Gursum Ipc 05 Final

NAJMI ARCHITECTURAL ENGINEERING AND CONSULTANCY
CERTIFICATE OF PAYMENT No. 05

Date of cont signning: 9/09/2021
Project: Finishing Work for Gursum Reseach Contract Amount 15,025,647.36

Center
Location: Gursum
Client: Haramaya University.
Consultant: Najmi Architectural Engineering and consultancy
Contractor: Bekele Burusa GC
Total Sum with vat 15,025,647.36
As per the attached statement valueof work executed AMOUNT(BIRR)

4,620,246.91
VAT 15% 693,037.04
Deductions
No AMOUNT 1. Total Previous 4,421,013.75
Advance - 2. Rebate % -
1 1,096,090.35 3.Retention 5% 231,012.35
2 1,270,002.22 4. Penalty -
3 641,396.37 5. Advance repaym -
4 1,413,524.81 6. Other -
5 - Total to be deducte 4,652,026.10 5,313,283.94
6 - Total due to contractor 661,257.85
4,421,013.75
We certify that the contractor is

now entitled to the sum of Birr 661,257.85
Six hundred sixty one thousend two hundred fifty seven & 85/100 Birr only
Certified by Approved by
GURSUM RESEARCH CENTER REMAING WORKS
GRAND SUMMARY (IPC 05)

Item Previous Executed This Payment
no Description Contract Amount Amount Amount
1 Dormitory Block 5,053,505.20 1,706,861.71 -
2 Dining Hall 1,446,730.00 973,528.88 -
3 Administration and Library Building 3,196,229.10 1,065,997.00 -
4 Fence Works 2,181,517.80 191,631.25 523,772.00
Total 11,877,982.10 3,938,018.84 523,772.00
15% VAT 1,781,697.32 590,702.83 78,565.80
Total 13,659,679.42 4,528,721.66 602,337.80
10% CONTENGENCY 1,365,967.94
GRAND TOTAL 15,025,647.36 4,528,721.66 602,337.80

Todate Executed
Amount
1,787,946.73
1,050,901.58
1,065,995.35
715,403.25
4,620,246.91
693,037.04
5,313,283.94
5,313,283.94
Dormitory Summary (IPC 04)
Previous Executed This Payment Todate Executed
Item Describtion Contract Amount Amount Amount Amount
A. Sub Structure
1 Excavation and earth work Birr 59,040.00 102,160.12 - 102,160.12
2 Concrete work Birr 224,616.90 212,570.68 283,654.12

Sub Total A 283,656.90 314,730.80 385,814.24
B. Super Structure
2 Walling Birr 680,900.00 506,709.10 506,709.38
3 Roofing work Birr 303,752.20 230,794.26 230,794.26
4 Carpentry and Joinery Birr 651,917.20 - -
5 Metal work Birr 600,136.00 33,000.00 43,000.00
6 Steel Structures Birr 57,008.00 169,056.80 169,056.96
7 Plastering and Pointing Birr 655,803.20 413,070.75 413,071.90
8 Finishing Birr 425,643.20 - -
9 Glazing Birr 44,095.50 - -
10 Painting Birr 183,393.00 - -
11 Sanitary Installation Birr 479,850.00 - -
12 Electrical Installation Birr 687,350.00 39,500.00 39,500.00

Total B 4,769,848.30 1,392,130.91 1,402,132.49
Total Dormitary Block (A+B) 5,053,505.20 1,706,861.71 1,787,946.73

DINING HALL (IPC 04)
Summery For Gursum Research center Dinning Hall
Previous This Payment Todate Executed

Item Describtion Contract Amount Executed Amount Amount Amount
A.Sub Structure
1 Excavation and Earth work Birr 68,220.40 47,000.80 - 47,000.80
2 Concrete work Birr 173,920.00 123,118.08 123,118.08
Total A Birr 242,140.40 170,118.88 170,118.88
B. Super Structure
1 Roofing Birr 142,263.00 97,280.00 115,986.50
2 Carpentry and Joinery Birr 92,788.00 55,977.00 77,892.00
3 Metal work Birr 256,000.00 213,125.00 213,125.00
4 Finishing and plastering work Birr 94,987.00 30,145.20 66,895.20
5 Painting Birr 40,585.60 - -
6 Flooring Birr 99,228.80 69,034.80 69,036.00
7 Glazing Birr 31,934.00 - -
8 Steel structure Birr 446,803.20 337,848.00 337,848.00
Total B Birr 1,204,589.60 803,410.00 880,782.70
Dinning Hall Building (A+B) 1,446,730.00 973,528.88 1,050,901.58

Summery For Gursum Research center Adminstration & Library Building Remaining Works (IPC 04)
Previous Executed This Payment

Item Describtion Contract Amount Amount Amount
A.Sub Structure
1 Excavation and Earth work Birr 27,120.00 25,321.20
2 Concrete work Birr 221,434.10 94,467.20
Total A Birr 248,554.10 119,788.40
B. Super Structure Birr
1 Walling Birr 55,322.00 11,993.60
2 Roofing Birr 110,786.50 106,327.60
3 Carpentry and Joinery Birr 446,313.00 272,092.80
4 Metal work Birr 97,560.00 94,000.00
5 Steel structure Birr 245,000.00 245,000.00
6 Plastering and Pointing Birr 262,971.00 131,679.00
7 Finishing Birr 196,107.70 60,825.60
8 Glazing Birr 190,722.00 -
9 Painting Birr 103,160.80 -
10 Sanitary Installation Birr 384,750.00 -
12 Electrical Installation Birr 854,982.00 24,290.00
Total B Birr 2,947,675.00 946,208.60
Administration & Library Building (A+B) 3,196,229.10 1,065,997.00
Todate Executed
Amount
25,320.75
94,467.20
119,787.95
11,993.60
106,327.60
272,091.60
94,000.00
245,000.00
131,679.00
60,825.60
-
-
-
24,290.00
946,207.40
1,065,995.35
project ;Gursum Reserch Center
Client;-Haromaya University Block Dormitary (IPC 05)
Contractor;-Bekele Burusa GC Date 12/08/2021
Consultant:- Najmii Architectural Engineering & Consultancy plc
prevous this month this month
Item No. Description Unit contract rate contrat amount prevous amount quantity to date Amount To date
quantity Qty Amount
A. SUB STRUCTURE
1. Excavation & Earth work
1.06 Fill under hardcore with selected material from quarry waste 20cm
m2 78.00 180.00 14,040.00 71.44 12,859.32 - - 71.44 12,859.32
250mm thick basaltic stone hardcore well rolled, consolidated and
1.08
blinded with crushed stone . m 2
180.00 250.00 45,000.00 357.20 89,300.80 - - 357.20 89,300.80
total cost 59,040.00 102,160.12 - 102,160.12
2. CONCRETE WORK
50 mm lean concrete quality C-5, with minimum cement content of
2.01
150 kg /m3, of concrete:
b) Under beam and slab m2 180.00 200.00 36,000.00 357.20 357.20 0.00 0.64 357.20 71,440.64
2.02 Reinforced concrete as before described C-20 cement 320m3 - - -
d) in 100mm thick Ground floor slab m 2
180.00 330.00 59,400.00 357.20 117,877.06 - - 357.20 117,877.06
e) In enterance steps m2 6.58 4,500.00 29,610.00 - - - - - -
2.03 Provide, cut & fix in formwork - -
d) In enterance steps m2 41.67 190.00 7,917.30 - - - - - -
2.04 Mild Steel reinfocement cutting, placing in postion & tying wires.
a) Dia 8mm kg 700.00 80.00 56,000.00 1,179.21 94,336.43 - - 1,179.21 94,336.43

2.05 10x100mm Styrofom expansion joint filler between ground floor be Ml 446.12 80.00 35,689.60 - - - - - -
total cost 224,616.90 212,570.68 0.64 283,654.12
A. SUB STRUCTURE TOTAL 283,656.90 314,730.80 0.64 385,814.24
B. SUPPER STRUCTURE
2. BLOCK WORK
Class C, 200mm thick HCB wall with the designed compressive
2.01
strength, bedded in cement mortar M2 1,100.00 550.00 605,000.00 906.49 498,569.50 0.00 0.27 906.49 498,569.78
2.02 Ditto as item 2.01 but 100mm thick M2 100.00 380.00 38,000.00 21.42 8,139.60 - - 21.42 8,139.60
200x10mm inclined louverd block ventlation wall bedded and
2.03 jointed in cement mortar mix 1:3 with mosquto mesh embeded b/n
layrs of louverd block wall M2 37.90 1,000.00 37,900.00 - - - - - -
sub-Total 680,900.00 506,709.10 0.27 506,709.38
3. ROOFING
Roof cover in precoated or galvanized EGA -400 (t=0.4mm) fixed

to RHS purlin shall include ridge cap, UV resistant washer and
3.01
bolts. (purlins measured separetly and roof measured in horizontal
projection)
M2 462.00 560.00 258,720.00 412.13 230,794.26 - - 412.13 230,794.26
Supply and Fix G-28 galvanized flat metal sheet gutter as per the
detail drawing. Price shall include all necessary accessary, metal
3.02
bracket, one coat of antirust paint and two coats of synthetic
enamel paint
Development lenth= 820mm Ml 85.46 200.00 17,092.00 - - - - - -
3.03 Ditto but vally gutter dev. Length=500mm Ml 9.48 340.00 3,223.20 - - - - - -
3.04 Ditto but flashing gutter dev. Length 550mm Ml 13.20 400.00 5,280.00 - - - - - -
3.05 Ditto but copping with flashing dev.length 670mm Ml 64.79 300.00 19,437.00 - - - - - -
sub-Total 303,752.20 230,794.26 - 230,794.26
4. CARPENTARY AND JOINERY
supply and fix 8mm chipwood ceilingon including 40x50 mm
structyral wooden batten place c/c 600mm bothway suspended to
4.01
lower truss.price include 40x40mm decorated wooden corner list
and all necessary accessary M2 365.96 380.00 139,064.80 - - - - - -
supply and fix 300x25mm faciaboard. Price shall include one coat
4.02 of preservative and two coats of synthetic paint
Ml 57.42 220.00 12,632.40 - - - - - -
supply and fix wiremesh ventilation size 600x600mm in flat metal
frame eave size 1200x600mm nail to 40x50mmstructural wooden
4.03
pattenplaced c/c 600x600mm bothway. Price include onecoat of
untirust and two coatspain M2 52.22 1,000.00 52,220.00 - - - - - -
4.04 Supply and fix 40mm thick flush type wooden door - -
a/ type D1 size; 850x2740cm no 22.00 9,000.00 198,000.00 - - - - - -
b/ type D2 size; 850x2100cm no 8.00 8,000.00 64,000.00 - - - - - -
c/ type D3 size; 640x2100cm no 23.00 7,000.00 161,000.00 - - - - - -
d/ type D4 size; 1270x2740cm no 1.00 25,000.00 25,000.00 - - - - - -
sub-Total 651,917.20 - - -
5. METAL WORK
window and door manufacture from 38x1.5mm LTZ
5.01 Window doors
a/ type WD2 size; 3300x2740mm pcs 1.00 17,000.00 17,000.00 - - - - - -
b/ type WD3 size; 1900x2740mm pcs 1.00 11,000.00 11,000.00 3.00 33,000.00 - - 3.00 33,000.00
5.02 Doors - - - -
a/ Type D5 size; 1270x2740mm pcs 54.00 6,800.00 367,200.00 - - - - - -
5.03 Windows - - - -
a/ type W2 size; 1280x2740mm pcs 21.00 6,800.00 142,800.00 - - - - - -
5.04 top window - - - -
a/ type TW1 size; 1900x640mm pcs 6.00 2,500.00 15,000.00 2.00 - - 2.00 5,000.00
b/ type TW2 size; 640x640mm pcs 6.00 2,500.00 15,000.00 2.00 - - 2.00 5,000.00
dia 50mm, 2mm thick CHS guard rail to balcony in two rows
5.05 anchored to HCB. Price include one coat of untirust and two coats
of synthetic enamel paint ml 40.17 800.00 32,136.00 - - - - - -
sub-Total 600,136.00 33,000.00 - 43,000.00
6. STEEL STRUCTURE
supply fabricated mounted steel truss price shall include one coat
of untirust and two coats of synthetic enamel paint and all other
necessary accessary to complete the work
6.01 RHS Truss upper and lower chord
a/ 30x30x2.5mm kg 130.07 80.00 10,405.60 968.77 77,501.60 0.00 0.16 968.77 77,501.76
6.02 RHS Lattice purline - -
a/ 25x25x2.5mm kg 57.53 80.00 4,602.40 1,144.44 91,555.20 - - 1,144.44 91,555.20
6.03 angle iron 25x25x4mm, Length=30mm pcs 32.00 400.00 12,800.00 - - - - -
6.04 Bolt with nuts - -
a/ dia 16mm Jbolt dev length 450mm pcs 8.00 600.00 4,800.00 - - - - - -
b/ dia 16mm Jbolt dev length 110mm pcs 12.00 300.00 3,600.00 - - - - - -
c/ dia 12mm Jbolt dev length 110mm pcs 32.00 600.00 19,200.00 - - - - - -
6.05 metal plate - - - -
a/ 2(200x250x4mm) pcs 2.00 200.00 400.00 - - - - - -
b/2(60x200x3mm) pcs 3.00 400.00 1,200.00 - - - - - -
sub-Total 57,008.00 169,056.80 0.16 169,056.96
7. PLASTERING AND POINTING

