Professional Documents
Culture Documents
Final IPC3 of RD 2B+G+7 Building
Final IPC3 of RD 2B+G+7 Building
Final IPC3 of RD 2B+G+7 Building
1
GUTEMA FIRISA CONSTRUCTION
Location: Burayu
Amount (Birr)
Previouse Payments 1.The Value of payment to be paid is birr 8,907,939.44
No PCN Net Payment VAT (15%)
1 ipc#1 2,617,599.72 392,639.96 Rebate 3% (267,238.18)
2 ipc#2 1,467,311.75 482,698.21 Total 8,640,701.26
3 Amount (Birr) 8,640,701.26
4 2. Previous Payment 4,084,911.47
5 3. Rebate
6 4. Retantion 5% 432,035.06
7 5. Penality
8 6. Advance payment 25% 2,160,175.31
9 7. Material Deduction
10 8. Total Deduction 6,677,121.84 -6,677,121.84
Total Previous
Payment 4,084,911.47 875,338.17 9. Net Payable for this payment due Contractor 1,963,579.41
Amount in words BIRR: Two Million Three Hundred Fifty-Four Thousand Three Hundred Fourty six 43/100
Approved byxxxxxxxxName____________________Sign_____________________
Prepared byName____________________Sign______________________
Document No.
GUTEMA FIRISA CONSTRUCTION
OF/EOD/008
Amount in Birr
11 Panting
12 Glazing
13 Sanitary installation
14 Electrical installation
STEEL STRUCTURE
GLAZED ALUMINUM
CURTAIN WALLS
PLUMBING
ELECTRICAL
Total
Grand Total
OF/EOD/008
Page No.
18
1 of 1
TODATE
954,444.87
7,311,285.54
145,483.65
419,725.38
8,830,939.44
12,000.00
65,000.00
77,000.00
8,907,939.44
Qty Amount
S.N. Description unit Contract Previous- Unit
Current -2 Previous Current Todate
Qty 2 price Contract Previous Current
B. SUB-STRUCTURE
DIVISION 31 - EARTH WORK
1. EXCAVATION AND EARTHWORK
NOTE: All excavation is according to note given on structural
drawing and Type of soil of excavation is with attached soil report
- - - -
a) In Combined and Mat Footing m3 412.00 413.12 413.12 413.12 100.00 41,200.00 41,312.00 -
b) In F-1 m3 30.12 30.12 30.12 700.00 21,084.00 -
b) In Strap Beam m3 90.08 90.08 90.08 90.08 100.00 9,008.00 9,008.00 -
c) In Foundation & Basement Column m3 97.59 97.59 97.59 97.59 100.00 9,759.00 9,759.00 -
d) In Shear Wall m3 29.20 27.78 27.78 27.78 100.00 2,920.00 2,778.00 -
4. CONCRETE ANCILLARIES - - - -
4.01 Supply and fix approved type of 10mm thick styrafoam for
Expansion joint to the required place as per the Engineers
inspection.. ml 432.15 432.15 432.15 432.15 - - - -
TOTAL DIVISION 03 CARRIED TO SUMMARY - - 2,976,325.41 3,032,173.08
B. SUPER-STRUCTURE - -
DIVISION 03 - CONCRETE WORK - -
1. CONCRETE FORMWORK - -
- - - -
a) 330x30mm thick bull nosed Treads m2 108.24 - - 140.00 15,153.60 - -
b) 150x20mm thick Risers m2 49.20 - - 140.00 6,888.00 - -
c) 3cm thick Landing m2 57.65 - - 140.00 8,070.30 - -
d) 2cm thick and 10cm high edge chamfered Skirting ml 132.00 - - 45.00 5,940.00 - -
2.11 Granite window sill, Size 280*30mm edge chamfered, weathered & ml 59.48 - - 100.00 5,948.00 - -
2.22 with
Dittowater drip 2.11
as item grooved & with a minimum slope of 2% away from
but threshold - - - -
the building. Price shall include bedding of mortar 1:3 & all the
a) Size 200*20mm ml 99.60 - - 100.00 9,960.00 - -
necessary preparation & finishing works. The quality & color shall
2.23 Supply and fix 300x600x8mm thick glazed ceramic wall cladding to m2 1,116.42 - - 140.00 156,298.80 - -
internal vertical surface of toilet rooms and kitchen with full height
4. PAINTING - - - -
by using 2.5mm spacer and approved type adhesive. The joint
should grouted with water tight material. Price shall include
For ContractorName____________________Sign_____________________ For clientxxxxxxxxxxxName____________________sign______________________
S.N. Dono
Ato Regassa Description unit Contract Previous-Specification and BOQ Unit 2B+G+7 Mixed Use Building
Current -2 Previous Current Todate
Qty 2 price Contract Previous Current
The specification of the manufacturer approved by the Engineer - - - -
4.01 shall
Applygovern for selection
three coats of paint
of approved materials
quality plasticand coatings.
