,189.45
31 Diameter 20mm kg 1865.75 - - 31 -
32 Diameter 24mm kg 0 - - -
Super structure - -
32 Diameter, 8mm kg 349.5795 379.20 379.20 28 10,617.60
33 Diameter 10mm kg - - 28 -
34 Diameter 12mm kg 363.72 363.72 28 10,184.29
35 Diameter 14mm kg 178.60 178.60 28 5,000.69
36 Diameter 16mm kg 60.95 60.95 31 1,889.43
37 Diameter 20mm kg 3152.65 - - -
38 Diameter 24mm kg 0 - - -
TOTAL CARRIED TO SUMMARY - 295,032.88
- -
04. Masonry work - -
Stone wall - -
1 concealed form view m3 32.48 37.88 37.88 1080 40,910.40
2 Exposed face left for further finish m3 28.42 1.53 1.53 1150 1,759.50
Concrete block works - -
Class 'B' in cement mortar - -
3 20 cm thick both faces for plaster m 214.4 147.35 147.35 330 48,626.82
4 15 cm thick both faces for plaster m 47 27.44 27.44 285 7,820.40
- -
- -
05. ROOF
Apply APP WATER PROOFING
modified & thickness not less than - -
1 4mm
slated Bituminous finish water proofing - -
membrane
or equivalent material for concrete roof slab - -
as per - -
the manufacturer's instruction. The cost shall
include
cleaning of all darts and dust materials. The - -
work - -
shall be done on sub contractual base with the - -
supplier of the material which will give
material and - -
warranty for the material and application to
0
the client. m - -
- -
Apply Cementious water proofing material
2 which shall
seal void by crystallization for upper floor wet - -
areas
Toilet rooms floor & to a height of 50cm on - -
walls.
To Gutters ,columns , masonry & concrete - -
retaining - -
walls, and all basement stores as per the
manufacturer's - -
instruction. Price shall include cleaning of all
dirt's, trace - -
of grease, oil and loose particles. - -
The work shall be done on sub contractual
bases with - -
the supplier of the material which will give
material & - -
construction guarantee to the client. - -
m 0 - -
TOTAL CARRIED TO SUMMARY ...... - -
07. JOINERY - -
_Wooden door shall be made of MDF (medium - -
density fiber board ), - -
_1.5 mm thick black steel frame, - -
_ All wooden door locks & handles should be - -
ASSA and comply with internationally - -
accepted standard - -
All complete work according to detail - -
1 D5 70x260cm pcs 0 - -
2 D3 90x260cm pcs 0 - -
3 D2 150x260cm pcs 0 - -
- -
6. ROOFING & CLADDING - -
Roof cover in precoated EGA 300, t=0.5mm
fixed to RHS STEEL.Price shall include ridge 332 3183
1 measured in horizontal projection) m - -
Roof cover in precoated EGA 400, t=0.4mm fixed to - -
measured separately and roof measured in
1* horizontal projection) M2 332.00 280 -
- -
sheet on gutter per the detail drawing. Price
shall include all necessary accessories
2 including metal bracket holder. - -
Development length =1000mm ml 85 - -
Rain water down pipe in 110dia. Pvc pipe
secured in approved part of building with 56
metal strops at 100cm c/c with screws &
3 fishers price include metal lath & ploster. ml - -
7 Chipwood ceilling(horizontal projection) ml 249.04 - -
TOTAL CARRIED TO SUMMARY - -
9.STRUCTURAL STEEL - -
Supply and fix the fabrcated steel truss in RHS
1 profile as per - -
detail drawing . Price shall inculde two coats
of anti rust & - -
two coats of oil paint for all steel work. - -
a. 80x80x3mm Kg 910.36387 - 51 -
b. 60x60x3mm Kg 612.43942 686.16 686.16 51 34,994.07
c. 50x50x3mm Kg 365.1192 - 51 -
d. 40x40x3mm Kg 177.11484 273.29 273.29 51 13,937.98
e. 30x30x3mm Kg 312.70538 ### ### 51 93,378.96
2 plates - -
a) Base plate size 300 x 300 x 8 mm No 10 12.00 12.00 400 4,800.00
- -
b) Connections plate size 300 x 200 x 8 mm No 10 10.00 10.00 390 3,900.00
c) Lapping plate size 100 x 60 x 8 mm No 68 - 280 -
3 Bolts - -
a) Anchor J. bolt Dia. 20mm - L. 750mm No 41 48.00 48.00 400 19,200.00
b) Connections bolt plate dia. 16 mm No 27 - 75 -
4 Cleats - -
a) Angel iron cleat, size 40 x 40 x 3mm No 133 60.00 60.00 46 2,760.00
b) Dia. 14mm deformed bars diagonal & wind
220 31
bracing. Kg 979.29 979.29 30,357.99
- -
TOTAL CARRIED TO SUMMARY ...... - 203,329.00
- -
10. METAL WORK - -
Arch. drawings. - -
- -
1 a ) D1-85x260cm pcs 4 4.00 4.00 1491.8 5,967.00
2 b ) D2-120x260cm pcs - -
3 c ) D2-90x260cm pcs - -
2 b ) W1-180x180cm pcs 5 5.00 5.00 2065.5 10,327.50
5 e ) W2-120x150cm pcs - -
6 f ) W3-100x150cm pcs - -
7 g ) W4-60x50cm pcs - -
8 h ) W5-330x200cm pcs - -
9 i) W6-330x60cm pcs - -
10 j) W7-250x60cm pcs - -
Supply and install structural curtain wall
made of powder coated aluminum vertical
(mullions) and horizontal transoms fitted with
single glass. Bolts and nuts of aluminum
brackets connect the vertical mullions and also
the aluminum brackets are connected (price
11 shall include 5mm thick solar glass) - -
CW1 m2 - -
CW2 m2 - -
CW3 m2 - -
12 Aluminum hand rail & guard rail - -
Complete work All according to detail drawing - -
a) Aluminium steel circle post ml - -
b) Aluminium verandha m2 - -
TOTAL CARRIED TO SUMMARY ...... 16,294.50
11 FINISHING
Apply three coats of internal wall plastering
308.4 137
1 with cement mortar 1:3 mix ratio m2 174.06 174.06 23,846.22
Apply two coats of internal wall plastering
with cement mortar 1:3 mix ratio to recevied 0 105
2 ceramic tile m2 - -
Apply two coats of plastering with cement
mortar 1:3 mix ratio to receive Quartiz paint to 214.4 105
3 external HCB walls. m2 158.43 158.43 16,635.15
Apply three coats of plastering with cement
mortar 1:3 mix ratio to concrete ceiling, 144
5 landing ,stair case beams & columns. m2 - -
Apply three coats of external balcony wall
0
6 plastering with cement mortar 1:3 mix ratio m2 - -
pointing with cement mortar (1:3) for
56.84
7 basement
well Dressedstone masonry
stone wall mortar (1:3)
with cement m2 - -
for front side HCB wall ( Ground -Mazzenine
0
8 floor )
15x15x.6cm white glazed ceramic wall tile for m
2
- -
toilet stuck to wall with cement mortar 1:3
0
9 ratio m2 - -
- -
TOTAL CARRIED TO SUMMARY ...... - 40,481.37
11.2 FLOOR AND WALL FINISH - -
Shall be in compliance with ASTM /EN - -
Quality standard - -
Marble floor tile & skirting - -
Shall be in compliance with ES C.D2,003 - -
ETH.standard
30mm thick marble floor tile to verendas, stair - -
case Landing and Balcony on and including
cement mortar 1:3 bedding and joints grouted 281.79
in white cement. Price include fine finish
1 polishing. m2
- -
2 10
48 mmx 2 cm thick
thick marble
smooth skirting
finished cement sand ml 93.4 - -
screed (1:3) to receive PVC floor tile and
0
3 carpet. m - -
Ceramic floor tile - -
Ceramic tiles flooring on inculding cement
0
4 sand screed ratio (1:3) mix m2 - -
PVC floor tile & skirting - -
5 2mm thick PVC tiles flooring m2 0 - -
6 PVC skirting ml 0 - -
Office and other Terrazo tiles flooring on
0
7 inculding cement sand screed ratio (1:3) mix m2 - -
Office and other Terrazo skirting on inculding
0
8 cement sand screed ratio (1:3) mix ml - -
Copping & Sill - -
ES C.D2,003 Ethiopian standard - -
Shaped and throated white marble - -
Copping - -
9 Size:- 30 x 3 cm m 0 - -
10 Size:- 20 x 3 cm m 63 - 396 -
Sill - -
11 Size:- 28 x 3cm m 9 - 628 -
Supply and lay carpet flooring comprising of
5mm thick carpet flooring, 20 mm thick foam 0
cusioning layer and , all as per the drawing
12 and approved by the Engineer. m2 - -
TOTAL CARRIED TO SUMMARY - -
12. PAINTING - -
Apply three coats of approved type plastic
308.4 36
1 panit for internal wall surfaces m2 - -
panit for internal wall surfaces of concrete 144 40
2 ceiling, landing ,stair case beams & columns. m2 - -
0
3 panit
Applyfor internal
Quartiz wallto
paint surfaces
external( HCB
balcony )
walls. m2 - -
4 m2 214.4 - 140 -
12. GLAZING - -
1 4mm thick clear Glass m2 8.55 - 403 -
2 4mm thick figured Glass m2 0 - -
3 Reflective Glass for Aluminium profile frame . m2 0 - -
- -
15. ELECTRICAL WORKS - -
All electrical materials shall be 3rd party - -
Certified, all boards shall be type tested - -
Distribution boards - -
Note:-mounted metal enclosures sub
Flush - -
1 distribution - -
board cable
Lead, SDB- GF-with lockable
terminal, door,
labeling, earthingand
connectors - -
all - -
The necessary accessories consisting of:- - -
1 pc main MCCB of 40A, 1ph, icu=6KA - -
1 pc main MCCB of 32A, 1ph, icu=6KA - -
5 pcs MCB of 10A, 1ph, Icu = 6KA - -
4 pcs MCB of 16A, 1ph, Icu = 6KA - -
With bus bar 40A and ample reserve space No 1 - 5000 -
Light points in thermoplastic conduit of - -
14 diameter - -
13.5 mm fed through PVC conductor of 2x2.5
sq mm - -
Color coded and labled No 34 - 34.00 312 10,608.00
Switch with detachable frames & - -
Corersponding box 3rd party certified - -
15 Single pole No 10 - 406 -
16 Double pole No 5 - 442 -
17 Two way No 0 - -
Socket
16A out2p+e
240V lets socket out let type in - -
20 thermoplastic
Conduit of diameter 16mm fed by PVC - -
conductor - -
Of 3xsq mm color coded labeled No 8 - 615 -
Extra over - -
Socket out letswith detachable frames & - -
Corresponding box 3rd party certified - -
23 16A, 1ph No 8 - 140 -
Type of light fittings - -
Supply and install the light fitting with under - -
Mentionedspecificaiton - -
Alllight fixtures shall behtierd party certified - -
26 Mounting Ceiling surface - -
Lamp type fluorescent - -
Number of lamps-4 - -
Optics- Closed louver High glossy - -
Lamp wattage 18 watts - -
Luminary material- Steel sheet 0.7 mm - -
Ingress
Size protection
Length -20 width 596 mm and 100
596 mm, - -
mm
height control gear 220V/50HZ, electronics - -
ballast No 12 - 595 -
27 Mounting celling surface - -
Lamp type flourescent - -
Number of Lamps -2 - -
Optics- Closed louver high glossy - -
Luminare material steel sheet 0.7 mm - -
Ingress protection 40 - -
Size length 1230 mm width 220 mm and 115
mm height - -
Control gear 220V/50HZ, electronics ballat No 4 - 595 -
27 Mounting celling surface - -
Lamp type flourescent - -
Number of Lamps -1 - -
Optics- Closed louver high glossy - -
Luminare material steel sheet 0.7 mm - -
Ingress protection 40 - -
Size length 1230 mm width 220 mm and 115
mm height - -
Control gear 220V/50HZ, electronics ballat No 8 - 595 -
28 Mounting ceiling surface - -
Lamp type compact fluorescent - -
Numbr of Lamps 1 - -
Optics Opal direct light - -
Luminare material Polycarbonate, steel sheet
base - -
Ingress protctin 43 - -
Size- diameter
Control 201 mm, 115
gear 220V/50HZ, mm height
eldctronics ballast - -
(HF) No 6 - 595 -
Power cable 0.6/1KV (NYY) - -
33 5x6 sq mm PVC dia 50 mm No 6 - 280 -
34 5x4 sq mm PVC dia. 36mm No 4 - 200 -
Lightning preventer - -
Air termination
terminals H=network
1.5 meters with base and - -
18 complete - -
Accessories
1 5000
2 No - -
19 30x3 mm Galvanized steel strip m 60 - 400 -
Down conductors - -
30x3mm galvanized steel strip with vertical
20 supporting - -
Every 1m to the wall & all the necessary
accessories
Coordinate the routing of down conductors - -
with the external skin and architectural
Building - -
features m 16 - 400 -
21 1x70 sq mm bare copper wire m 7 - 250 -
22 Diameter 16mm & 2400 mm long copper rod No 2 - 8000 -
Data system - -
Horizontal cabling - -
43 RJ 45 8
Flush contact data
mounting soket out letconduit
in thermoplastic points to
of for - -
19mm - -
With apopropriate type junction box fed by
standard - -
CAT 6e UTP data cable No 4 - 450 -
Extra over data socket out lets - -
with detachable
Single module RJframes & corresponding
45 8 contact data socket out - -
46 lets No 4 - 180 -
Data Cable patch panel - -
48 24 port data switch - -
Telephone
The systemsystem
shall be installed as per - -
ETCstandard
All system cables shall be labeled in all rooms - -
and
terminal blocks and complete analysis of - -
labeling
shall be submitted to the client for future - -
reference.
4 contact telephone points in thermoplastic - -
52 conduit
of 19mm with standard 4 pair CAT 3UTP - -
telephone
Cable with junction boxes as ETC standards - -
and - -
Regulatins and as No 4 - 403 -
Extra telephone out lets - -
54 Single moudule RJ 11xRJ11) telephone out - -
Let of 4 contact for flush mountingwith lebling No 4 - 403 -
TOTAL TO SUMMARY . .. . . . . . - 10,608.00
CLIENT:MEKELLE UNIVERSITY Block: B13- SPORT OFFICE
Diameter 8 10 12 14 16
Tot.wt. (kg) 1281.26 134.75 397.54 331.54 586.76

SUB
STRUCTURE
Footing Pad
F1 10 1.3 14 12 168 218.4
SUB
STRUCTURE
Foundation Column
C1 12 3.41 12 8 96 327.36
8 1.1 16 8 128 140.8
C2 12 3.76 8 4 32 120.32
8 1.1 21 4 84 92.4
GROUND FLOOR SLAB
b/n axis A-F/1-2 8 8.7 119 1 119 1035.3
8 12 36 2 72 864
8 6.7 36 1 36 241.2
Total Length(m) 2373.7 218.4 447.68 0 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 937.612 134.753 397.54 0 0

SUB STRUCTURE
Grade Beam
GB on axis 1,2,5&6 Top 16 10.5 2 4 8 84
Bottom 16 9.4 4 4 16 150.4
Ngv 16 3.75 4 4 16 60
8 1.5 45 4 180 270
GB on axis 3&4 Top 14 10.5 2 2 4 42

Bottom 14 9.4 2 2 4 37.6
8 1.5 45 2 90 135
GB on axis A&B Top 16 9.65 4 2 8 77.2

14 7.8 4 2 8 62.4
Bottom 14 5.4 4 2 8 43.2
14 7.4 6 2 12 88.8
8 1.5 155 2 310 465
Total Length(m) 870 0 0 274 371.6

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 343.65 0 0 331.54 586.756
Diameter 8 10 12 14 16
Tot.wt. (kg) 379.20 0.00 363.72 178.60 60.95
SUPER STRUCTURE
ELEVATION COLUMN
C1 12 3.2 12 8 96 307.2
8 1.1 25 8 200 220
C2 12 3.2 8 4 32 102.4
8 1.1 25 4 100 110
top tie beam
on axis A&B/1-6
top 16 9.65 2 2 4 38.6
16 7.8 2 2 4
btm 14 5.4 2 2 4 21.6
14 7.4 2 3 6
8 1.5 150 1 150 225
on axis 1,2,3,4,5,6/A&B
top 14 10.5 2 6 12 126
btm 16 9.4 3 6 18
8 1.5 45 6 270 405
Total Length(m) 960 0 409.6 147.6 38.6

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579
Tot.Wt.(kg) 379.2 0 363.725 178.596 60.9494
F SHEET NO:01
13- SPORT OFFICE
1
ARY
R FOR DIA.
20 24
0.00 0.00
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
F SHEET NO:01
13- SPORT OFFICE
2
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
F SHEET NO:01
13- SPORT OFFICE
3
MMARY
R FOR DIA.
20 24
0.00 0.00
AR FOR DIA.
20 24
0 0
2.467 3.55
0 0
LOCATION: AYNALEM
A) SUB STRUCTURE
Excavation & Get out 99.807
1) Remove top soil 30cm thick
L=31+0.3+1.0=32.3m 234.21
32.3 L=9.0+0.3+1.0=10.3m
10.30 332.69 m2 total 25.65
2) Bulk Excavation in
L=31+0.3+1.0=32.3m
32.3 L=9.0+0.3+1.0=10.3m
10.3 Bulk avg=0.704m
0.70 234.21 m3 total 1 29.5
4)Pit not exceeding 1.5m 8.7 256.65
12F1
12 1.50 Davg =0.95m
1.50
0.95 25.65 m3 total
Fill
Compaction fill shall be 12 1.1
every 20cm thick until it 1.1 14.52
attains a minimum of 95%
proctor density 4 8.3
6) Selected borrowed fill 0.3 9.96
A)*fill=total pit-concrete works c) Under stone mas
1.2) pit 2 29.8
25.65 m3 0.6 35.76
deduct concrete works 2 8.7
lean concrete 0.6 10.44
0.726 m3 46.2
concrete pad
3.60 m3
21.32 m3 sub total 2 4.8

1 30.3 b) under hard core 8.80 84.48
8.3 L=30.3m, W=8.3m, Davg=0.96m
0.96 241.43 m3 3 6.8
241.43 m3 total 8.80 179.52
c) around external stone 264.0
masonary wall 334.7
2 32.30 L=31+0.3+1.0=32.3m 16.734
1.036 Bulk avg=0.704m
0.704 47.12 m3
2 10.3 L=9.0+0.3+1.0=10.3m
1.036 Bulk avg=0.704m
0.70 15.02 m3 total
324.89 M3 TOTAL a+b+c
LOCATION: AYNALEM
REINFORCED SUB
structure concrete
12 1.00 2) C-25 in footing
1.00 12F1
, D =0.3m
0.30 3.60 m3 total 12 0.3
8 0.30 3) C-25 in sub grade column 4.0 14.4
0.30 8C1, Davg =1.39m
1.39 1.00 m3 1 1.39
4C2, Davg =1.77m 8 1.2 13.34
4 0.14 Area=2*3.14*0.15*0.15=0.141 1 0.942
1.950 1.10 m3 4 1.77 6.67
2.10 m3 total 20.01
2 0.20 5) C-25 in grade beam
0.60 GB on axis A&B/1-6 2 31.30
31.20 7.49 m3 0.6 37.56
4 0.20 GB on axis 1,2,5&6/A-B 2 30.10
0.60 0.6 36.12
9.20 4.42 m3 2 9.30
2 0.20 GB on axis 3&4/A-B 0.6 11.16
0.60
9.20 2.21 m3 10 8.80
14.12 M3 TOTAL 0.6 52.8
137.64
6) C-20 in ground slab & step SUPER STRUCTURE
b/n axis A-F/1-2
1 29.5
8.7 1 2.40
0.1 25.67 m3 total 8 1.2 23.04
REINFORCED SUPPER 1 2.40
structure concrete 4 0.942 9.04
8 0.30 8C1, 32.08
0.30
2.40 1.73 m3 2 9.30
4C2, 1 0.6 11.16
4 0.14 Area=2*3.14*0.15*0.15=0.141 10 8.80
2.40 1.36 m3 1 0.6 52.8
3.090 m3 total 6 8.80
8) C-25 in beams & lintel 1 0.2 10.56
2 31.30
6 8.80 on axis 1,2,3,4,5,6/A-B 1 0.6 37.56
0.20 2 30.80
0.60 6.34 m3 1 0.6 36.96
on axis A&B/1-6 2 30.80
2 31.20 1 0.2 12.32
0.20
0.60 7.49 m3 161.36
13.83 M3 TOTAL
LOCATION: AYNALEM
04) Masonry work Stone wall
1) concealed form view
NB: Davg=0.992m
2 29.50 on axis A&B/1-6 ,L=29.5m
0.50 28 days min. crushin
0.992 29.25 m3 of 18kg/cm2, bedded
2 8.70 on axis 1&6/A-B, L=8.7m mortar (1:3) mix, bot
0.50
0.992 8.63 m3
37.88 M3 TOTAL
further finish
NB: Davg=0.04m 2 8.7
2 29.50 on axis A&B/1-6 ,L=29.5m 2.4 41.76
0.50 5 1.80
0.040 1.18 m3 1.5 13.5
2 8.70 on axis 1&6/A-B, L=8.7m 4 4.70
0.50 2.4 45.12
0.040 0.35 m3 4 4.70
2.4 45.12
1.53 M3 TOTAL 1 8.7
2.4 20.88
1 0.8
2.1 1.68
1 3.88
2.7 10.476
1 8.7
2.7 23.49
2 0.8
2.1 3.36
205.39
2 4.9
2.8 27.44
27.44
1
LOCATION: AYNALEM
Light points
4.95
Light points in thermoplastic conduit
of diameter 13.5 mm fed through
2 3 29.7
PVC conductor of 2x2.5 sq mm 8.8
1 34.00 34.00 2 3.00 52.8
34.00 Pcs Total -1.80
5 1.50 -13.5
4.75
2 3.00 28.5
9.30
2 3.00 55.8
-0.80
4 2.70 -8.64
4.90
2 3.00 29.4
174.06
9.3
2 3.3 61.38
-1.8
5 1.5 -13.5
5.2
4 3.3 68.64
25.79
2 0.5 25.79
9.2
2 0.7 12.88
2.7
4 0.3 3.24
158.43
TAKEOFF SHEET NO:01
Block: B13- SPORT OFFICE
PAGE NO: 01
DESCRIPTION
7) Disposal
TOTAL EXCAVATION
1) Site clearing
m3
2) bulk excavation
m3
1.2) pit excavation
m3
m3 Total
8) Hard core 25 cm thick
b/n axis A-F/1-2
m2 total
3) CONCRETE WORKS
In situ concrete
a) To footing pad
12F1
m2 total
b) under Grade Beam
on axis 2,3,4,5 /A-B
m2 total
c) Under stone masonry wall
on axis A&B/1-6 ,L=29.5m
m2
on axis 1&6/A-B, L=8.7m
m2
m2 total
d) Under ground
floor Slab
on axis b/n (1-2)&(5-6) /A-B
L=5.0-0.2=4.8m, L=9.0-0.2=8.8m
m2
on axis b/n (2-5)/A-B
L=7.0-0.2=6.8m ,L=9.0-0.2=8.8m
m2
m2 total
M2 TOTAL OF A+B+C+D
m3 TOTAL OF A+B+C+D
TAKEOFF SHEET NO:01
PAGE NO: 02
DESCRIPTION
FORM WORK
13) FOOTING
12F1
Perimeter=4*1.0=4m
m2
14) Sub grade column
8C1, P=4*0.3=1.2
m2
4C2/ P=3.14*0.3=0.942
m2
m2 Total
16) Grade beam
on axis A&B/ext.
m2
on axis A&B/int.
m2
on axis 1&6/ext.
m2
on axis 1,2,3,4,5 &6/int.
m2
m2 TOTAL
SUPER STRUCTURE NORMAL
Finish to:
18) ELEVATION COLUMN
8C1, P=4*0.3=1.2
m2
4C2/ P=3.14*0.3=0.942
m2
m2 Total
19) beam and linteln
on axis 1&6/ext.
m2
on axis 1,2,3,4,5,6/A-B int. side
m2
on axis 1,2,3,4,5,6/A-B soffit
m2
on axis A&B/ext.
m2
on axis A&B/int.
m2
on axis A&B/ soffit
m2
m2 total
TAKEOFF SHEET NO:01
PAGE NO: 03
DESCRIPTION
2. BLOCK WORK
2.1) 200mm thick hollow concrete
block wall of type Class-C with
28 days min. crushing strength
of 18kg/cm2, bedded in cement
mortar (1:3) mix, both sides left
for plastering. Price includes
26mm iron bars laid horizon
tally every other course
Axis 1 &6 b/n A-B

DDT
W1
Axis A & B b/n 2-2'&5-6
Axis A & B b/n 2-2'&5-6
Axis 2 b/n A-B

DDT
D1
Oppening
Axis 5 b/n A-B

DDT
D1
M2 Total
15 cm thick HCB
Axis A-B b/n 2'-2 & 5-6

M2 Total
TAKEOFF SHEET NO:01
PAGE NO: 03
DESCRIPTION
B-13
Apply three coats of approved
type plastic panit for internal
wall surfaces
On Axis A & B b/n 1-2
On Axis 1&6 b/n A-B

DDT
W1
On Axis A & B b/n 5-6
On Axis 2 & 5
DDT
D1
On B/N Axis 1-2 & 5-6 partition