7.01 Apply three coats of plastering 1:3 cement mortar
a/ to external HCB wall surface m2 430.92 225.00 96,957.00 360.19 81,042.75 0.00 1.10 360.19 81,043.85
b/ to internal HCB wall surface m2 1,653.10 225.00 371,947.50 1,086.65 244,496.25 (0.00) (0.18) 1,086.65 244,496.07
c/ to exposed beam and column m2 265.77 225.00 59,798.25 61.14 13,756.50 - - 61.14 13,756.50
d/ to RCC ceiling m2 222.07 225.00 49,965.75 227.70 51,232.50 - - 227.70 51,232.50
7.03 applytwo coats of plastering to receive ceramic wall tile m2 77.36 225.00 17,406.00 100.19 22,542.75 0.00 0.23 100.19 22,542.98
cement wash plastering in cement slury to internal WC HCB wall
7.04
surface to receive oil paint m2 259.69 230.00 59,728.70 - - - - -
sub-Total 655,803.20 413,070.75 1.15 413,071.90
8. FINISHING
8.01 50 mm thick cement sand screed (1:3) m2 604.14 180.00 108,745.20 - - - - - -
200x200x20mm terrazzo tile flooring bedded on including cement
8.02
sand mortar (1:3) m2 235.08 405.00 95,207.40 - - - - - -
300x300mm terrazzo window sill within 30cm thick cement sand
8.03
mortar (1:3) m2 21.39 1,200.00 25,668.00 - - - - - -
300x200x6mm white glazed cermic wall tile 2mm joint to be
8.04
grouted in white cement m2 178.93 420.00 75,150.60 - - - - - -
8.05 1000mm wide stone pavement around the building m2 179.38 350.00 62,783.00 - - - - - -
8.06 half dia.400mm wide concrete pipe ditch ml 86.90 450.00 39,105.00 - - - - - -
ditto as item 8.06 but with RADAL or equivalent metal grill cover
8.07
as indicated ml 31.64 600.00 18,984.00 - - - - - -
sub-total 425,643.20 - - -
9. GLAZING
9.01 4mm thick clear glass glazed to metal beded m2 97.99 450.00 44,095.50 - - - - -
sub-total 44,095.50 - - -
10. PAINTING
10.01 Apply three coats of plastic paint
a/ to external wall surface m2 430.92 60.00 25,855.20 - - - - - -
b/ to internal HCB wall surface m2 1,653.10 60.00 99,186.00 - - - - - -
c/ to exposed beam and column m2 265.77 60.00 15,946.20 - - - - - -
d/ to RCC ceiling m2 222.07 60.00 13,324.20 - - - - - -
e/ to chipwood ceiling m2 225.00 60.00 13,500.00 - - - - - -
10.02 Ditto but synthetic paint
a/ to cement wash plastered wall surface m2 259.69 60.00 15,581.40 - - - - - -
sub-Total 183,393.00 - - -
11. SANITARY INSTALLATION
11.10 Sanitary equipment (fixture)
11.1.1 sup & fix high flush turkey no 16.00 3,000.00 48,000.00 - - - - - -
11.1.2 sup & fix toilet paper holder no 16.00 2,500.00 40,000.00 - - - - - -
11.1.3 sup & fix soap holder no 24.00 2,500.00 60,000.00 - - - - - -
11.1.4 sup & fix shower unit (size 700x700 mm) no 24.00 1,800.00 43,200.00 - - - - - -
11.1.5 sup & fix water heater(capacity 100 lt) no - - - - - - - - -
11.1.6 sup & fix floor drain size 50 mm no 16.00 400.00 6,400.00 - - - - - -
11.1.7 sup & fix wall mounted fire hydrant no 2.00 8,000.00 16,000.00 - - - - - -
11.1.8 sup & fix urinal made reinforced concrete
a/ urinal size 1100x400mm no 3.00 9,000.00 27,000.00 - - - - - -
b/ ditto hand wash though 1800x400mm no 9.00 5,000.00 45,000.00 - - - - - -
c/ ditto foot wash though 400x800mm no 3.00 6,000.00 18,000.00 - - - - - -
11.20 Water Supply Pipe and Valve
11.2.1 galvanized steel pipe to internal water distribution

diam 15 mm ml 186.00 180.00 33,480.00 - - - - - -
diam 20 mm ml 48.00 300.00 14,400.00 - - - - - -
11.2.2 ditto to item but for pipe above ceiling
diam 20 mm ml 36.00 350.00 12,600.00 - - - - - -
diam 25 mm ml 15.00 390.00 5,850.00 - - - - - -
diam 32 mm ml 15.00 200.00 3,000.00 - - - - - -
diam 40 mm ml 12.00 300.00 3,600.00 - - - - - -
11.2.3 ditto to item but for fire fighting pipe
diam 40 mm ml 5.00 500.00 2,500.00 - - - - - -
diam 50 mm ml 7.00 500.00 3,500.00 - - - - - -
11.2.4 sup & fix bronze gate valve
diam 20 mm no 18.00 1,000.00 18,000.00 - - - - - -
diam 25 mm no 6.00 1,200.00 7,200.00 - - - - - -
diam 32 mm no 6.00 1,600.00 9,600.00 - - - - - -
diam 40 mm no 2.00 2,000.00 4,000.00 - - - - - -
diam 50 mm no 1.00 3,000.00 3,000.00 - - - - - -
11.30 Waste, Vent and Rain Water Pipe and Acce.
11.3.1 sup & lay internal UPVC waste and vent
diam 50 mm ml 54.00 80.00 4,320.00 - - - - - -
diam 65 mm ml 114.00 120.00 13,680.00 - - - - - -
diam 80 mm ml 42.00 180.00 7,560.00 - - - - - -
diam 110 mm ml 79.00 200.00 15,800.00 - - - - - -
diam 160 mm ml 14.00 140.00 1,960.00 - - - - - -
sup & install vent caps made of rigid UPVC connected to roof
11.3.2
terminal of vent pipe
diam 65 mm no 3.00 1,000.00 3,000.00 - - - - - -
diam 110 mm no 2.00 1,000.00 2,000.00 - - - - - -
11.3.3 sup & lay storm water UPVC down pipe
diam 110 mm ml 80.00 90.00 7,200.00 - - - - - -
sub-Total 479,850.00 - - -
12. ELECTRICAL INSTALLATION WORK
Sapply and Install
12.10 Low voltage system earthing
Low voltage system earthing consists of 1x16mm2 bare copper
12.1.1
conductor 10m no 1.00 35,000.00 35,000.00 - - - - - -
12.1.2 Lightning protection system ls 1.00 30,000.00 30,000.00 - - - - - -
12.20 Manhole
12.2.1 manhole size 600x600x700 including reif con. Cover no 1.00 4,000.00 4,000.00 - - - - - -
12.30 Fider Cable
12,3.1 5x10mm2 from MDB-GD upto DSB-1D m 15.00 2,000.00 30,000.00 - - - - - -
12.3.2 5x16mm2 from intake manhole upto MDB-GD m 10.00 2,500.00 25,000.00 - - - - - -
12.40 Conduit and Cable
12.4.1 PVC pipe of 36mm dia m 12.00 3,000.00 36,000.00 - - - - - -
12.50 Distribution Board
12.5.1 flush mounted MDB-D 63A/3P
1Pc Main ACB of 36A/3P
2Pcs ACB of 32A/3P
7Pcs ACB of 16A/1P
4Pcs ACB of 10A/1P
25% reserve pitches no 1.00 45,000.00 45,000.00 - - - - - -
12.5.2 flush mounted SDB-1D and SDB-2D 63A/3P
1Pc Main ACB of 32A/3P
7Pcs ACB of 16A/1P
4Pcs ACB of 10A/1P
25% reserve pitches no 2.00 8,000.00 16,000.00 - - - - - -
12.6 Light Point
12.6.1 flush mounted light point 3x2.5mm2 inside pvc conduit 16mm no 224.00 100.00 22,400.00 89.00 8,900.00 - - 89.00 8,900.00
12.7 Extra Over Light Point
12.7.1 flush mounted single switch 7740 01+774041 no 7.00 150.00 1,050.00 - - - - - -
12.7.2 flush mounted two gange single switch 7740 05+774041 no 64.00 200.00 12,800.00 31.00 6,200.00 - - 31.00 6,200.00
12.7.3 flush mounted two way switch 7740 06+774041 no 12.00 300.00 3,600.00 2.00 600.00 - - 2.00 600.00
12.7.4 flush mounted intermidate switch 7740 06+774041 no 3.00 300.00 900.00 - - - - - -
12.8 Socket Outlet Point
12.8.1 10-16A/1P socket outlet points no 109.00 500.00 54,500.00 47.00 23,500.00 - - 47.00 23,500.00
12.9 Socket Outlet
12.9.1 flush mounted socket outlet 10A/1P, 7740 20+774041 no 102.00 300.00 30,600.00 - - - - - -
12.9.2 flush mounted socket outlet 16A/1P, Twin no 1.00 300.00 300.00 1.00 300.00 - - 1.00 300.00
12.9.3 flush mounted socket outlet 16A/1P, for water heater no 6.00 700.00 4,200.00 - - - - - -
12.1 Light Fitins and Lamps
Florecent fitting type philips TMS 022/136 I +TLD 36W/840
12.10.1
Lamp no 224.00 1,500.00 336,000.00 - - - - - -
sub-Total 687,350.00 39,500.00 - 39,500.00
over all
VAT
OVER ALL WITH VAT - -
Summery For Gursum Research center for Fence Works (IPC 04)
Previous Executed This Payment Todate Executed
Item DESCRIBTION Amount Contract Amount Amount Amount Amount
1 Excavation and Earth work Birr 149,792.00 56,513.75 24,558.00 81,071.75
2 Concrete Work Birr 402,062.60 25,935.00 196,648.00 222,583.00
Wall Work Birr 1,009,990.00 109,182.50 302,566.00 411,748.50
Steel Structure Birr 619,673.20 - - -
Total 2,181,517.80 191,631.25 523,772.00 715,403.25
TAKE OF SHEET
Project: Finishing Work for Gursum Research Center Date: _______________
Client: Haramaya University DORMITORY IPC upto 05 (ALL)
Contractor: Bekele Burusa Page 1 of
Location: Gurusum
Consultant: Najmii Architectural Engineering & Consultancy plc
L L
W DESCRIBTION W DESCRIBTION
H H
1.08/250mm thick basaltic stone
A.SUB Structure
hardcore
1.EXCAVETION and EARTH WORK Toilet and Shower
1.06 fill under hard core with select

material not exceeding 200 mm thick 4 4.42
4 4.42 Toilet and Shower 3.16 55.87 m2
3.16
0.2 11.17 m3 1 4.42 Laundry
4.42 19.54 m2
1 4.42 Laundry
4.42 1 6.1 TV Room
0.2 3.91 m3 4.42 26.96 m2
TV Room
1 6.1 1 5.46 Entrance
4.42 2.1 11.47 m2
0.2 5.39 m3
Entrance 13 4.42 Dormitory
1 5.46 2.95 169.51 m2
2.1
0.2 2.29 m3 1 12.4 Coridor
Dormitory 1.9 23.56 m2
13 4.42
2.95 1 15.29 Coridor
0.2 33.90 m3 1.9 29.05 m2
Coridor
1 12.4 1 4.62 Coridor
1.9 2.3 10.63 m2
0.2 4.71 m3
Coridor 1 4.62 Stair
1 15.29 2.3 10.63 m2
1.9 357.20 m2 total Hardcore
0.2 5.81 m3
Coridor 2. CONCRETE WORK
2.01/ 50 mm lean concrete quality C-5,
1 4.62 with 150 kg /m3
2.3 b) Under beam and slab
0.2 2.13 m3 357.20 Ditto item 1.08
357.20 m2 total C-5 for slab only
2.02/ Reinforced concrete C-25 360 kg
Stair of cement/m3
1 4.62 d) In 100mm thick ground flr slab.