emulsion ThePrice
paint. - - - -
products
shall specified
include hereunder
pre-cleaning and shall be obtained
preparation of only from
surfaces.
a) To Internal Wall
manufacturers Surfaces.
approved by the Engineer. All paint materials shall m2 3,903.05 - - 30.00 117,091.50 - -
b) To Concrete Ceiling m2 4,434.30 - - 30.00 133,029.00 - -
c) To Stair case, Shear Wall & internal RW m2 3,469.94 - - 30.00 104,098.05 - -
d) To Exposed Beam and Column m2 1,109.86 - - 30.00 33,295.95 - -
TOTAL DIVISION 09 CARRIED TO SUMMARY - - 2,679,283.60 - -
DIVISION 22 - PLUMBING - - - -
1 SANITARY EQUIPMENT (FIXTURES) - - - -
All fixtures which differs from this specified below is subject to the - - - -
1 owner's or consultant approval, based on samples, catalogues and
Water Closet - - - -
brochures presented by the contractor. Unit Price shall include all
Supply and
the necessary fixfixing
wall brackets
hang wash downand
or hooks action water closets
all assistance civil
made of white vitreous china with heavy duty plastic seat and
cover fixed with brass or stainless steel hinges including low
flush cistern.Complete with all necessary accessories.Price
shall also include hand held spray (shut up) flexible hose of
approved quality complete with head, flexible hose and all
other necessary accessories
- - - -
Type: Rak ceramic or equivalent No 53.00 - - 500.00 26,500.00 - -
2 Vanity Type Hand Wash Basin - - - -
supply and fix vanity counter made of high pressure solid
grade compact laminate 13 mm thick suitable for wet areas
with two or double oval shape under counter basin made of
white vitreous china,with: concealed infrared/ultra violet
battery operated auto-flush sensor, complete with mixing
battery plug,chrome finish lever type cold water tap, plug,
chrome plated chain holder, stainless steel Bottle - smell trap
with connection pipe and with all other necessary
accessories. The unit price includes water resistant granite
board cabinet topping, which it's colour shall be decided by
the Architect/Engineer/.
- - - -
Type: R.A.K ceramic or equivalent - - - -
Size :- length X width ( 600mm x 400mm) No 38.00 - - 500.00 19,000.00 - -
4 Shower Unit with Accessories - - - -
Supply and fix Ariston or Smavit or equivalent shower units made - - - -
of enamelled
Size heavy duty cast iron shower tray, complete with
: 800 x 800mm No 18.00 - - 850.00 15,300.00 - -
approved quality level controlled mixing valve,Floor drain, fixed &
5 Urinal
flexible shower head, P-smell trap and with all other necessary - - - -
Supply and fix RAK or equivalent wall mounted urinal made of - - - -
white
Type:vitreous china with
R.A.K ceramic all accessories. Price shall include press
or equivalent - - - -
type chrome plated tap and urinal particion of size 360mm at top,
Size : 71X45X33cm
185mm at bottom and 700mm length and civil works such as No 10.00 - - 500.00 5,000.00 - -
6 Kitchen Sink - - - -
Supply and fix stainless steel kitchen sink with single bowel as - - - -
where
Type: shown
DoubleonBowl
the drawing,
sink complete with cold & hot water long - - - -
lever action mixer, chrome plated chain, plug, chrome plated
Size: 1200 x 600 mm, Minimum thickness:- 1.2 mm No 4.00 - - 500.00 2,000.00 - -
faucet, P- smell trap and with all accessories.