M2 Total
Apply 2 coats of plastering to
external HCB walls.
On Axis 1 & 6 b/n A & b
DDT
W1
On Axis A & B b/n 1-2 & 5-6
On Axis A & B top beam
Gable side
C1
M2 Total
LAB-1 PHYSICS LABORATORY
AT MEKELLE
SUMMARY
A-SUB STRUCTURE Previous AmountCurrent Amount Todate Amount
2 CONCRETE WORKBIRR - ### - ###
3 MASONRY WORK. BIRR - 55,664.16 - 55,664.16
SUB TOTAL A. BIRR 0 ### - ###
B-SUPER STRUCTURE
1 CONCRETE WORKBIRR - 58,030.55 - 58,030.55
2 BLOCK WORK.
BIRR - 73,324.30 - 73,324.30
3 ROOFING.BIRR - 71,485.60 - 71,485.60
4 CARPENTRY AND JOINERY BIRR - 40,084.42 - 40,084.42
5 METAL WORK. BIRR - 57,735.00 57,735.00
6 STEEL STRUCTURAL WORK BIRR - ### - ###
7 FINISHING WORK BIRR - - 49,209.72 49,209.72
10 ELECTRICAL INSTALLATION BIRR - - - -
11 SANITARY INSTALLATION BIRR - - - -
SUB TOTAL B. BIRR 0 ### 49,209.72 ###
TOTAL A+B. BIRR - ### 49,209.72 ###

contract Previou Current Todate Previous Current
ITEM DESCRIPTION UNIT QTY. s QTY QTY QTY RATE Amount Amount Todate Amount
A. SUB STRUCTURE
1.1 Excavate
exceedingin1500mm
ordinary from NGL.
soil for isolated m 278 231.40 231.40 55.00 12,727.00 - 12,727.00
1.2 level.
Excavate in weathered rock for isolated m 11 3.55 3.55 75.00 266.25 - 266.25
but not exceeding 3000mm from reduced
1.3 level. m 3 - 410.00 - - -
1.4 1500mm from
Fill around stripped
trench, level.
isoleted foundation m 27 - 61.00 - - -
1.5 exceeding 200mm. m 227 113.39 113.39 156.00 17,688.37 - 17,688.37
1.6 distance not exceeding 2kms. m 316 234.95 234.95 85.00 19,970.75 - 19,970.75
equivalent stone hard-core finished and
1.7 blinded with crushed stone. m 141 140.99 140.99 143.00 20,161.57 - 20,161.57
50mm thick lean concrete in C-5 with
2.1 minimum cement - - - -
content of 150Kg/m3under: - - - -
a. Footing pads m 4 4.86 4.86 75.00 364.50 - 364.50
Reinforced concrete in class C-25 (with a
2.2 28-day - - - -
150mm cube crushing strength of
25MPa), cast - - - -
reinfor - - - -
cement bars.( formwork& reinforcement
bars are - - - -
measured separately.) in: Type of cement
to be - - - -
ordinary Portland cement (OPC) - - - -
b. In foundation column m 1 0.51 0.51 2,539.00 1,294.89 - 1,294.89
c. In grade beam m 5 4.86 4.86 2,539.00 12,339.54 - 12,339.54
d. In external stair case m 0 - - - -
2.3 28-day 150mm - - - -
cube crushing strength of 15MPa), cast
into formworks - - - -
and vibrated around rod reinforcement
bars.( - - - -
separately.) in: - - - -
"Type of cement to be ordinary Portland
Provide, cut and fix in position sawn
2.4 Zigba wood - - - -
or metal panel form work: - - - -
c. To grade beam m 49 48.56 48.56 166.00 8,060.96 - 8,060.96
2.5 drawings. - - - -
Price includes cutting, bending, placing
Diameter6mm deformed bars Kg 29 - 36.00 - - -
Diameter14mm deformed bars Kg 308 127.29 127.29 36.00 4,582.51 - 4,582.51
***Diameter
Total 10 mm deformed bars
to Summary... kg 48.87 48.87 36.00 1,759.19 - 1,759.19
Birr - ### - ###
- - - -
- - - -
3.1 stone m 25 31.03 31.03 1,233.00 38,259.99 - 38,259.99
peripheral foundation wall to a depth of
50cm bedded - - - -
in cement mortar 1:3 below natural
3.2 stone m 5 13.89 13.89 1,253.00 17,404.17 - 17,404.17
peripheral foundation wall to a depth of
100cm bedded - - - -
in cement mortar 1:3 above natural
1.1 28-day 150mm - - - -
cube crushing strength of 25MPa), cast
into formworks - - - -
and vibrated around rod reinforcement
bars. (formwork - - - -
separately.) in: " - - - -
Type of cement to be ordinary Portland
Provide, cut and fix in position metal
1.2 panel or sawn - - - -
1.3 drawings. - - - -
200mm thick hollow concrete block wall
of type Class-C with 28 days minimum
2.1 (spacing 400mm c/c). m 104 81.27 81.27 466.00 37,871.82 - 37,871.82
400mm thick well dressed stone masonry
2.4 wall bedded in 1:3 mortar mix. Price m 45 45.22 45.22 784.00 35,452.48 - 35,452.48
3. ROOFING - - - -
Roof cover in Pre-painted EGA 300, - - - -
includes ridge cover & 50mm thick rock
3.1 wool insulation.
Roof cover in precoated EGA 400, m 194 - 375.00 - - -
3.1* horizontal projection) m 194 209.64 209.64 341.00 71,485.60 - 71,485.60
- - - -
G-28 G.I.S roof gutter with development
provided 2% slope towards down pipe and
3.2 antirust and one coat of metal paint. ml 48 - 348.00 - - -
- - - -
G28 flat metal sheet flashing with
3.3 and one coat of metal paint. m 17 - 135.00 - - -
- - - -
G28 flat metal sheet copping with
3.4 and one coat of metal paint. m 17 - 125.00 - - -
Supply and fix 8 mm thick ribbed sheet - - - -
eave soffit ceilings. Price include 40 x 50
mm zigba wood battens with c/c spacing
of 600 mm both ways, corner list and all
other necessary accessories to complete
3.5 the work. m 44 - 288.00 - - -
- - - -
- - - -
- - - -
- - - -
Carpentry
Supply and fix 8 mm thick chip wood - - - -
necessary accessories to complete the
4.1 work. ml 140 139.18 139.18 288.00 40,084.42 - 40,084.42
Supply and fix 300x25mm zigba wood - - - -
4.2 oil paint. ml 49 - 168.00 - - -
- - - -
- - - -
- - - -
drawings. - - - -
- - - -
5.1 WINDOWS - - - -
- - - -
Size 1500x 1940mm pcs 15 15.00 15.00 3,201.00 48,015.00 - 48,015.00
- - - -
5.2 DOORS - - - -
- - - -
Size 1200x 2700 mm pcs 2 1.00 1.00 9,720.00 9,720.00 - 9,720.00
- - - -
- - - -
- - - -
two coats of antirust paint. Price includes
all necessary preparation work such as
cleaning, wire brushing and finally two
coats of anti-rust paint. - - - -
- - - -
Upper, lower, vertical & horizontal chords
6.1 as specified on the drawing. - - - -
- - - -
RHS size: 40 x 40 x 2.5mm kg 305 315.34 315.34 60.00 18,920.26 - 18,920.26
- - - -
RHS size: 30 x 30 x 2.5mm kg 180 200.79 200.79 60.00 12,047.22 - 12,047.22
- - - -
- - - -
RHS size: 25 x 25 x 2.5mm kg 963 866.82 866.82 60.00 52,009.41 - 52,009.41
- - - -
RHS size: 20 x 20 x 2mm kg 196 190.99 190.99 60.00 11,459.56 - 11,459.56
- - - -
100x200x5mm steel plate welded to truss
6.3 drawing. No. 24 24.00 24.00 375.00 9,000.00 - 9,000.00
300x200x3mm steel plate welded to truss
6.4 drawing. No. 12 12.00 12.00 401.00 4,812.00 - 4,812.00
0 - - - -
Grade 4.8 M14 threaded anchor bolt L-
6.4 300mm No. 24 24.00 24.00 80.00 1,920.00 - 1,920.00
- - - -
Total to Summary.....Birr - ### - ###
- - - -
Finishing work shall include all surface
pre-cleaning, Preparation and application
of the finish, polishing and cleaning at the
end of finished work. - - - -
- - - -
Apply two coats of plaster in cement
mortar (1:3) & final gypsum coating to
internal wall , columns & beams. Provide
grooves recessed by 5mm between beams
7.1.1 and walls, columns and walls. m 250 - 202.27 202.27 140.00 - 28,318.08 28,318.08
Apply two coats of external wall plaster in - - - -
tyrolean rendering in cement mortar mix
1:2. Provide grooves recessed by 5mm
between beams and walls, columns and
7.1.2 walls. m 138 - 135.66 135.66 154.00 - 20,891.64 20,891.64
Total to Summary..Birr - 49,209.72 49,209.72

- - - -
Supply & fix 300x300x2mm asbestos free
hard imported PVC tiles flooring stuck to
cement screed with approved adhesive
glue. Price shall includes 48mm thick
7.2.1 cement mortar backing. m 105 - 329.00 - - -
20mm thick terrazzo floor tiles on and 0 - - - -
mix price including grinding and
polishing. m 34 - 456.00 - - -
- - - -
100mm high PVC skirting stuck to wall
7.2.3 with proper adhesive. ml 47 - 75.00 - - -
- - - -
100mm high terrazzo tile skirting stuck to
7.2.6 wall with cement mortar (1:3)mix. ml 31 - 85.00 - - -
- - - -
Window Sill - - - -
Marble window cill on and including
7.2.9 mortar mix of 1:3. - - - -
Size 280 x 30mm ml 23 - 626.00 - - -
- - - -
7.2.10 mortar mix of 1:3 - - - -
Size 200 x 20mm ml 2 - 487.00 - - -
- - - -
1000mm wide well dressed stone
pavement bedded on 150mm thick quarry
waste and joints pointed in cement
7.2.12 mortar (1:3) mix around the building. m 64 - 475.00 - - -
- - - -
concrete open channel on 50mm thick
sand bedding. Unit price shall include flat
stone/concrete topping, provision of
metal grating at inlet to
manhole,excavation of the trench and
7.2.13 cartaway. Ditch dia.: 1/2 300 mm ml 72 - 274.00 - - -
- - - -
Total to Summary..Birr - -
LAB-2 CHEMISTRY LABORATORY
AT MEKELLE
SUMMARY
Previous Current
A-SUB STRUCTURE Amount Amount Todate Amount
2 CONCRETE WORK
BIRR - 114,022.56 - 114,022.56
3 MASONRY WORKBIRR - 45,229.36 - 45,229.36
SUB TOTAL A. BIRR 233,379.40 - 233,379.40
B-SUPER STRUCTURE
1 CONCRETE WORK
BIRR - 58,030.55 - 58,030.55
2 BLOCK WORK
BIRR - 73,324.30 - 73,324.30
3 ROOFING.BIRR - 71,485.60 - 71,485.60
4 CARPENTRY AND JOINERY BIRR - 40,084.42 - 40,084.42
5 METAL WORKBIRR - 51,579.00 - 51,579.00
6 STEEL STRUCTURAL WORK BIRR - 110,168.45 - 110,168.45
8 PAINTING BIRR - - - -
9 GLAZING BIRR - - - -
10 ELECTRICAL INSTALLATION BIRR - - - -
11 SANITARY INSTALLATION BIRR - - - -
SUB TOTAL B. BIRR 453,882.04 - 453,882.04
TOTAL A+B. BIRR 0 687,261.44 - 687,261.44

contract Previous Current Todate Current
DESCRIPTION UNIT RATE Previous Amount Todate Amount
ITEM QTY. QTY Amount Amount Amount
A. SUB STRUCTURE -
1. EXCAVATION & EARTH WORK -
1.1 exceeding 1500mm from NGL. m 278 170.05 ### 55.00 9,352.75 - 9,352.75
Excavate in ordinary soil for
isolated footing to a depth
exceeding 1500mm but not
1.2 exceeding 3000mm from reduced m 11 3.24 3.24 75.00 243.00 - 243.00
level.
Excavate in weathered rock for
isolated footing to a depth
exceeding 1500mm but not
1.3 level. m 3 - 410.00 - - -
ordinary soil to a depth not
exceeding 1500mm from stripped
1.4 level. m 27 6.61 6.61 61.00 403.21 - 403.21
Fill around trench, isoleted
foundation and under hardcore to
maintain the desired level with
selected borrowed material and
1.5 compact in layers not exceeding m 227 183.82 ### 156.00 28,675.45 - 28,675.45
200mm.
Cart away surplus excavated
material to a distance not
1.6 exceeding 2kms. m 316 179.90 ### 85.00 15,291.50 - 15,291.50
equivalent stone hard-core finished
1.7 and blinded with crushed stone. m 141 140.99 ### 143.00 20,161.57 - 20,161.57
50mm thick lean concrete in C-5
with minimum cement content of
2.1 150Kg/m3under: - - - -
a. Footing pads m 4 4.86 4.86 75.00 364.50 - 364.50
- - - -
d. Under ground floor Slab m 141 140.99 ### 75.00 10,574.25 - 10,574.25
Reinforced concrete in class C-25
(with a 28-day 150mm cube
crushing strength of 25MPa), cast
into formworks and vibrated around
rod reinforcement bars.( formwork
separately.) in: "Type of cement to
be ordinary Portland cement (OPC)"
2.2 - - - -
b. In foundation column m 1 0.39 0.39 ### 990.21 - 990.21
c. In grade beam m 5 6.82 6.82 ### 17,315.98 - 17,315.98
d. In external stair case m 0 - - - -
- - - -
rod reinforcement bars.
2.3 - - - -
In 100mm thick ground floor slab m 141 140.99 ### 199.90 28,183.90 - 28,183.90
Provide, cut and fix in position
sawn Zigba wood or metal panel
2.4 form work: - - - -
c. To grade beam m 49 48.56 48.56 166.00 8,060.96 - 8,060.96
structural drawings. Price includes
cutting, bending, placing in position
2.5 & tying wires. - - - -
Diameter 8mm deformed bars Kg 726 628.04 ### 36.00 22,609.30 - 22,609.30
**** *Diameter 10mm deformed bars Kg 48.8664 48.87 36 1,759.19 - 1,759.19
Diameter14mm deformed bars Kg 308 127.29 ### 36.00 4,582.51 - 4,582.51
- - - -
- - - -
- - - -
500 mm thick hard trachytic or
bedded in cement mortar 1:3
3.1 below natural ground level. m 25 26.51 26.51 ### 32,686.83 - 32,686.83
500 mm thick hard trachytic or
bedded in cement mortar 1:3
3.2 above natural ground level. m 5 10.01 10.01 ### 12,542.53 - 12,542.53
rod reinforcement bars. (formwork
1.1 - - - -
b. In intermediate and top tie beams m 5 4.39 4.39 ### 11,146.21 - 11,146.21
- - - -
Provide, cut and fix in position
1.2 metal panel or sawn Zigba wood - - - -
form work
structural drawings. Price includes
cutting, bending, placing in position
1.3 & tying wires. - - - -
0 - - - -
0 - - - -
- - - -
200mm thick hollow concrete block
wall of type Class-C with 28 days
minimum crushing strength of
18kg/cm2, bedded in cement
plastering. Price includes 26mm
iron bars laid horizontally every
other course (spacing 400mm c/c).
2.1 m 104 81.27 81.27 466.00 37,871.82 - 37,871.82
- - - -
400mm thick well dressed stone
masonry wall bedded in 1:3 mortar
2.4 mix. Price m 45 45.22 45.22 784.00 35,452.48 - 35,452.48
- - - -
- - - -
- - - -
3. ROOFING - - - -
0.5mm thick fixed to RHS purlins
with standard hooks and washers.
Roof cover measured in horizontal
projection. Price includes ridge
cover & 50mm thick rock wool
m 194 - - - 375.00 - - -
insulation.
3.1* shall include ridge cap. (Purlins
measured in horizontal projection) m 194 209.64 ### 341.00 71,485.60 - 71,485.60
- - - -
3.2 G-28 G.I.S roof gutter with
welded at joint provided 2% slope
towards down pipe and Price
includes painting of two coats of
antirust and one coat of metal
ml 48 - 348.00 - - -
paint.
- - - -
Price includes painting of two coats
of antirust and one coat of metal m 17 - 135.00 - - -
paint. - - - -
Price includes painting of two coats
of antirust and one coat of metal m 17 - 125.00 - - -
paint. - - - -
3.5 Supply and fix 8 mm thick ribbed
sheet eave soffit ceilings. Price
include 40 x 50 mm zigba wood
battens with c/c spacing of 600 mm
necessary accessories to complete
the work.
m 44 - 288.00 - - -
- - - -
- - - -
- - - -
- - - -
Carpentry - - - -
4.1 Supply and fix 8 mm thick chip
wood ceilings. Price include 40 x 50
mm zigba wood battens with c/c
spacing of 600 mm both ways,
corner list and all other necessary
ml 140 139.18 ### 288.00 40,084.42 - 40,084.42
- - - -
4.2 Supply and fix 300x25mm zigba
wood fascia board price include
three coats of oil paint. ml 49 - 168.00 - - -
- - - -
- - - -
- - - -
38x1.5mm LTZ profiles shown on
the drawings, price include
approved quality locks and all iron
mongery works, two coats of anti
rust, two coats of synthetic paint,
1mm thick ribbed sheet and door
stopper. All according to detail
Arch. drawings. - - - -
- - - -
5.1 WINDOWS - - - -
- - - -
Size 1500x 1940mm pcs 15 15.00 15.00 ### 48,015.00 - 48,015.00
- - - -
5.2 DOORS - - - -
- - - -
Size 1200x 2700 mm pcs 2 1.00 1.00 ### 3,564.00 - 3,564.00
- - - -
- - - -
Supply and erect steel roof - - - -
structure all as shown on the detail
drawing. Apply two coats of
antirust paint. Price includes all
cleaning, wire brushing and finally
two coats of anti-rust paint. - - - -
- - - -
chords as specified on the drawing. - - - -
- - - -
RHS size: 40 x 40 x 2.5mm kg 305 315.34 ### 60.00 18,920.26 - 18,920.26
- - - -
RHS size: 30 x 30 x 2.5mm kg 180 200.79 ### 60.00 12,047.22 - 12,047.22
- - - -
- - - -
RHS size: 25 x 25 x 2.5mm kg 963 866.82 ### 60.00 52,009.41 - 52,009.41
- - - -
RHS size: 20 x 20 x 2mm kg 196 190.99 ### 60.00 11,459.56 - 11,459.56
- - - -
truss and fixed to anchor bolts as
shown on the drawing. No. 24 24.00 24.00 375.00 9,000.00 - 9,000.00
truss and fixed to anchor bolts as
shown on the drawing. No. 12 12.00 12.00 401.00 4,812.00 - 4,812.00
- - - -
6.4 Grade 4.8 M14 threaded anchor bolt
L-300mm No. 24 24.00 24.00 80.00 1,920.00 - 1,920.00
- - - -
- - - -
Finishing work shall include all
surface pre-cleaning, Preparation
and application of the finish,
polishing and cleaning at the end of - - - -
7.1.1 Apply two coats of plaster in
cement mortar (1:3) & final gypsum
coating to internal wall , columns &
beams. Provide grooves recessed
by 5mm between beams and walls,
columns and walls.
m 250 202.27 ### 140.00 28,318.08 - 28,318.08
- - - -
7.1.2 Apply two coats of external wall
plaster in cement mortar mix 1:3
and one coat of tyrolean rendering
in cement mortar mix 1:2. Provide
grooves recessed by 5mm between
beams and walls, columns and
m 138 135.66 ### 154.00 20,891.64 - 20,891.64
walls.
- - - -
- - - -
Supply & fix 300x300x2mm
asbestos free hard imported PVC
tiles flooring stuck to cement
screed with approved adhesive
glue. Price shall includes 48mm
thick cement mortar backing.
7.2.1 m 105 - 329.00 - - -
0 - - - -
20mm thick terrazzo floor tiles on
and including 30mm cement sand
screed (1:3) mix price including
grinding and polishing. m 34 - 456.00 - - -
- - - -
7.2.3 100mm high PVC skirting stuck to
wall with proper adhesive. ml 47 - 75.00 - - -
- - - -
100mm high terrazzo tile skirting
7.2.6 stuck to wall with cement mortar ml 31 - 85.00 - - -
(1:3)mix. - - - -
Window Sill - - - -
7.2.9 Marble window cill on and including
cement mortar bed jointed in
cement mortar mix of 1:3. - - - -
Size 280 x 30mm ml 23 - 626.00 - - -
- - - -
Marble door thresholds on and
including cement mortar bed
7.2.10 jointed in cement mortar mix of 1:3 - - - -
Size 200 x 20mm ml 2 - 487.00 - - -
- - - -
7.2.12 1000mm wide well dressed stone
pavement bedded on 150mm thick
quarry waste and joints pointed in
cement mortar (1:3) mix around the
building. m 64 - 475.00 - - -
- - - -
7.2.13 Supply and lay semi-circular open
precast concrete open channel on
50mm thick sand bedding. Unit
price shall include flat
stone/concrete topping, provision
of metal grating at inlet to
manhole,excavation of the trench
and cartaway. Ditch dia.: 1/2 300
mm ml 72 - 274.00 - - -
- - - -
CLIENT:MEKELLE UNIVERSITY BLOCK LAB-2
Diameter 8 10 12 14 16 20
Tot.wt. (kg) 452.81 0.00 0.00 0.00 0.00 0.00
SUB STRUCTURE
Floor Mesh 8 6.365 97 1 97 617.41
8 8 24 1 24 192.00
8 12 24 1 24 288.00
8 2.04 24 1 24 48.96
0
0
0
0
0
0
0
0
0
0
0
0
Total Length(m) 1146.365 0 0 0 0 0
Unit Wt.(kg/m) 0.395 0.617 0.888 1.21 1.579 2.467
Tot.Wt.(kg) 452.8142 0 0 0 0 0
SHEET NO:01
OCK LAB-2
A.
24
0.00
DIA.
24
0
3.55
0
LAB-3 BOILOGY LABORATORY
AT MEKELLE
SUMMARY
A. SUB-STRUCTURE Amount Amount Amount
1.EXCAVATION & EARTH WORKS Birr - - 75,287.80 - 75,287.80
2.CONCRETE WORKS Birr - - ### - ###
3. MASONRY AND BRICK WORKS Birr - - 29,014.96 - 29,014.96
TOTAL A - 211,658.71 0.00 211,658.71
B. SUPER-STRUCTURE
1. CONCRETE WORKS Birr - - 87,591.39 - 87,591.39
2. BLOCK WORK Birr - - 86,270.76 - 86,270.76

Birr - - 59,279.44 - 59,279.44
WORK
4. CARPENTRY & JOINERY Birr - - 35,930.76 - 35,930.76
5. METAL WORK Birr - - - - -
6. STRUCTURAL STEEL WORKS Birr - - 91,647.42 - 91,647.42
7.FINISHING WORK Birr - - - - -
8. PAINTING Birr - - - - -
9. GLAZING Birr - - - - -
10. ELECTRCAL INSTALLATION Birr - - - - -
11. SANITARY INSTALLATION Birr - - - - -
TOTAL B Birr - - ### - ###
TOTAL A+B Birr - - ### - ###

ITEM DESCRIPTION UNIT Contract Previous Current Todate RATE Current
QTY QTY Amount Amount Previous Amount Amount Todate Amount
A. SUB-STRUCTURE

1500mm from NGL. m 167.00 205.06 205.06 55.00 11,278.08 - 11,278.08
- - - 0.00
m 11.00 3.34 3.34 75.00 250.65 - 250.65
- - - 0.00
1.3 Excavate in weathered rock for isolated footing
m 6.00 - 410.00 - - 0.00
- - - 0.00
reduced level.
m 56.00 5.50 5.50 61.00 335.44 - 335.44
- - - 0.00
1.5 Excavate for trench foundation weathered rock
for to a depth not exceeding 1500mm from
reduced level.
m3 28.00 - 410.00 - - 0.00
- - - 0.00
200mm.
m3 44.00 - 156.00 - - 0.00
- - - 0.00
m3 76.00 178.65 178.65 156.00 27,869.12 - 27,869.12
- - - 0.00
damping site. Price includes spreading & leveling.
m3 265.00 208.40 208.40 85.00 17,713.83 - 17,713.83

- - - 0.00
hard-core well rammed, finished and blinded with
crushed stone.
m2 126.00 124.76 124.76 143.00 17,840.68 - 17,840.68
- - - 0.00
- - - 0.00
2.CONCRETE WORKS - - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
a) footing pad m2 7.00 4.20 4.20 75.00 315.00 - 315.00
- - - 0.00
b) stone masonry m2 33.00 29.28 29.28 75.00 2,196.00 - 2,196.00
- - - 0.00
c) 100mm thick ground floor slab m2 126.00 124.76 124.76 75.00 9,357.00 - 9,357.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
c. In grade beam m 6.00 5.67 5.67 2,539.00 14,401.21 - 14,401.21
- - - 0.00
d. To be filled with acrylic joint sealing ml 39.00 - 85.00 - - 0.00
- - - 0.00
- - - 0.00
In 100mm thick ground floor slab m2 126.00 124.76 124.76 199.90 24,939.52 - 24,939.52
- - - 0.00
- - - 0.00
- - - 0.00
a. To isolated footing pad m2 7.00 6.48 6.48 166.00 1,075.68 - 1,075.68
- - - 0.00
- - - 0.00
a. To foundation column m2 14.00 19.36 19.36 166.00 3,213.76 - 3,213.76
plywood formwork or steel form work made up of
minimum 2mm thick sheet metal & folded
- - - 0.00
- - - 0.00
a. To grade beam m2 49.00 50.64 50.64 166.00 8,406.24 - 8,406.24
- - - 0.00
- - - 0.00
- - - 0.00
a) dia. 8mm deformed bar kg 663.00 607.55 607.55 36.00 21,871.92 - 21,871.92
- - - 0.00
- - - 0.00
c) dia. 12mm deformed bar kg 202.00 225.96 225.96 36.00 8,134.58 - 8,134.58
- - - 0.00
- - - 0.00
- - - 0.00
3. MASONRY AND BRICK WORKS - - - 0.00
- - - 0.00
mortar mix (1:3)
m3 31.00 23.53 23.53 1,233.00 29,014.96 - 29,014.96
- - - 0.00
3.2 Ditto, but for the part exposed above ground and
one side left for pointing well dressed. m3 11.00 - 1,253.00 - - 0.00
- - - 0.00
- - - 0.00
B. SUPER-STRUCTURE - - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
b. In top tie beams m3 5.00 4.01 4.01 2,539.00 10,181.39 - 10,181.39
- - - 0.00
c. In copping beam m3 1.00 - 2,539.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
a. To top tie beams m2 50.00 29.82 29.82 208.00 6,202.56 - 6,202.56
- - - 0.00
b. To copping beam m2 2.00 - 208.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
a) dia. 6mm plain bar kg 11.00 860.60 860.60 36.00 30,981.54 - 30,981.54
- - - 0.00
b) dia. 8mm deformed bar kg 305.00 - 36.00 - - 0.00
- - - 0.00
c) dia. 10mm deformed bar kg 45.00 0.00 - 36.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
2. BLOCK WORK - - - 0.00
- - - 0.00
m2 85.00 95.76 95.76 466.00 44,624.16 - 44,624.16
- - - 0.00
2.2 Ditto but to 150mm thick internal wall. m2 22.00 21.72 21.72 391.00 8,492.52 - 8,492.52
- - - 0.00
2.3 Ditto but to 100mm thick internal wall. m2 33.00 - 326.00 - - 0.00
- - - 0.00
2.4 300mm thick dressed stone cladding wall. m2 59.00 46.24 46.24 717.00 33,154.08 - 33,154.08
- - - 0.00
3. ROOFING AND WATER PROOFING WORK - - - 0.00
- - - 0.00
projection. Price includes ridge cover, 50mm thick
rock wool insulation and two coats of anti-rust
paint.
m 140.00 0.00 0.00 - 375.00 - - 0.00
(Purlins measured separately and roof measured
in horizontal projection)
m 140.00 173.84 173.84 341.00 59,279.44 - 59,279.44
- - - 0.00
1000mm welded at joint provided 2% slope
two coats of antirust and one coat of metal paint.
m 44.00 - 348.00 - - 0.00