2.3 Ditto item 1.08
0.2 2.13 m3 357.20 m2 total GF Slab C-25
71.44 m2 total fill under hardcore
Prepared by:- Approved by:-

TAKE OF SHEET
Location: Gurusum
L L
H H
e) In enterance steps
1 -
- - m2
1 -
- - m2
1 -
- - m2
- m2 entrance total C-25
2.03/Provide, cut & fix in formwork

1 - d) In enterance steps
- - m2
1 -
- - m2
1 -
- - m2
- m2 entrance total formwork
2.04/ Mild steel reinforcement

b) Dia 8 mm deformed bar
1179.21 kg total
2.05/ 10x100mm Styrofom

- ml

TAKE OF SHEET
Location: Gurusum
L L
H H
B-SUPER STRUCTURE
2. BLOCK WORK 1 16.16 Axis B b/n 4'-8
2.01/Class C, 200mm thick HCB 2.73 44.12 m2
Ground Floor
1 10.84 Axis 1 b/n C-F 1 11.77 Axis A b/n 4'-7
2.73 29.59 m2 2.73 32.13 m2
First Floor
3 8.84 axis 2, 3, 4 b/n C-F 1 6.42 Axis 1 b/n D-F
2.73 72.40 m2 2.73 17.53 m2
1 8.84 axis 2' b/n C-F 4 8.84 Axis 2, 3, 4, 5 b/n C-F

3.00 26.52 m2 2.73 96.53 m2
1 4.42 axis 4' b/n A-B 1 8.84 Axis 2' b/n C-F
2.73 12.07 m2 3 26.52 m2
1 4.42 axis 4' b/n E-F 1 8.84 Axis 4' b/n C-F
3.00 13.26 m2 3.00 26.52 m2
1 13.26 axis 5 b/n A-F 1 2.9 Partition at toilet

2.73 36.20 m2 3.00 8.70 m2
2 8.84 axis 5',6 b/n A-D 1 14.04 Axis C b/n 2-5

2.73 48.27 2.73 38.33 m2
1 8.84 axis 7 b/n A-D 3 18.46 Axis D, E, F b/n 1-5

2.73 24.13 m2 2.73 151.19 m2
Above Top Beam
1 4.52 axis 8 b/n B-D at G+0
2.73 12.34 m2 0.5 6.52 Axis 4' b/n A-C
1 1.60 5.22 m2
2 2.9 Partition at toilet
3.00 17.40 m2 0.5 4.62 Axis 7 b/n A-B
1 1.40 3.23 m2
1 4.6
3.00 13.80 m2 1 4.62 Axis B b/n 7-8
1.60 7.39 m2
2 16.16 Axis E,F b/n 1-5
2.73 88.23 m2 0.5 4.92 Axis 8 b/n B-D
1 1.40 3.44 m2
2 29.58 Axis C, D b/n 1-5 460.85 m2 sum this page
2.73 161.51 m2 1016.57 m2 total sum of this page
555.72 m2 Sum this page
TAKE OF SHEET
Location: Gurusum
L L
H H
one course -4 0.85 4D2
1 14.28 Axis D b/n 5-8 2.10 -7.14 m2
0.20 2.86 m2
-1 4.42 1 Opening atlaundry
1 11.74 axis A b/n 4'-7 2.73 -12.07 m2
0.20 2.35 m2
above top beam -3 4.42 3 concrete louvered win
At G+1 0.60 -7.96 m2
1 4.72 Axis D b/n 1-2 at first floor
1.60 7.55 m2 -2 1.90 2 TW1
0.64 -2.43 m2
0.5 6.92 Axis 1 b/n D-F
1 1.60 5.54 m2 -2 0.64 2 TW2
0.64 -0.82 m2
0.5 4.72 Axis 2 b/n C-D
1 1.40 3.30 m2 -8 1.00 8W2
2.73 -21.84 m2
0.5 11.54 Axis 5 b/n C-F
1 1.60 9.23 m2 -9 0.85 9D1
2.73 -20.88 m2
2 19.90 one course at fron and rare
0.20 7.96 m2 -2 0.85 2D2
38.79 m2 Sum this page HCB 2.10 -3.57 m2
1055.36 m2 sub total before deduction -76.71 m2 this pag deduction
Deduction -148.87 m2 total deduction
ground floor 1055.36 Total HCB before dedu
-4 1.90 4 TW1 906.49 m2 Net Total HCB after dedu
0.64 -4.86 m2
2.02, Ditto as item 2.01 but 100mm
-4 0.64 4 TW2 6 1.7 Toilet patition ground & first floor
0.64 -1.64 m2 2.1 21.42 m2
21.42 m2 total HCB 100mm
-13 1.00 13W2 2.03/ 200x10mm inclined louverd block
2.73 -35.49 m2 - -
- - m2
-13 0.85 13D1 - m2 total
2.73 -30.17 m2
-72.16 m2 deduction this page

TAKE OF SHEET
Location: Gurusum
L L
H H
3. ROOFING 4. CARPENTARY AND JOINERY
3.01/ Roof cover in precoated or 4.01/ supply and fix 8mm chipwood
galvanized EGA -400 (t=0.4mm) ceiling
Ground floor Ground floor
1 3.30 near entrance 0 4.4 dorm right side
7.40 24.42 m2 2.95 0.00 m2
1 4.80 right side toilet
7.60 36.48 m2 0 4.4 toilet right side
6.6 0.00 m2
2 9.68 right side dormitory(both to rear &front)
6.50 125.84 m2 0 18.25 corridor with entrance
1.9 0.00 m2
First floor
1 15.02 middle to the rear side First floor
7.41 111.30 m2 0 4.4 dorm
2.95 0.00 m2
1 15.02 middle to the front side
5.32 79.91 m2 0 4.4 reserve and proctor room
2.95 0.00 m2
1 4.62 left side
7.40 34.19 0 15.2 corridor
412.13 m2 total roofing 1.9 0.00 m2
3.02/ Supply and Fix G-28 galvanized

flat metal sheet gutter with all
accessary & one coats of synthetic
enamel paint
Development lenth= 820mm 0 4.4 toilet left side
- ml total 6.75 0.00 m2
0.00 m2 total ceiling
3.03/ Ditto but vally gutter dev. 4.02/ supply and fix 300x25mm
Length=500mm faciaboard
- ml total 0 33.8 0.00 ml total
3.04/ Ditto but flashing gutter dev. 4.03/ supply and fix wiremesh
Length 550mm ventilation size 600x600mm in flat
metal
- ml total 1 0
0.6 0.00 m2
3.05/ Ditto but copping with flashing
dev.length 670mm 0.00 m2 total
- ml total
TAKE OF SHEET
Location: Gurusum
L L
H H
4.04/ Supply and fix 40mm thick flush type
wooden door 6. STEEL STRUCTURE
a/ type D1 size; 850x2740cm

6.01/ RHS Truss upper and lower chord
- no a/ 30x30x2.5mm
b/ type D2 size; 850x2100cm 968.77 kg
- no 6.02/ RHS Lattice purline
c/ type D3 size; 640x2100cm a/ 25x25x2.5mm
- no 1,144.44 kg
d/ type D4 size; 1270x2740cm 6.03/ angle iron 25x25x4mm,

Length=30mm
- no - pcs
6.04/ Bolt with nuts
5. METAL WORK
a/ dia 16mm Jbolt dev length 450mm
window and door manufacture from
38x1.5mm LTZ - pcs
5.01/ Window doors

b/ dia 16mm Jbolt dev length 110mm
a/ type WD2 size; 3300x2740mm - pcs
- pcs c/ dia 12mm Jbolt dev length 110mm

b/ type WD3 size; 1900x2740mm - pcs
3.00 pcs 6.05/ metal plate
5.02/ Doors a/ 2(200x250x4mm)
a/ Type D5 size; 1270x2740mm - pcs
- pcs b/2(60x200x3mm)
5.03/ Window - pcs
a/ type W2 size; 1280x2740mm
- pcs = 0 % (21pcs)
5.04/ Top Window
a/ type TW1 size; 1900x640mm
2.00 pcs
b/ type TW2 size; 640x640mm
2.00 pcs
5.05/ dia 50mm, 2mm thick CHS guard
rail to balcony in two rows anchored
to HCB
- ml

TAKE OF SHEET
Location: Gurusum
L L
H H
7.01/ Apply three coats of plastering
1:3 cement mortar First floor external
a/ to external HCB wall surface 2 19.80 Front and rare side
Ground floor external 2.73 108.11 m2
1 86.25 perimeter= 86.25ml
2.73 235.46 m2 2 11.54 right and left sides
Gable side above top beam 2.73 63.01 m2
0.5 6.52 axis 4' b/n A-C Gable side above top beam
1 1.60 5.22 m2 0.5 4.72 axis 1 b/n D-F
1 1.60 3.78 m2
0.5 4.62 axis 7 b/n A-B
1 1.40 3.23 m2 0.5 4.72 axis 2 b/n C-D
1 1.40 3.30 m2
1 4.62 axis B b/n 7-8
1.60 7.39 m2 0.5 11.54 axis 5 b/n C-F
1 1.60 9.23 m2
1 6.92 axis 8 b/n B-D
1.40 9.69 m2 1 4.72 axis D b/n 1-2
1.60 7.55 m2
deduction deduction
-13 1.20 w2 -9 1.2 w2
2.73 (42.59) m2 2.73 -29.48 m2
-1 2.30 wD2 -1 1.9 Wd3

2.73 (6.28) 2.73 -5.19 m2
-1 1.20 D4 -2 2.49 TW1&TW2

2.73 (3.28) 0.60 -2.99 m2
157.32 m2 sub total this page
-4 1.69 Tw1 360.19 m2 total plastering
0.60 (4.06)
-4 0.80 Tw2
0.60 (1.92)
202.87 m2 sub total this page

TAKE OF SHEET
Location: Gurusum
L L
H H
Plastering to internal 2 4.42 entrance corridor
b/ to internal HCB wall surface 2.73 24.13 m2
ground floor corridor to the right side
3 4.42 laundery 2 11.77 L=11.77 ml
2.73 36.20 m2 2.73 64.26 m2
Dormitory 1&2 corridor to the left side
4 4.42 2 12.99 L=15.29-2.3=12.99 ml
2.73 48.27 m2 2.73 70.93 m2
2 5.84 2 4.42 around stair

2.73 31.89 m2 2.73 24.13 m2
Dormitory 3&4 Deduction
4 4.42 -22 0.8 21D1+1D2
2.73 48.27 m2 2.73 -48.05 m2
2 5.84 -13 1.2 W2

2.73 31.89 m2 2.73 -42.59 m2
Dormitory 5&6 First Floor
4 4.42 all dormitory
2.73 48.27 m2 14 7.34 L=4.42+2.92=7.34 ml
2.73 280.53 m2
2 5.84
2.73 31.89 m2 4 4.4 Procter & stair
TV room 2.73 48.05 m2
2 4.42
2.73 24.13 m2 3 2.3
2.73 18.84 m2
1 6.10
2.73 16.65 m2 2 7.34 Reseve room
Dormitory 7,8 &9 2.73 40.08 m2
6 4.42
2.73 72.40 m2 1 27.06 corridor
2.73 73.87 m2
2 8.76 first floor deduction
2.73 47.83 m2 -8 1.2 W2
Dormitory 10,11,12 &13 2.73 -26.21 m2
8 4.42
2.73 96.53 m2 -18 0.8 18 D1
2.73 -39.31 m2
2 11.68 488.67 m2 sum of this page
2.73 63.77 m2 1086.65 m2 total internal plastering
597.98 m2 sum this page

TAKE OF SHEET
Location: Gurusum
L L
H H
Plastering to 7.04/ cement wash plastering in cement

slury to internal WC HCB
c/ to exposed beam and column Ground Floor
ground floor 0 0 toilet right & left side
2 86.25 Beam 0.6 0.00 m2
0.30 51.75 m2
0 25.71
1 31.30 0.6 0.00 m2
0.30 9.39 m2
61.14 m2 total Beam & column plast First floor
0 0
d/ to RCC ceiling 0.6 0.00 m2
1 19.80
11.50 227.70 m2 0 25.71
227.70 m2 total RCC Ceiling plastering 0.6 0.00 m2
7.03/ applytwo coats of plastering to
receive ceramic wall tile Ground & FF near coridor
Ground Floor 0 2.5
13 1.50 toilet right & left side 0.6 0.00 m2
2.10 40.95 m2 0.00 m2 total cement wash plaster
1 25.71
2.10 53.99 m2
1 2.50
2.10 5.25 m2
First floor
0 1.50
2.10 - m2
0 25.71
2.10 - m2
0 2.50
2.10 - m2
100.19 m2 total two coat plaster

TAKE OF SHEET
Location: Gurusum
L L
H H
8. FINISHING
8.01/ 50 mm thick cement sand screed 8.03/ 300x300mm terrazzo window sill
(1:3) (1:3)
ditto item 1.08 for ground floor 0 1.9 TW1
- m2 0.3 0.00 m2
for first floor
0 19.80 0 0.64 TW2
11.50 - m2 0.3 0.00 m2
- m2 total of screed
8.02/ 200x200x20mm terrazzo tile
flooring 0 2.52 oncrete louverd window
for ground corridor 0.3 0.00 m2
0 33.70 0.00 m2 total terrazzo windsill
1.90 - m2
8.04/ 300x200x6mm white glazed
cermic wall tile
0 2.30 entrance coridor ditto item 7.03
4.80 - m2 0.00 m2 total
0 6.52 toilet corridor

1.90 - m2
0 3.50
1.60 -
0 6.10 TV Room
4.42 - m2
0 4.42 Laundry
4.42 - m2
First floor
0 15.20 corridor
1.90 - m2
0 2.30 entrance coridor

4.80 - m2
0 4.42 terrace
4.42 - m2
0 6.52 toilet corridor

1.90 - m2
- m2 total terrazzo

TAKE OF SHEET
Location: Gurusum
L L
H H
8.05/ 1m wide stone pavement 10. PAINTING
0 105.80 10.1/ Apply three coats of plastic paint

1.00 0.00 m2 a/ to external wall surface
0.00 m2 total ditto item 7.01 (a)
0.00 m2 total
8.06/ half dia.40cm wide concrete
ditch
0 105.80 - ml total b/ to internal HCB wall surface
ditto item 7.01 (b)
8.07/ ditto as item 8.06 but with
RADAL or equivalent metal grill 0.00 m2 total
0 1.00 - ml total
c/ to exposed beam and column

9. GLAZING ditto item 7.01 (c)
9.01/ 4mm thick clear glass glazed to
metal beded 0.00 m2 total
d/ to RCC ceiling
ditto item 7.01 (d)
0.00 m2 total
e/ to chipwood ceiling
Ground
0 0 Axis 7-8 b/n B-D
6.42 0.00 m2
0 0 Axis 5-7 b/n A-D

9 0.00 m2
0 0 Axis 4'-5 b/n A-C

2.92 0.00 m2
First Floor
0 0
10.8 0.00 m2
0.00 m2 total

TAKE OF SHEET
Location: Gurusum
L L
H H
10.02/ Ditto but synthetic paint
a/ to cement wash plastered wall
surface 11.1.6/floor drain size 50 mm
Ground Floor - no
0 - toilet right & left side
0.60 - m2 11.1.7/wall mount fire hydrant
- no
0 - 11.1.8/urinal made RC
0.60 - m2 a/ urinal size 1100x400mm
- no
First floor
0 - b/ ditto hand wash though 1800x400mm