7 Toilet Accessories - - - -
a) Supply and fix toilet paper holder made of Metal with
covered concealed fastening, recessed to wall complete with
all necessary accessories. - - - -
Type : …………………. - - - -
Model : orient accessories built in - - - -
Size : 170X185mm No 53.00 - - 150.00 7,950.00 - -
b) Supply and fix soap holder made of white vitreous china of - - - -
size185 x 95 mm.Complete with the necessary fixing and other
accessories for hand wash basins & showers.(For location or
place for fixing refer to architectural schedule drawing or consult
For ContractorName____________________Sign_____________________ For clientxxxxxxxxxxxName____________________sign______________________
S.N. Dono
Ato Regassa Description unit Contract Previous-Specification and BOQ Unit 2B+G+7 Mixed Use Building
Current -2 Previous Current Todate
Qty 2 price Contract Previous Current
Type : ……………………. - - - -
Model : orient accessories built in medium soap holder - - - -
Size : 185X95mm No 61.00 - - 200.00 12,200.00 - -
c) Supply and fix approved quality single tubular chrome plated - - - -
towel
Length:rail for
600showers & hand wash basins with chrome plated
mm length No 18.00 - - 150.00 2,700.00 - -
fastening screws,complete with accessories./For location or place
d) Supply and fix crystal glass mirrors for toilets hand wash - - - -
for fixing refer to Architectural schedule drawing or consult the
basins for changing
necessaary rooms and private rooms with copper back
accessories. - - - -
protection, including chrome plated brass mirror clips with
chromea) size 500screws
plated X 400 and
mm all the No 43.00 - - 150.00 6,450.00 - -
9 Electric Water Heater - - - -
Supply and fix Ariston or equivalent Electric Water Heater with a - - - -
capacity given below.Complete
a) Capacity: 50 Liter with all water proofing, mounting No 18.00 - - 700.00 12,600.00 - -
and fastening material, safety, one-way valve, approved quality coil
10 Brass Floor Drain - - - -
and gate valve and with all the accessories.Heat preservation hot
Supply and fix floor drains which is anti-clogging, anti-Odor, - - - -
Mothproof, Rust-proof,
Size:- Dia. Drainage,
100 x 100 x 75mmFilte brass electroplated box of No 33.00 - - 200.00 6,600.00 - -
approved quality, complete with P-smell trap with 6cm water seal,
12 Cleanout - - - -
treaded drain/clean bottom outlet, and all other necessary fittings,
Supply and fix approved quality screw type clean outs for under No 24.00 - - 500.00 12,000.00 - -
slab
Pipes installations
and Valves as where shown on the drawing. Price shall - - - -
include all the necessary connecting pieces.