- - - 0.00
m 18.00 - 135.00 - - 0.00

- - - 0.00
m 40.00 - 125.00 - - 0.00
- - - 0.00
m 18.00 - 288.00 - - 0.00

- - - 0.00
3.6 Dia 110mm PVC down pipe. m 38.00 - 223.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
with c/c spacing of 600 mm both ways, corner list
and all other necessary accessories to complete
the work.
m2 126.00 124.76 124.76 288.00 35,930.76 - 35,930.76
- - - 0.00
board price include three coats of oil paint. m 44.00 - 168.00 - - 0.00
- - - 0.00
Total to Summary.....Birr - - 35,930.76 - 35,930.76
- - - 0.00
5. METAL WORK - - - 0.00
- - - 0.00
synthetic paint, 1mm thick ribbed sheet and door
stopper. All according to detail Arch. drawings.
- - - 0.00
- - - 0.00
METAL WINDOWS - - - 0.00
- - - 0.00
5.1 W1 size 1500X1800mm No 14.00 0.00 - 2,970.00 - - 0.00
- - - 0.00
METAL DOORS - - - 0.00
- - - 0.00
5.2 WD1 size 1500x2700mm No 1.00 0.00 - 4,455.00 - - 0.00
- - - 0.00
Total to Summary.....Birr - - - - -
- - - 0.00
- - - 0.00
paint. Price includes all necessary preparation
work such as cleaning, wire brushing and finally
- - - 0.00
- - - 0.00
specified on the drawing. - - - 0.00
- - - 0.00
RHS size: 40 x 40 x 2.5mm kg 265.00 269.96 269.96 60.00 16,197.89 - 16,197.89
- - - 0.00
RHS size: 30 x 30 x 2.5mm kg 181.00 161.02 161.02 60.00 9,660.96 - 9,660.96
- - - 0.00
- - - 0.00
RHS size: 25 x 25 x 2.5mm kg 886.00 712.23 712.23 60.00 42,733.67 - 42,733.67
- - - 0.00
RHS size: 20 x 20 x 2mm kg 196.00 165.75 165.75 60.00 9,944.90 - 9,944.90
- - - 0.00
fixed to anchor bolts as shown on the drawing. No. 20 20.00 20.00 375.00 7,500.00 - 7,500.00
- - - 0.00
6.4 300x200x3mm gusset steel plate welded to truss.
As shown on the drawing. No. 10 10.00 10.00 401.00 4,010.00 - 4,010.00
- - - 0.00
6.5 Grade 4.8 M12 threaded anchor bolt L-300mm No. 20 20.00 20.00 80.00 1,600.00 - 1,600.00
- - - 0.00
LOCATION: AYNALEM
CONSULTANT :NOMY ENGINEERING PLC BLOCK: Lab-3
LAB-4 COMPUTER LABORATORY
AT MEKELLE
SUMMARY
Previous Current
Amount Amount Todate Amount
A-SUB STRUCTURE
1 EXCAVATION AND EARTH WORK.. BIRR - 169,838.73 - 169,838.73
2 CONCRETE WORK... BIRR - 129,435.91 - 129,435.91
3 MASONRY WORK.... BIRR - 96,173.23 - 96,173.23
SUB TOTAL A. BIRR - 395,447.87 - 395,447.87
B-SUPER STRUCTURE
1 CONCRETE WORK..... BIRR - 72,177.37 - 72,177.37
2 BLOCK WORK........ BIRR - 77,819.67 - 77,819.67
3 ROOFING.... BIRR - 91,302.75 - 91,302.75
4 CARPENTRY AND JOINERY.. BIRR - 56,969.28 - 56,969.28
5 METAL WORK..... BIRR - 45,540.00 - 45,540.00
8 PAINTING... BIRR - - - -
9 GLAZING BIRR - - - -
SUB TOTAL B. BIRR - 576,090.97 - 576,090.97
TOTAL A+B. BIRR - 971,538.84 - 971,538.84

TEM Previous Current
DESCRIPTION UNIT
Contract QTY.
Previous QTY
Current QTYTodate QTY RATE Amount Amount Todate Amount
A. SUB STRUCTURE

from NGL. m3 253 515.73 515.73 55.00 28,365.15 - 28,365.15
- - - 0.00
exceeding 1500mm but not exceeding 3000mm from m3 2 0.54 0.54 75.00 40.50 - 40.50
reduced level. - - - 0.00
from reduced level.
m3 1 - 410.00 - - 0.00
- - - 0.00
not exceeding 1500mm from stripped level. m3 13 - 61.00 - - 0.00
- - - 0.00
200mm.
m3 49 444.00 444.00 156.00 69,263.30 - 69,263.30
- - - 0.00
exceeding 2kms. m3 268 516.27 516.27 85.00 43,882.95 - 43,882.95
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
content of 150Kg/m3under: - - - 0.00
- - - 0.00
a. Footing pads m 1 0.49 0.49 75.00 36.75 - 36.75
- - - 0.00
- - - 0.00
- - - 0.00
- - - - 0.00
and vibrated around rod reinforcement bars.( formwork &
- - - 0.00
- - - 0.00
a. In isolated footing pads m 3
1 0.11 0.11 2,539.00 279.29 - 279.29
- - - 0.00
b. In foundation column m 3
1 0.09 0.09 2,539.00 228.51 - 228.51
- - - 0.00
c. In grade beam m3 6 5.98 5.98 2,539.00 15,183.22 - 15,183.22
- - - 0.00
- - - 0.00
2.3 Reinforced concrete in class C-15 only 280 kg cement/m3
of concrete: - - - 0.00
- - - 0.00
- - - 0.00
2.4 Provide, cut and fix in position sawn Zigba wood or metal
panel form work: - - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
c. To grade beam m 60 65.00 65.00 166.00 10,790.00 - 10,790.00
- - - 0.00
2.5 Reinforcement bar according to structural drawings. Price
includes cutting, bending, placing in position & tying
wires.
- - - 0.00
- - - 0.00
Diameter 6mm deformed bars Kg 4 - 36.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
3. MASONRY WORK - - - 0.00
- - - 0.00
cement mortar 1:3 below natural ground level.
m 29 72.40 72.40 1,233.00 89,269.20 - 89,269.20

- - - 0.00
cement mortar 1:3 above natural ground level.
m 6 5.51 5.51 1,253.00 6,904.03 - 6,904.03

- - - 0.00
- - - 0.00
B. SUPER STRUCTURE - - - 0.00
- - - 0.00
and vibrated around rod reinforcement bars. (formwork &
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
Zigba wood form work - - - 0.00
- - - 0.00
- - - 0.00
1.3 Reinforcement bar according to structural drawings. Price
includes cutting, bending, placing in position & tying
wires.
- - - 0.00
Diameter 6mm deformed bars Kg 75 - 36.00 - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
- - - 0.00
2. BLOCK WORK - - - 0.00
- - - 0.00
m 208 167.00 167.00 466.00 77,819.67 - 77,819.67

- - - 0.00
Total to Summary....Birr 167.00 167.00 77,819.67 - 77,819.67
- - - 0.00
3. ROOFING - - - 0.00
- - - 0.00
cover & 50mm thick rock wool insulation.
m 271 - - - 375.00 - - 0.00
3.1* Roof cover in precoated EGA 400, t=0.4mm fixed to
measured separately and roof measured in horizontal
projection)
m 271 267.75 267.75 341.00 91,302.75 - 91,302.75
- - - 0.00
antirust and one coat of metal paint.
ml 62 - 348.00 - - 0.00
- - - 0.00
m 19 - 135.00 - - 0.00
- - - 0.00
3.4 G28 flat metal sheet copping with development length
m 19 - 125.00 - - 0.00
- - - - 0.00
other necessary accessories to complete the work.
m 59 - 288.00 - - 0.00
- - - 0.00
3.6 Dia 110mm PVC down pipe. m 56 - 223.00 - - 0.00
- - - 0.00
Total to SummaryBirr - - 91,302.75 - 91,302.75
- - - 0.00
- - - 0.00
- - - 0.00
Carpentry - - - 0.00
m 198 197.81 197.81 288.00 56,969.28 - 56,969.28
- - - 0.00
include three coats of oil paint. ml 62 - 168.00 - - 0.00
- - - 0.00
Total to SummaryBirr - - 56,969.28 - 56,969.28
- - - 0.00
5. METAL WORK - - - 0.00
- - - 0.00
door stopper. All according to detail Arch. drawings.
- - - 0.00
- - - 0.00
5.1 WINDOWS - - - 0.00
Size1000x 1700 mm pcs 18 18.00 18.00 1,870.00 33,660.00 - 33,660.00
- - - 0.00
5.2 DOORS - - - 0.00
Size 2000x 2700 mm pcs 2 2.00 2.00 5,940.00 11,880.00 - 11,880.00
- - - 0.00
Total to Summary.....Birr - - 45,540.00 - 45,540.00
- - - 0.00
- - - 0.00

wire brushing and finally two coats of anti-rust paint. - - - 0.00
- - - 0.00
the drawing. - - - 0.00
RHS size: 40 x 40 x 2.5mm kg 355 400.17 400.17 60.00 24,010.20 - 24,010.20
- - - 0.00
RHS size: 30 x 30 x 2.5mm kg 240 246.34 246.34 60.00 14,780.40 - 14,780.40
- - - 0.00
- - - 0.00
RHS size: 25 x 25 x 2.5mm kg 1005 1,152.88 1,152.88 60.00 69,172.80 - 69,172.80
- - - 0.00
RHS size: 20 x 20 x 2mm kg 231 221.16 221.16 60.00 13,269.60 - 13,269.60
- - - 0.00
anchor bolts as shown on the drawing. No. 28 28.00 28.00 375.00 10,500.00 - 10,500.00
- - - 0.00
6.4 300x200x3mm thick steel gusset plate welded to truss
- - - 0.00
6.5 Grade 4.8 M14 threaded anchor bolt L-300mm No. 28 28.00 28.00 80.00 2,240.00 - 2,240.00
- - - 0.00
- - - 0.00
7. FINISHING WORK - - - 0.00
7.1 PLASTERING AND POINTING - - - 0.00
- - - 0.00
cleaning at the end of finished work.
- - - 0.00
- - - 0.00
.1.1 Apply two coats of plaster in cement mortar (1:3) & final
walls, columns and walls.
m 274 243.18 243.18 140.00 34,045.20 - 34,045.20
- - - 0.00
.1.2 Apply two coats of external wall plaster in cement mortar
between beams and walls, columns and walls.
m 251 428.10 428.10 137.00 58,649.70 - 58,649.70
- - - - 0.00
7.2 FLOOR & WALL FINISHING - - - - 0.00
- - - - 0.00
.2.1 Supply & fix 300x300x2mm asbestos free hard imported
mortar backing.
m 97 - 329.00 - - 0.00
- - - - 0.00
.2.2 100mm high PVC skirting stuck to wall with proper
adhesive. ml 41 - 75.00 - - 0.00
- - - 0.00
.2.3 20mm thick terrazzo floor tiles on and including 30mm
cement sand screed (1:3) mix price including grinding
and polishing.
m 101 - 456.00 - - 0.00
- - - 0.00
.2.4 100mm high terrazzo tile skirting stuck to wall with
cement mortar (1:3)mix. ml 43 - 85.00 - - 0.00
- - - 0.00
Window Sill - - - 0.00
.2.5 Marble window cill on and including cement mortar bed
jointed in cement mortar mix of 1:3. - - - 0.00
Size 280 x 30mm ml 19 - 626.00 - - 0.00
- - - 0.00
Door Threshold - - - 0.00
.2.6 Marble door thresholds on and including cement mortar
bed jointed in cement mortar mix of 1:3 - - - 0.00
Size 200 x 20mm ml 2 - 487.00 - - 0.00
- - - - 0.00
.2.7 1000mm wide well dressed stone pavement bedded on
mortar (1:3) mix around the building. m 80 - 475.00 - - 0.00
- - - 0.00
.2.8 Supply and lay semi-circular open precast concrete open
cartaway. Ditch dia.: 1/2 300 mm
ml 88 - 274.00 - - 0.00
- - - 0.00
Total to Summary..Birr 167.20 167.20 92,694.90 - 92,694.90
FOR
LAB-5 G+1 LABORATORY BUILDING
Previous Current
ITEM DESCRIPTION UNIT Todate Amount
Amount Amount
02 EXCAVATION & EARTH WORK. . . . . . . . . BIRR

.. 152,251.34 - 152,251.34
03 CONCRETE WORK. . . . . . . . . . . . . . . . . .BIRR

. ### - 1,782,123.79
04 MASONRY WORK. . . . . . . . . . . . . . . . . . B
. IRR 206,782.90 - 206,782.90
05 ROOF WATER PROOFING. . . . . . . . . . . . .BIRR

.
06 ROOFING & WALL CLADDING. . . . . . . . . BIRR

.. - 173,183.53 173,183.53
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
09 STRUCTURAL STEEL WORK. BIRR 267,899.16 - 267,899.16
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . .BIRR

.
11.2 . FLOOR & WALL FINISH. . . . . . . . .BIRR

.
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . .BIRR
13 GLAZING
15 ELECTRICAL INSTALLATION. . . . . . . . . . .BIRR - - -
TOTAL. TO GRAND SUMMARY . . . . . . BIRR

........... ### 173,183.53 2,582,240.72
Previous Current Previous Current
ITEM DESCRIPTION UNITContract QTY. Todate QTY RATE Todate Amount
QTY QTY Amount Amount
A-SUB STRUCTURE
Excavation & Get out 0.00
1 Remove top soil 30cm thick m2 549.12 516.1023 516.10 16.00 8,257.64 - 8,257.64
Excavation 0.00 - - -
In according to the attched soil type 0.00 - - -
Pit and Trench Excavation 0.00 - - -
2 Bulk Excavation in Ordinary Soil up to 1.5m m3 329.47 77.42 77.42 55.00 4,258.10 - 4,258.10
Bulk Excavation in Weathered Rock 1.5m to
3 3m m3 0 0.00 - - -
4 Pit not exceeding 1.5m m3 46.66 60.02 60.02 410.00 24,608.20 - 24,608.20
5 Trench not exceeding 1.5m m3 140.40 0.00 0.00 61.00 - - -
Fill 0.00 - - -
thick until it attains a minimum of
95% proctor density 0.00 - - -
6 Selected borrowed fill m3 115.27 232.99 232.99 156.00 36,346.28 - 36,346.28
7 Disposal m3 681.26 292.27 292.27 85.00 24,842.95 - 24,842.95
8 Hard core 25cm thick m2 405.00 377.19 377.19 143.00 53,938.17 - 53,938.17
0.00 - - -
TOTAL CARRIED TO SUMMARY 0.00 152,251.34 - 152,251.34
0.00 - - -
03. Concrete work 0.00 - - -
In situ concrete 0.00 - - -
1 Plain blinding concrete C-5 m3 41.68 23.32 23.32 75.00 1,748.95 - 1,748.95
Reinforced sub structure concrete 0.00 - - -
2 C-25 in footing m3 17.13 14.80 14.80 2,539.00 37,567.63 - 37,567.63
3 C-25 in sub grade column m3 8.30 3.08 3.08 2,539.00 7,822.53 - 7,822.53
4 Shear wall m3 0 0.00 - - -
5 C-25 in grade beam m3 20.87 18.84 18.84 2,539.00 47,834.76 - 47,834.76
6 C-20 in ground slab & step m3 40.5 37.7 37.72 2,539.00 95,768.54 - 95,768.54
Reinforced super structure concrete 0.00 - - -
7 C-25 in elevation column m3 16.60 13.63 13.63 2,539.00 34,597.68 - 34,597.68
8 C-25 in beams & lintel m3 41.74 47.0795 47.08 2,539.00 119,534.85 - 119,534.85
9 C-25 in suspended slab m3 162 51.77 51.77 2,539.00 131,444.03 - 131,444.03
10 C-25 in stair case & landing m3 6.45 0.00 2,539.00 - - -
11 C-25 in shear wall m3 0 0.00 - - -
C-25 water tight concrete in average 10
12 cm thick 0.00 - - -
over flat roof slab to be finished with
smooth trowel 0.00 - - -
finish to the given slope and prepare to
apply water 0.00 - - -
proofing material m 0 0.00 - - -
Form work 0.00 - - -
Sub structure normal finish to: 0.00 - - -
13 Footing m2 47.52 41.78 41.78 166.00 6,935.88 - 6,935.88
14 Sub grade column m2 91.14 34.01 34.01 166.00 5,645.99 - 5,645.99
15 Shear wall m2 0 0.00 - - -
16 Grade beam m2 166.96 116.552 116.55 166.00 19,347.63 - 19,347.63
17 Steps m2 0 0.00 - - -
Super structure Normal Finish to: 0.00 - - -
18 Elevation column m2 182.28 158.76 158.76 185.00 29,370.60 - 29,370.60
19 Beam & lintel m2 292.18 363.8025 363.80 208.00 75,670.92 - 75,670.92
20 Balcony & stair baluster m2 0 0.00 208.00 - - -
21 Parapet m2 0 0.00 208.00 - - -
22 Sun breaker m2 0 0.00 - - -
23 Suspended slab m2 1080.0 345.1 345.09 208.00 71,778.72 - 71,778.72
24 Stair case & landing m2 43.0 0.00 208.00 - - -
25 Shear wall m2 0 0.00 - - -
Reinforcement Sub structure 0.00 - - -
26 Diameter 8mm kg 1587.83 1560.76 1560.76 36.00 56,187.49 - 56,187.49
27 Diameter 10mm kg 0.00 0.00 - - -
28 Diameter 12mm kg 119.48 238.69 238.69 36.00 8,593.00 - 8,593.00
29 Diameter 14mm kg 1087.40 986.80 986.80 36.00 35,524.92 - 35,524.92
30 Diameter 16mm kg 6311.60 187.84 187.84 36.00 6,762.16 - 6,762.16
31 Diameter 20mm kg 2346.54 1315.60 1315.60 36.00 47,361.66 - 47,361.66
32 Diameter 24mm kg 0.00 0.00 - - -
Super structure 0.00 - - -
32 Diameter, 8mm kg 2146.51 1992.85 1992.85 35.00 69,749.75 - 69,749.75
33 Diameter 10mm kg 726.06 388.71 388.71 35.00 13,604.85 - 13,604.85
34 Diameter 12mm kg 5924.30 10239.62 10239.62 35.00 358,386.59 - 358,386.59
35 Diameter 14mm kg 2205.79 3049.08 3049.08 35.00 106,717.77 - 106,717.77
36 Diameter 16mm kg 1129.29 1308.06 1308.06 35.00 45,782.08 - 45,782.08
37 Diameter 20mm kg 15332.66 9953.85 9953.85 35.00 348,384.81 - 348,384.81
38 Diameter 24mm kg 0.00 0.00 - - -
TOTAL CARRIED TO SUMMARY 0.00 1,782,123.79 - 1,782,123.79
0.00 - - -
04. Masonry work 0.00 - - -
Stone wall 0.00 - - -
1 concealed form view m3 135.66 19.90 19.90 1,233.00 24,536.70 - 24,536.70
2 Exposed face left for further finish m3 52.18 13.75 13.75 1,253.00 17,228.75 - 17,228.75
Concrete block works 0.00 - - -
Class 'B' in cement mortar 0.00 - - -
3 20 cm thick both faces for plaster m 473.27 293.60 293.60 466.00 136,818.53 - 136,818.53
4 15 cm thick both faces for plaster m 263.32 72.12 72.12 391.00 28,198.92 - 28,198.92
0.00 - - -
TOTAL CARRIED TO SUMMARY 0.00 206,782.90 - 206,782.90
0.00 - - -
05. ROOF WATER PROOFING 0.00 - - -
Apply APP modified & thickness not less
1 than 4mm 0.00 - - -
slated Bituminous finish water proofing
membrane 0.00 - - -
or equivalent material for concrete roof
slab as per 0.00 - - -
the manufacturer's instruction. The cost
shall include 0.00 - - -
cleaning of all darts and dust materials.
The work 0.00 - - -
shall be done on sub contractual base with
the 0.00 - - -
supplier of the material which will give
material and 0.00 - - -
warranty for the material and application
to the client. m 0 0.00 - - -
0.00 - - -
Apply Cementious water proofing material
2 which shall 0.00 - - -
seal void by crystallization for upper floor
wet areas 0.00 - - -
Toilet rooms floor & to a height of 50cm on
walls. 0.00 - - -
To Gutters ,columns , masonry & concrete
retaining 0.00 - - -
walls, and all basement stores as per the
manufacturer's 0.00 - - -
instruction. Price shall include cleaning of
all dirt's, trace 0.00 - - -
of grease, oil and loose particles. 0.00 - - -
The work shall be done on sub contractual
bases with 0.00 - - -
the supplier of the material which will give
material & 0.00 - - -
construction guarantee to the client. m 0 0.00 - - -
0.00 - - -
TOTAL CARRIED TO SUMMARY ...... 0.00 - - -
6. ROOFING 0.00 - - -
3 horizontal projection) m 505.33 507.87 507.87 341.00 - 173,183.53 173,183.53

sheet on gutter per the detail drawing.
Price shall include all necessary
3 accessories including metal bracket holder. 0.00 - - -
Development length =1000mm ml 102.58 0.00 259.00 - - -
Rain water down pipe in 110dia. Pvc pipe

secured in approved part of building with
metal strops at 100cm c/c with screws &
3 fishers price include metal lath & ploster. ml 138.6 0.00 120.00 - - -
4 Euculpitus dia. 12cm ml 201.812 0.00 47.00 - - -
5 Euculpitus dia. 8-10cm ml 133.77 0.00 47.00 - - -
6 Purline ml 457.6 0.00 59.00 - - -
7 Chipwood ceilling(horizontal projection) ml 415.74 0.00 284.00 - - -
TOTAL CARRIED TO SUMMARY 0.00 - - -
0.00 - - -
07. JOINERY 0.00 - - -
_Wooden door shall be made of MDF
(medium 0.00 - - -
density fiber board ), 0.00 - - -
_1.5 mm thick black steel frame, 0.00 - - -
_ All wooden door locks & handles should
be 0.00 - - -
ASSA and comply with internationally 0.00 - - -
accepted standard 0.00 - - -
All complete work according to detail 0.00 - - -
1 a) D1 size 80x210cm pcs 0.00 - - -
2 b) D2 size 70x250cm pcs 0.00 - - -
3 c) D3 size 148x210cm pcs 0.00 - - -
0.00 - 173,183.53 173,183.53
6. STRUCTURAL STEEL WORKS 0.00 - - -
Supply
shown and erect
on the steel
detail roof structure
drawing. all as
Apply two 0.00 - - -
coats
of antirust paint. Price includes all 0.00 - - -
necessary 0.00 - - -
preparation
brushing andwork such
finally twoascoats
cleaning, wire
of anti-rust 0.00 - - -
paint. 0.00 - - -
6.1 Upper, lower, vertical & horizontal chords 0.00 - - -
as specified on the drawing. 0.00 - - -
RHS size: 60 x 60 x 3mm kg 1078.551 1078.55 60 64,713.08 - 64,713.08
RHS size: 50 x 50 x 3mm kg 762.1769 762.18 60 45,730.61 - 45,730.61
0.00 - - -
6.2 Lattice purlin 0.00 - - -
RHS size: 25 x 25 x 2.5mm kg 2255.2 2255.20 60 135,311.98 - 135,311.98
0.00 - - -
RHS size: 20 xthick
200x100x5mm 20 x steel
2mmplate with kg 369.058 369.06 60 22,143.48 - 22,143.48
circular holes welded to truss as shown on
6.3 the drawing. No. 0.00 375 - - -
0.00 - - -
slotted holes welded to truss as shown on
6.4 the drawing. No. 0.00 375 - - -
Grade 4.8 M16 threaded anchor bolt L- 0.00 - - -
6.5 300mm No. 0.00 100 - - -
0.00 - - -
0.00 - - -
TOTAL CARRIED TO SUMMARY ...... 267,899.16 - 267,899.16
10. METAL WORK 0.00 - - -