0.60 - m2 - no
0 - c/ ditto foot wash though 400x800mm

0.60 - m2 - no
Ground & FF near coridor
0 - 11.2/Water Supply Pipe&Valve
m2
0.60 - 11.2.1/ SG pipe to internal water distr
- m2 total synthetic paint diam 15 mm
- ml
diam 20 mm
11. SANITARY INSTALLATION - ml
11.1/ Sanitary equipment (fixture) 11.2.2/ditto to item but for pipe above
ceiling
11.1.1/sup & fix high flush turkey diam 20 mm
- no - ml
diam 25 mm
11.1.2/ toilet paper holder - ml
- no diam 32 mm
- ml
11.1.3/ soap holder diam 40 mm
- no - ml
11.2.3ditto but fire fight pipe
11.1.4shower unit ( 700x700 mm) diam 40 mm
- no - ml
11.1.5/water heater(caty 100 lt) diam 50 mm
- no - ml

TAKE OF SHEET
Location: Gurusum
L L
H H
11.2.4/ bronze gate valve
diam 20 mm
- no
diam 25 mm
- no
diam 32 mm
- no
diam 40 mm
- no
diam 50 mm
- no
11.3/ Waste, Vent and Rain Water

Pipe and Acce.
11.3.1/ internal UPVC waste and vent
diam 50 mm
- ml
diam 65 mm
- ml
diam 80 mm
- ml
diam 110 mm
- ml
diam 160 mm
- ml
11.3.2/sup & install vent caps made of

rigid UPVC connected to roof terminal
of vent pipe
diam 65 mm
- no
diam 110 mm
- no
11.3.3/sup & lay storm water UPVC

down pipe
diam 110 mm
- ml

TAKE OF SHEET
Location: Gurusum
L L
H H
12.5.2/ flush mounted SDB-1D and
12. ELECTRICAL INST WORK
SDB-2D 63A/3P
Sapply and Install 1Pc Main ACB of 32A/3P
12.1/ Low voltage system earthing 7Pcs ACB of 16A/1P
12.1.1/ Low voltage system earthing
consists of 1x16mm2 bare copper
conductor 10m 4Pcs ACB of 10A/1P
- no 25% reserve pitches
12.1.2/Lightning protection system

0.00 no
- Ls 12.6/ Light Point
12.2/ Manhole 12.6.1/ flush moun light point

3x2.5mm2 inside pvc con 16mm
12.2.1/size 600x600x700 including reif
con. Cover 89.00 no
- no 12.7/ Extra Over Light Point
12.3/ Fider Cable 12.7.1/ flush mounted single switch

7740 0
12.3.1/ 5x10mm2 from MDB-GD upto
DSB-1D - no
ml 12.7.2/ flush mounted two gange single

- switch 77
12.3.2/ 5x16mm2 from intake
manhole upto MDB-GD 31.00 no
ml 12.7.3/flush mounted two way switch

- 7740 06+774041
12.4/ Conduit and Cable 2.00 no
12.4.1/ PVC pipe of 36mm dia

12.7.4/ flush mounted intermidate swi
- ml 0.00 no
12.5/ Distribution Board 12.8/Socket Outlet Point
12.5.1/ flush mounted MDB-D 63A/3P

12.8.1/ 10-16A/1P socket outlet points
1Pc Main ACB of 36A/3P 47.00 no
2Pcs ACB of 32A/3P 12.9/ Socket Outlet
7Pcs ACB of 16A/1P

12.9.1/ flush mounted socket outle
4Pcs ACB of 10A/1P 0.00 no
25% reserve pitches 12.9.2/ flush mou socket outlet 16A/1P,

Twin
- no 1.00 no
TAKE OF SHEET
Location: Gurusum
L L
H H
12. ELECTRICAL INST WORK
12.9.3/ flush mounted socket outlet
16A/1P, for water heater
- no
12.10/ Light Fitins and Lamps
12.10.1/ Florecent fitting type philips

TMS 022/136 I +TLD 36W/840 Lamp
- no

HARAMAYA UNIVERSITY
STEEL WORKS _TRUSS, PURLINE,LATTICE PURLINE AND BARS SCHEDULE
Project: Gursum ResearchCenter
Location Gursum ResearchCenter
Contractor: Bekele Burusa GC
Block Name: Dormitory
Payment No. 4
1. RHS & SHS SECTION TAKEOFF
TYPE Total SECTION
Description Ref X-SECTION pcs No. of No of Length SHS SHS Plain bar
SHS 50x50x3 SHS 40x40x3 SHS 25x25x2
mm Truss Truss m 30x30x2.5 25x25x2.5 f6
TRUSS T1 upper chor SHS 30x30x2.5 1 6 6 13.22 - - 79.32 - - -

Lower horz SHS 30x30x2.5 1 6 6 13.04 - - 78.24 - - -
verticals SHS 30x30x2.5 1 6 6 8.56 - - 51.36 - - -
Diagonal SHS 30x30x2.5 1 6 6 14.76 - - 88.56 - - -

Lower horz SHS 30x30x2.5 1 4 4 7.60 - - 30.40 - - -
verticals SHS 30x30x2.5 1 4 4 6.27 - - 25.08 - - -
Diagonal SHS 30x30x2.5 1 4 4 9.08 - - 36.32 - - -

Lower horz SHS 30x30x2.5 1 2 2 5.50 - - 11.00 - - -
verticals SHS 30x30x2.5 1 2 2 3.75 - - 7.50 - - -
Diagonal SHS 30x30x2.5 1 2 2 5.83 - - 11.66 - - -
Latice Perlin
LP 1 upper horizSHS 25x25x2.5 3 9 27 4.60 - - - 124.20 - -
lowerhor SHS 25x25x2.5 3 9 27 4.40 - - - 118.80 - -
Vetical SHS 25x25x2.5 1 9 9 0.10 - - - 0.90 - -
0 - - - - - -
LP 2 & 5 upper horizSHS 25x25x2.5 2 9 18 5.50 - - - 99.00 - -
lowerhor SHS 25x25x2.5 2 9 18 5.30 - - - 95.40 - -
Vetical SHS 25x25x2.5 1 9 9 0.10 - - - 0.90 - -
0 - - - - - -
LP 4 upper horizSHS 25x25x2.5 1 9 9 5.40 - - - 48.60 - -
lowerhor SHS 25x25x2.5 1 9 9 5.20 - - - 46.80 - -
Vetical SHS 25x25x2.5 1 9 9 0.10 - - - 0.90 - -
0 - - - - - -
LP 3 & 6 upper horizSHS 25x25x2.5 2 9 18 3.90 - - - 70.20 - -
lowerhor SHS 25x25x2.5 2 9 18 3.70 - - - 66.60 - -
Vetical SHS 25x25x2.5 1 9 9 0.10 - - - 0.90 - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
TOTAL LENGTH - - 461.32 673.20 - -
WEIGHT PER M. 4.40 3.40 2.10 1.70 1.40 0.222
TOTAL WEIGHT Kg. - - 968.77 1,144.44 - -
DORM REBAR
Project: Finishing Work for Gursum Researc IPC 04
Contractor: Bekele Burusa Page 1
Location: Gurusum Date:-
Client: Haramaya University
Consultant: MY Consulting Engine
No of No of Total No
DR. No Location Shape Dia. In (mmLength (m) Meb Bars Bars Dia.6 Dia.8 Dia. 10 Dia. 12 Dia.14 Dia. 16 Dia. 20 Dia. 24
GFS Toilet 8 4.360 4 23 92 401.120
8 1.870 1 23 23 43.010
8 4.360 1 11 11 47.960
8 5.300 2 24 48 254.400
8 5.300 1 11 11 58.300
8 1.870 1 28 28 52.360
8 4.360 2 28 56 244.160
8 3.700 2 23 46 170.200
8 4.360 2 20 40 174.400
8 1.870 1 20 20 37.400
8 5.300 2 22 44 233.200
8 4.360 2 28 56 244.160
8 1.870 1 28 28 52.360
8 2.785 1 11 11 30.635
8 1.870 1 15 15 28.050
8 2.785 1 23 23 64.055
8 4.360 1 15 15 65.400
8 5.405 1 11 11 59.455
8 1.870 1 28 28 52.360
8 5.405 1 23 23 124.315
8 4.360 1 28 28 122.080
8 3.625 1 11 11 39.875
8 1.870 1 19 19 35.530
8 3.625 2 23 46 166.750
8 4.625 1 19 19 87.875
8 4.360 2 11 22 95.920
8 0 0.000
8 0 0.000
8 0 0.000
8 0 0.000
8 0 0.000
Total length (m) ------------------------- 0.00 2985.33 0.00 0.00 0.00 0.00 0.00 0.00
Unit weight (Kg/m) --------------------- 0.222 0.395 0.617 0.888 1.21 1.58 2.47 3.55
Total Weight (Kg) ---------------------- 0.00 1179.21 0.00 0.00 0.00 0.00 0.00 0.00
Client;-Haromaya University Block Dining (IPC 05)
Najmi Architectural engineering and consultancy
prevous this month this month Amount To
Item No. Description Unit contract rate contrat amount
quantity
prevous amount
qty amount
quantity to date
date
A. SUB STRUCTURE
backfill under hard core with selected soil well compacted rolled&
1.40
compressed not exceeding 20 cm m2 36.78 180.00 6,620.40 21.56 3,880.80 - 21.56 3,880.80
1.70 25cm thick stone hardcore and blinded with crushed stone m2 154.00 400.00 61,600.00 107.80 43,120.00 - 107.80 43,120.00
sub total 68,220.40 47,000.80 - 47,000.80
2. CONCRETE WORK
2.1 5 cm thick lean concrete class C-7 under beam & slab m2 154.00 500.00 77,000.00 107.80 53,900.00 - 107.80 53,900.00
2.2 Reinforced concrete as before described C-25 cement 360m3 - -
a) Grade beam m 3
1.20 4200.00 5,040.00 - - - - -
b) 10 cm thick Ground floor slab m2 154.00 320.00 49,280.00 107.80 34,496.00 - 107.80 34,496.00
2.30 Provide, cut & fix in formwork Grade beam
a/ Grade Beam m2 4.00 190.00 760.00 - - - - -
2.4 Reinforced steel bar cutting, placing in postion & tying wires. - -
a) Dia 14mm kg 58.00 80.00 4,640.00 - - - - -
b) Dia 8mm kg 340.00 80.00 27,200.00 434.03 34,722.08 - 434.03 34,722.08
2.5 carefully demolishing top tie beam ls 1.00 10000.00 10,000.00 - - - -
sub total 173,920.00 123,118.08 - 123,118.08
A. sub structure -total 242,140.40 170,118.88 - 170,118.88
B. SUPPER STRUCTURE
3. ROOFING
Roof cover in precoated or galvanized EGA -400 (t=0.4mm) fixed to

3.01 RHS purlin shall include ridge cap, UV resistant washer and bolts.
(purlins measured separetly and roof measured in horizontal projection)
m2 187.90 560.00 105,224.00 144.00 80,640.00 - 144.00 80,640.00
3.2 supply and fix dia 100mm pvc down pipe ml 50.00 102.00 5,100.00 - - - 29.03 2,961.10
3.3 G-28 roof gutter 65cm dev leng ml 28.40 340.00 9,656.00 - - - 46.31 15,745.40
3.4 ditto but copig dev len 670mm ml 34.82 400.00 13,928.00 20.00 8,000.00 - 20.00 8,000.00
3.5 supply and fix ribed sheet under 80mm eve m2 27.85 300.00 8,355.00 28.80 8,640.00 - 28.80 8,640.00
sub total 142,263.00 97,280.00 - 115,986.50