drawings. 0.00 - - -
0.00 - - -
1 a) D1 size 80x210cm pcs 12 0.00 2836 - - -
2 b) D2 size 70x250cm pcs 8 0.00 2926 - - -
3 c) D3 size 148x210cm pcs 0 0.00 - - -
4 d) W1 size 463x113cm pcs 1 0.00 6739 - - -
5 e) W2 size 360x140cm pcs 11 0.00 6492 - - -
6 f) W3 size 180x140cm pcs 9 0.00 3246 - - -
11 Supply and install structural curtain wall
made of powder coated aluminum vertical
(mullions) and horizontal transoms fitted
with single glass. Bolts and nuts of
aluminum brackets connect the vertical
mullions and also the aluminum brackets
are connected (price shall include 5mm
thick solar glass) 0.00 - - -
CW1 m2 0.00 - - -
CW2 m2 0.00 - - -
CW3 m2 0.00 - - -
Supply and fix guard rail made of
S.H.S 40x40x2.5mm, S.H.S
30x30x2.5mm, R.H.S 40x20x1.5mm as
shown on the drawing. Price shall
include one coat of anti-rust, two
coats of synthetic enamel paint, 1mm
thick plate & all the necessary
accessories to complete the work. m2 15 0.00 1,020.00 - - -
50mm,2.5mm thick furniture pipe
hand rail fixed to metal balustrade
with welding and all other necessary
accessories for completing the work.
All according drawing and shall be
approved by the engineer. m2 24 0.00 1,020.00 - - -
11 FINISHING 0.00 - - -
11.1 PLASTER & POINTING 0.00 - - -
Apply three coats of internal wall
plastering with cement mortar 1:3 mix
1 ratio m2 1016.98 0.00 144.00 - - -
Apply two coats of internal wall
plastering with cement mortar 1:3 mix
2 ratio
Applytotwo
recevied ceramic
coats of tile with
plastering m2 0 0.00 - - -
cement mortar 1:3 mix ratio to receive
Quartiz paint to external HCB walls.
3 m2 508.49 0.00 96.00 - - -
Apply three coats of plastering with
cement mortar 1:3 mix ratio to
concrete ceiling, landing ,stair case
5 beams & columns. m2 1597.46 0.00 150.00 - - -
Apply three coats of external balcony
wall plastering with cement mortar
6 1:3 mix ratio m2 50.964 0.00 144.00 - - -
pointing with cement mortar (1:3) for
7 basement stone masonry wall m2 104.35 0.00 45.00 - - -
well Dressed stone with cement
mortar (1:3) for front side HCB wall
8 ( Ground -Mazzenine floor ) m2 0 0.00 - - -
15x15x.6cm white glazed ceramic wall
tile for toilet stuck to wall with
9 cement mortar 1:3 ratio m2 0 0.00 - - -
0.00 - - -
11.2 FLOOR AND WALL FINISH 0.00 - - -
Shall be in compliance with ASTM /EN 0.00 - - -
Quality standard 0.00 - - -
Marble floor tile & skirting 0.00 - - -
Shall be in compliance with ES C.D2,003 0.00 - - -
ETH.standard 0.00 - - -
1 30mm thick marble floor tile to verendas,
stair case Landing and Balcony on and
including cement mortar 1:3 bedding and
joints grouted in white cement. Price
include fine finish polishing. m2 147 0.00 1,078.00 - - -
2 10 x 2 cm thick marble skirting ml 92 0.00 190.00 - - -
3 48 mm thick smooth finished cement sand
screed (1:3) to receive PVC floor tile and
carpet. m 0 0.00 - - -
Ceramic floor tile 0.00 - - -
4 Ceramic tiles flooring on inculding
cement sand screed ratio (1:3) mix m2 0 0.00 - - -
Ceramic skirting m2 0 0.00 - - -
PVC floor tile & skirting 0.00 - - -
5 2mm thick PVC tiles flooring m 2
0 0.00 - - -
6 PVC skirting ml 0 0.00 - - -
7 Office and other Terrazo tiles flooring
on inculding cement sand screed
ratio (1:3) mix m2 1968.2 0.00 305 - - -
8 Office and other Terrazo skirting on
inculding cement sand screed ratio
(1:3) mix ml 325 0.00 56 - - -
Copping & Sill 0.00 - - -
ES C.D2,003 Ethiopian standard 0.00 - - -
Shaped and throated white marble 0.00 - - -
Copping 0.00 - - -
9 Size:- 30 x 3 cm m 0 0.00 - - -
10 Size:- 20 x 3 cm m 110 0.00 400.00 - - -
Sill 0.00 - - -
11 Size:- 28 x 3cm m 60.5 0.00 565.00 - - -
12
Supply and lay carpet flooring comprising
of 5mm thick carpet flooring, 20 mm thick
foam cusioning layer and , all as per the
drawing and approved by the Engineer. m2 0 0.00 - - -
TOTAL CARRIED TO SUMMARY 0.00 - - -
12. PAINTING 0.00 - - -
1 Apply three coats of approved type
plastic panit for internal wall surfaces m2 788.99 0.00 32.00 - - -
plastic panit for internal wall surfaces
of concrete ceiling, landing ,stair case
beams & columns. m2 1597.46 0.00 34.00 - - -
plastic panit for internal wall surfaces
( balcony ) m2 51.288 0.00 34.00 - - -
Apply Quartiz paint to external HCB
4 walls. m 2
558.4 0.00 200.00 - - -
Apply approved type plastic paint to
5 chipwood ceiling m 2
520.15 0.00 34.00 - - -
12. GLAZING 0.00 - - -
1 4mm thick clear Glass m2 0 0.00 - - -
2 4mm thick figured Glass m2 0 0.00 - - -
Reflective Glass for Aluminium profile
3 frame . m 2
31.35 0.00 790.00 - - -
0.00 - - -
15. ELECTRICAL
All electrical WORKS
materials shall be 3rd 0.00 - - -
party
Certified, all boards shall be type 0.00 - - -
tested 0.00 - - -
Distribution boards 0.00 - - -
Note:- 0.00 - - -
Flush mounted metal enclosures sub
1 distribution 0.00 - - -
board SDB- GF-LAB with lockable door,
earthing 0.00 - - -
Lead, cable terminal, labeling, connectors
and all 0.00 - - -
The necessary accessories consisting of:- 0.00 - - -
1pc main MCCB of 80A, 1ph, icu=6KA 0.00 - - -
1pc MCB of 63A, 1ph, icu=6KA 0.00 - - -
3 pcs MCB of 10A, 1ph, Icu = 6KA 0.00 - - -
13pcs MCB of 16A, 1ph, Icu = 6KA 0.00 - - -
With bus bar 125A and ample reserve
space No 1 0.00 25350 - - -
Ditto as above buf ro SDB FF-LAB
2 consisting of :- 0.00 - - -
1pc main MCCB of 63A, 3ph, Icu=10KA 0.00 - - -
10pcs MCB of 16A, 1ph, Icu=6KA 0.00 - - -
5pcs MCB of 16A, 1ph, Icu=6KA 0.00 - - -
With bus bar 80A and ample reserve space No 1 0.00 9300 - - -
Light points 0.00 - - -
Light points in thermoplastic conduit of
14 diameter 0.00 - - -
13.5 mm fed through PVC conductor of
2x2.5 sq mm 0.00 - - -
Color coded and labled No 87 0.00 473 - - -
Switch with detachable frames & 0.00 - - -
Corersponding box 3rd party certified 0.00 - - -
15 Single pole No 1 0.00 150 - - -
16 Double pole No 6 0.00 187 - - -
17 Two way No 8 0.00 165 - - -
Socket out lets 0.00 - - -
16A 240V 2p+e socket out let type in
20 thermoplastic 0.00 - - -
Conduit of diameter 16mm fed by PVC
conductor 0.00 - - -
Of 3xsq mm color coded labeled No 5 0.00 603 - - -
21 Ditto but for twin outlet No 66 0.00 603 - - -
22 Ditto but for fan units No 30 0.00 603 - - -
Extra over 0.00 - - -
Socket out letswith detachable frames & 0.00 - - -
Corresponding box 3rd party certified 0.00 - - -
23 16A, 1ph No 5 0.00 150 - - -
24 16A, 1ph twin No 66 0.00 390 - - -
Type of light fittings 0.00 - - -
Supply and install the light fitting with
under 0.00 - - -
Mentionedspecificaiton 0.00 - - -
Alllight fixtures shall behtierd party
certified 0.00 - - -
26 Mounting celling surface 0.00 - - -
Lamp type fluorescent 0.00 - - -
Number of lamps -2 0.00 - - -
Optis closed louver high glossy 0.00 - - -
Lamp wattage -36 watts 0.00 - - -
Luminare material steel sheet0.7 mm 0.00 - - -
Ingress protectin -40 0.00 - - -
Size length 1230 mm width 220 mm and
115 mm height 0.00 - - -
Control gear 220V/50HZ electronics ballast No 68 0.00 2700 - - -

27 Mounting celling surface 0.00 - - -
Lamp type flourescent 0.00 - - -
Number of Lamps -1 0.00 - - -
Optics- Closed louver high glossy 0.00 - - -
Lamp wattage 36 watts 0.00 - - -
Luminare material steel sheet 0.7 mm 0.00 - - -
Ingress protection 40 0.00 - - -
Size length 1230 mm width 220 mm and
115 mm height 0.00 - - -
Control gear 220V/50HZ, electronics
ballat No 19 0.00 1800 - - -
Power cable 0.6/1KV (NYY) 0.00 - - -
33 5x16 sq mm PVC dia 50 mm No 50 0.00 450 - - -
34 5x6 sq mm PVC dia. 36mm No 10 0.00 165 - - -
Lightning preventer 0.00 - - -
Air termination network 0.00 - - -
Air terminals H= 1.5 meters with base and
18 complete 0.00 - - -
Accessories
2 No 2 0.00 14700 - - -
19 30x3 mm Galvanized steel strip m 400 0.00 1275 - - -
Down conductors 0.00 - - -
30x3mm galvanized steel strip with
20 vertical supporting 0.00 - - -
Evry 1m to the wall & all the necessary
accessories 0.00 - - -
Coordinate the routing of down conductors
with the 0.00 - - -
Building external skin and architectural
features m 120 0.00 1275 - - -
21 1x70 sq mm bare copper wire m 15 0.00 525 - - -
Diameter 16mm & 2400 mm long copper
22 rod No 4 0.00 2700 - - -
Data system 0.00 - - -
Horizontal cabling 0.00 - - -
RJ 45 8 contact data soket out let points to
43 for 0.00 - - -
Flush mounting in thermoplastic conduit of
19mm 0.00 - - -
With apopropriate type junction box fed by
standard 0.00 - - -
CAT 6e UTP data cable No 66 0.00 5324 - - -
Extra over data socket out lets 0.00 - - -
with detachable frames & corresponding 0.00 - - -

Twin module RJ 45 8 contact data socket
46 out lets No 66 0.00 720 - - -
Data Cable patch panel 0.00 - - -
48 48 1U RJ 45 , 8 contacts patch panel with 0.00 - - -

Corresponding power supply unit with
power plug 0.00 - - -
And standard pivoting cabinet with
rock for wall 0.00 - - -
Mounting knowck-out holes for cable
entrance and 0.00 - - -
Conduit connection, ventilation ports,
standard patch 0.00 - - -
Cords and 25% reserve space for hubs and 0.00 - - -

Switches, with fiber to copper converter,
all the 0.00 - - -
Necessary accessories to make the
sytem complete No 1 0.00 73350 - - -
UPS configured for parallel operation 0.00 - - -
Approved type 380 V/3ph +/-5% 50HZ
50 20KVA UPS 0.00 - - -
With maintenance free sealed lead acid 0.00 - - -
Battery life time of minimum 5 years, LED
status 0.00 - - -
Display with battery bar graph for on line
replace 0.00 - - -
Battery and over load indicator static
electronics 0.00 - - -
Manual by pass switch for 10min operation
with 0.00 - - -
Surge protector utility for parallel
connection out 0.00 - - -
Puts power factor of greater or equal 0.95
and all 0.00 - - -
The necessary accessories. No 1 0.00 1380000 - - -
Telephone system 0.00 - - -
The system shall be installed as per
ETCstandard 0.00 - - -
All system cables shall be labeled in all
rooms and 0.00 - - -
terminal blocks and complete analysis of
labeling 0.00 - - -
shall be submitted to the client for future
reference. 0.00 - - -
4 contact telephone points in thermoplastic
52 conduit 0.00 - - -
of 19mm with standard 4 pair CAT 3UTP
telephone 0.00 - - -
Cable with junction boxes as ETC standards
and 0.00 - - -
Regulatins and as No 4 0.00 5324 - - -
Extra telephone out lets 0.00 - - -
54 Single moudule RJ 11xRJ11) telephone out 0.00 - - -

Let of 4 contact for flush mountingwith
lebling No 4 0.00 285 - - -
Telephone erminal blocks (punch downs) 0.00 - - -
With corresponding box and frames 0.00 - - -
Flush mounted 10 pairs telephone
56 terminal blocks 0.00 - - -
or punch down blocks with plastic cover of
similar 0.00 - - -
color to the adjacent wall support structure
complete 0.00 - - -
accessories or equivalent pair as ETC
standard No 1 0.00 10500 - - -
Telephone distribution cable 0.00 - - -
58 10 pairs CAT 5 UTP telephone cable in PVC 0.00 - - -

dia 50 mm or equivalent pair as ETC
standar m 25 0.00 300 - - -
Supply and isntall window mounted
61 exhaust fan 0.00 - - -
incorporated complete with all accessoreis. 0.00 - - -

extreact capacity= 110 cubic meter /h 0.00 - - -
maximum speed = 2100 rpm 0.00 - - -
power input =220v/50Hz/50w/1ph 0.00 - - -
Mounting height =2.6meters 0.00 - - -
sound pressure = 42db 0.00 - - -
Accessoreis automatic shutter with timer
version 0.00 - - -
multi fan controller central on/off, and all
fixing 0.00 - - -
accessories. No 30 0.00 37500 - - -
AC Unit 0.00 - - -
Apply and install ceiling mountd split
62 air conditioner as 0.00 - - -
shown ont ejhd rawing complete with all
fixing accessories. 0.00 - - -
Condensing unit capacity -5 Kw/2.5Kw @
35 deg. C 0.00 - - -
Evaporator unit capacioty 5 Kw /2.5 Kw @
35 deg C 0.00 - - -
equipment type - ehat pump 0.00 - - -
refrigerant type - R-22 0.00 - - -
a/c type - cassette type split system 0.00 - - -
room type - ups room and security room 0.00 - - -
cooling and hating 0.00 - - -
V/ph/Hz/Kw-220/1/50/3Kw 0.00 - - -
Accessories 0.00 - - -
Remote controller 0.00 - - -
Mounting kit 0.00 - - -
Supporting structure and frame 0.00 - - -
Copper tube with appropriate insulation
and PVC pipe. 0.00 - - -
Drainage pipes Set 1 0.00 86250 - - -
TOTAL TO SUMMARY . .. . . . . . 0.00 - -
M1 MULTI-PURPOSE HALL
AT MEKELLE
SUMMARY

A-SUB STRUCTURE
2 CONCRETE WORK
BIRR - 503,226.77 - 503,226.77
3 MASONRY WORK... BIRR - 91,288.00 - 91,288.00
SUB TOTAL A. BIRR 994,114.65 - 994,114.65
B-SUPER STRUCTURE
1 CONCRETE WORK
BIRR - 350,701.27 - 350,701.27
2 BLOCK WORK...BIRR - 162,140.97 - 162,140.97
3 ROOFING.
BIRR - 286,201.49 - 286,201.49
5 METAL WORK.BIRR - 67,100.00 67,100.00
6 STRUCTURAL STEEL WORK BIRR - 414,001.70 - 414,001.70
SUB TOTAL B. BIRR - 1,456,110.62 - 1,456,110.62
TOTAL A+B. BIRR - 2,241,652.73 - 2,241,652.73

CONTRACT Previous QTY Todate
ITEM DESCRIPTION UNIT QTY. Current QTY QTY RATE Previous Amount Current Amount Todate Amount
A. SUB STRUCTURE
1.1 Bulk excavation in ordinary soil not m 871 1,089.42 1,089.42 55.00 59,918.10 - 59,918.10
1.2 Excavate
exceedingin1500mm
ordinary from
soil for
NGL.
isolated footing
exceeding 3000mm from reduced level. m 62 30.76 30.76 75.00 2,307.00 - 2,307.00
not exceeding 3000mm from reduced level. m 32 - 410.00 - - -
1.4 Excavate for trench foundation in ordinary m 19 - 61.00 - - -
soil around
1.5 Fill to a depth not exceeding
trench, 1500mm from
isoleted foundation and
stripped
under level. to maintain the desired level
hardcore
with selected borrowed material and
compact in layers not exceeding 200mm. m 1382 955.59 955.59 156.00 149,072.20 - 149,072.20
distance not exceeding 2kms. m 1156 1,120.18 1,120.18 85.00 95,215.30 - 95,215.30
crushed stone. m 654 650.96 650.96 143.00 93,087.28 - 93,087.28
minimum cement content of - - - -
150Kg/m3under:
a. Footing pads m 27 38.58 38.58 75.00 2,893.50 - 2,893.50
b. Under grade beam m 9 20.90 20.90 75.00 1,567.50 - 1,567.50
- - - - -
b. In foundation column m 10 3.80 3.80 2,539.00 9,648.20 - 9,648.20
c. In grade beam m 16 15.11 15.11 2,539.00 38,364.29 - 38,364.29
day 150mm - - - -
formworks - - - -
and vibrated around rod reinforcement bars. - - - -
(reinforcement bars are measured
separately.) in: - - - -
a. In isolated footing pad m 32 38.16 38.16 166.00 6,334.56 - 6,334.56
b. In foundation column m 113 52.01 52.01 166.00 8,633.66 - 8,633.66
c. In grade beam m 145 153.93 153.93 166.00 25,552.38 - 25,552.38
stone peripheral foundation wall to a depth
of 50cm bedded in cement mortar 1:3 below
natural ground level. m 37 59.17 59.17 1,233.00 72,956.61 - 72,956.61
stone peripheral foundation wall to a depth
of 100cm bedded in cement mortar 1:3
3.2 above natural ground level. m 8 14.63 14.63 1,253.00 18,331.39 - 18,331.39
- - - -
1.2 Provide, cut and fix in position metal panel
*Diameter 6mm deformed bars kg 92.52 92.52 36.00 3,330.59 - 3,330.59
200mm thick hollow concrete block wall of
2.1
plastering. Price includes 2f6mm iron bars
laid horizontally every other course (spacing
400mm c/c). m 580 347.94 347.94 466.00 162,140.97 - 162,140.97
3. ROOFING - - - -
hooks and washers. Roof cover measured in
cover & 50mm thick rock wool insulation. m 693 - - 375.00 - - -
fixed to RHS STEEL.Price shall include ridge
measured in horizontal projection) m 693 676.25 676.25 341.00 230,601.59 - 230,601.59
- - - -
length of 1000mm welded at joint provided
2% slope towards down pipe and Price
and one coat of metal paint. ml 105 121.61 121.61 340.00 41,347.40 - 41,347.40
- - - -
and one coat of metal paint. m 39 - 135.00 - - -
- - - -
and one coat of metal paint. m 27 114.02 114.02 125.00 14,252.50 - 14,252.50
- - - -
3.5 Supply and fix 8 mm thick ribbed sheet eave m 0 - - - -
soffit ceilings. Price include 40 x 50 mm - - - -
3.6 zigba
Dia. 110mm PVC down
wood battens pipe
with c/c spacing of 600 ml 32 - 223.00 - - -
mm both ways, corner list and all other - - - -
necessary accessories to complete the work. - 286,201.49 - 286,201.49
- - - -
Metal window and doors made of 38x1.5mm - - - -
LTZ profiles shown on the drawings, price - - - -
WINDOWS
5.1 include approved quality locks and all iron - - - -
mongery works, two coats of anti rust, two - - - -
Size
coats1000x 1000 mm
of synthetic paint, 1mm thick ribbed pcs 10 10.00 10.00 1,100.00 11,000.00 - 11,000.00
sheet and door stopper. All according to - - - -
Size 1500x
detail Arch.2000 mm
drawings. pcs 17 17.00 17.00 3,300.00 56,100.00 - 56,100.00
- - - -
5.2 DOORS - - - -
- - - -
Size 800x 2700 mm pcs 5 - 2,376.00 - - -
- - - -
Size 1500x 2700 mm pcs 2 - 4,455.00 - - -
shown
Total toon the detail drawing. Apply two
Summary.....Birr - 67,100.00 - 67,100.00
coats of antirust paint. Price includes all - - - -
necessary preparation
6. STRUCTURAL work such as
STEEL WORKS - - - -
cleaning, wire brushing and finally two coats - - - -
of anti-rust paint. - - - -
Upper, lower, vertical & horizontal chords as - - - -
6.1 specified on the drawing. - - - -
- - - -
RHS size: 50 x 50 x 3mm kg 769.84 254.73 254.73 60.00 15,283.77 - 15,283.77
- - - -
RHS size: 40 x 40 x 2.5mm Kg 683.99 485.83 485.83 60.00 29,149.66 - 29,149.66
- - - -
RHS size: 30 x 30 x 2mm kg 1121.4 518.70 518.70 60.00 31,122.01 - 31,122.01
- - - -
RHS size: 30 x 30 x 3mm kg 377.84 377.84 60.00 22,670.64 - 22,670.64
- - - -
RHS size: 70 x 50 x 3mm kg 341.63 341.63 60.00 20,497.77 - 20,497.77
- - - -
RHS size: 60 x 60 x 3mm kg 1,033.76 1,033.76 60.00 62,025.48 - 62,025.48
- - - -
- - - -
RHS size: 70 x 50 x 2.5mm kg 769.63 738.54 738.54 60.00 44,312.40 - 44,312.40
- - - -
RHS size: 25 x 25 x 2mm kg 1599 1,938.37 1,938.37 60.00 116,302.12 - 116,302.12
- - - -
RHS size: 20 x 20 x 2mm kg 523.72 534.80 534.80 60.00 32,087.84 - 32,087.84
100x200x5mm steel plate welded to truss - - - -
6.3 and fixed to anchor bolts as shown on the
drawing. No. 28 - 375.00 - - -
- - - -
6.4 Gusset plate - - - -
- - - -
a.300x250x3mm steel plate No. 14 30.00 30.00 416.00 12,480.00 - 12,480.00
- - - -
b.300x200x3mm steel plate No. 56 70.00 70.00 401.00 28,070.00 - 28,070.00
Grade 4.8 M14 threaded anchor bolt L- - - - -
6.4 490mm No. 28 - 80.00 - - -
- - - -
- - - -
- - - -
- - - -
7.1.1 Apply three coats of plaster in cement
mortar mix 1:3 up to fine finish to internal
wall, beams and columns surface. Mortar
for fine finish shall be cement-fine sand 1:2.
beams and walls, columns and walls.
m 647 487.30 487.30 137.00 66,759.69 - 66,759.69
- - - -
between beams and walls, columns and m 508 709.13 709.13 154.00 109,205.50 - 109,205.50
walls.
- - - -
- - - -
20mm thick marble floor tiles on and
7.2.1 mix price including grinding and polishing. m 654 - 1,867.00 - - -
- - - -
7.2.2 100mm high marble tile skirting stuck to
wall with cement mortar (1:3)mix. ml 151 - 253.00 - - -
- - - -
Window Sill - - - -
mortar bed jointed in cement mortar mix of - - - -
1:3. - - - -
Size 280 x 30mm ml 37 - 626.00 - - -
- - - -
7.2.4 mix of 1:3 - - - -
- - - -
Size 200 x 20mm ml 7 - 487.00 - - -
7.2.5 1000mm wide well dressed stone pavement
around the building. m 116.91 - 475.00 - - -
- - - -
trench and cartaway. Ditch dia.: 1/2 300
ml 124.91 - 274.00 - - -
mm
- - - -
7.2.7
Supply and fix Armstrong ceiling fixed on
omega section. Price Shall include all
hanging and fixing accessories or equivalent
material complete with all hanging and
fixing accessories. m 552 - 450.00 - - -
- - - -
LOCATION: AYNALEM
7.1 PLASTERING AND
POINTING
A-Internal plastering
2 31.1 62.2
31.15 2 18 36
2 4.975 309.94 Axis 1 & 4 b/n B-H 2 6.08 12.16
-1.00 DDT 20 0.4 8
4 1.10 -4.40 W2 1 3.25 3.25
-0.94 121.61
5 1.10 -5.17 TW1
-2.00
2 2.50 -10.00 D1 3.4-G28 flat metal
-1.50
17 2.00 -51.00 W1 2 21.5 43
16.8 2 5.28 10.56
2 4.975 167.16 Axis B & H b/n 1-4 1 12.60 12.6
-1.5 DDT 1 28.32 28.32
2 2.50 -7.50 D2 1 13.26 13.26
-2 1 2.98 2.98
1 2.50 -5.00 D1 1 3.30 3.3
10.82 114.02
1 3.275 35.44 Axis A
4.8
2 3.3 31.31 Axis b/n 1-4 Function room
-1 DDT
6 1.1 -6.60 W2
2.76
10 1.2 33.12 Intermidiate beams on varandah's
487.30 M2 Total
A-External plastering
31.15
2 4.975 309.94 Axis 1 & 4 b/n B-H
-1.00 DDT
4 1.10 -4.40 W2
-0.94
5 1.10 -5.17 TW1
-2.00
2 2.50 -10.00 D1
-1.50
17 2.00 -51.00 W1
16.8
2 4.975 167.16 Axis B & H b/n 1-4
-1.5 DDT
2 2.50 -7.50 D2
-2
1 2.50 -5.00 D1
10.82
1 3.275 35.44 Axis A
4.8
2 3.3 31.31 Axis b/n 1-4 Function room
-1 DDT
6 1.1 -6.60 W2
28.2
2 4.73 266.8 Axis 1' C-H' 2 face plastered
-3.97 DDT
5 2.65 -52.6 Arch holes (3+2.30)/2= 2.65m
13.07
1 4.73 61.8 Axis H' b/n 1'-4 2 face plastered
-3.97 DDT
2 2.65 -21.0 Arch holes (3+2.30)/2= 2.65m
709.13 M2 Total
BLOCK: M1
PAGE NO: 01
DESCRIPTION
3. ROOFING
3.2- G-28 G.I.S roof gutter
Axis 1 & 4
Axis B & H
Axis 1' & 3'
circular holes
Axis c
ML Total
3.4-G28 flat metal sheet copping
Axis H & B
axis 2 & 5
Axis A
Axis 1'
Axis H'
Axis 3'
Axis c
ML Total
FOR
M2 G+0 MULTI PURPOSE HALL BUILDING
ITEM DESCRIPTION UNIT Amount
02 EXCAVATION & EARTH WORK. . . . . . BIRR

... 0
03 CONCRETE WORK. . . . . . . . . . . . . . . .BIRR 0
04 MASONRY WORK. . . . . . . . . . . . . . . . BIRR

. 0
05 ROOF WATER PROOFING. . . . . . . . . . BIRR

..
06 ROOFIN & WALL CLADDING. . . . . . . . BIRR

.. 0
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR 0
09 STRUCTURAL STEEL WORK BIRR 0
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR 0
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . BIRR

.. 0
11.2 . FLOOR & WALL FINISH. . . . . . BIRR

.. 0
12 PAINTING. . . . . . . . . . . . . . . . . . . . . BIRR 0
13 GLAZINGBIRR 0
15 ELECTRICAL INSTALLATION. . . . . . . . B
. IRR 0
*Hard Rock excavation BIRR
TOTAL. TO GRANDBIRR 0
CONTRACTEXECUTED
ITEM DESCRIPTION UNIT QTY. QTY RATE
A-SUB STRUCTURE
1 Remove top soil 30cm thick m2 732.81 621.99 16
Excavation
1 Bulk Excavation in Ordinary Soil up to 1.5m m3 366.41 753.29 55
3 Bulk Excavation in soft Rock 1.5m to 3m m3 0
2 Pit not exceeding 1.5m m3 52.02 6.90 75
3 Trench not exceeding 1.5m m3 48.27 11.98 61
Fill
6 Selected borrowed fill m3 67.52 ### 156
7 Disposal m3 686.54 958.76 85
8 Hard core 25cm thick m2 522.93 143
03. Concrete work
In situ concrete
1 Plain blinding concrete C-5 m3 8.10 3.50 75
2 C-25 in footing m3 8.64 3.89 2539
3 C-25 in sub grade column m3 1.92 4.01 2539
4 Shear wall m3 -
5 C-25 in grade beam m3 11.58 7.79 2539
6 C-20 in ground slab & step m3 52.29 2539
7 C-25 in elevation column m3 8.64 8.94 2539
8 C-25 in beams & lintel m3 7.69 Err:509 2539
9 C-25 in suspended slab m3 -
10 C-25 in stair case & landing m3 -
11 C-25 in shear wall m3 -
proofing material m -
Form work
13 Footing m2 28.80 17.28 166
14 Sub grade column m2 19.20 44.37 166
15 Shear wall m2 -
16 Grade beam m2 77.23 77.90 166
17 Steps m2 -
18 Elevation column m2 86.40 99.76 185
19 Beam & lintel m2 96.26 Err:509 208
20 Balcony & stair baluster m2 -
21 Parapet m2 -
22 Sun breaker m2 -
23 Suspended slab m2 -
24 Stair case & landing m2 -
25 Shear wall m2 -
26 Diameter 8mm kg ### Err:509 36
27 Diameter 10mm kg - Err:509 36
29 Diameter 14mm kg 464.00 Err:509 36
31 Diameter 20mm kg ### Err:509 36
32 Diameter 24mm kg -
Super structure
32 Diameter, 8mm kg 411.27 Err:509 36
33 Diameter 10mm kg - -
35 Diameter 14mm kg - Err:509
37 Diameter 20mm kg ### -
38 Diameter 24mm kg - -
04. Masonry work
Stone wall
1 concealed form view m3 24.14 88.25 1233
2 Exposed face left for further finish m3 9.65 14.99 1253
3 20 cm thick both faces for plaster m 426.19 466
4 15 cm thick both faces for plaster m 103.20 391

CATIONS
Amount
308,294.92
Err:509
127,594.72
Err:509
AMOUNT
9,951.84
-
-
-
41,430.81
-
517.50
730.78
-
-
174,169.01
81,494.98
-
308,294.92
-
-
262.58
-
9,876.71
10,181.39
-
19,778.81
-
-
22,698.66
Err:509
-
-
-
-
-
-
-
-
-
2,868.48
7,365.42
-
12,931.40
-
-
18,455.60
Err:509
-
-
-
-
-
-
-
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
-
-
Err:509
-
Err:509
Err:509
Err:509
-
-
Err:509
-
-
108,812.25
18,782.47
-
-
-
-
-
127,594.72
FOR M2
ITEM DESCRIPTION Todate Amount
02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . . . BIRR 0 128,373.36
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR 0 384,243.04
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR 0 237,025.82
06 ROOFIN & WALL CLADDING. . . . . . . . . . . . . . . . . . BIRR 0 -
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR 0 -
09 STRUCTURAL STEEL WORK. BIRR 0 421,590.82
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR 0 50,598.00
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . . . . . . . . . BIRR 0 110,263.69
11.2 . FLOOR & WALL FINISH. . . . . . . . . . . . . . . . BIRR 0
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR 0
13 GLAZING. BIRR 0
15 ELECTRICAL INSTALLATION. . . . . . . . . . . . . BIRR 0 8,736.00
*Hard Rock excavation BIRR
TOTAL. TO GRAND SUMMARY . . . . . . . . . . . . .BIRR

.... 1,340,830.73
LOCATION: AYNALEM
Diameter 6 8 10 12 14
Tot.wt. (kg) 0.00 370.51 142.16 231.45 371.06
Bar No in a No Total No TOTAL LENGTH OF BAR FOR DIA

SUB
STRUCTURE
Footing Pad
F2 10 1.2 12 16 192 230.4
Total Length(m) 0 0 230.4 0 0

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0 0 142.157 0 0
LOCATION: AYNALEM

SUB
STRUCTURE
Foundation Column
C1 16 3.75 8 10 80
8 1.5 20 10 200 300
C2 12 3.62 12 6 72 260.64
8 1.1 18 6 108 118.8
Total Length(m) 418.8 0 260.64 0

Unit Wt.(kg/m) 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 165.426 0 231.448 0
LOCATION: AYNALEM
SUB STRUCTURE
Grade Beam
GB on axis N&J Top 20 9.25 2 2 4
20 8.85 2 2 4
Bottom 14 5.58 3 2 6 33.48
14 6.67 3 2 6 40.02
14 5.20 3 2 6 31.2
NGV 20 2.25 1 2 2
20 2.45 1 2 2
20 3.78 1 2 2
20 3.68 1 2 2
8 1.10 80 2 160 176
GB on axis 1&2 Top 16 4.45 4 2 8
20 11.85 2 2 4
20 7.80 4 2 8
Bottom 14 11.46 3 2 6 68.76
14 7.40 9 2 18 133.2
NGV 16 2.28 4 2 8
20 3.68 2 2 4
20 4.66 2 2 4
8 1.10 156 2 312 343.2
Total Length(m) 0 519.2 0 0 306.66

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0 205.084 0 0 371.059
LOCATION: AYNALEM
Diameter 6 8 10 12 14
Tot.wt. (kg) 0.00 501.10 0.00 313.29 370.70

SUPER
STRUCTURE
Elevation Column
C1 16 4.90 8 10 80
8 1.5 35 10 350 525
C2 12 4.9 12 6 72 352.8
8 1.1 35 6 210 231
Top TIE Beam 0
RB1 16 9.25 2 2 4
16 8.85 2 2 4
16 2.45 2 2 4
16 3.67 1 2 2
16 3.78 1 2 2
16 2.25 2 2 4
14 5.58 3 2 6 33.48
14 6.62 3 2 6 39.72
14 5.2 3 2 6 31.2
ST-1 8 1.1 78 2 156 171.6
Total Length(m) 0 927.6 0 352.8 104.4

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0 366.402 0 313.286 126.324
LOCATION: AYNALEM
Diameter 6 8 10 12 14
Tot.wt. (kg) 0 134.695 0 0 244.3716

RB-2 16 4.45 2 2 4
16 11.85 2 2 4
16 11.30 2 2 4
16 4.5 2 2 4
16 2.88 1 2 2
16 3.68 1 2 2
16 3.68 1 2 2
16 3.68 1 2 2
16 3.68 1 2 2
16 2.88 1 2 2
14 11.46 3 2 6 68.76
14 7.4 3 2 6 44.4
14 7.4 3 2 6 44.4
14 7.4 3 2 6 44.4
ST-1 8 1.1 155 2 310 341
0
0
Total Length(m) 0 341 0 0 201.96

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0 134.695 0 0 244.372
TAKEOFF SHEET NO:01
BLOCK: M2
PAGE NO: 1
ARY
t. OF BAR FOR DIA.
16 20 24
558.71 591.78 0.00
GTH OF BAR FOR DIA.

16 20 24
0 0 0
1.579 2.467 3.55
0 0 0
TAKEOFF SHEET NO:01
BLOCK: M2
PAGE NO: 2
GTH OF BAR FOR DIA.

16 20 24
300
300 0 0
1.579 2.467 3.55
473.7 0 0
TAKEOFF SHEET NO:01
BLOCK: M2
PAGE NO: 3
GTH OF BAR FOR DIA.

16 20 24
37
35.4
4.5
4.9
7.56
7.36
35.6
47.4
62.4
18.24
14.72
18.64
53.84 239.88 0
1.579 2.467 3.55
85.0134 591.784 0
TAKEOFF SHEET NO:01
BLOCK: M1
PAGE NO: 4
MMARY
t. OF BAR FOR DIA.
16 20 24
886.07 0.00 0.00
GTH OF BAR FOR DIA.

16 20 24
392
392 0 0
1.579 2.467 3.55
618.968 0 0
TAKEOFF SHEET NO:01
BLOCK: M1
PAGE NO: 4
MMARY
16 20 24
267.10364 0 0
GTH OF BAR FOR DIA.

16 20 24
17.8
47.4
45.2
17.8
5.76
7.36
7.36
7.36
7.36
5.76
169.16 0 0
1.579 2.467 3.55
267.104 0 0
LOCATION: AYNALEM
CONTRACTOR: BOKRA CONSTRUCTION AND TRADING PLC 7543.19
RHS SUMMARY
Descrption TOTAL Wt. OF RHS FOR
Size 20*20*2 25*25*2.5 30*30*3 40*40*2.5
Tot.wt. (kg) 1458.65 3296.73 524.21 0.00
no of no of Total No TOTAL LENGTH OF RHS FOR DIFF.
members elements of RHS 20*20*2 25*25*2.5 30*30*2.5 40*40*2.5
T1
Top member 60*60*3 17.806 1 4 4
bottom member 60*60*3 17.41 1 4 4
Vertical 30*30*2.5 1.8 1 4 4 7.2
30*30*2.5 1.12 2 4 8 8.96
30*30*2.5 1.09 2 4 8 8.72
30*30*2.5 0.8 2 4 8 6.4
30*30*2.5 0.62 2 4 8 4.96
30*30*2.5 0.45 2 4 8 3.6
30*30*2.5 0.39 2 4 8 3.12
30*30*2.5 0.24 2 4 8 1.92
30*30*2.5 0.21 2 4 8 1.68
30*30*2.5 0.16 2 4 8 1.28
30*30*2.5 0.1 2 4 8 0.8
Diagonal members 30*30*2.5 1.76 2 4 8 14.08
30*30*2.5 1.54 2 4 8 12.32
30*30*2.5 1.42 2 4 8 11.36
30*30*2.5 1.3 2 4 8 10.4
30*30*2.5 1.21 2 4 8 9.68
30*30*2.5 1.03 2 4 8 8.24
30*30*2.5 0.92 2 4 8 7.36
30*30*2.5 0.73 2 4 8 5.84
30*30*2.5 0.49 2 4 8 3.92
30*30*2.5 0.33 2 4 8 2.64
Total Length(m) 0.00 0.00 134.48 0.00
Unit Wt.(kg/m) 1.13 1.766 2.159 2.944
Tot.Wt.(kg) 0.00 0.00 290.34 0.00
LOCATION: AYNALEM
RHS SUMMARY
Descrption TOTAL Wt. OF RHS FOR differen
Size 20*20*2 25*25*2.5 30*30*2.5 40*40*2.5
Tot.wt. (kg) 0.00 0.00 88.56 0.00

T2
Top member 80*80*3 18 1 2 2
bottom member 80*80*3 12.34 1 2 2
Vertical 30*30*2.5 1.8 1 2 2 3.6
30*30*2.5 1.41 1 2 2 2.82
30*30*2.5 1.22 1 2 2 2.44
30*30*2.5 1.02 1 2 2 2.04
30*30*2.5 0.95 1 2 2 1.9
30*30*2.5 0.74 1 2 2 1.48
30*30*2.5 0.62 1 2 2 1.24
30*30*2.5 0.49 1 2 2 0.98
30*30*2.5 0.34 1 2 2 0.68
30*30*2.5 0.22 1 2 2 0.44
30*30*2.5 0.1 1 2 2 0.2
30*30*2.5 1.74 1 2 2 3.48
30*30*2.5 1.45 1 2 2 2.9
30*30*2.5 1.45 1 2 2 2.9
30*30*2.5 1.36 1 2 2 2.72
30*30*2.5 1.36 1 2 2 2.72
30*30*2.5 0.8 1 2 2 1.6
30*30*2.5 0.8 1 2 2 1.6
30*30*2.5 0.61 1 2 2 1.22
30*30*2.5 0.29 1 2 2 0.58
Total Length(m) 0.00 0.00 41.02 0.00
Unit Wt.(kg/m) 1.13 1.766 2.159 2.944
Tot.Wt.(kg) 0.00 0.00 88.56 0.00
LOCATION: AYNALEM
RHS SUMMARY
Size 20*20*2 25*25*2.5 30*30*2.5 40*40*2.5
Tot.wt. (kg) 0.00 0.00 88.56 0.00

T3
Top member 80*80*3 18 1 2 2
bottom member 80*80*3 12.34 1 2 2
Vertical 30*30*2.5 1.8 1 2 2 3.6
30*30*2.5 1.41 1 2 2 2.82
30*30*2.5 1.22 1 2 2 2.44
30*30*2.5 1.02 1 2 2 2.04
30*30*2.5 0.95 1 2 2 1.9
30*30*2.5 0.74 1 2 2 1.48
30*30*2.5 0.62 1 2 2 1.24
30*30*2.5 0.49 1 2 2 0.98
30*30*2.5 0.34 1 2 2 0.68
30*30*2.5 0.22 1 2 2 0.44
30*30*2.5 0.1 1 2 2 0.2
30*30*2.5 1.74 1 2 2 3.48
30*30*2.5 1.45 1 2 2 2.9
30*30*2.5 1.45 1 2 2 2.9
30*30*2.5 1.36 1 2 2 2.72
30*30*2.5 1.36 1 2 2 2.72
30*30*2.5 0.8 1 2 2 1.6
30*30*2.5 0.8 1 2 2 1.6
30*30*2.5 0.61 1 2 2 1.22
30*30*2.5 0.29 1 2 2 0.58
Total Length(m) 0.00 0.00 41.02 0.00
Unit Wt.(kg/m) 1.13 1.766 2.159 2.944
Tot.Wt.(kg) 0.00 0.00 88.56 0.00
LOCATION: AYNALEM
RHS SUMMARY
Size 20*20*2 25*25*2.5 30*30*2.5 40*40*2.5
Tot.wt. (kg) 409.39 122.46 56.74 0.00

T4
Top member 80*80*3 9.27 1 4 4
bottom member 80*80*3 12.34 1 4 4
Vertical 30*30*2.5 0.9 1 4 4 3.6
30*30*2.5 0.71 1 4 4 2.84
30*30*2.5 0.6 1 4 4 2.4
30*30*2.5 0.41 1 4 4 1.64
30*30*2.5 0.32 1 4 4 1.28
30*30*2.5 0.21 1 4 4 0.84
30*30*2.5 0.79 1 4 4 3.16
30*30*2.5 0.82 1 4 4 3.28
30*30*2.5 0.61 1 4 4 2.44
30*30*2.5 0.41 1 4 4 1.64
Lattice purline
P-1a 0
Top member 20*20*2 7.75 1 4 4 31
Bottom member 20*20*2 6.85 1 4 4 27.4
Vertical members 20*20*2 0.273 13 4 52 14.196
Diagonal members 20*20*2 0.34 4 4 16 5.44
Bracer 25*25*2.5 8.668 4 1 4 34.67
P-1 0
Top member 20*20*2 7 1 20 20 140.00
Bottom member 20*20*2 6.6 1 20 20 132.00
Bracer 25*25*2.5 8.668 4 1 4 34.67
0 -
Total Length(m) 362.30 69.34 26.28 0.00
Unit Wt.(kg/m) 1.13 1.766 2.159 2.944
Tot.Wt.(kg) 409.39 122.46 56.74 0.00
LOCATION: AYNALEM
RHS SUMMARY
Size 20*20*2 25*25*2.5 30*30*2.5 40*40*2.5
Tot.wt. (kg) 230.59 177.69 0.00 0.00

P-3b
Top member 20*20*2 2.78 1 4 4 11.12
Bottom member 20*20*2 2.08 1 4 4 8.32
Bracer 25*25*2.5 8.668 2 1 2 17.336
P-2b 0 0
Top member 20*20*2 4 1 2 2 8
Bottom member 20*20*2 3.3 1 2 2 6.6
Bracer 25*25*2.5 6.94 2 2 4 27.76
P-2c 0 0
Top member 20*20*2 6.32 1 2 2 12.64
Bottom member 20*20*2 5.62 1 2 2 11.24
P-4 0 0
Top member 20*20*2 6.22 1 6 6 37.32
Bottom member 20*20*2 5.52 1 6 6 33.12
P-5c 0 0
Top member 20*20*2 3.9 1 4 4 15.6
Bottom member 20*20*2 3.23 1 4 4 12.92
Bracer 25*25*2.5 6.94 2 4 8 55.52
Total Length (m) 204.06 100.62 0.00 0.00
Unit Wt.(kg/m) 1.13 1.766 2.159 2.944
Tot.Wt.(kg) 230.59 177.69 0.00 0.00
LOCATION: AYNALEM
RHS SUMMARY
Size 20*20*2 25*25*2.5 30*30*2.5 40*40*2.5
Tot.wt. (kg) 305.08 30.62 0.00 0.00

P-5d
Top member 20*20*2 5.14 1 4 4 20.56
Bottom member 20*20*2 4.44 1 4 4 17.76
P-5e 0
Top member 20*20*2 6.23 1 4 4 24.92
Bottom member 20*20*2 5.53 1 4 4 22.12
P-3a 0
Top member 20*20*2 4.75 1 4 4 19
Bottom member 20*20*2 3.55 1 4 4 14.2
Bracer 25*25*2.5 8.668 2 1 2 17.336
P-3 0
Top member 20*20*2 4 1 6 6 24
Bottom member 20*20*2 3.3 1 6 6 19.8
P-3b 0 0
Top member 20*20*2 5.76 1 4 4 23.04
Bottom member 20*20*2 4.306 1 4 4 17.224
Total Length(m) 269.98 17.34 0.00 0.00
Unit Wt.(kg/m) 1.13 1.766 2.159 2.944
TAKEOFF SHEET NO:01
BLOCK: M2
PAGE NO: 01
TAL Wt. OF RHS FOR

50*50*2.5 60*60*3 80*80*3 Plate 500*150
0.00 756.36 1507.26 0.00
NGTH OF RHS FOR DIFF. SIZES
50*50*2.5 60*60*3 80*80*3 Plate
500*150
71.224
69.64
0.00 140.86 0.00 0.00
3.729 5.369 7.253
0.00 756.36 0.00 0.00
TAKEOFF SHEET NO:01

BLOCK: M2
PAGE NO: 02
OF RHS FOR different sizes

50*50*2.5 60*60*3 80*80*3 Plate 500*150
0.00 0.00 0.00

50*50*2.5 60*60*3 80*80*3 Plate
500*150
36
24.68
0.00 0.00 60.68 0.00
3.729 5.369 7.253
0.00 0.00 440.14 0.00
TAKEOFF SHEET NO:01

BLOCK: M2
PAGE NO: 03

50*50*2.5 60*60*3 80*80*3 Plate 500*150
0.00 0.00 0.00

50*50*2.5 60*60*3 80*80*3 Plate
500*150
36
24.68
0.00 0.00 60.68 0.00
3.729 5.369 7.253
0.00 0.00 440.14 0.00
TAKEOFF SHEET NO:01

BLOCK: M2
PAGE NO: 04

50*50*2.5 60*60*3 80*80*3 Plate 500*150
0.00 0.00 0.00

50*50*2.5 60*60*3 80*80*3 Plate
500*150
37.08
49.36
0.00 0.00 86.44 0.00
3.729 5.369 7.253
0.00 0.00 626.98 0.00
TAKEOFF SHEET NO:01

BLOCK: M2
PAGE NO: 05

50*50*2.5 60*60*3 80*80*3 Plate 500*150
0.00 0.00 0.00

50*50*2.5 60*60*3 80*80*3 Plate
500*150
0.00 0.00 0.00 0.00
3.729 5.369 7.253
0.00 0.00 0.00 0.00
TAKEOFF SHEET NO:01

BLOCK: M2
PAGE NO: 06

50*50*2.5 60*60*3 80*80*3 Plate 500*150
0.00 0.00 0.00

50*50*2.5 60*60*3 80*80*3 Plate
500*150
0.00 0.00 0.00 0.00
3.729 5.369 7.253
LOCATION: AYNALEM
A) SUB STRUCTURE
Excavation & Get out 1 25.06
1) Remove top soil 30cm thick 0.50
L=32.07+0.9+1.0=33.97m 0.48 5.99
33.97 L=16.41+0.9+1.0=18.31m
18.31 621.99 m2 total
1) Bulk Excavation in 2 33.97
L=32.07+0.9+1.0=33.97m 1.350 87.13
33.97 L=16.41+0.9+1.0=18.31m 2 18.31
18.3 Bulk avg=1.65-0.3=1.35m 0.95
1.35 839.6874 m3 0.70 24.49
ddt hard rock ###
-86.4 m3
753.29 m3 total
2)Pit not exceeding 1.5m
16F2 186.60
16 1.40 Davg =0.22m
1.40 753.29
0.22 6.90 m3 total
3) Trench not exceeding 1.5m 6.90
on axis 2/N-J
L=32.06-((0.9+0.5)*5)=25.06M 11.98
1 25.06 Davg =0.478m
1.00 958.76
0.48 11.98 m3 total
Fill
Compaction fill shall be
every 20cm thick until it
attains a minimum of 95%
proctor density 16 0.95
6) Selected borrowed fill 0.95 14.44
A)*fill=total pit-concrete works
1.2) pit
6.90 m3 2 30.7
deduct concrete works 0.6 36.84
lean concrete
0.72 m3 1 15.81
concrete pad 0.6 9.49
3.89 m3
1 15.41
2.29 m3 sub total-----a 0.6 9.25
b) under hard core 55.58
1 15.7 L=15.71m, W=31.56m, Davg=2.01m
31.6 70.02
2.01 996.57 m3
996.57 m3 total----b 3.50
LOCATION: AYNALEM
REINFORCED SUB
structure concrete
2) C-25 in footing 2 32.47
16F1 , D =0.3m 0.4 25.98
16 0.90 2 32.07
0.90 0.4 25.66
0.30 3.89 m3 total 2 16.61
3) C-25 in sub grade column 0.4 13.29
10 0.40 10C1, Davg =1.978m 2 16.21
0.40 0.4 12.97
1.978 3.16 m3 77.90
6 0.20 6C2, Davg =1.766m
0.40
1.766 0.85 m3
4.01 m3 total
5) C-25 in grade beam 10 4.30
2 0.20 GB on axis 1&2/N-J 1.6 68.80
0.40 6 4.30
32.47 5.2 m3 1.2 30.96
2 0.20 GB on axis N & J/1-2 99.76
0.40
16.21 2.59 m3
7.79 M3 TOTAL 2 30.07

REINFORCED SUPER 0.50
structure concrete 1.92 57.76
7) C-25 in elevation column 2 15.41
10C1, 0.50
10 0.40 1.92 29.6
0.40 10 0.40
4.30 6.88 m3 0.10
6 0.20 6C2, 1.92 0.77
0.40 6 0.10
4.30 2.06 m3 0.10
8.94 m3 total 1.92 0.12
FORM WORK 88.25
13) FOOTING
16F2
16 0.3 Perimeter=4*0.9=3.6m 2 30.07
3.6 17.28 m2 0.50
14) Sub grade column 0.31 9.32
10C1, P=4*0.4=1.6M 2 15.41
10 1.98 0.50
1.6 31.65 m2 0.31 4.78
6 1.766 6C2, P=2*0.4+2*0.2=1.2M 10 0.40
1.2 12.72 m2 0.10
44.37 m2 Total 1.92 0.77
6 0.10
0.10
1.92 0.12
14.99
LOCATION: AYNALEM
2) C-25 in Top tie beam

16.61
2 0.40 On Axis J & N b/n 1-2
0.20 2.66
31.66 1 28.00 28.00
2 0.4 28.00
0.20 5.07 On Axis 1 & 2 b/n J-N
7.72 M3 TOTAL
Form work 25.7

2) Top tie beam 2 4.7 241.58
2 16.61 -3.6
0.4 13.29 On Axis J & N b/n 1-2 EXT 6 1.8 -38.88
2 16.21 - 6.38
0.40 12.97 On Axis J & N b/n 1-2 INT 2 4.2 53.59
2 31.66 - 16.6
0.40 25.33 On Axis 1 & 2 b/n J-N EXT 1 4.20 69.72
2 31.26 - -1.80
0.40 25.01 On Axis 1 & 2 b/n J-N INT 3 1.90 -10.26
76.59 M2 Total 6.02
1 4.7 28.29
4) 20cm thick HCB wall -1.95
30.07 1 1.9 -3.71
2 4.30 258.60 Axis 1 & 2 b/n J-N 3.42
2/2 4.7 64.30
3.5 DDT 5.22
2 1.60 11.2 W3 2 4.7 49.07
3.60 18.58
4 1.60 23.04 W4 2 4.5 167.22
224.36 M2 Sub Total 2.52
15.41 2/2 4.5 45.36
4.30 66.263 Axis J b/n 1-2 666.29
DDT
1.6
3 1.6 7.68 W2 32.5
58.58 M2 sub Total 2 5.2 338
6.02 -3.6
2 4.3 51.77 Axis N b/n 1-2 6 1.8 -38.88
DDT 16.60
1.9 1 5.20 86.32
1.6 3.04 W1 (1.80)
0.80 3 1.80 -9.72
2.1 1.68 D1 6.40
3.220 1 5.20 33.28
4.3 13.85 Axis B/n 1-2 & N-M' (5.08)
60.90 Sub total 1 3.30 -16.76
343.84 M2 TOTAL (4.71)
1 3.30 -15.54
(1.95)
1 1.80 -3.51
TAKEOFF SHEET NO:01
Block: M2
PAGE NO: 01
DESCRIPTION
c) around Trench
on axis 2/N-J
L=32.06-((0.9+0.5)*5)=25.06M
Davg =0.478m
m3 total
d) around external stone
masonary wall
L=32.07+0.9+1.0=33.97m
Bulk avg=1.65-0.3=1.35m
m3
L=16.41+0.9+1.0=18.31m
Bulk avg=1.65-0.3=1.35m
m3 total-----c
M3 TOTAL a+b+c+d
7) Disposal
TOTAL EXCAVATION
1) Site clearing
m3
2) bulk excavation
m3
1.2) pit excavation
m3
3) trench excavation
m3
m3 Total
3) CONCRETE WORKS
In situ concrete
a) To footing pad
16F2
m2 total
c) Under stone masonry wall
on axis 1&2/N-J ,L=30.7m
m2
on axis N/1-2, L=15.81m
m2
on axis J/1-2, L=15.41m
m2
m2 total
M2 TOTAL OF A+B+C+D
m3 TOTAL OF A+B+C+D
TAKEOFF SHEET NO:01
Block: M2
PAGE NO: 01
DESCRIPTION
16) Grade beam
GB on axis 1&2/N-J ext
m2
GB on axis 1&2/N-J int
m2
GB on axis N & J/1-2 ext
m2
GB on axis N & J/1-2 int.
m2
m2 TOTAL
SUPER STRUCTURE NORMAL
Finish to:
18) ELEVATION COLUMN
10C1, P=4*0.4=1.6m
m2
4C2/ P=2*0.4+2*0.2=1.2m
m2
m2 Total
04. Masonry work
Stone wall
1) concealed form view
on axis 1&2/N-J
m3
on axis N & J/1-2
m3
around foundation column
m3
m3
m3 total

further finish
on axis 1&2/N-J
m3
on axis N & J/1-2
m3
m3
m3
m3 total
TAKEOFF SHEET NO:01
Block: M2
PAGE NO: 01
DESCRIPTION
Light points
Light points in thermoplastic

conduit of diameter 13.5 mm fed
through PVC conductor of 2x2.5 sq
mm
Pcs Total
Apply 2 coats of approved type

plastic panit for internal wall
surfaces
On Axis 1 & 2 b/n N-K

DDT
W3
On Axis 1 & 2 b/n K-J
On Axis J
DDT
W2
On Axis N
DDT
W1
On Axis Projector room 2faced
On Axis Projector room 2faced
On Axis K 2faced
Partitions at rehersal room

M2 Total
Apply 2 coats of plastering to

external HCB walls.
On Axis 1 & 2
DDT
W3
On Axis J
DDT
W2
On Axis N
DDT
DW1
DW1
W1
LOCATION: AYNALEM
10. METAL WORK
4.00 W1-350x160cm
2.00 W2-355x160cm
3.00 W3-160x160cm
1.00 W4-190x160cm
2.00 FW1-5080x300cm
TAKEOFF SHEET NO:01
Block: M2
PAGE NO: 01
DESCRIPTION
LIBRARY
AT MEKELLE
SUMMARY
Previous
A-SUB STRUCTURE Amount Current Amount Todate Amount
EXCAVATION AND EARTH WORK..