4.2 supplyand fix 20x2.5cm keraro or equivalent facia board ml 49.20 190.00 9,348.00 28.80 5,472.00 - 28.80 5,472.00
4.3 supply and fix 8mm chipwood ceiling m2 146.88 500.00 73,440.00 101.01 50,505.00 - 144.84 72,420.00
4.4 Supply and fix 40mm thick flush type wooden door - - - - -
a/ type D2 size; 80x210cm no 1.00 10,000.00 10,000.00 - - - - -
sub total 92,788.00 55,977.00 - 77,892.00
5. METAL WORK
5.1 window and door manufacture from 38x1.5mm LTZ
Window door
a/ type WD3 size; 9800x4050Mm pcs 1.00 80,000.00 80,000.00 1.00 80,000.00 - 1.00 80,000.00
5.2 window - - - - -
a/ type W2 Size 4000x1600mm pcs 4.00 40,000.00 160,000.00 3.00 120,000.00 - 3.00 120,000.00
5.3 top window - - - - -
a/ type TW2 size 4000x580 pcs 1.00 4,500.00 4,500.00 1.00 4,500.00 - 1.00 4,500.00
5.5 metal door - - - - -
A- door type MD4 Size 90x210cm pcs 4.00 2,875.00 11,500.00 3.00 8,625.00 - 3.00 8,625.00
sub total 256,000.00 213,125.00 - 213,125.00
6. FINISHING AND . PLASTERING
6.1 apply three coat of plastering to internal wall to receive painting m2 154.00 160.00 24,640.00 138.11 22,097.60 - 138.11 22,097.60
6.2 three coats of plastering to external column and beam m2 22.00 160.00 3,520.00 25.86 4,137.60 - 25.86 4,137.60
6.3 ditto to external HCB wall m2 25.00 115.00 2,875.00 34.00 3,910.00 - 34.00 3,910.00
6.5 stone pavement around building m2 28.80 240.00 6,912.00 - - - - -
6.6 precast 1/2 dia 30cm concrete pipe open ditch ml 30.80 800.00 24,640.00 - - - - -
6.7 terrazzo window sill ml 10.80 3000.00 32,400.00 - - - 12.25 36,750.00
sub total 94,987.00 30,145.20 - 66,895.20
7. PANTING
7.1 Three coats of plastic emulsionpainting to
a/ plasteren internal wall m2 247.86 80.00 19,828.80 - - - - -
b/ ditto but to external wall m2 76.90 80.00 6,152.00 - - - - -
c/ ditto but to exposed beams and columns m2 35.68 80.00 2,854.40 - - - - -
d/ ditto but to chip wood ceiling m2 146.88 80.00 11,750.40 - - - - -
sub total 40,585.60 - - -
8. FLOORING
8.1 50mm thick cement screed in mortar mix (1:3) m2 146.88 210.00 30,844.80 134.68 28,282.80 - 134.68 28,282.80
8.2 200x200x2mm terrazzo tile flooring with cement sand mortar (1:3) m2 146.88 300.00 44,064.00 107.74 32,322.00 - 107.74 32,323.20
100mm high and 2mm thick terrazzo tile skirting stick to wall with
8.3
cement mortar mix ratio (1:3) m2 121.60 200.00 24,320.00 42.15 8,430.00 - 42.15 8,430.00
sub total 99,228.80 69,034.80 - 69,036.00
9. GLAZING
supply and fix 4mm thick clear glassto all metal door and window with
9.1
proper sticking putty and screw placed in metal frame m2 45.62 700.00 31,934.00 - - - - -
sub total 31,934.00 - - -
10.STEEL STRUCTURE
supply fabricated mounted steel truss price shall include one coat of
untirust and two coats of synthetic enamel paint and all other necessary
accessary to complete the work
10.1 RHS Truss upper and lower chord - - -
a/ 50x50x3mm kg 705.03 80.00 56,402.40 881.76 70,540.80 - 881.76 70,540.80
10.2 RHS Lattice Purlin
a/ 25x25x2.5mm kg 611.51 80.00 48,920.80 603.84 48,307.20 - 603.84 48,307.20
b/dia 6mm plain bar kg 36.00 80.00 2,880.00 - - - - -
10.3 angle iron 25x25x4mm length 30mm pcs 192.00 900.00 172,800.00 160.00 144,000.00 - 160.00 144,000.00
10.4 bolt with nuts - - - - -
a/ dia 16mm Jbolt dev length= 450mm pcs 84.00 600.00 50,400.00 75.00 45,000.00 - 75.00 45,000.00
b/dia 12mm purlin to truss connection bolt dev length=100mm pcs 180.00 400.00 72,000.00 75.00 30,000.00 - 75.00 30,000.00
10.5 Metal plate - - - - -
a/ 2 (200x250x4mm) pcs 21.00 600.00 12,600.00 - - - - -
b/ Gusset plates 200x250x4mm pcs 44.00 700.00 30,800.00 - - - - -
sub total 446,803.20 337,848.00 - 337,848.00
Total B 1,204,589.60 803,410.00 - 880,782.70
Total A+B 1,446,730.00 973,528.88 - 1,050,901.58
TAKE OF SHEET
Client: Haramaya University DINING IPC upto 05 (ALL)
Location: Gurusum
L L
H H
A.SUB Structure
1.EXCAVETION and EARTH WORK
1.04 back fill under hard core with select

material not exceeding 20cm
1 11.00
9.80
0.20 21.56 m3
21.56 m3 total back fill
1.7/ 25 cm thick Hardcore

1 11.00
9.80 107.80 m2
107.80 m2 total hard core
2. CONCRETE WORK
2.1/ 5 cm thick lean concrete class C-7
under beam & slab
ditto item 1.7
107.80 m2 total lean
2.2/ Reinforced concrete as before

described C-25 cement 360m3
1 0.00 a) Grade beam
0.00
0.20 - m3
- m3 total back fill
b) 10 cm thick Ground floor slab

ditto item 1.7
107.80 m2 total C-25 ground slab
2.3/ formwork Grade beam

a/ Grade Beam
- m2 total formwork grade beam
2.4/ Reinforced steel bar

a) Dia 14mm
0.00 kg
b) Dia 8mm
434.03 kg

TAKE OF SHEET
Location: Gurusum
Consultant: Najmi Architectural engineering and consultancy
L L
H H
B. SUPPER STRUCTURE 5. METAL WORK
3. ROOFING 5.1/ window and door
3.01/ Roof EGA -400 (t=0.4mm) fixed
to RHS purlin Window door
1 14.40 a/ type WD3 size; 9800x4050Mm
11.20 161.28 m2 1.00 pcs
161.28 m2 total roof
161.28 5.2/ window

0.18 a/ type W2 Size 4000x1600mm
0 - 29.03 m2 3.00 pcs
190.31 Total Area Of Roofing 5.3/ top window
3.3/ priviyes 144m2 -190.23m2 a/ type TW2 size 4000x580
0 - 46.31 m2 1.00 pcs
5.5/ metal door
3.4/ ditto but copig dev len 670mm A- door type MD4 Size 90x210cm
2 10.00 20.00 ml 3.00 pcs
3.5/ fix ribed sheet 80mm 6. FINISHING AND . PLASTERING
ml 6.1/ apply three coat of plastering to

2 14.40 28.80 internal wall
4 9.80 shorter side L=9.8ml
4. CARPENTARY AND JOINERY 3.00 117.60 m2
4.2/ 20x2.5cm facia board
2 14.40 28.80 ml 1 10.30 at the rare side
1.10 11.33 m2
4.3/ 8mm chipwood ceiling
1 14.20 3 1.80 fron and partition
10.20 144.84 m2 2.70 14.58 m2
0 - deduction
- - m2 -2 1.00 2 D2
144.84 m2 total ceiling 2.70 (5.40) m2
138.11 m2 total internal plastering
4.4/ wooden door
a/ type D2 size; 80x210cm
- no total

TAKE OF SHEET
Location: Gurusum
L L
H H
6.2/ apply three coat of plastering to
exposed beam and column 7. PANTING
Grade Beam 7.1/ Three coats of plastic emulsion
1 24.60 a/ plasteren internal wall
0.40 9.84 m2 ditto item 6.1
top beam 0.00 m2 totalpainting internal wall
1 24.60
0.30 7.38 m2 b/ ditto but to external wall
- m2 totalpainting external wall
16 2.70 Column
0.20 8.64 m2 c/ to exposed beams and col
25.86 m2 total plastering beam & col - m2 total painting beam & col
6.3/ to external HCB wall d/ ditto but to chip wood ceiling

1 14.40 front above top beam 0.00 m2 total painting ceiling
0.40 5.76 m2
8. FLOORING
at the store 8.1/ 50mm thick cement screed in

1 1.80 mortar mix (1:3)
2.70 4.86 m2 ditto item 4.3
134.68 m2 total screed
1 13.40 Rare
1.10 14.74 m2 8.2/ 200x200x2mm terrazzo tile flooring
ditto item 4.3
1 14.40 above top beam 107.74 m2 total terrazzo 80%
0.40 5.76 m2
at rare of servery 8.3/ 10cm hig terrazzo skirting
1 1.80
1.60 2.88 m2 3 9.8 29.40 ml
34.00 m2 total plastering external wall
1 13.8 13.80 ml
6.5/ stone pavement around building
0 28.40 - ml total pavement 3 1.8 5.40 ml
6.6/ precast 1/2 dia 30cm concrete

pipe open ditch 2 3.8 7.60 ml
ditto item 6.6 42.15 ml total terrazzo skirting 75%
0 28.40 - ml total half ditch
6.7/ terrazzo window sill

for the rare of the window
0 10.80 - ml total widow sill

TAKE OF SHEET
Location: Gurusum
L L
H H
9. GLAZING
9.1/ 4mm clear glass
0 9.90 Front door
2.70 - m2
0 1.00 D2
0.30 -
0 9.90 Rare window

1.60 - m2
0 1.60
1.60 - m2
- m2 total glazing
10.STEEL STRUCTURE
10.1/ RHS Truss upper and lower chord
a/ 50x50x3mm
881.76 kg total
10.2/ RHS Lattice Purlin

a/ 25x25x2.5mm
603.84 kg total
b/dia 6mm plain bar
- kg total
10.3/ angle iron 25x25x4mm length
30mm
160.00 pcs total
10.4/ bolt with nuts
a/ dia 16mm Jbolt dev length= 450mm
75.00 pcs total
b/dia 12mm purlin to truss connection

bolt dev length=100mm
75.00 pcs total
10.5/ Metal plate

a/ 2 (200x250x4mm)
- pcs total
b/ Gusset plates 200x250x4mm
- pcs total

DINING REBAR
Project: Finishing Work for Gursum Researc
Consultant: MY Consulting Engine
GFS Toilet 8 11.000 1 50 50 550.000
8 9.800 1 56 56 548.800
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 1098.80 0.00 0.00 0.00 0.00 0.00 0.00
Unit weight (Kg/m) --------------------- 0.222 0.395 0.617 0.888 1.21 1.58 2.47 3.55
Total Weight (Kg) ---------------------- 0.00 434.03 0.00 0.00 0.00 0.00 0.00 0.00
HARAMAYA UNIVERSITY
STEEL WORKS _TRUSS, PURLINE,LATTICE PURLINE AND BARS SCHEDULE
Project: Gursum ResearchCenter
Location Gursum ResearchCenter
Contractor Bekele Burusa GC
Block NamDining
Payment No. 4
1. RHS & SHS SECTION TAKEOFF
TYPE Total SECTION
Description Ref X-SECTION pcs No. of No of Length SHS SHS SHS SHS Plain bar
SHS 50x50x3
mm Truss Truss m 40x40x3 30x30x2.5 25x25x2.5 25x25x2 f6
TRUSS
T1 upper chor SHS 50x50x3 1 5 5 11.36 56.80 - - - - -
Lower horz SHS 50x50x3 1 5 5 11.00 55.00 - - - - -
verticals SHS 50x50x3 1 5 5 7.16 35.80 - - - - -
Diagonal SHS 50x50x3 1 5 5 10.56 52.80 - - - - -
0 - - - - - -
LP 1 0 - - - - - -
upper,horizSHS 25x25x2.5 2 12 24 8.30 - - - 199.20 - -
upper,horizSHS 25x25x2.5 2 12 24 6.50 - - - 156.00 - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
0 - - - - - -
TOTAL LENGTH 200.40 - - 355.20 - -
WEIGHT PER M. 4.40 3.40 2.10 1.70 1.40 0.222
TOTAL WEIGHT Kg. 881.76 - - 603.84 - -
Client;-Haromaya University ADMINISTRATION IPC 05
Consultant:-Najmi Architectural Engineering & consultancy
prevous
Item No. Description Unit contract rate contrat amount prevous amount this month qty this month amount quantity to date
quantity
A. SUB STRUCTURE
1.07 Fill under hardcore with selected material from quarry waste 20cm m3 12.00 180.00 2,160.00 4.78 860.40 (0.00) (0.45) 4.78
78.00 320.00 24,960.00 76.44 24,460.80 - - 76.44
1.50 250mm thick basaltic stone hardcore well rolled, consolidated and blinded with m2
crushed stone
sub total 27,120.00 25,321.20 (0.45)
2. CONCRETE WORK
50mm lean concrete quality C-5 with minimum cement content of 150kg/m3, of
2.01 m2 78.00 500.00
concrete 39,000.00 76.44 38,220.00 - - 76.44
d) Ground floor slab m 2
78.00 420.00 32,760.00 76.44 32,104.80 - - 76.44
e) In enterance steps m3 5.57 3500.00 19,495.00 0.00 - - - -
2.03 Provide, cut & fix in formwork to intrance step m 2
19.89 190.00 3,779.10 0.00 - - - -
2.04 Mild Steel reinfocement cutting, placing in postion & tying wires. - -
a) Dia 8mm kg 800.00 80.00 64,000.00 301.78 24,142.40 - - 301.78
62,400.00 - -
2.05 780.00 80.00 0.00 -
10x100mm Styrofom expansion joint filler between ground floor beams & foor slab Ml -
sub total 221,434.10 94,467.20 -
sub structure -Total 248,554.10 119,788.40 (0.45)
B. SUPPER STRUCTURE
2. BLOCK WORK
Class C, 200mm thick HCB wall with the designed compressive strength, bedded
2.01
in cement mortar m2 110.00 410.00 45,100.00 25.36 10,397.60 - - 25.36
2.02 Ditto as item 2.01 but 100mm thick m2 26.90 380.00 10,222.00 4.20 1,596.00 - - 4.20
sub total 55,322.00 11,993.60 -
3. ROOFING
3.01 G-28 CIS roofing m2 164.50 560.00 92,120.00 154.56 86,553.60 - - 154.56
3.02 g-28 CIS rgulvanized flat metal sheet gutter dev l=820mm ml 42.55 102.00 4,340.10 35.00 3,570.00 - - 35.00
3.03 ditto but flashing dev l=550mm ml 19.36 340.00 6,582.40 24.60 8,364.00 - - 24.60
3.04 ditto but coping flashingdev l=670mm ml 19.36 400.00 7,744.00 19.60 7,840.00 - - 19.60
sub total 110,786.50 106,327.60 -
4.01 100mm eucalyptus wooden trussc/c 120cm ml 629.42 120.00 75,530.40 440.44 52,852.80 - - 440.44
4.02 purlin ml 238.58 320.00 76,345.60 168.00 53,760.00 - - 168.00
4.02 facia board 250x25 mm ml 57.50 210.00 12,075.00 24.60 5,166.00 - - 24.60
4.03 8mm chipwood ceiling m2 149.37 600.00 89,622.00 82.69 49,614.00 (0.00) (1.20) 82.69
4.04 ribed sheet eve 1200x600mm placed at 600x600mm ml 33.12 4,500.00 149,040.00 24.60 110,700.00 - - 24.60
4.05 wooden door - - -
a/ type D1size850x2740mm no 5.00 7,500.00 37,500.00 0.00 - - - -
b/ type D2 size 750x2100mm no 1.00 6,200.00 6,200.00 0.00 - - - -
sub total 446,313.00 272,092.80 (1.20)
5. METAL WORK
5.01 window and door manufacture from 38x1.5mm LTZ
door
a/ type WD1 size 4000x2710mm pcs 2.00 9,000.00 18,000.00 2.00 18,000.00 - - 2.00
5.02 windows - - - -
a/ type W1 size 3800x1620mm pcs 4.00 8,000.00 32,000.00 4.00 32,000.00 - - 4.00
b/ type W3 size( 80x191)+(478x86)+(80x191)cm pcs 4.00 4,500.00 18,000.00 4.00 18,000.00 - - 4.00
c/ type W4 size( 80x191)+(377x86)+(80x191)cm pcs 5.00 4,500.00 22,500.00 5.00 22,500.00 - - 5.00
5.03 top windows - - -
a/ type TW2 size 4000x800mm pcs 1.00 3,500.00 3,500.00 1.00 3,500.00 - - 1.00
dia 50mm, 2mm thick CHS guard rail to balcony in two rows anchored to HCB.
5.04
Price include one coat of untirust and two coats of synthetic enamel paint
ml 8.90 400.00 3,560.00 0.00 - - - -
sub total 97,560.00 94,000.00 -
6. STEEL STRUCTURE
fabricated and erected CHS Post anchored 500x500x500concrete block
6.06 a/ dia 102/3mm length 3640mm pcs 2.00 40,000.00 80,000.00 2.00 80,000.00 - - 2.00
6.07 fabricated anderected steel staircase ls 1.00 165,000.00 165,000.00 1.00 165,000.00 - - 1.00
sub total 245,000.00 245,000.00 -
6.01 Apply three coats of plastering 1:3 cement ratio
a/ to internal HCB wall m2 504.25 225.00 113,456.25 216.24 48,654.00 - - 216.24
b/ to external HCB wall m2 214.48 225.00 48,258.00 141.88 31,923.00 - - 141.88
c/ to exposed beam & column m2 154.09 225.00 34,670.25 72.00 16,200.00 - - 72.00
d/ to RCC ceiling m2 152.21 225.00 34,247.25 106.40 23,940.00 - - 106.40
ditto but two coats of plastering m2 42.15 225.00 9,483.75 24.36 5,481.00 - - 24.36
6.02 apply two coats plastering and horizontally grooved m2 27.06 225.00 6,088.50 24.36 5,481.00 - - 24.36
6.03 cement wash plaster in cement slury to internal WC HCB m2 74.52 225.00 16,767.00 - - - - -
sub total 262,971.00 131,679.00 -
7.FINISHING
50 cm cement screed smothly floor finishing m2 - - - - - - - -
7.01 200x200x20mm terrazzo tile flooring bedded including cement sand mortar m2 304.42 320.00 97,414.40 190.08 60,825.60 - - 190.08
7.02 300x30mm terrazzo window sill included 30cm cement sand mortar m2 26.49 550.00 14,569.50 - - - - -
7.03 300x200x6mm white glazed ceramic wall tile stuck to wall with cement mortar m2 42.15 420.00 17,703.00 - - - - -
1000mm wide stonepavement around the buildingincluding red ash or equivalent
7.04
material m2 62.92 440.00 27,684.80 - - - - -
half ditch dia. 400mm wide concrete pipe ditch for storm water drainageprice
7.05
include red ash or equivalent materials ml 68.08 450.00 30,636.00 - - - - -
7.06 ditto item 7.05 but with metal grill cover where indicated on drawing ml 9.00 900.00 8,100.00 - - - - -
sub total 196,107.70 60,825.60 -
8.GLAZING
8.01 4mm thick clear glass glazing to metal beads and approved quality putty m2 272.46 700.00 190,722.00 - - - - -
sub total 190,722.00 - -
9. PAINTING
9.01 Apply three coats of plastic paint price include pre cleaning & preparetion
a/ to external wall surface m2 214.48 80.00 17,158.40 - - - - -
b/ to internal wall surface m2 504.25 80.00 40,340.00 - - - - -
c/ to exposed beam & column m2 154.09 80.00 12,327.20 - - - - -
d/ to chipwood ceiling m2 189.96 80.00 15,196.80 - - - - -
e/ to RCC ceiling m2 152.21 80.00 12,176.80 - - - - -
9.02 ditto but synthetic paint
a/ to cement wash plastered wall surface m2 74.52 80.00 5,961.60 - - - - -
sub total 103,160.80 - -
10. SANITARY INSTALLATION

SANITARY EQUIPMENT (FIXTURE)
10.01 Sapply and fix hand wash basis
size; 500x400mm no 2.00 5,000.00 10,000.00 - - - - -
10.1.1 Sapply and fix wash down water closet no 2.00 4,000.00 8,000.00 - - - - -
10.1.2 Sapply and fix toilet paper holder no 2.00 2,500.00 5,000.00 - - - - -
10.1.3 Sapply and fix crystal glass mirror for toilet and wash basins no 4.00 2,000.00 8,000.00 - - - - -
10.1.4 Sapply and fix single tubular chrome plate swing pattern towel rail no 2.00 4,000.00 8,000.00 - - - - -
10.1.5 Sapply and fix soap holder no 2.00 4,000.00 8,000.00 - - - - -
10.1.6 Sapply and fix floor drain
size; dia. 80 mm no 6.00 4,000.00 24,000.00 - - - - -
10.1.7 Sapply, fix, test and commisioning no - - - - - - - -
10.1.8 Sapply and fix fire extigusher 4 kg weight CO2 no 2.00 12,000.00 24,000.00 - - - - -
10.1.9 Sapply and fix floor clean out with all necessary
dia. 100 mm no 1.00 3,000.00 3,000.00 - - - - -
dia. 80 mm no 1.00 3,000.00 3,000.00 - - - - -
WATER SUPPLY PIPE LINE AND VALVE

10.20 Cold and hot water pipe PPR
10.2.1 Sapply and Install PPR, PN-10 to internal cold water distribution
dia. 20 mm ml 22.00 350.00 7,700.00 - - - - -
dia. 25 mm ml 27.00 390.00 10,530.00 - - - - -
dia. 32 mm ml 5.00 450.00 2,250.00 - - - - -
Sapply and fix chrome servise angle valve
dia. 15 mm no 6.00 1,000.00 6,000.00 - - - - -
10.2.2 ditto item 10.2.1 PPR stop cock valve on internal branch and main water pipe
dia. 20 mm no 2.00 1,000.00 2,000.00 - - - - -
dia. 25 mm no 1.00 1,000.00 1,000.00 - - - - -
10.2.3 ditto item 10.2.2 PPR ball valve on internal branch and main water pipe
dia. 32 mm no 1.00 1,000.00 1,000.00 - - - - -
10.2.4 supply and fix air release valve on water supply line with all necessary access
dia. 20 mm no - - - - - - - -
10.2.5 waste, vent, and rain water pipes and accessories no 2.00 15,000.00 30,000.00 - - - - -
10.3.1 supply and lay internal Upvc, pn-4 Waste pipe

dia. 50 mm ml 31.00 400.00 12,400.00 - - - - -
dia. 75 mm ml 47.00 300.00 14,100.00 - - - - -
dia. 110 mm ml 53.00 500.00 26,500.00 - - - - -
10.3.2 vent caps made of PVC complete with all accessories
dia. 110 mm no 1.00 1,000.00 1,000.00 - - - - -
10.3.3 supply and lay storm water PVC down pipe
dia. 65 mm ml 77.00 250.00 19,250.00 - - - - -
SITE WORK
10.40 Cold water pipe shall be HPDE Pipe
10.4.1 supply and install HPDE pipe PN-10 to site cold water distribution system
dia. 32 mm ml 60.00 360.00 21,600.00 - - - - -
dia. 40 mm ml 80.00 400.00 32,000.00 - - - - -
supply and install uPVC pipe PN-4 for waste water drainage from manhole to
10.4.2
septic tank
dia. 150 mm ml 50.00 200.00 10,000.00 - - - - -
dia. 200 mm ml 5.00 800.00 4,000.00 - - - - -
10.4.3 supply and lay external uPVC storm water pipe
dia. 100 mm ml 10.00 370.00 3,700.00 - - - - -
dia. 150 mm ml 20.00 370.00 7,400.00 - - - - -
dia. 200 mm ml 4.00 300.00 1,200.00 - - - - -
10.4.4 supply and fix approved PVCexternal floor storm water drain
dia. 100 mm no 4.00 3,000.00 12,000.00 - - - - -
10.4.5 supply and fix approved garden taps complete with gate valve & all access no 2.00 4,000.00 8,000.00 - - - - -
10.4.6 construction of manhole on sanitary sewer in single brick on 150mm thick
a/ size 600x600mm ave. depth 850mm no 6.00 3,000.00 18,000.00 - - - - -
10.4.7 ditto on storm water line
a/ size 600x600mm ave. depth 850mm no 4.00 400.00 1,600.00 - - - - -
10.4.8 construction open ditch out of half precaste
ditch size 1/2 dia. 400mm ml 10.00 100.00 1,000.00 - - - - -
10.4.9 ditto but with out cover ml 122.00 200.00 24,400.00 - - - - -
10.60 Water Proofing Work
supply and coats Xyper or equivalent water proofing all wet area shower, kitchen,
10.6.1
toilet and bath m2 64.00 80.00 5,120.00 - - - - -
sub total 384,750.00 - -
11. ELECTRICAL INSTALLATION

Supply and Install
11.3 Power and Tele Intake (Provisional Quality)
manhole
manhole in brick 600x600x700mm no 2.00 7,500.00 15,000.00 - - - - -
11.3.1 PVC Pipe
dia. 110 mm ml 10.00 500.00 5,000.00 - - - - -
dia. 50 mm ml 10.00 500.00 5,000.00 - - - - -
13.3.3 Tele Terminal Box
tele Terminal Box (by twlwphone utility) no 1.00 2,000.00 2,000.00 - - - - -
11.4 Low Voltage Earth
11.4.1 16x1500mm earth rod no 1.00 2,500.00 2,500.00 - - - - -
1x16 sq mm bare copper earth conductor from MDB-AG earth terminal to earth
11.4.2
rod in PVC pipe 110 mmdia. Measured ealse where ml 10.00 400.00 4,000.00 - - - - -
Serface mounting distribution board MDB-AG in sheet steel enclosed with
lockable door with phase neutral & earth bus-bar of 100A/3P consists of;
11.7.1 1Pc main MCCB of 80A/3P
1Pc MCB of 50A/3P
14Pcs MCB of 16A/1P
9Pcs MCB of 10A/1P
25% reserve pitches no 1.00 30,000.00 30,000.00 - - - - -
flush mounted distribution board SDB-1F in sheet steel enclosed with lockable
11.7.2
door with phase, neutral earth-bus-bar of 63A/3P consistes of;
1Pc main MCCB of 50A/3P
14Pcs MCB of 16A/1P
9Pcs MCB of 10A/1P
25% reserve pitches no 1.00 8,000.00 8,000.00 - - - - -
11.8 Feeder Power Cable
11.8.4 multi core power cable
Cables
(4x10+1x10)mm2 ml 6.00 300.00 1,800.00 - - - - -
11.8.8 PVC Pipe
PVC Conduit of 50 mm dia. ml 5.00 400.00 2,000.00 - - - - -
11.9 Light Point
flush mounted light point fed through PVC insulate conductor of 2x2.5mm2 inside
11.9.1
PVC conduit of 16mm dia including junction box with cover no 177.00 800.00 141,600.00 27.00 21,600.00 - - 27.00
11.10 Extra over Light Point for Flush mounted Switch
Extra over Light point
type Legrand Suno or equivalent
11.10.1 Flush mounted single wsitch, 7740 01+774041 no 30.00 90.00 2,700.00 3.00 270.00 - - 3.00
11.10.2 Flush mounted two gange single wsitch, 7740 05+774042 no 55.00 80.00 4,400.00 5.00 400.00 - - 5.00
11.10.3 Flush mounted two way wsitch, 7740 06+774041 no 2.00 100.00 200.00 2.00 200.00 - - 2.00
11.10.4 Flush mounted two gange two way wsitch, 7740 08+774042 no 2.00 400.00 800.00 - - - - -
11.11 Flush Mounted Socket Outlet Point
10-16A/1P socket outlet points fed through PVC insulated conductor of 3x2.5mm2
11.11.1 inside PVC conduit of 16mm dia. Including junction box with cover and insulated
screw cap connector no 59.00 120.00 7,080.00 11.00 1,320.00 - - 11.00
25A/1P socket outlet points fed through PVC insulated conductor of 3x6mm2
screw cap connector no 5.00 500.00 2,500.00 1.00 500.00 - - 1.00
11.12 Flush Mounted Socket Outlets with Earth contact
Socket Outlet Points
10-16A/1P socket outlet points fed through PVC insulated conductor of 3x2.5mm2
screw cap connector no 59.00 300.00 17,700.00 - - - - -
Socket Outlets
type Legrand Suno or equivalent
11.12.2 Flush mounted socket outlet of 10A/1P, 774020+774041 no 70.00 300.00 21,000.00 - - - - -
11.12.3 Flush mounted twin-socket outlet of 10A/1P, 774025+774042 no 60.00 700.00 42,000.00 - - - - -
11.13 Data/ Telecom Point
RJ 45 twin outlets type LEGRAND 774076+774041 category 5E with 8 contact
11.13
complete with clip on support no 58.00 350.00 20,300.00 - - - - -
11.13.1 data/ telephone point fed through 2x(category 5E UTP Cable)inside PVC no 58.00 400.00 23,200.00 - - - - -
11.14 Light Protection System
11.14.1 air termination copper rod of 1.5m above with roof mounting no 2.00 800.00 1,600.00 - - - - -
1x25mm sq bar opper down conductor inside PVC conduit of 25mm dia. From
11.14.2
roof bond to janction box ml 60.00 1,600.00 96,000.00 - - - - -
11.14.3 testing junction box at 1.5m above ground level no 6.00 600.00 3,600.00 - - - - -
1x25mm sq bar opper down conductor inside PVC conduit of 25mm dia. From
11.14.3.1
roof bond to janction box ml 12.00 200.00 2,400.00 - - - - -
1500x16mm copper bond earthing rod inside 500x500x500mm pit (measured ealse
11.14.4
where) including all connecting accessories no 6.00 1,400.00 8,400.00 - - - - -
11.15 Light Fitting and Lamp
specified type or Equivalent
11.15 Fluorecent fitting type Philips
TMS 022/118I + 1xTLD 18W/840 lamp no 32.00 1,000.00 32,000.00 - - - - -
11.15.1 Fluorecent fitting type Philips
TMS 022/118I + 1xTLD 36W/840 lamp no 27.00 1,000.00 27,000.00 - - - - -
11.15.2 Fluorecent fitting type Philips
TMS 022/236D + 2xTLD 36W/840 lamp no 116.00 1,400.00 162,400.00 - - - - -
Fluorecent fitting type Philips no 2.00 200.00 400.00 - - - - -
TCW 215/136D + 1xTLD 36W/840 lamp no 116.00 1,400.00 162,400.00 - - - - -
no 2.00 1.00 2.00 - - - - -
sub total 854,982.00 24,290.00 -
sub-total
VAT
OVER ALL WITH VAT
Amount To
date
859.95
24,460.80
25,320.75
38,220.00
32,104.80
-
-
24,142.40
-
94,467.20
119,787.95
10,397.60
1,596.00
11,993.60
86,553.60
3,570.00
8,364.00
7,840.00
106,327.60
52,852.80
53,760.00
5,166.00
49,612.80
110,700.00
-
-
-
272,091.60
18,000.00
-
32,000.00
18,000.00
22,500.00
-
3,500.00
-
94,000.00
80,000.00
165,000.00
245,000.00
48,654.00
31,923.00
16,200.00
23,940.00
5,481.00
5,481.00
-
131,679.00
-
-
60,825.60
-
-
-
-
60,825.60
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
21,600.00
270.00
400.00
200.00
-
1,320.00
500.00
-
-
-
-
-
-
-
-
-
-
24,290.00
TAKE OF SHEET
Client: Haramaya University ADIMIN & LAB IPC upto 05 (ALL)
Location: Gurusum
L L
H H
A.SUB Structure 2.03/Formwork
1.EXCAVETION and EARTH WORK entrance step
1.07/ Fill under hardcore with selected