1 BIRR - 33,668.83 - 33,668.83
CONCRETE WORK..
2 ... BIRR - 93,871.87 - 93,871.87
MASONRY WORK....
3 BIRR - 27,750.25 - 27,750.25
SUB TOTAL A. BIRR 0 155,290.95 - 155,290.95
B-SUPER STRUCTURE
1 CONCRETE WORK.... BIRR - 51,201.53 - 51,201.53
2 BLOCK WORK....... BIRR - 40,751.70 - 40,751.70
3 ROOFING.... BIRR - 54957.4696 0 54957.4696
4 CARPENTRY AND JOINERY. BIRR - 36443.52 0 36443.52
5 METAL WORK.BIRR - 21516.00 0 21516
6 STEEL STRUCTURAL WORK. BIRR - 87,486.82 - 87,486.82
9 GLAZING. BIRR - 11,633.74 - 11,633.74
SUB TOTAL B. BIRR 0 340,905.56 - 340,905.56
TOTAL A+B. BIRR 0 496,196.51 - 496,196.51

UNIT Contract Previous Current Todate RATE Previous
ITEM DESCRIPTION Current Amount Todate Amount
QTY. QTY Amount Amount Amount
A. SUB STRUCTURE 0
from NGL. m 211 67.87 67.87 55.0 3,732.9 - 3,732.85
reduced level. m 2 1.31 1.31 75.0 98.3 - 98.25
from reduced level. m 1 - 410.0 - - -
not around
Fill exceeding 1500mm
trench, from
isoleted stripped level.
foundation and under m 25 24.65 24.65 61.0 1,503.7 - 1,503.65
1.5 hardcore to maintain the desired level with selected
200mm. m 171 54.00 54.00 48.8 2,633.7 - 2,633.68
exceeding 2kms. m 238 93.83 93.83 85.0 7,975.6 - 7,975.55
50mm thick lean concrete in C-5 with minimum - - - -
2.1 cement content of 150Kg/m3under: - - - -
a. Footing pads m 1 0.98 0.98 75.0 73.5 - 73.50
2.2 Reinforced concrete in class C-25 (with a 28-day - - - -
into formworks and vibrated around rod reinfor - - - -
cement bars.( formwork & reinforcement bars - - - -
are measured separately.) in: "Type of cement - - - -
to be ordinary Portland cement (OPC)" - - - -
a. In isolated footing pads m 1 0.22 0.22 2,539.0 558.6 - 558.58
b. In foundation column m 1 0.03 0.03 2,539.0 76.2 - 76.17
c. In grade beam m 5 4.86 4.86 2,539.0 12,339.5 - 12,339.54
2.3 Reinforced concrete in class C-25 (with a 28-day - - - -
into formworks and vibrated around rod reinfor - - - -
cement bars.( formwork & reinforcement bars - - - -
are measured separately.) in: "Type of cement - - - -
2.4 Provide, cut and fix in position sawn Zigba - - - -
c. To grade beam m 25 48.52 48.52 166.0 8,054.3 - 8,054.32
drawings. Price includes cutting, bending, placing in
Diameter 6mm plan bars Kg 8 - 36.0 - - -
cement mortar 1:3 below natural ground level. m 20 18.98 18.98 1,233.0 23,402.3 - 23,402.34
FOR
LIBRARY-2 G+1 LIBRARY BUILDING
02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . . . BIRR

03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR
06 ROOFIN & WALL CLADDING. . . . . . . . . . . . . . . . . . BIRR
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR
11 FINISHING
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR
13 GLAZING BIRR
TOTAL. TO GRAND SUMMARY . . . . . . . . . . .BIRR

......
A-SUB STRUCTURE
1 Remove top soil 30cm thick m2 858
Excavation
2 Bulk Excavation in Ordinary Soil up to 1.5m m3 429
3 Bulk Excavation in soft Rock 1.5m to 3m m3 0
4 Pit not exceeding 1.5m m3 36.125
Fill
Compaction fill shall be every 20cm thick until it attains a minimum of 95%
proctor density
7 Disposal m3 773.125
03. Concrete work

In situ concrete
2 C-25 in footing m3 18
3 C-25 in sub grade column m3 4
4 Shear wall m3
9 C-25 in suspended slab m3 114.142
10 C-25 in stair case & landing m3 3.45675
11 C-25 in shear wall m3 0
proofing material m 0
Form work
13 Footing m2 60
14 Sub grade column m2 40
15 Shear wall m2 0
17 Steps m2
18 Elevation column m2 258
20 Balcony & stair baluster m2 0
21 Parapet m2 0
22 Sun breaker m2 0
23 Suspended slab m2 570.71
24 Stair case & landing m2 12.285
25 Shear wall m2 0
27 Diameter 10mm kg 0
Super structure
32 Diameter, 8mm kg 1677
04. Masonry work

Stone wall
4 15 cm thick both faces for plaster m 18

warranty for the material and application to the client. m 0

construction guarantee to the client.
m 0
Amount
0 436,446.21
- Err:509
- 71,764.79
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Err:509
Excuted QTY RATE AMOUNT
766.8 16 12,268.80
-
-
-
598.10 55 32,895.72
-
76.65 75 5,748.48
34.73 61 2,118.70
-
-
651.45 156 101,626.44
747.82 85 63,564.97
143 -
218,223.11
436,446.21
-
-
-
147.98 75 11,098.13
-
23.85 2539 60,555.78
4.15 2539 10,540.28
-
2539 -
2539 -
-
2539 -
2539 -
2539 -
2539 -
-
-
-
-
-
-
-
63.74 166 10,580.84
39.00 166 6,473.34
-
166 -
-
-
185 -
208 -
-
-
-
208 -
208 -
-
-
Err:509 36 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 36 Err:509
Err:509 36 Err:509
-
-
36 -
-
36 -
36 -
-
36 -
-
Err:509
-
-
-
58.2034 1233 71,764.79
1253 -
-
-
466 -
391 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
58.20 71,764.79
FOR
LIBRARY-2 G+1 LIBRARY BUILDING

02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . . . BIRR 0 611,769.86 - 611,769.86
03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR - 1,969,957.40 - 1,969,957.40
04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR - 314,885.38 - 314,885.38
06 ROOFIN & WALL CLADDING. . . . . . . . . . . . . . . . . . BIRR - - 247,298.66 247,298.66
07 JOINERY. . . . . . . . . . . . . . . . . . . . BIRR - -
10 METAL WORK.. . . . . . . . . . . . . . . . BIRR - - 199,232.00 199,232.00
11 FINISHING
11.1 PLASTER & POINTING. . . . . . . . . . . . . . . . . . BIRR - -
11.2 . FLOOR & WALL FINISH. . . . . . . . . . . . . . . . BIRR - -
12 PAINTING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . BIRR - -
13 GLAZING BIRR - -
14 ELECTRICAL INSTALLATION. . . . . . . . . . . . . BIRR - 22,464.00 - 22,464.00
TOTAL. TO GRAND SUMMARY . . . . . . . . . . . . . . . . . BIRR - 3,328,316.20 446,530.66 3,774,846.85

ITEM DESCRIPTION UNIT Contract QTY. Previous Current QTYTodate QTY RATE
A-SUB STRUCTURE QTY
1 Remove top soil 30cm thick m2 858 766.8 766.8 16 12268.8 0 12,268.80
Excavation 0 0 0 -
In according to the attched soil type 0 0 0 -
Pit and Trench Excavation 0 0 0 -
2 Bulk Excavation in Ordinary Soil up to 1.5m m3 429 598.104 598.104 55 32895.72 0 32,895.72
3 Bulk Excavation in soft Rock 1.5m to 3m m3 0 0 0 0 -
4 Pit not exceeding 1.5m m3 36.125 76.64635 76.64635 75 5748.47625 0 5,748.48
5 Trench not exceeding 1.5m m3 50.6 34.7328 34.7328 61 2118.7008 0 2,118.70
Fill 0 0 0 -
Compaction fill shall be every 20cm thick until it attains a
minimum of 95% proctor density 0 0 0 -
6 Selected borrowed fill m3 43.425 677.70005 677.70005 156 105721.2078 0 105,721.21
7 Disposal m3 773.125 747.82315 747.82315 85 63564.96775 0 63,564.97
8 Hard core 25cm thick m2 639.6 584.385 584.385 143 83567.055 0 83,567.06
0 305884.93 0 305,884.93
TOTAL CARRIED TO SUMMARY - 611,769.86 0 611,769.86
0 0 0 -
03. Concrete work 0 0 0 -
In situ concrete 0 0 0 -
1 Plain blinding concrete C-5 m3 19.51 36.618 36.618 75 2746.35 0 2,746.35
Reinforced sub structure concrete 0 0 0 -
2 C-25 in footing m3 18 23.85025 23.85025 2539 60555.78475 0 60,555.78
3 C-25 in sub grade column m3 4 4.15135 4.15135 2539 10540.27765 0 10,540.28
4 Shear wall m3 0 0 0 -
5 C-25 in grade beam m3 30.36 34.065 34.065 2539 86491.035 0 86,491.04
6 C-20 in ground slab & step m3 63.96 53.744 53.744 2539 136456.016 0 136,456.02
Reinforced super structure concrete 0 0 0 -
7 C-25 in elevation column m3 25.8 27.9745 27.9745 2539 71027.2555 0 71,027.26
8 C-25 in beams & lintel m3 66.12 74.9745 74.9745 2539 190360.2555 0 190,360.26
9 C-25 in suspended slab m3 114.142 78.5055 78.5055 2539 199325.4645 0 199,325.46
10 C-25 in stair case & landing m3 3.45675 3.9 3.9 2539 9902.1 0 9,902.10
11 C-25 in shear wall m3 0 0 0 0 -
12 C-25 water tight concrete in average 10 cm thick 0 0 0 -
over flat roof slab to be finished with smooth trowel 0 0 0 -
finish to the given slope and prepare to apply water 0 0 0 -
proofing material m 0 0 0 0 -
Form work 0 0 0 -
Sub structure normal finish to: 0 0 0 -
13 Footing m2 60 63.74 63.74 166 10580.84 0 10,580.84
14 Sub grade column m2 40 38.996 38.996 166 6473.336 0 6,473.34
15 Shear wall m2 0 0 0 0 -
16 Grade beam m2 202.4 234.2 234.2 166 38877.2 0 38,877.20
17 Steps m2 0 0 0 -
Super structure Normal Finish to: 0 0 0 -
18 Elevation column m2 258 251.62 251.62 185 46549.7 0 46,549.70
19 Beam & lintel m2 359.3 596.798 596.798 208 124133.984 0 124,133.98
20 Balcony & stair baluster m2 0 0 0 0 -
21 Parapet m2 0 0 0 0 -
22 Sun breaker m2 0 0 0 0 -
23 Suspended slab m2 570.71 523.37 523.37 208 108860.96 0 108,860.96
24 Stair case & landing m2 12.285 25.9936 25.9936 208 5406.6688 0 5,406.67
25 Shear wall m2 0 0 0 0 -
Reinforcement Sub structure 0 0 0 -
26 Diameter 8mm kg 2673.87 3119.947 3119.947 36 112318.092 0 112,318.09
27 Diameter 10mm kg 0 44.9176 44.9176 36 1617.0336 0 1,617.03
28 Diameter 12mm kg 0 666.10656 666.10656 36 23979.83616 0 23,979.84
29 Diameter 14mm kg 0 1175.0552 1175.0552 36 42301.9872 0 42,301.99
30 Diameter 16mm kg 1420.8 1153.23844 1153.23844 36 41516.58384 0 41,516.58
31 Diameter 20mm kg 5791 856.5424 856.5424 36 30835.5264 0 30,835.53
32 Diameter 24mm kg 0 0 0 0 -
Super structure 0 0 0 -
32 Diameter, 8mm kg 1677 3735.33725 3735.33725 36 134472.141 0 134,472.14
33 Diameter 10mm kg 0 7523.96948 7523.96948 0 0 -
34 Diameter 12mm kg 5550 5015.99232 5015.99232 36 180575.72352 0 180,575.72
35 Diameter 14mm kg 3132.86 1330.2377 1330.2377 36 47888.5572 0 47,888.56
36 Diameter 16mm kg 0 2528.62639 2528.62639 36 91030.55004 0 91,030.55
37 Diameter 20mm kg 15530 4309.28159 4309.28159 36 155134.13724 0 155,134.14
38 Diameter 24mm kg 0 4917.36664 4917.36664 0 0 -
TOTAL CARRIED TO SUMMARY - 1,969,957.40 - 1,969,957.40
0 0 0 -
04. Masonry work 0 0 0 -
Stone wall 0 0 0 -
1 concealed form view m3 25.3 58.2034 58.2034 1233 71764.7922 0 71,764.79
2 Exposed face left for further finish m3 10.12 0 1253 0 0 -
Concrete block works 0 0 0 -
Class 'B' in cement mortar 0 0 0 -
3 20 cm thick both faces for plaster m 714.272 521.718 521.718 466 243120.588 0 243,120.59
4 15 cm thick both faces for plaster m 18 0 391 0 0 -
TOTAL CARRIED TO SUMMARY 0 314885.3802 0 314885.3802
0 0 0 -
05. ROOF WATER PROOFING 0 0 0 -
1 Apply APP modified & thickness not less than 4mm 0 0 0 -
slated Bituminous finish water proofing membrane 0 0 0 -
or equivalent material for concrete roof slab as per 0 0 0 -
the manufacturer's instruction. The cost shall include 0 0 0 -
cleaning of all darts and dust materials. The work 0 0 0 -
shall be done on sub contractual base with the 0 0 0 -
supplier of the material which will give material and 0 0 0 -
warranty for the material and application to the client. m 0 0 0 0 -
0 0 0 -
2 Apply Cementious water proofing material which shall 0 0 0 -
seal void by crystallization for upper floor wet areas 0 0 0 -
Toilet rooms floor & to a height of 50cm on walls. 0 0 0 -
To Gutters ,columns , masonry & concrete retaining 0 0 0 -
walls, and all basement stores as per the manufacturer's 0 0 0 -
instruction. Price shall include cleaning of all dirt's, trace 0 0 0 -
of grease, oil and loose particles. 0 0 0 -
The work shall be done on sub contractual bases with 0 0 0 -
the supplier of the material which will give material & 0 0 0 -
construction guarantee to the client. 0 0 0 -
m 0 0 0 0 -
TOTAL CARRIED TO SUMMARY ...... 58.20 58.2034 0 0 -
0 0 0 -
6. ROOFING & CLADDING 0 0 0 -
Roof cover in precoated EGA 400, t=0.4mm fixed to RHS STEEL.Price
shall include ridge cap. (Purlins measured separately and roof
1 measured in horizontal projection) m 691.2 725.22 725.216 341 0 247,298.66 247,298.66
Supply and fix G-28 galvanized flat metal sheet on gutter per the detail
drawing. Price shall include all necessary accessories including metal
2 bracket holder. 0 0 0 -
Development length =1000mm ml 140 0 348.00 0 0 -
Rain water down pipe in 110dia. Pvc pipe secured in approved part of
building with metal strops at 100cm c/c with screws & fishers price
3 include metal lath & ploster. ml 90 0 223.00 0 0 -
4 Euculpitus dia. 12cm ml 310.48 0 40 0 0 -
5 Euculpitus dia. 8-10cm ml 205.8 0 40 0 0 -
6 Purline ml 704 0 47 0 0 -
7 armstrong ceilling(horizontal projection) ml 639.6 0 450 0 0 -
TOTAL CARRIED TO SUMMARY 0 - 247,298.66 247,298.66
0 0 0 -
07. JOINERY 0 0 0 -
_Wooden door shall be made of MDF (medium 0 0 0 -
density fiber board ), 0 0 0 -
_1.5 mm thick black steel frame, 0 0 0 -
_ All wooden door locks & handles should be 0 0 0 -
ASSA and comply with internationally 0 0 0 -
accepted standard 0 0 0 -
All complete work according to detail 0 0 0 -
1 D1 90x250cm pcs 2 0 12375 0 0 -
2 D3 90x260cm pcs 0 0 0 -
3 D2 150x260cm pcs 0 0 0 -
TOTAL CARRIED TO SUMMARY ...... 0 0 0 -
0 0 0 -
9.STRUCTURAL
Supply STEEL
and fix the fabrcated steel truss in RHS profile 0 0 0 -
1 detail
as per drawing . Price shall inculde two coats of anti 0 0 0 -
rust & 0 0 0 -
two coats of oil paint for all steel work. 0 0 0 -
a. 80x80x3mm Kg 227.28576 1708.320768 1708.320768 60 102499.24608 0 102,499.25
b. 60x60x3mm Kg 160.96896 0 60 0 0 -
c. 50x50x3mm Kg 90.0552 663.00315 663.00315 60 39780.189 0 39,780.19
d. 40x40x3mm Kg 59.5344 0 60 0 0 -
e. 25*25*2.5mm Kg 90.20592 3876.69671 3876.70 60 232601.8026 0 232,601.80
f.20*20*2mm Kg 572.6388 572.6388 60 34358.328 0 34,358.33
2 plates 0 0 0 -
a) Base plate size 300 x 300 x 8 mm No 16 0 579 0 0 -
b) Connections plate size 300 x 200 x 8 mm No 16 0 357 0 0 -
c) Lapping plate size 100 x 60 x 8 mm No 120 0 357 0 0 -
3 Bolts 0 0 0 -
a) Anchor J. bolt Dia. 20mm - L. 750mm No 62 0 650 0 0 -
b) Connections bolt plate dia. 16 mm No 46 0 100 0 0 -
4 Cleats 0 0 0 -
a) Angel iron cleat, size 40 x 40 x 3mm No 174 0 60 0 0 -
b) Dia. 14mm deformed bars diagonal & wind bracing. Kg 282 0 50.94 0 0 -
TOTAL CARRIED TO SUMMARY ...... 0 409,239.57 - 409,239.57
10. METAL WORK 0 0 0 -
Metal window and doors made of 38x1.5mm LTZ profiles shown on

the drawings, price include approved quality locks and all iron
mongery works, two coats of anti rust, two coats of synthetic paint,
1mm thick ribbed sheet and door stopper. All according to detail
Arch. drawings. 0 0 0 -
1 a ) D1-150x260cm pcs 0 0 0 -
2 b ) D2-120x260cm pcs 0 0 0 -
3 c ) D2-90x260cm pcs 2.00 2 2574 0 5148 5,148.00
1 W1-350x140cm pcs 11 11 11 5390 0 59290 59,290.00
2 W2-32ox140cm pcs 4 4 4 4928 0 19712 19,712.00
3 W3-175x140cm pcs 2 2 2 2695 0 5390 5,390.00
4 W4-285x140cm pcs 2 2 2 4389 0 8778 8,778.00
5 W5-660x140cm pcs 8 8.00 8 10164 0 81312 81,312.00
6 FW1-660x270cm pcs 1 1.00 1 19602 0 19602 19,602.00
0 0 0 -
Supply and install structural curtain wall made of powder coated aluminum
vertical (mullions) and horizontal transoms fitted with single glass. Bolts and
nuts of aluminum brackets connect the vertical mullions and also the
aluminum brackets are connected (price shall include 5mm thick solar
glass). 0 0 0 -
CW1 m2 0 0 0 -
CW2 m 2
0 0 0 -
CW3 m2 0 0 0 -
Supply and fix guard rail made of S.H.S
40x40x2.5mm, S.H.S 30x30x2.5mm, R.H.S
40x20x1.5mm as shown on the drawing. Price shall
include one coat of anti-rust, two coats of synthetic
enamel paint, 1mm thick plate & all the necessary
accessories to complete the work. m2 15 0 800 0 0 -
50mm,2.5mm thick furniture pipe hand rail fixed to
metal balustrade with welding and all other necessary
accessories for completing the work. All according
drawing and shall be approved by the engineer. m2 10 0 800 0 0 -
TOTAL CARRIED TO SUMMARY ...... 0 0.00 199,232.00 199,232.00
11 FINISHING 0 0 0 -
11.1 PLASTER & POINTING 0 0 0 -
Apply three coats of internal wall plastering with
1 cement mortar 1:3 mix ratio. m2 819.872 0 137 0 0 -
Apply two coats of internal wall plastering with
2.2 cement mortar
Apply two coats1:3
of mix ratio to with
plastering recevied ceramic
cement tile.
mortar m2 0 0 0 0 -
1:3 mix ratio to receive Quartiz paint to external HCB
3.4 walls.
Apply three coats of plastering with cement mortar m2 714.272 0 108 0 0 -
1:3 mix ratio to concrete ceiling, landing ,stair case
4.6 beams & columns. m2 1402.695 0 137 0 0 -
Apply three coats of external balcony wall plastering
5.8 with cement mortar 1:3 mix ratio m2 0 0 0 0 -
pointing with cement mortar (1:3) for basement
7 stone masonry wall. m2 20.24 0 37 0 0 -
well Dressed stone with cement mortar (1:3) for front
8.2 side HCB wall ( Ground -Mazzenine floor ). m2 0 0 0 0 -
15x15x.6cm white glazed ceramic wall tile for toilet
9.4 stuck to wall with cement mortar 1:3 ratio m2 0 0 0 0 -
0 0 0 -
11.2 FLOOR AND WALL FINISH 0 0 0 -
Shall be in compliance with ASTM /EN 0 0 0 -
Quality standard 0 0 0 -
Marble floor tile & skirting 0 0 0 -
Shall be in compliance with ES C.D2,003 0 0 0 -
ETH.standard 0 0 0 -
1 30mm thick marble floor tile to verendas, stair case Landing and Balcony on a m2 1206.95 0 1867 0 0 -
2 10 x 2 cm thick marble skirting ml 360 0 253 0 0 -
3 48 mm thick smooth finished cement sand screed (1:3) to receive PVC floor ti m 0 0 0 0 -
Ceramic floor tile 0 0 0 -
Ceramic tiles flooring on inculding cement sand
4 screed ratio (1:3) mix m2 0 0 0 0 -
PVC floor tile & skirting 0 0 0 -
5 2mm thick PVC tiles flooring m 2
0 0 0 0 -
6 PVC skirting ml 0 0 0 0 -
Office and other Terrazo tiles flooring on inculding
7 cement sand screed ratio (1:3) mix m2 0 0 0 0 -
Office and other Terrazo skirting on inculding cement
8 sand screed ratio (1:3) mix ml 0 0 0 0 -
Copping & Sill 0 0 0 -
ES C.D2,003 Ethiopian standard 0 0 0 -
Shaped and throated white marble 0 0 0 -
Copping 0 0 0 -
9 Size:- 30 x 3 cm m 0 0 0 0 -
10 Size:- 20 x 3 cm m 140 0 396 0 0 -
Sill 0 0 0 -
11 Size:- 28 x 3cm m 120 0 626 0 0 -
12 Supply and lay carpet flooring comprising of 5mm thick carpet flooring, 20 m m 2
0 0 0 0 -
TOTAL CARRIED TO SUMMARY - 0 0 0 -
12. PAINTING 0 0 0 -
Apply three
Apply three coats
coats of
of approved
approved type
type plastic
plastic panit
panit for
for
1 internal
internal wall
wall surfaces
surfaces of concrete ceiling, landing m2 819.872 0 36 0 0 -
2 ,stair case beams & columns. m2 1200.295 0 40 0 0 -
Apply three coats of approved type plastic panit for
3 internal wall surfaces ( balcony ) m2 0 0 0 0 -
4 Apply Quartiz paint to external HCB walls. m2 795.232 0 140 0 0 -
TOTAL CARRIED TO SUMMARY ...... - 0 0 0 -
12. GLAZING 0 0 0 -
1 4mm thick clear Glass m2 0 0 0 0 -
2 4mm thick figured Glass m2 0 0 0 0 -
3 Reflective Glass for Aluminium profile frame . m 2
42.9875 0 1000 0 0 -
15. ELECTRICAL WORKS 0 0 0 -
Distribution boards 0 0 0 -
1 Flush mounted metal enclosures sub distribution 0 0 0 -
board SDB-GF-LIB with lockable door, earthing lead 0 0 0 -
cable terminal, labeling, connectors and all the necessary 0 0 0 -
accessories consisting of:- 0 0 0 -
1 pc main MCB of 40 A, 3-ph, Icu=10KA 0 0 0 -
8 pcs MCB of 16A, 1-ph, Icu=6KA 0 0 0 -
with phase bar 50 a and 25% reserve space No 1 0 15000 0 0 -
3 Flush mounted metal enclosures sub distribution 0 0 0 -
board SDB-FF-LIB with lockable door, earthing lead 0 0 0 -
cable terminal, labeling, connectors and all the necessary 0 0 0 -
accessories consisting of:- 0 0 0 -
with phase bar 50 A and 25% reserve space No 1 0 8000 0 0 -
Light points 0 0 0 -
4 Light points in thermoplastic conduit of diameter 0 0 0 -
13.5mm fed through PVC donductor of 0 0 0 -
2x2.5.sq mm color coded and labled No 141 72 72 312 22464 - 22,464.00
Switch with detachable frames &Corresponding box 3rd party certified 0 0 0 -
5 Single Switch No 0 0 0 -
6 Double Switch No 13 0 442 0 0 -
7 Two way Switch No 0 0 0 -
8 Intermediate No 0 0 0 -
Socket out lets 0 0 0 -
9 1A 240V 2p+e socket out let type in thermoplastic 0 0 0 -
conduit of diameter 16mm fed by PVC conductor 0 0 0 -
Of 3x2.5 sq.mm color coded and labeled No 70 0 615 0 0 -
Extra over 0 0 0 -
Socket outlets with detachable frames & 0 0 0 -
Corresponding box 3rd party certified 0 0 0 -
10 16A, 1ph No 70 0 140 0 0 -
Type of light fittings 0 0 0 -
Supply and install the light fittings with under 0 0 0 -
mentioned specification 0 0 0 -
All light fixtures shall be third party certified 0 0 0 -
11 Mounting-celling surface 0 0 0 0 -
Lamp type fluorescent 0 0 0 0 -
Number of lamps -2 0 0 0 -
Optics Closed louver high glossy 0 0 0 -
Lamp wattage -36 watts 0 0 0 -
Luminare material steel sheet 0.7 0 0 0 -
Ingress protection -20 0 0 0 -
Size length 1230mm, width 220mm and 115mm 0 0 0 -
Height control gear 220V/50HZ, electronics balla No 16 0 595 0 0 -
12 Mounting Ceiling surface 0
Lamp type fluorescent 0
Number of lamps-4 0
Optics- Closed louver medium glossy 0
Lamp wattage 18 watts 0
Luminary material- Steel sheet 0.7 mm
Ingress protection -20
Size Length 596 mm, width 596 mm and 100 mm
height control gear 220V/50HZ, electronics ballast No 122 595
13 Mounting Ceiling surface
Lamp type fluorescent
Number of Lamps-2
Optics -Down Light
Lamp wattage-26 watts
Luminare material steel sheet 0.7
ingress protection-54
size length 260mm and 150mm height
control gear 220v/50HZ electronics ballast No 3 595
Power cable 0.6 /KV (NYY)
13 5x6 sq mm in PVC dia. 29mm ml 65 280
14 5x4 sq mm in PVC dia. 29mm ml 10 200
Data system
horizontal cabling
15 RJ 45 8 contact data socket out let points to for
flush mounting in thermoplastic conduit of 13mm
with appropriate type junction box fed by standard
Cat 6E UTP data cable and the necessary Accessories to make the systemNo 3 403
Extra over data socket outlets
With detachable frames& corresponding
Box 3rd party certified
16 RJ 45 8 Contact data soket outlets No 3 180
Data cables patch panel
17 24 port 3U RJ 45, 8 contacts patch panel with
corresponding power supply unit with power plug
and standard pivoting cabinet with rack for a wall
mounting, knock-out holes for cable entrance and
Conduct connection, ventilation ports, standard
Patch cords and 25% reserve space for hubs and
Switches, with fiber to copper converter, all he
Necessary accessories to make the system complete No 1 180
Lightning preventer
Air termination network
18 Air terminals H= 1.5 meters with base and complete
Accessories No 1 5000
19 30x3 mm Galvanized steel strip m 100 400
Down conductors
20 30x3mm galvanized steel strip with vertical supporting
Evry 1m to the wall & all the necessary accessories
Coordinate the routing of down conductors with the
Building external skin and architectural features m 40 400
21 1x70 sq mm bare copper wire m 15 250
22 Diameter 16mm & 2400 mm long copper rod No 4 8000 0
TOTAL TO SUMMARY . .. . . . . . 22,464.00 - 22,464.00
CLIENT:MEKELLE UNIVERSITY BLOCK:
CONTRACTOR: BOKRA CONSTRUCTION AND TRADIN 0.00
0.00 0.00 0.00 0.00 0.00
members elements of RHS 20*20*2 25*25*2.530*30*2.540*40*2.5 50*50*3
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total Length(m) 0.00 0.00 0.00 0.00 0.00
Unit Wt.(kg/m) 1.13 1.766 2.159 2.944 4.427
Tot.Wt.(kg) 0.00 0.00 0.00 0.00 0.00
AKEOFF SHEET NO:01
Lib-2
1
0.00 0.00
R DIFF. SIZES
60*60*3 Plate
0.00 0.00
5.369
0.00 0.00
LOCATION: AYNALEM
A) SUB STRUCTURE
1) Remove top soil 30cm thick 709.48
27
28.4 766.8
766.8 M2 Total 30.03
2) Bulk Excavation in 23.85

4.15
27 D ave=0.78 651.45
28.4
0.78 598.10
598.10 Total M2
38.34
2.25 4) Pit not exceeding 1.5m 598.10
6 2.25 D ave-0.85 76.65
0.85 25.82 M3 F1 34.73
1.9 747.82
16 1.9 D ave-0.76
0.76 43.90 M3 F2
1.5
4 1.5 D ave-0.77
0.77 6.93 M3 F3 6 1.85
76.65 Total M3 1.85 20.535
16 1.5
5/Trench excavation 1.5 36
17.4 4 1.1
2 0.9 Ave D=0.536 1.1 4.84
0.536 16.79 Axis A & E b/n 1-5 61.375
18.6 M3
2 0.9 Ave D=0.536
0.536 17.95 Axis 1 & 5 b/n A-E 2 17.95
34.73 M3 total 0.4 14.36
1 11.5
0.4 4.59
2 20.05
0.4 16.04
1 9.025
0.4 3.61
38.6
2 19.2
0.6 23.04
2 20.8
0.6 24.96
48.00
147.98
LOCATION: AYNALEM
Reinforced sub
structure concrete Sub structure normal finis
1) C-25 in footing pad
1.75 6/4 1.75
6 1.75 0.55 23.1
0.55 10.11 F1 16/4 1.4
1.4 0.4 35.84
16 1.4 4/4 1
0.4 12.54 F2 0.3 4.8
1.00 63.74
4 1.00
0.3 1.20 F3
23.85 M3 TOTAL
4/7 0.58
0.5 8.12
4/12 1.06
0.4 20.35
4/2 0.87
0.4 2.78
2) C-25 in Foundation column 4 0.75
0.58 Aver H =0.58 0.5 1.50
7 0.5 4/2 0.95
0.5 1.015 M3 C1 0.4 3.04
1.06 4 1.05
12 0.4 Aver H =1.06 0.5 2.10
0.4 2.035 M3 C2 4 1.1
0.87 0.25 1.10
2 0.4 Aver H =0.87 39.00
0.4 0.278 M3 C3
0.75
1 0.5 Aver H =0.75
0.5 0.188 M3 C4
0.95
2 0.4 Aver H =0.95
0.4 0.304 M3 C5
1.05
1 0.5 Aver H =1.05 22.6
0.5 0.263 M3 C6 2 0.5
1.1 1.249 28.2274
1 0.25 Aver H =1.10 24
0.25 0.069 M3 C7 2 0.5
4.15 M3 TOTAL 1.249 29.976
58.2034
LOCATION: AYNALEM
TAKEOFF SHEET NO:01
BLOCK: Library -2
PAGE NO: 01
DESCRIPTION
6) Selected borrowed fill
m3 Total excavation
lean concrete
m3
concrete pad
m3
Foundation column's
M3
m3 sub total
7) Disposal
TOTAL EXCAVATION
m3 1) site clearing
m3 5)Trench excavation
m3 Total
03) Concrete work
a) To footing pad
F1
F2
F3
Total M2
b) To grade beam
Axis B & D b/n 1-5
Axis C b/n 1-5
Axis 2 &4 b/n A-E
Axis 3 b/n 1-5

Total M2
C) under stone masonary
Axis A & E b/n 1-5

Axis 1 & 5 b/n A-B
M2 TOTAL
M2 TOTAL
BLOCK: Library -2
PAGE NO: 04
DESCRIPTION
Form work
A) Footing pads
M2 F1
M2 F2
M2 F3
M2 TOTAL
M2 C1
M2 C2
M3 C3
M2 C4
M2 C5
M2 C6
M2 C7
M2 TOTAL

trachytic or equivalent stone
peripheral foundation wall to a
depth of 50cm bedded in
cement mortar 1:3 above
natural ground level.
Ave D=1.249m
Axis A & E b/n 1-5
M3
Ave D=1.249m
Axis 1 & 5 b/n A-E
M3
M3 TOTAL
BLOCK: Library -2
PAGE NO: 05
DESCRIPTION
PEDG:- PEDAGOGY
AT MEKELLE
A-SUB STRUCTURE Amount Amount Amount
1 EXCAVATION AND EARTH WORK BIRR 0 ### - 139,500.95
3 CONCRETE WORKBIRR 0 ### - 135,020.14
2 MASONRY WORK BIRR 0 96,237.16 - 96,237.16
SUB TOTAL A. BIRR 0 ### - 370,758.24
B-SUPER STRUCTURE
1 CONCRETE WORKBIRR 0 74,379.60 - 74,379.60
2 BLOCK WORK
BIRR 0 77,819.67 - 77,819.67
3 ROOFING. BIRR 0 91,302.75 - 91,302.75
4 CARPENTRY AND JOINERY BIRR 0 - ### 56,969.28
5 METAL WORK BIRR 0 41,580.00 - 41,580.00
6 STRUCTURAL STEEL WORK BIRR 0 ### - 133,972.83
7 FINISHING WORK BIRR 0 - - -
8 PAINTING BIRR 0 - - -
9 GLAZING BIRR 0 - - -
10 ELECTRICAL INSTALLATION BIRR 0 - - -
SUB TOTAL B. BIRR 0 ### ### 476,024.13
TOTAL A+B. BIRR 0 789,813.10 56,969.28 846,782.38

Current
Contract Previous Amoun Todate Previous Current Todate
ITEM DESCRIPTION UNIT QTY. QTY t Amount RATE Amount Amount Amount
A. SUB STRUCTURE
1.1 Bulk excavation in ordinary soil not exceed m3 253 333.71 333.71 55 18,354.05 0 18,354.05
- - 0 -
not exceeding 3000mm from reduced m 2 0.80 0.80 75 60.00 0 60.00
level. - - 0 -
but not exceeding 3000mm from reduced m 1 - 410 - 0 -
level. - - 0 -
soil to a depth not exceeding 1500mm
from stripped level. m 16 50.05 50.05 61 3,053.05 0 3,053.05
- - 0 -
1.5 Fill around trench, isoleted foundation
material and compact in layers not m 403 365.77 365.77 156 57,059.42 0 57,059.42
exceeding 200mm. - - 0 -
distance not exceeding 2kms. m 321 384.56 384.56 85 32,687.60 0 32,687.60
- - 0 -
crushed stone. m 200 197.81 197.81 143 28,286.83 0 28,286.83
- - 0 -
- - 0 -
2. CONCRETE WORK - - 0 -
- - 0 -
minimum cement content of - - 0 -
150Kg/m3under: - - 0 -
a. Footing pads m 4 0.49 0.49 75 36.75 0 36.75
- - 0 -
b. Under grade beam m 0 1.97 1.97 75 147.75 0 147.75
- - 0 -
c. Under stone masonry wall m 46 44.34 44.34 75 3,325.50 0 3,325.50
- - 0 -
d. Under ground floor Slab m 200 197.81 197.81 75 14,835.75 0 14,835.75
- - 0 -
around rod reinforcement bars.( formwork
separately.) in: "Type of cement to be - - 0 -
- - 0 -
a. In isolated footing pads m 1 0.11 0.11 2539 279.29 0 279.29
- - 0 -
b. In foundation column m 1 0.08 0.08 2539 203.12 0 203.12
- - 0 -
c. In grade beam m 7 6.55 6.55 2539 16,630.45 0 16,630.45
- - 0 -
e. Styrophome expansion joint ml 75 86.60 86.60 70 6,062.00 0 6,062.00
- - 0 -
- - 0 -
In 100mm thick ground floor slab m 200 197.81 197.81 199.9 39,542.22 0 39,542.22
- - 0 -
wood or metal panel form work: - - 0 -
- - 0 -
a. In isolated footing pad m 1 0.72 0.72 166 119.52 0 119.52
b. In foundation column m 2 1.51 1.51 166 250.66 0 250.66
c. In grade beam m 60 65.00 65.00 166 10,790.00 0 10,790.00
- - 0 -
placing in position & tying wires. - - 0 -
Diameter 8mm deformed bars Kg 1119 855.95 855.95 36 30,814.03 0 30,814.03
Diameter 10mm deformed bars Kg 6 6.66 6.66 36 239.89 0 239.89
- - 0 -
- - 0 -
3. MASONRY WORK - - 0 -
- - 0 -
stone peripheral foundation wall to a
depth of 50cm bedded in cement mortar
1:3 below natural ground level. m 31 69.83 69.83 1233 86,100.39 0 86,100.39
- - 0 -
stone peripheral foundation wall to a
depth of 100cm bedded in cement mortar
1:3 above natural ground level. m 7 8.09 8.09 1253 10,136.77 0 10,136.77
- - 0 -
- - 0 -
B. SUPER STRUCTURE - - 0 -
1. CONCRETE WORK - - 0 -
- - 0 -
around rod reinforcement bars. (formwork
a. In elevation column m 3 2.01 2.01 2539 5,103.39 0 5,103.39
- - 0 -
b. In intermediate and top tie beams m 6 5.09 5.09 2539 12,923.51 0 12,923.51
- - 0 -
1.2 Provide, cut and fix in position metal
panel or sawn Zigba wood form work - - 0 -
a. To elevation column m 37 40.17 40.17 185 7,431.45 0 7,431.45
- - 0 -
b. To intermediate and top tie beams m 77 67.08 67.08 208 13,952.64 0 13,952.64
- - 0 -
placing in position & tying wires. - - 0 -
Diameter 6mm deformed bars Kg 12 - 36 - 0 -
- - 0 -
- - 0 -
Diameter 10mm deformed bars Kg 48 - - 36 - 0 -
- - 0 -
- - 0 -
- - 0 -
2. BLOCK WORK - - 0 -
- - 0 -
for plastering. Price includes 2f6mm iron
m 193 167.00 167.00 466 77,819.67 0 77,819.67
- - 0 -
3. ROOFING - - 0 -
- - 0 -
hooks and washers. Roof cover measured
in horizontal projection. Price includes
ridge cover & 50mm thick rock wool m 285 - 375 - 0 -
insulation.
separately and roof measured in m 285 267.75 267.75 341 91,302.75 0 91,302.75
horizontal projection) - - 0 -
provided 2% slope towards down pipe and
antirust and one coat of metal paint. ml 64 - 348 - 0 -
- - 0 -
and one coat of metal paint. m 10 - 135 - 0 -
- - 0 -
and one coat of metal paint. m 20 - 125 - 0 -
- - 0 -
soffit ceilings. Price include 40 x 50 mm
zigba wood battens with c/c spacing of 600
mm both ways, corner list and all other
necessary accessories to complete the work. m 28 - 288 - 0 -
- - 0 -
3.6 Dia.110mm pvc down pipe ml 23 - 223 - 0 -
- - 0 -
- - 0 -
4. CARPENTRY & JOINERY - - 0 -
- - 0 -
Carpentry - - 0 -
4.1 Supply and fix 8 mm thick chip wood
necessary accessories to complete the work. ml 198 197.81 197.81 288 - 56969.28 56,969.28
- - -
4.2 Supply and fix 300mmx25mmzigba wood
fascia board price include 3 coat of oil paint ml 61 - 168 - -
- - -
Total to SummaryBirr - - 56,969.28 56,969.28
- - -
5. METAL WORK - - -
- - -
sheet and door stopper. All according to
detail Arch. drawings.
- - -
- - 0 -
5.1 WINDOWS - - 0 -
Size 1000x 1500 mm pcs 18 18.00 18.00 1650 29,700.00 0 29,700.00
- - 0 -
5.2 DOORS - - 0 -
Size 2000x 2700 mm pcs 2 2.00 2.00 5940 11,880.00 0 11,880.00
- - 0 -
- - 0 -
6. STRUCTURAL STEEL WORKS - - 0 -
- - 0 -

shown on the detail drawing. Apply two
coats of antirust paint. Price includes all
cleaning, wire brushing and finally two coats
of anti-rust paint. - - 0 -
- - 0 -
specified on the drawing. - - 0 -
- - 0 -
RHS size: 40 x 40 x 2mm kg 548.97 400.17 400.17 60 24,009.97 0 24,009.97
- - 0 -
RHS size: 30 x 30 x 2mm kg 166.68 246.34 246.34 60 14,780.51 0 14,780.51
- - 0 -
6.2 Lattice purlin - - 0 -
- - 0 -
RHS size: 25 x 25 x 2mm kg 958.35 1,152.88 ### 60 69,172.81 0 69,172.81
- - 0 -
RHS size: 20 x 20 x 2mm kg 245.87 221.16 221.16 60 13,269.54 0 13,269.54
100x200x5mm steel plate welded to truss - - 0 -
6.3 and fixed to anchor bolts as shown on the
drawing. No. 28 28.00 28.00 375 10,500.00 0 10,500.00
- - 0 -
- - 0 -
6.4 Grade 4.8 M14 threaded anchor bolt L-490m No. 28 28.00 28.00 80 2,240.00 0 2,240.00
- - 0 -
- - 0 -
- - 0 -
7. FINISHING WORK - - 0 -
7.1 PLASTERING AND POINTING - - 0 -
- - 0 -
finished work. - - 0 -
- - 0 -
7.1.1 Apply three coats of plaster in cement
mortar mix 1:3 up to fine finish to internal
wall, beams and columns surface. Mortar
for fine finish shall be cement-fine sand 1:2.
beams and walls, columns and walls. m 105 - - 137 - 0 -
- - 0 -
between beams and walls, columns and m 183 - - 154 - 0 -
walls. - - 0 -
7.2 FLOOR & WALL FINISHING - - 0 -
- - 0 -
7.2.1 Supply & fix Epoxy floor finish. m 199 - 750 - 0 -
- - 0 -
Window Sill - - 0 -
mortar bed jointed in cement mortar mix of - - 0 -
1:3. - - 0 -
Size 280 x 30mm ml 19 - 626 - 0 -
Door Threshold - - 0 -
7.2.3 Marble door thresholds on and including
mix of 1:3 - - 0 -
- - 0 -
Size 200 x 20mm ml 4 - 487 - 0 -
- - 0 -
7.2.4 1000mm wide well dressed stone pavement
around the building. m 76 - 475 - 0 -
- - 0 -
trench and cartaway. Ditch dia.: 1/2 300 ml 84 - 274 - 0 -
mm
- - 0 -
Total to Summary..Birr - - - -
Prpject-MUBP-86
Location-Aynalem site
Client-Mekelle university
Consultant-Nomy engineering PLC
Fence w
AT MEKE
2 CONCRETE WORK. BIRR
3 MASONRY WORK BIRR
4 METAL WORK BIRR
5 BLOCK WORK BIRR
TOTAL A+B. BIRR

Contract
ITEM DESCRIPTION UNIT QTY.
A. SUB STRUCTURE
1.01 Site clearance to depth of not exceeding 200mm M2 1,587.00
1.02 Bulk excavation in ordinary soil not exceeding M3 1,269.60

1.03 depth not exceeding 1500mm from reduced level. M3 1587
Fill under hard core with imported selected materials from out side well
1.04 rolled and compacted in layers not exceeding 200mm thick M3 423.2
Remove surplus excavated materials and deposit to a distance 2KM

1.05 from the existing site. M3 4,444.00
2. CONCRETE WORK

content of 150Kg/m3under:
A. Under grade beam and Stone masonury M2 529
Reinforced concrete in class C-25 (with a 28-day

2.02 Portland cement (OPC)"
A. To grade beam M3 105.8
B. To concrete copping M3 53.1
Formwork shall be timbered or steel or a combination of two,sufficient

to contain the wet concrete with out leakage.enough to support
temporary loading and pressure from placing compaction or vibration
2.03 with out displacement or appreciable deflection.
A. grade beam M2 423.2
B. In concrete copping M2 637.2

Mild steel bar reinforcement according to structural
drawings.Reinforcement shall be free from dirt,oil,grease,paint etc and
any other substances which may affect the reinforcement and concrete
2.04 bond(Price includes cutting,bending and placing in position).
Dia.6 Deformed bar kg
Dia.8 Deformed bar Kg 2057.46
Dia.12 Deformed bar kg
Dia.14 Deformed bar Kg 7617.6
3. MASONRY WORK
500mm thick basaltic or equivalent type stone masonury bedded in

cement mortar (1:3) mix below ground surface.price shall include
3.01 cement mortar bed. M3 529
Ditto as item no 3.01.but Well dressed stone masonury wall above

grade beam.(Price includes pointing to external side of the wall with
3.02 cement sand mortar of ratio (1:2) M3 317.4
4. METAL WORK
Supply and fix 30*30*2.5mm RHS c/c 20cm to all fence walls to a height
of 120cm as shown in architectural detail.Price shall include 2 coats of
4.01 painting. Kg 18109.22
5. BLOCK WORK
20cm thick class 'B' HCB wall beddedand jointed in cement mortar (1:3)
5.01 both side left for appropriate finishing. M2 424.8
120 cm thick, 270cm tall wall dressed stone column c/c 300cm bedded
and jointed in cement mortar (1:3) both sides left for finishing.price
includes dressing good quality stone ,cement and all the necessary
5.02 equipments. M2 238.95
5.03 Curved dressed stone on top of entrance and exit doors. ML
6.FINISHING
6.1.WALL FINISH
Apply two coats of plastering nin cement mortar (1:3).price shall

include exposed surface of beams & column,precleaning and
6.11 preparation of the surface.
A. To 4 cm high fence HCB wall surface. M2 141.6
PAINTING M2 846.4
UNIVERSTY COMMUNITY SCHOOL
Fence work
AT MEKELLE
Previous
Amount Current Amount
25,444.32 32,726.50
855,562.25 253,878.08
328,767.12 337,595.40
0 410538.168
98,496.09 187,401.90
- -
1,308,269.78 1,222,140.04
QTY Amount Amount RATE Previous Amount Current Amount
0 2 0 0
0 0 0
0 55 0 0
0 0 0
417.12 536.5 953.62 61 25444.32 32,726.50

0 0 0
0 156 0 0
0 0 0
- 0 85 0 -
0 0
25,444.32 32,726.50
290.4 203.50 493.90 75 21780 15,262.50

- 0 -
- 0 -
- 0 -
88.95 16.32 105.27 2539 225844.05 41,436.48
- 0 -
37.856 12.99 50.85 2539 96116.384 32,986.69
- 0 -
- 0 -
- 0 -
355.8 108.80 464.60 166 59062.8 18,060.80
- 0 -
567.84 194.88 762.72 208 118110.72 40,535.04
- 0 -
- 0 -
- 0 -
2313.02 243.76 2,556.77 36 83268.648 8,775.22
- 0 -
1320.88 651.75 1,972.63 36 47551.68 23,463.00
- 0 -
5661.89 767.23 6,429.12 36 203827.968 27,620.35
- 0 -
1270.50 1,270.50 36 0 45,738.00
0 -
855,562.25 253,878.08
0 0
0 0
266.64 273.80 540.44 1233 328767.12 337,595.40

- 0 -
- 784 0 -
-
328,767.12 337,595.40
6842.30 6842.30 60 0 410538.168
0 410538.17
211.365 402.15 613.515 466 98496.09 187,401.90

0 0 0
0 784 0 0
0 0 0
0 120 0 0
98,496.09 187,401.90
0 140
0
0 40
0
Todate
Amount
58,170.82
1,109,440.33
666,362.52
410538.168
285,897.99
2,530,409.82
Todate Amount
0.00
0.00
0.00
0.00
58,170.82
0.00
0.00
0.00
0.00
0.00
58,170.82
37,042.50
0.00
0.00
0.00
267,280.53
0.00
129,103.07
0.00
0.00
0.00
77,123.60
0.00
158,645.76
0.00
0.00
0.00
92,043.86
0.00
71,014.68
0.00
231,448.32
0.00
45,738.00
0.00
1,109,440.33
0.00
0.00
666,362.52
0.00
0.00
666,362.52
410,538.17
410538.17
285,897.99
0.00
0.00
0.00
0.00
285,897.99
Location:-AYNALEM Block:- Fence wor
A. SUB STRUCTURE
1. EXCAVATION & EARTH WORK 136
2 0.4 108.80
1.03-Excavate for trench 108.80
foundation in ordinary soil to a
depth not exceeding 1500mm
from reduced level.
370.00 Aver Depth = 1.45 ml 2.8
1.00 TL= 370 ml 58/4 0.3 194.88
1.45 536.5 M3 194.88
536.5 M3 Total
370
0.5
1.48 273.8
273.80
2. CONCRETE WORK
2.1) 50mm thick lean concrete in

C-5
370 A. Under Stone masonury 5.01) 20cm thick cla
0.55 203.5 M2 383
203.50 M2 Total 1.05 402.15
402.15
2.2) Reinforced concrete in
class C-25
136 A. To grade beam

0.4
0.3 16.32 M3
16.32 M3 Total
2.8 B-To Column's

0.4
58 0.2 12.99 M3
12.99 M3 Total
PLC
Takeoff No 1
Block:- Fence work
Page No:- 1
Description
Form work
A. To grade beam
M2
M2 Total
B. Elevation Column
Aver=0.4+0.2/2=0.3m
C1
M2 Total
3.MASONRY WORK
3.01-500mm thick basaltic or
equivalent type stone
masonury
Aver Height= 1.48m
M3
M3 Total
5. BLOCK WORK
5.01) 20cm thick class 'B' HCB wall
M2
M2 Total
LOCATION: AYNALEM
Diameter 6 8 10 12 14
Tot.wt. (kg) 243.76 651.75 0.00 767.23 1270.50
Bar e No in a No Total No TOTAL LENGTH OF BAR FOR DIA.
Location Dia. Length
ap

h
S
Grade beam 12 12 6 12 72 864

ST-1 6 1.5 61 12 732 1098
Column's 14 3.5 4 75 300 1050

ST-1 8 1.1 20 75 1500 1650
Total Length(m) 1098 1650 0 864 1050
Unit Wt.(kg/m) 0.222 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 243.76 651.75 0.00 767.23 1270.50
TAKEOFF SHEET NO:01
BLOCK: Fence work
PAGE NO--1
OF BAR FOR DIA.