material from quarry waste 200mm 1 -
1 4.90 - - m2
3.90
0.25 4.78 m3 1 -
4.78 m3 total back fill - - m2
1.7/ 25 cm thick Hardcore
2dorm, 1 office & 1 reserve room 1 -
4 4.90 - - m2
3.90 76.44 m2
76.44 m2 total hardcore 1 -
2. CONCRETE WORK - - m2
2.01/ C-5 lean concrete - m2 total form work
ditto item 1.7
76.44 m2 total C-5 lean 2.04/ mildsteel reinforcement
2.02/ C-25 concrete d/ dia. 8 mm deformed bar
d) Ground floor slab 301.78 kg
ditto item 1.7
76.44 m2 total C-25 concrete GFS 2.05/ 10x100mm styrofom
- ml total
e/ in entrance steps
1 0.00
0.00
0.00 - m3
1 0.00
0.00
0.00 - m3
1 0.00
0.00
0.00 - m3
- m3 total C-25 entrance step

TAKE OF SHEET
Location: Gurusum
L L
H H
B. SUPPER STRUCTURE 4. CARPENTARY AND JOINERY
2. BLOCK WORK 4.01/ 100mm eucalyptus wooden truss
2.01/ HCB 200mm upper diagonal
2 1.20 right & left top tie beam 12 9.90 118.80 ml
0.5 8.00 9.60 m2 Bottom horizontal
12 9.60 115.20 ml
2 14.20 front & rare side one coarse vertical
0.20 5.68 m2 12 6.26 75.12 ml
diagonal
1 2.80 toilet ground floor 12 8.96 107.52 ml
2.10 5.88 m2 all cantilever
1 23.80 23.80 ml
1 2.00 440.44 ml total
2.10 4.20 m2
25.36 m2 total HCB 200mm 4.02/ purlin
2.02/ ditto but 100mm HCB 12 14.00 168.00 ml
2 1.00 ground toilet
2.10 4.20 m2 4.02/ facia board 250x25 mm
4.20 m2 total HCB 100mm 1 24.60 24.60 ml total
3. ROOFING 4.03/ 8mm chipwood ceiling

3.01/G-28 CIS roofing 1 13.60
2 4.95 7.60 103.36 m2
14.40 142.56 m2 82.69 m2 total chipwood 80%
4.04/ ribed sheet eve
2 2.00
3.00 12.00 m2 1 24.60 24.60 ml
154.56 m2 total roof
3.02/ g-28 CIS rgulvanized flat metal
sheet gutter dev l=820mm 4.05/ wooden door
1 35.00 35.00 ml total a/ type D1size850x2740mm
3.03/ ditto but flashing dev l=550mm - no
1 24.60 24.60 ml total b/ type D2 size 750x2100mm
3.04/ ditto but flashing dev l=670mm - no
4 4.90 19.60 ml total

TAKE OF SHEET
Location: Gurusum
L L
H H
5. METAL WORK at the first floor
5.01/ window and door 1 4.80 Partition
door 2.70 12.96 m2
a/ type WD1 size 4000x2710mm
2.00 pcs 1 2.80 Partition
windows 2.70 7.56 m2
a/ type W1 size 3800x1620mm
4.00 pcs 4 1.80 left and right side
b/ type W3
size( 80x191)+(478x86)+(80x191)cm 2.70 19.44 m2
4.00 pcs
c/ type W4 size( 80x191)+(377x86)+(80 2 2.80 front
5.00 pcs 2.70 15.12 m2
top windows
a/ type TW2 size 4000x800mm 2 2.80 rare
1.00 pcs 2.70 15.12 m2
5.04/ RHS/CHS dia 50 guard rail
0 9.40 - ml 1 2.00 rare toilet
2.70 5.40 m2
6. STEEL STRUCTURE 75.60 m2 total first floor
6.06/ fabricated and erected CHS Post

anchored 500x 500 x500concrete block
216.24 m2 total Ground& FF int HCB
2.00 pcs
6.07/ fabricated anderected steel
staircase b/ to external HCB wall
1.00 ls Ground Floor
6. PLASTERING AND POINTING 2 4.80 Front
6.01/Apply three coats of plastering 2.70 25.92 m2
a/ to internal HCB wall Rare
6 7.60 Ground floor 1 13.60
1.10 50.16 m2 2.70 36.72 m2
1 13.60 2 7.60 Left & Right Side

2.70 36.72 m2 1.10 16.72 m2
First Floor
6 4.80 1 20.40 Perimeter= l=2.8*4+2*1+1.8*4=20.4
2.70 77.76 m2 2.70 55.08 m2
deduction above top beam
-8 1.00 D1 2 8.20
2.70 (21.60) m2 0.5 1.20 9.84 m2
deduction
-1 0.60 w -1 0.60
4.00 (2.40) m2 4.00 (2.40) m2
140.64 m2 ground total 141.88 m2 total exter HCB plas

TAKE OF SHEET
Location: Gurusum
L L
H H
plastering 7. FINISHING
c/ to exposed beam & column 7.01/ 200x200x20 Terrazzotile
1 45.20 Grade beam 1 14.00 ground
0.40 18.08 m2 7.60 106.40 m2
2 45.20 intermidete & top beam 1 14.00 first floor

0.30 27.12 m2 7.60 106.40 m2
ground first verendah
1 10.40 verendah 2 3.10
0.50 5.20 m2 4.00 24.80 m2
190.08 m2 total terrazzo 80%
20 0.20 column 7.02/ 300x30mm terrazzo window sill
5.40 21.60 m2 0 3.80
72.00 m2 total beam & col plaster 0.30 0.00 m2
d/ to RCC ceiling
1 14.00 0 4.00
7.60 106.40 m2 0.30 0.00 m2
106.40 m2 total rcc plaster 0.00 m2 total window sill
ditto but two coats of plastering
for toilet 7.03/ 300x200x6mm white glazed
ceramic wall tile
2 5.80 ditto item 6.03
2.10 24.36 m2 0.00 m2 total white glazed ceramic
24.36 m2 total two coat plaster
6.02/ apply two coats plastering and
horizontally grooved 7.04/stonepavement around the building
2 5.80 0 269.00
2.10 24.36 m2 1.00 0.00 m2
24.36 m2 total two coat plaster 0.00 m2 total pavement
6.03/ cement wash plaster in cement
slury to internal WC HCB 7.05/ half ditch dia. 400mm
0 5.80 0 269.00 0.00 ml
2.10 - m2
- m2 total cement wash plaster 7.06/ditto item 7.05 but with metal grill cover
0 14.20 0.00 ml

TAKE OF SHEET
Location: Gurusum
L L
H H
8.GLAZING 9. PAINTING
8.01/ 4mm thick clear glass glazing 9.01/ Apply three coats of plastic paint
Metal Door a/ to external wall surface
0 3.77 W1 ditto item
1.60 - m2 m2
b/ to internal wall surface
0.80 - m2 m2
c/ to exposed beam & column
1.90 - m2 m2
d/ to chipwood ceiling
0 4.78 ditto item
0.80 - m2 m2
e/ to RCC ceiling
0 0.80 w4 ditto item
1.90 - m2 m2
9.02/ ditto but synthetic paint
0 3.77 a/ to cement wash plastered wall surface
0.80 - m2 ditto item
m2
0 4.00 DW1
2.71 - m2
Wooden Door
0 4.00 D1
2.74 - m2
0 2.10 D2
0.75 - m2
- m2 total Glazing

TAKE OF SHEET
Location: Gurusum
L L
H H
10. SANITARY INSTALLATION WATER SUPPLY PIPE LINE AND VALVE
SANITARY EQUIPMENT (FIXTURE) 10.2/Cold and hot water pipe PPR
10.01/ Sapply and fix hand wash basis 10.2.1/Sapply and Install PPR, PN-10 to internal cold water distribution
size; 500x400mm dia. 20 mm
no ml
10.1.1/ Sapply and fix wash down water closet dia. 25 mm
no ml
10.1.2/ Sapply and fix toilet paper holder dia. 32 mm
no ml
10.1.3/ Sapply and fix crystal glass
mirror for toilet and wash basins Sapply and fix chrome servise angle valve
no dia. 15 mm
10.1.4/ Sapply and fix single tubular

chrome plate swing pattern towel rail
no
no 10.2.2/ditto item 10.2.1 PPR stop cock valve on internal branch and main water pipe
10.1.5/ Sapply and fix soap holder dia. 20 mm
no no
10.1.6/ Sapply and fix floor drain dia. 25 mm
size; dia. 80 mm no
no 10.2.3/ ditto item 10.2.2 PPR ball valve on internal branch and main water pipe
10.1.7/ Sapply, fix, test and
commisioning dia. 32 mm
no no
10.1.8/ Sapply and fix fire extigusher 4
kg weight CO2 10.2.4/ supply and fix air release valve on water supply line with all necessary access
no dia. 20 mm
10.1.9/ Sapply and fix floor clean out
with all necessary no
dia. 100 mm 10.2.5/ waste, vent, and rain water pipes and accessories
no no
dia. 80 mm
no

TAKE OF SHEET
Location: Gurusum
L L
H H
10.3.1/ supply and lay internal Upvc, pn-4 Waste pipe 10.4.4/supply and fix approved PVCexternal floor storm water drain
dia. 50 mm dia. 100 mm
ml no
dia. 75 mm 10.4.5/supply and fix approved garden taps complete with gate valve & all access
ml no
dia. 110 mm 10.4.6/construction of manhole on sanitary sewer in single brick on 150mm thick
ml a/ size 600x600mm ave. depth 850mm
10.3.2/ vent caps made of PVC
complete with all accessories no
dia. 110 mm 10.4.7/ditto on storm water line
no a/ size 600x600mm ave. depth 850mm
10.3.3/supply and lay storm water PVC down pipe no
dia. 65 mm 10.4.8/construction open ditch out of half precaste
ml ditch size 1/2 dia. 400mm
ml
SITE WORK 10.4.9/ditto but with out cover
10.4/ Cold water pipe shall be HPDE Pipe ml
10.4.1/supply and install HPDE pipe
PN-10 to site cold water distribution
system 10.6/Water Proofing Work
dia. 32 mm 10.6.1/supply and coats Xyper or equivalent water proofing all wet area shower, kitchen, toilet and bath
ml m2
dia. 40 mm
ml
10.4.2/supply and install uPVC pipe PN-4 for waste water drainage from manhole to septic tank
dia. 150 mm
ml
dia. 200 mm
ml
10.4.3/supply and lay external uPVC storm water pipe
dia. 100 mm
ml
dia. 150 mm
ml
dia. 200 mm
ml

TAKE OF SHEET
Location: Gurusum
L L
H H
11. ELECTRICAL INSTALLATION 11.8.8/PVC Pipe
Supply and Install PVC Conduit of 50 mm dia.
11.3 Power and Tele Intake (Provisional Quality) ml
manhole in brick 600x600x700mm
no 11.9 Light Point
11.3.1/PVC Pipe 11.9.1/flush mounted light point fed

through PVC insulate conductor of
2x2.5mm2 inside PVC conduit of 16mm
dia including junction box with cover
dia. 110 mm 27.00 no
ml
dia. 50 mm 11.10 Extra over Light Point for Flush mounted Switch
ml Extra over Light point
13.3.3/Tele Terminal Box 11.10.1/Flush mounted single wsitch, 7740 01+774041
tele Terminal Box (by twlwphone utility) 3.00 no
no 11.10.2/Flush mounted two gange single wsitch, 7740 05+774042
11.4 Low Voltage Earth 5.00 no
14.4.1/16x1500mm earth rod 11.10.3/Flush mounted two way wsitch, 7740 06+774041
no 2.00 no
14.4.2/ 1x16 sq mm bare copper earth

conductor from MDB-AG earth
terminal to earth rod in PVC pipe 110
mmdia. Measured ealse where 11.10.4/Flush mounted two gange two
way wsitch, 7740 08+774042
ml no
1Pc main MCCB of 80A/3P 11.11 Flush Mounted Socket Outlet Point
1Pc MCB of 50A/3P 11.11.1/ 10-16A/1P socket outlet points

fed through PVC insulated conductor of
dia. Including junction box with cover
and insulated screw cap connector
14Pcs MCB of 16A/1P 11.00 no
9Pcs MCB of 10A/1P 11.11.2/ 25A/1P socket outlet points fed

through PVC insulated conductor of
3x6mm2 inside PVC conduit of 25mm
25% reserve pitches 1.00 no
no
11.12 Flush Mounted Socket Outlets with Earth contact
1Pc main MCCB of 50A/3P Socket Outlet Points
14Pcs MCB of 16A/1P 11.12.1/10-16A/1P socket outlet points

fed through PVC insulated conductor of
9Pcs MCB of 10A/1P no
25% reserve pitches
no Socket Outlets
11.12.2/ Flush mounted socket outlet of 10A/1P, 774020+774041
11.8 Feeder Power Cable no
11.8.1/multi core power cable 11.12.3/Flush mounted twin-socket outlet of 10A/1P, 774025+774042
Cables no
(4x10+1x10)mm2
ml
TAKE OF SHEET
Location: Gurusum
L L
H H
11.13 Data/ Telecom Point 11.15 Light Fitting and Lamp
11.13/ RJ 45 twin outlets type

LEGRAND 774076+774041 category 5E
with 8 contact complete with clip on
support
11.15/ Fluorecent fitting type Philips
no TMS 022/118I + 1xTLD 18W/840 lamp
no
11.13.1/ data/ telephone point fed
through 2x(category 5E UTP
Cable)inside PVC 11.15.1/ Fluorecent fitting type Philips
no TMS 022/118I + 1xTLD 36W/840 lamp
no
11.14 Light Protection System 11.15.2/ Fluorecent fitting type Philips
11.14.1/ air termination copper rod of

1.5m above with roof mounting
TMS 022/236D + 2xTLD 36W/840 lamp
no no
11.14.2/ 1x25mm sq bar opper down

conductor inside PVC conduit of 25mm
dia. From roof bond to janction box
Fluorecent fitting type Philips
ml no
TCW 215/136D + 1xTLD 36W/840 lamp
11.14.3/ testing junction box at 1.5m
above ground level no
no
11.14.3.1/1x25mm sq bar opper

down conductor inside PVC conduit of
25mm dia. From roof bond to janction
box
no
ml
11.14.4/ 1500x16mm copper bond

earthing rod inside 500x500x500mm
pit (measured ealse where) including
all connecting accessories
no

TAKE OF SHEET
Location: Gurusum
L L
H H

TAKE OF SHEET
Location: Gurusum
L L
H H

TAKE OF SHEET
Location: Gurusum
L L
H H

ADMIN & LAB REBAR
Project: Finishing Work for Gursum Researc
Slab 8 4.800 4 20 80 384.000
8 3.800 4 25 100 380.000
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) ------------------------- 0.00 764.00 0.00 0.00 0.00 0.00 0.00 0.00
Unit weight (Kg/m) --------------------- 0.222 0.395 0.617 0.888 1.21 1.58 2.47 3.55
Total Weight (Kg) ---------------------- 0.00 301.78 0.00 0.00 0.00 0.00 0.00 0.00
Client;-Haromaya University FENCE WORK IPC 05
Consultant:- NEJIM Consulting Architect & Engineers PLC
prevous prevous this month this month
Item No. Description Unit contract rate contrat amount
quantity amount qty amount
quantity to date
A. SUB STRUCTURE
1.10 site clearing m2 288.00 10.00 2,880.00 227.50 2,275.00 - - 227.50
1.20 cuutingremove 7desposal treeafter choping8-100cm no 4.00 2,000.00 8,000.00 10.00 20,000.00 - - 10.00
1.30 trench excavetion m3 480.00 150.00 72,000.00 159.25 23,887.50 - - 159.25
1.40 back fillaround stone masonary m3 240.00 130.00 31,200.00 79.63 10,351.25 - - 79.63
1.50 cartaway m3 297.60 120.00 35,712.00 - - 204.65 24,558.00 204.65
sub total 149,792.00 56,513.75 24,558.00
2. CONCRETE WORK
2.01
50mm lean concrete quality C-5 with minimum cement content of
150kg/m3, of concrete
a/ under masonary foundation m2 192.00 190.00 36,480.00 136.50 25,935.00 - - 136.50
a) Grade beam m3 48.00 2500.00 120,000.00 0.00 27.00 27.00
- 67,500.00
concrete coping 5cm thick C-20 ml 320.00 150.00 48,000.00 - - - -
10cm thick decorate concrete coping C-25 m2 72.00 320.00 23,040.00 - - - -
2.03 Provide, cut & fix in formwork to intrance step - -
a) Grade beam m2 192.00 190.00 36,480.00 108.00 108.00
- 20,520.00
2.04 Mild Steel reinfocement cutting, placing in postion & tying wires. - - -
a) Dia 8mm deformed bar kg 859.52 65.00 55,868.80 - 660.00 42,900.00 660.00
b) Dia 12mm deformed bar kg 1264.52 65.00 82,193.80 - 1,011.20 65,728.00 1,011.20
sub total 402,062.60 25,935.00 196,648.00
3. WALL WORK
3.10 50cm thick stone masonary BNGL m3 240.00 1,700.00 408,000.00 64.23 109,182.50 101.48 172,516.00 165.71
3.20 ditto but fine dressed ANGL m3 89.60 1,700.00 152,320.00 - 76.50 130,050.00 76.50
3.20 ditto but highly fine dressed ANGL m3 76.80 2,600.00 199,680.00 - - - -
3.30 ditto but highly fine dressed ANGL size 50 by 50 cm m3 26.25 2,200.00 57,750.00 - - - -
3.40
ditto but highly dressed stone masonary column of size
310x70x70 to the main gate m3 6.00 2,200.00 13,200.00 - - - -
3.50 20 cm thick type B HCB both side left for plastering m2 662.00 120.00 79,440.00 - - - -
3.60 apply poimting for HCB m2 662.00 120.00 79,440.00 - - - -
3.70 Apply recessed pointing to exposed stone masonry wall m2 224.00 90.00 20,160.00 - - - -
sub total 1,009,990.00 109,182.50 302,566.00
4. STEEL STRUCTURE
4.01 40x40x3 (c/c150cm)thick RHS
a/ 30x30x2.5 mm kg 4,254.97 70.00 297,847.90 - - - -
b/ 40x40x3 mm kg 3,861.79 70.00 270,325.30 - - - -
c/ 50x50x3 mm kg - - - - - - -
4.20 supply and fix 40x40x2.5 mm frame and 40x40x2.5 grill RHS door - -
a/ size 4000x2500 mm no 1.00 50,000.00 50,000.00 - - - -
b/ size 1000x2500 mm no 1.00 1,500.00 1,500.00 - - - -
sub total 619,673.20 - -
total 2,181,517.80 191,631.25 523,772.00
VAT
OVER ALL WITH VAT
Amount To
date
2,275.00
20,000.00
23,887.50
10,351.25
24,558.00
81,071.75
25,935.00
67,500.00
-
-
20,520.00
42,900.00
65,728.00
222,583.00
281,698.50
130,050.00
-
-
-
-
-
-
411,748.50
-
-
-
-
-
-
715,403.25
Client: Haramaya University Fence Work IPC upto 05 (ALL)
Location: Gurusum
Consultant: MY Consulting Engineers & Archtects plc
L L
H H
A.SUB Structure 3.20/ Stone masonary

ANGL
1.EXCAVETION and EARTH WORK 180
1.50/ Cartaway with selected
waste 200mm 1 0.50
1 227.00 0.85 m3
0.20 76.50
45.40 m3 1 -
45.40 m3 Cart away site crear fill - - m2

1.7/ m3 25 carta way tench
159.25 exavation Trenc Excavation
2dorm, 1 office & 1 reserve
159.25 room 1 -
m2 total Cart way (site crear
204.65 + Trench exc.) 1 -
2. CONCRETE WORK
GREAD beam -
2.01/ C-25 GREAD beam
180 concrete
ditto item 2.7 )180m Total
0.5 Length )
0.3 27.00 m2 total C-25 Gread Beam
2.02/ C-25 concrete
d) Ground floor slab

2 180 ditto item 1.7
m2 total C-25 Form work
0.3 108.00 concrete GFS
e/ Steel Works
1 660.00
660.00 steel works 36
1 1011.20 - m3
1011.20 1011.20kg steel woks
m3 total C-25 Stone
1 227.00 Masonry BNGL
0.50
m3 ( Total QNTY BNGL
1.46 165.71 But64.23) paid
0.7 Excavated Doe to
Trench(0.51+0.97+0.72)/3=0.7
1 64.23 64.23 6 Total hight =1.46
m3
m3 total Current Stone
101.48 Masonry BNGL)
PC upto 05 (ALL)

Gursum Ipc 05 Final

Uploaded by

Copyright:

Available Formats

Gursum Ipc 05 Final

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Gursum Ipc 05 Final

Uploaded by

Copyright:

Available Formats

NAJMI ARCHITECTURAL ENGINEERING AND CONSULTANCY

CERTIFICATE OF PAYMENT No. 05

Project: Finishing Work for Gursum Reseach Contract Amount 15,025,647.36

As per the attached statement valueof work executed AMOUNT(BIRR)

We certify that the contractor is

GRAND SUMMARY (IPC 05)

1 Dormitory Block 5,053,505.20 1,706,861.71 -

2 Dining Hall 1,446,730.00 973,528.88 -

3 Administration and Library Building 3,196,229.10 1,065,997.00 -

4 Fence Works 2,181,517.80 191,631.25 523,772.00

Total 11,877,982.10 3,938,018.84 523,772.00

15% VAT 1,781,697.32 590,702.83 78,565.80

Total 13,659,679.42 4,528,721.66 602,337.80

10% CONTENGENCY 1,365,967.94

GRAND TOTAL 15,025,647.36 4,528,721.66 602,337.80

2 Concrete work Birr 224,616.90 212,570.68 283,654.12

3 Roofing work Birr 303,752.20 230,794.26 230,794.26

4 Carpentry and Joinery Birr 651,917.20 - -

5 Metal work Birr 600,136.00 33,000.00 43,000.00

6 Steel Structures Birr 57,008.00 169,056.80 169,056.96

7 Plastering and Pointing Birr 655,803.20 413,070.75 413,071.90

8 Finishing Birr 425,643.20 - -

9 Glazing Birr 44,095.50 - -

10 Painting Birr 183,393.00 - -

11 Sanitary Installation Birr 479,850.00 - -

12 Electrical Installation Birr 687,350.00 39,500.00 39,500.00

Total Dormitary Block (A+B) 5,053,505.20 1,706,861.71 1,787,946.73

Summery For Gursum Research center Dinning Hall

Previous This Payment Todate Executed

1 Excavation and Earth work Birr 68,220.40 47,000.80 - 47,000.80

2 Concrete work Birr 173,920.00 123,118.08 123,118.08

Total A Birr 242,140.40 170,118.88 170,118.88

1 Roofing Birr 142,263.00 97,280.00 115,986.50

2 Carpentry and Joinery Birr 92,788.00 55,977.00 77,892.00

3 Metal work Birr 256,000.00 213,125.00 213,125.00

4 Finishing and plastering work Birr 94,987.00 30,145.20 66,895.20

5 Painting Birr 40,585.60 - -

6 Flooring Birr 99,228.80 69,034.80 69,036.00

7 Glazing Birr 31,934.00 - -

8 Steel structure Birr 446,803.20 337,848.00 337,848.00

Total B Birr 1,204,589.60 803,410.00 880,782.70

Dinning Hall Building (A+B) 1,446,730.00 973,528.88 1,050,901.58

Previous Executed This Payment

a) Dia 8mm kg 700.00 80.00 56,000.00 1,179.21 94,336.43 - - 1,179.21 94,336.43

Roof cover in precoated or galvanized EGA -400 (t=0.4mm) fixed

7. PLASTERING AND POINTING

11.2.1 galvanized steel pipe to internal water distribution

1.06 fill under hard core with select

1 4.62 d) In 100mm thick ground flr slab.

Prepared by:- Approved by:-

2.03/Provide, cut & fix in formwork

2.04/ Mild steel reinforcement

2.05/ 10x100mm Styrofom

Prepared by:- Approved by:-

1 8.84 axis 2' b/n C-F 4 8.84 Axis 2, 3, 4, 5 b/n C-F

1 13.26 axis 5 b/n A-F 1 2.9 Partition at toilet

2 8.84 axis 5',6 b/n A-D 1 14.04 Axis C b/n 2-5

1 8.84 axis 7 b/n A-D 3 18.46 Axis D, E, F b/n 1-5

Prepared by:- Approved by:-

3.02/ Supply and Fix G-28 galvanized