16 20 24
0.00 0.00 0.00
H OF BAR FOR DIA.
16 20 24
0 0 0
1.579 2.467 3.552
0.00 0.00 0.00
MEKELLE UNIVERSTY COMM
Elevated water Reserviou
AT MEKELLE
SUMMARY
A-SUB STRUCTURE
2 CONCRETE WORK
BIRR
SUB TOTAL A. BIRR
B-SUPER STRUCTURE
1 CONCRETE WORK
BIRR
2 METAL WORK.BIRR
4 FINISHING WORK BIRR
SUB TOTAL B. BIRR

TOTAL A+B. BIRR
CONTRACT Previous
ITEM DESCRIPTION UNIT QTY. QTY
A. SUB STRUCTURE
exceeding 1500mm from NGL. m
1.2 Excavate in ordinary soil for isolated footing
exceeding 3000mm from reduced level. m
not exceeding 3000mm from reduced level. m
soil to a depth not exceeding 1500mm from
stripped level. m
1.5 Fill around trench, isoleted foundation and
with selected borrowed material and
compact in layers not exceeding 200mm. m
distance not exceeding 2kms. m
crushed stone. m
2. CONCRETE WORK
minimum cement content of
150Kg/m3under:
a. Footing pads m
a. In isolated footing pads m
c. In grade beam m
e. Styrophome expansion joint ml
day 150mm
formworks
(reinforcement bars are measured
separately.) in:
cement (OPC)
In 100mm thick ground floor slab m
wood or metal panel form work:
a. In isolated footing pad m
c. In grade beam m
B. SUPER STRUCTURE
1. CONCRETE WORK
1.2 Provide, cut and fix in position metal panel
or sawn Zigba wood form work
*Diameter 6mm deformed bars kg
NIVERSTY COMMUNITY SCHOOL
water Reserviour
T MEKELLE
SUMMARY
Previous Current AmountTodate Amount
Amount
- - 20,031.35 17,658.45
- - 143,533.20 143,533.20
- ### ###
- - 188,911.53 188,911.53
### ###
### ###
Current Todate Previous
QTY QTY RATE Amount Current Amount Todate Amoun
43.14 55.00 - 2,372.90 -
- 75.00 - - -
23.13 23.13 410.00 - 9,481.25 9,481.25
- 61.00 - - -
52.42 52.42 156.00 - 8,177.20 8,177.20
- - 85.00 - - -
- 143.00 - - -
- - 20,031.35 17,658.45
- - - -
- - -
21.01 21.01 75.00 - 1,575.94 1,575.94
5.43 5.43 75.00 - 406.88 406.88
- 75.00 - - -
- 75.00 - - -
- - - -
10.00 10.00 ### - 25,390.00 25,390.00
2.80 2.80 ### - 7,109.20 7,109.20
3.40 3.40 ### - 8,637.68 8,637.68
- 70.00 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- 199.90 - - -
- - - -
20.00 20.00 166.00 - 3,320.00 3,320.00
22.40 22.40 166.00 - 3,718.40 3,718.40
21.07 21.07 166.00 - 3,497.62 3,497.62
- - - -
156.89 156.89 36.00 - 5,648.18 5,648.18
- 36.00 - - -
2,339.70 2,339.70 36.00 - 84,229.30 84,229.30
- 143,533.20 143,533.20
- - -
- - -
- - -
14.13 14.13 ### - 35,863.38 35,863.38
6.80 6.80 ### - 17,275.36 17,275.36
- - - -
113.00 113.00 185.00 - 20,905.00 20,905.00
42.14 42.14 208.00 - 8,765.12 8,765.12
- - - -
- 36.00 - - -
400.81 400.81 36.00 - 14,429.03 14,429.03
- 36.00 - - -
340.99 340.99 36.00 - 12,275.71 12,275.71
- 36.00 - - -
2,205.50 2,205.50 36.00 - 79,397.93 79,397.93
- 188,911.53 188,911.53
Location:-AYNALEM Block:- Elevated Water R
A.SUB STRUCTURE
Bulk excavation in ordinary soil
not exceeding 1500mm from 22.68
NGL.
Aver Depth = 1.50 m 0.5
Using the Formula 2p R *H 1 0.3 3.402
3.14 p =3.14 3.402
4.58 R = 4.58
2 1.50 43.14 M3 Total
1.03-Excavate for Pit 2.00
foundation in ordinary soil to a
depth exceeding 1500mm but 4/5 0.5 20.00
not 3000mm. 20.00
2.50 Aver Depth = 0.74m
2.50 2.24
5 0.74 23.125 M3 4/5 0.5 22.40
23.125 M3 Total 22.40
1.5- Back Fill around Footing pads
66.27 Total Bulk & pit excavation
Deduct 21.07
1.05 Lean concrete 2 0.5 21.07
10.00 Footing pad concrete work 21.07
2.80 Foundation column
52.42 M3 Total
3.5
2. CONCRETE WORK 0.5
5 0.5 4.38
2.1) 50mm thick lean concrete in C-
5 3.9
2.05 A. Under Footing pads 0.5
5 2.05 21.01 M2 5/2 0.5 9.75
21.01 M2 Total 14.13
b. Under grade beam

3.1
5 0.35 5.43 M2 22.68
5.43 M2 Total 0.5
2 0.3 6.80
2.2) Reinforced concrete in 6.80
class C-25
2.2) Reinforced concrete in
class C-25
2.00 A. In Footing pads 3.5
2.00 4/5 0.5 35.00
5 0.50 10.00 M3 3.9
10.00 M3 Total 4/5/2 0.5 78.00
113.00
2.24 B-In Foundation Column's

0.5 21.07
5 0.5 2.80 M3 2/2 0.5 42.14
2.80 M3 Total 42.14
PLC
Takeoff No 1
Block:- Elevated Water Reservio
Page No:- 1
Description
C-In Grade beam
M3
M3 Total
Form work
A. To Footing pads
M2
M2 Total
B-To Foundation Column's
C1
M2 Total
C- To Grade beam
External-22.68m, Internal 19.46m
Aver=22.68+19.46/2=21.07m
M2 Total
B. SUPER STRUCTURE
1. CONCRETE WORK
1.1-Elevation Column's
*Ground Floor Column

C1
M3
*1st and 2nd Floor column's
C1
M3
M3 Total
1.2-In Intermidiate Beams @
3.90m & 8.20m
M3
M3 Total
Form work
*Ground Floor Column
M2
*1st and 2nd Floor column's
M2
M2 Total
1.2-In Intermidiate Beams @
3.90m & 8.20m
External 22.68m, Internal 19.46m
Aver=22.68+19.46/2=21.07m
M2 Total
LOCATION: AYNALEM
CLIENT:MEKELLE UNIVERSITY BLOCK: Elevated Wat
Diameter 6 8 10 12 14
Tot.wt. (kg) 0.00 156.89 0.00 0.00 0.00
Sub-structure
Footing pads
F1 20 2.7 28 5 140
Foundation column 0 0
C1 20 4.04 12 5 60
Stirrup 8 1.9 13 5 65 123.5
Grade beam @ 0.00m 20 12 24 1 24
Negative bars 20 2 4 5 20
ST-1 8 1.7 161 1 161 273.7

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0.00 156.89 0.00 0.00 0.00
LOCATION: AYNALEM
CLIENT:MEKELLE UNIVERSITY BLOCK: Elevated Wat
Diameter 6 8 10 12 14
Tot.wt. (kg) 0.00 400.81 0.00 340.99 0.00
Super-structure 0
Elevation column's 20 4.7 12 5 60
ST-1 8 1.9 24 5 120 228
Intermidiate beams @
12 12 16 2 32 384
3.90m & 8.20m
ST-1 8 1.7 161 1 161 273.7
1st @ 2nd floor Elevation
20 5.1 12 10 120
column's
St-1 8 1.9 27 10 270 513
Total Length(m) 0 1014.7 0 384 0

Unit Wt.(kg/m) 0.222 0.395 0.617 0.888 1.21
Tot.Wt.(kg) 0.00 400.81 0.00 340.99 0.00
TAKEOFF SHEET NO:01
LOCK: Elevated Water Reserviour
PAGE NO--1
. OF BAR FOR DIA.

16 20 24
0.00 2339.70 0.00
TH OF BAR FOR DIA.
16 20 24
378
242.4
288
40
0 948.4 0
1.579 2.467 3.552
0.00 2339.70 0.00
TAKEOFF SHEET NO:01
LOCK: Elevated Water Reserviour
PAGE NO--2
. OF BAR FOR DIA.

16 20 24
0.00 2205.50 0.00
TH OF BAR FOR DIA.
16 20 24
282
612
0 894 0
1.579 2.467 3.552
0.00 2205.50 0.00
SITE EL&SN:-SITE ELECTRICAL & SANITARY

AT MEKELLE
SUMMARY
Amount
10. ELECTRCAL INSTALLATION Birr -
11. SANITARY INSTALLATION BIRR -
TOTAL . BIRR -
15% VAT. BIRR
TOTAL With VAT..... BIRR

ITEM DESCRIPTION UNIT QTY RATE
ELECTRICAL INSTALLATION
1 MV Utility Supply
1.1 BY EEPCo ( PROVISIONAL) Ls 250,000.00
2 Standby Diesel Generator Set
2.1 Diesel generator set of 125 kVA at site,

400V/230V, 4-wire 50Hz, 1500rpm, skid
mounted, complete with Automatic Load
Transfere Switch, all necessary control and
alarm equipment; and as indicated on the
drawing.
No 1,000,000.00
3 Power & Tele/TV Intakes

(Provisional Quantity)
Manhole
3.1
Manhole in bricks and with concrete base
internally of 900x900x700mm including
concrete cover with lifting hole. No 5,457.00
3.2 Ditto but 600x600x700mm No 4,068.00
PVC pipes.
3.3 (110 mm diameter). ml 120.00
3.4 (50 mm diameter). ml 90.00
4 Low Voltage System Earth
4.1 20x3000mm earth rod. No 5,000.00
4.2 16x2400mm earth rod. No 4,500.00

4.3 1x70 sq mm bare copper earth conductor
from MSB1 & MBS2, transformers and
generators earthing terminals to earth rods.
ml 250.00
5 Low Voltage Switch Board
5.1
Main Distribution Board (MSB1) in sheet
steel enclosure, floor standing with lockable
door including bus bars of 320 Amp, 3 Phase
rating, neutral and earth bars, connection
terminals, complete and consisting of:-
1 pc 20A, MCB,1 Phase
6 pcs 25A, MCB,3 Phase
1 pc 250A, MCCB,3 Phase
1 pc 24 Hour programmable timer switch,
complete with all accessories
3 pcs ammeter of (0-320A) with current
transformer
1 pc volt meter (0-500 V), with selector
switch
3 pcs pilot lamps. No 32,000.00
5.2
Main Distribution Board (MSB2) in sheet
steel enclosure, floor standing with lockable
door including bus bars of 320 Amp, 3 Phase
rating, neutral and earth bars, connection
terminals, complete and consisting of:-
1 pc 250A, MCCB,3 Phase
1 pc 24 Hour programmable timer switch,
complete with all accessories
3 pcs ammeter of (0-320A) with current
transformer
1 pc volt meter (0-500 V), with selector
switch
3 pcs pilot lamps. No 35,000.00
6 Feeder Power Cables
PVC/PVC, colour coded, in 50 mm diameter
PVC Pipes, connected and tested, all as
CABLES
6.1 (4x16+1x16)mm sq. ml 500.00
6.2 (4x10+1x10)mm sq. ml 400.00
6.3 (4x6+1x6)mm sq. ml 250.00
6.4 (2x10+1x10)mm sq. ml 200.00
6.5 (2x4+1x4)mm sq. ml 125.00
7 External Lighting
7.1 Galvanized Light Pole3000mm above ground

level and 700mm below erected on concrete
foundation complete with all necessary
accessories, 2x2.5sqmm cable from connection
box to lamp, 1x70W pole head (IP 65) Vapor
lamp, and painted.
NO 15,000.00
7.2 Galvanized double arm Light Pole 8000mm

above ground level and 1200mm below erected
on concrete foundation complete with all
necessary accessories, 2(2x2.5sqmm) cable from
connection box to lamps, with DISANO 1141
Sempione With SAP-T150 W Lamp, and painted.
NO 25,000.00
7.3 Power Cables in PVC Pipes 50mm diameter

for External Lighting
(5x6)mm sq. ml 140.00
(4x6)mm sq. ml 125.00
(3x6)mm sq. ml 100.00
SITE SANITARY WORKS
1 WATER SUPPLY
1.1 Pipe work
Supply,lay, test, disinfect and commission HDPE,

PN-16 domestic, fire water & car and floorwash
water supply pipes to an average depth of 700mm
including fittings & necessary accessories. Price
shall include spread of 100mm thick sand bending
all around the pipes and testing of the systems to a
minimum testing pressure of indicated below with
the expense of the contractor. All HDPE pipes &
fittings shall be manufactured from known
manufacturer & the contractor shall submitted
product data sheet with third party technical
approval from recognized institution. All installation
shall be done according to the manufacturers
instruction & technical installation.
1.1 Domestic water pipes /Testing

.1 pressure 15bar/
a) Dia.25mm ml 60.00
b) Dia.25mm ml 60.00
c) Dia.32mm ml 100.00
d) Dia.40mm ml 150.00
e) Dia.50mm ml 200.00
f) Dia.63mm ml 250.00
g) Dia.75mm ml 350.00
1.1.2 Supply, fix, test, and commission bronze

gate valves on water supply pipes for
isolation of branch pipe including all
accessories, as shown on the drawings.
b) Dia.40mm No 500.00
c) Dia.50mm No 800.00
d) Dia.65mm No 1000.00
2 SITE WASTE AND STORM WATER
DRAINAGE SYSTEM
iii) Load and cartaway surplus ecavated
material from t
2.1 Pipe work
Supply,lay,test & commission uPVC,PN-6 waste
drainage pipes to an average depth of 800mm
according to the drawing shown with a minimum
slope of 1% or as inicated on the sanitary site work
on a firm bed granular material of 100mm below
and 200mm above the crown of pipe as shown on
the detail drawing.The joints shall be made tight
and installation shall make the best condition for
cleaning and maintenance.For pipe laying follow
manufacturer's instruction & technical specification.
2.1 Waste Water Drainage pipes /Testing

.1 pressure 10bar/
a) Dia.110 mm ml 100.00
b) Dia.160 mm ml 150.00
2.2 Circular manholes
Construct manholes as shown on the detail

drawing in precast concrete round pipes
on 150mm thick reinforced concrete
bottom slab in dia.10c.c150mm both ways
and non-ventilated factory made cast iron
manhole cover. Price shall include all
assistance civil works including excavation
& cart away & the work shall be done in
accordance to the technical specification.
2.2 waste water drainage manholes

.1
a) Average depth 800mm
Dia. 600 mm No 4000.00
b) Average depth 1500mm (drop

manholes)
Dia.600 mm No 8000.00
2.3 Oil Separator

Construct kitchen oil separator out of
water tight 200mm thick water tight R.C.
walls and slabs as per the sanitary and
structural drawings.Price shall include pipe
fittings,baffles all as shown on the
drawings and civil assistance works such
as excavation,backfill and cartaway.All
sanitary and civil works shall be done as
per the technical specification.
External size : 2700mmx1650mmxaverag No 45000.00
2.4 Septic tank.
Construct septic tanks out of stone

masonry walls, reinforced concrete bottom
and top slabs, and the work shall be
carried out in accordance with the
structural and sanitary drawings. Price
shall include excavation of pit cart away
and backfilling.
Capacity: Effective volume - 20m3

No
: External size :7m x 3m x approx.dep.= 2.2meters 1 80000.00
2.5 Percolation ditches
Construct waste water percolation field to

an average depth of 0.85 meters as per
the detail drawings.Price shall include all
required pipes, fittings & all civil assistance
works required,but not specified below.
a) Excavation on ordinary soil m3 75.00
b)Cart away m3 90.00
c) Back fill m3 120.00
d)Covering of woven geotextile around themgravel

2
250.00
e) Fine and 40-70mm size gravel m3 1200.00
f) Dia.110mm,PN-4 Upvc perforated pipesml 150.00
2.6 Storm water Drainage
2.6.1 Ditch/Channels
Construct storm water open ditch out of

internally plastered mortar jointed 400mm
thick masonary wall. Price shall include
excavation,backfilling ,cart away & all
assistance civil works.
a - open ditch
Ditch size: 1/2 300 ml 274.00
Ditch size: 1/2 400 ml 301.40
b - grilled ditch
Ditch size: 1/2 300 ml 411.00
Ditch size: 1/2 400 ml 452.10
3.0 Domestic water storage tanks
3.1 Ground water Tank

Supply and install fiber glass water tank where shown on the
drawing. Price shall include all the necessary pipes,
civil works and accessories.
Capacity =10m3
Tank size : 3x2x2 meter/Length x width x heNo 30000.00
Accessories
a-Provide dia. 80 mm vent pipe with cap. No 1000.00

b-Provide and install dia. 40mm approved
quality heavey duty float valve on
municipal water supply connection pipe
No 1200.00
c- Level control switch to start & stop the
transfer pump at the given water
level.Price shall include all necessary
electric wiring to the pumps. No 3500.00
d-Provide dia. 65 mm G.S.P overflow pipe. ml 250.00
e-Provide dia. 65 mm drain pipe. ml 250.00
f-Supply and fix gate valves of approved quality.
i-On pipe inlet point from municipal

to tank, dia.32mm. /bronze,PN-10/ No 500.00
ii-On water tank drain pipe, dia. 65 mm./bronze,PN-10/

No 500.00
iii-On pipe after tank,2inch-brass,pn-

10 ,on pump suction pipe. No 500.00
g-Appropriate water level indicator (Cat

and Mouse indicator) No 2000.00
h- All required pipe connection as per the drawings.

LS 5000.00
3.2 Elevated Water tank and accessories
Elevated water tank : Effective

Volume=5m3
: Stand Height=8meters
a - Fiber Glass water tank :5m / 2x2x2meter/
No 15,000
b- Steel structure water tank stand, 8m No 30,000
c - Accessories
- Automatic level control switch, price
include
electric wire connection to elevated
water tank No 15,000
- dia.65mm G.S. drain pipe with gate

valve (11mtrs). No 7,000
- dia.65mm G.S. Pipe over flow pipe(12 met No 1,500
- dia 65mm gate valve after tank on supply No 1,500
- dia 50mm gate valve on pipe inlet to wate No 1,200
3.3 Water Meter
Supply ,install and commissioning water

meter of approved quality with gate valves
before and after water meter as where
shown on the drawing.
Dia.32 mm /including gate valves/ No 5000
4 Pumps
Supply, fix, test and commission european

manufactured centrifugal domestic water
pumps, as where shown on the drawings.
Price shall include all necessary assistance
civil works , check valves on the delivery
side and gate valves on suction and
delivery sides. Price shall also include all
required electrical connections to the
elevated water tanks to start and stop the
pump at a given level and ground water
tanks to protect the pump from dry
running. price shall include Automatic level
switch in elevated and ground tanks.
Capacity: Q= 3 liter/Second
H= 14 meter No 25000
RY
Amount
80,000.00
80,000.00
AMOUNT
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
80,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
80,000.00

Excelp Payment Certificate, BoQ, Takeoff

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Excelp Payment Certificate, BoQ, Takeoff

Hochgeladen von

Copyright:

Verfügbare Formate

Contract No MUBP86

PAYMENT CERTIFICTE NO 06/SIX

Consultant :- NOMY Engineering plc

VAT (15% A)-VAT (15%C ) H

We certify the contractor is now entitled to the sum of Birr

Service sum G 13,427,963.49

VAT (15% A)-VAT (15%C ) H 2,943,822.77

NET VAT 15% J

e hundred ninety seven and 95/100 cents only)

B2 Reading room, book store & 1

15 B7 a Generator room 1 268,942.00 83,095.79 - 83,095.79

17 B8 a 1 200,972.45 82,140.58 - 82,140.58

40 G+3 CRM Kedamay weyane

Total ### Err:509 Err:509 Err:509

Prepared by Checked by Approved by

MEKELLE UNIVERSTY COMMUNITY SCHOOL

1 EXCAVATION AND EARTH WORK BIRR 116,083.49 - 116,083.49

2 CONCRETE WORK.BIRR 220,639.37 - 220,639.37

3 MASONRY WORK... BIRR 73,332.84 - 73,332.84

SUB TOTAL A. BIRR 410,055.70 - 410,055.70

3 ROOFING.BIRR 84,704.40 27,934.27 112,638.67

4 CARPENTRY AND JOINERY BIRR 66,035.52 - 66,035.52

5 METAL WORK. BIRR

6 STRUCTURAL STEEL WORK BIRR 169,185.09 - 169,185.09

7 FINISHING WORK BIRR 156,317.07 - 156,317.07

10 ELECTRICAL INSTALLATION BIRR - - -

11 SANITARY INSTALLATION BIRR - - -

SUB TOTAL B. BIRR 826,254.47 27,934.27 854,188.74

TOTAL A+B BIRR 1,236,310.17 27,934.27 1,264,244.44

Total Length(m) 0 164 0

No in a No Total No TOTAL LENGTH OF BAR FOR DIA

Total Length(m) 0 127.8 0 232.94

GB on axis Z Top 14 7.08 3 1 3

No in a No Total No TOTAL LENGTH OF BAR FOR DIA

No in a No Total No TOTAL LENGTH OF BAR FOR DIA

No in a No Total No TOTAL LENGTH OF BAR FOR DIA.

Beam On Axis A/1-4 top 14 7.65 3 1 3

AL LENGTH OF BAR FOR DIA.

AL LENGTH OF BAR FOR DIA.

AL LENGTH OF BAR FOR DIA.

AL LENGTH OF BAR FOR DIA.

AL LENGTH OF BAR FOR DIA.

AL LENGTH OF BAR FOR DIA.

NO L*W*D QTY DESCRIPTION NO L*W*D QTY DESCRIPTION

3.2- G-28 G.I.S roof gutter

3.4- G28 flat metal sheet copping

1 EXCAVATION AND EARTH WORKBIRR 0 158,084.16 - 158,084.16

3 MASONRY WORK... BIRR 0 59,127.02 - 59,127.02

SUB TOTAL A. BIRR 493,966.31 - 493,966.31

4 CARPENTRY AND JOINERY BIRR 0 73,123.14 - 73,123.14

6 STRUCTURAL STEEL WORK BIRR 0 190,849.76 - 190,849.76

7 FINISHING WORK. BIRR 0 17,071.46 - 17,071.46

10 ELECTRICAL INSTALLATION. BIRR 0 - - -

11 SANITARY INSTALLATION. BIRR 0 - - -

SUB TOTAL B. BIRR 0 723,132.94 - 723,132.94

TOTAL A+B. BIRR 0 1,217,099.25 - 1,217,099.25

ITEM DESCRIPTION UNIT Previous Amount CurrentAmount TodateAmount

02 EXCAVATION & EARTH WORK. . . . . . . . . . . . . . . . BIRR 140,562.36 - 140,562.36

03 CONCRETE WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR 2,048,580.30 - 2,048,580.30

04 MASONRY WORK. . . . . . . . . . . . . . . . . . . . . . . . . BIRR 50,520.72 191,476.25 241,996.97

05 ROOF WATER PROOFING. . . . . . . . . . . . . . . . . . . BIRR

06 ROOFING & WALL CLADDING. . . . . . . . . . . . . . . . . . BIRR - 159,482.97 159,482.97

09 STRUCTURAL STEEL WORK. BIRR 243,995.19 - 243,995.19

10 METAL WORK.. . . . . . . . . . . . . . . . BIRR

NO LWD QTY DESCRIPTION NO LWD QTY DESCRIPTION