16 Water Supply Pipes and Valves - - - -
Domestic water pipes shall be in PPR- PN 25 & be fixed to - - - -
walls, beams or etc… with metal/ compatible straps. Unit - - - -
price shall include all assistance civil works and necessary - - - -
fittings such T, bends, Y, reducers Unions and other - - - -
necessary valves shall be fixed properly as per the - - - -
manufacturer's instruction and according to where shown - - - -
on the drawing. Hot water supply shall be properly insulated - - - -
and external PPR pipe has to be coated All water pipes - - - -
shall be tested two times the working pressure or 100 meters - - - -
head, which ever is greater at the expense of the contractor. - - - -
Supply and install PPR PN-25 pipes to internal domestic - - - -
water distribution system pipes as where shown on the - - - -
drawing. And external pipes shall be coated Complete with all - - - -
the necessary fittings and accessories. The pipe shall be
coated - - - -
when applied on exposed surfaces - - - -
Dia. 25 mm ml 590.00 - - 75.00 44,250.00 - -
" 32 " ml 95.00 - - 75.00 7,125.00 - -
" 40 " ml 84.00 - - 75.00 6,300.00 - -
" 50 " ml 188.00 - - 75.00 14,100.00 - -
" 65 " ml 19.00 - - 75.00 1,425.00 - -
18 Supply and fix chrome service valves of approved - - - -
standard before hand wash basins, water closets and - - - -
other fixtures. Complete with unions, elastic water - - - -
proofing, hand wheels of normal quality and with all - - - -
other necessary accessories. - - - -
Dia. 25 mm No 128.00 - - 250.00 32,000.00 - -
19 Ditto to item number 1.2.3 approved quality bronze - - - -
gate valves on internal branch water pipes and pipe inlet - - - -
to building of the following size and as where shown on - - - -
the drawing - - - -
Dia 25 mm No 37.00 - - 200.00 7,400.00 - -
Dia. 32 mm No 33.00 - - 200.00 6,600.00 - -
CONSTRUCTION OF/EOD/009
Amount
Todate
14,695.00
232,605.29
88,800.18
124,038.72
184,345.00
218,899.08
75,661.60
15,400.00
954,444.87
-
137,712.90
116,980.50
230,263.80
195,819.00
124,581.60
443,917.50
278,748.60
33,458.10
62,154.30
79,567.80
-
46,766.98
347,432.16
184,822.57
35,460.80
181,432.28
395,920.70
-
-
20,808.50
-
6,475.00
3,686.00
6,140.00
7,990.00
3,413.00
1,344.00
3,336.00
-
41,312.00
21,084.00
9,008.00
9,759.00
2,778.00
-
-
3,032,173.08
450,140.57
777,674.46
1,268,718.36
182,213.62
73,117.12
-
-
51,170.51
573,775.16
378,697.50
23,115.50
183,079.92
163,277.51
-
-
44,084.47
61,996.29
3,127.35
-
15,199.13
22,344.24
7,380.74
4,279,112.46
-
-
-
145,483.65
-
145,483.65
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
181,401.22
-
200,679.50
25,018.44
12,626.22
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
419,725.38
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
67,500.00
-
-
-
-
-
14,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
69,750.00
-
-
-
-
-
17,400.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
4. CONCRETE ANCILLARIES
4.01 Supply and fix approved type of 10mm thick styrafoam for Expansion joint
to the required place as per the Engineers inspection..
ml 432.15 - -
-
TOTAL DIVISION 03 CARRIED TO SUMMARY - 12,000.00
DIVISION 05 - METAL WORK - -
1. STEEL STRUCTURE - -
1.1 Supply and fix steel roof truss fixed in position as shown in detail ST-
drawing. Erection work includes anchorage plates to beam/column,
welding and all associated works on. Price includes cleaning, wire
brushing and one coat of antirust and two coats of synthetic enamel paint.
- -
1.1.01 RHS Lattice purlin - -
a) 40x40x2.5mm kg 2,267.44 - -
b) 25x25x2.5mm kg 1,160.81 - -
c) 30x30x2.5mm Purlin Bracer kg 391.24 - -
1.1.02 RHS Truss - -
a) 80x80x3mm kg 1,513.91 - -
b) 50x50x3.5mm kg 6,711.69 - -
1.2 Connection plate anchored to concrete beam or column, price includes
Dia.20mm J-bolt Dev. length =700mm with nut, welding to RHS & two
coats of antirust. Number of J-bolt for each plate should be 4(four) as per
the drawing.
- -
a) Size:2(250x250x8mm ) No 16.00 - -
1.3 Angle iron connected to Truss upper member and lattice purlin by M12
bolt. Price includes two coats of anti-rust. - -
Size :40x25x25x4mm No 336.00 - -
2. ROOF CLADDING - -
2.01 Supply and fix roof cover in pre-coated galvanized Insulated with high
quality approved material EGA – 500, 0.4mm thick fixed to steel lattice
purlins. Roof cover measured in horizontal projection. Price shall include
ridge cap, UV resistance washers metal flashing and all necessary
accessories. (Purlins measured separately and roof measured in
horizontal projection).
m2 388.00 - -
2.02 Supply and fix Sky light roof cover in 5mm thick approved quality
transparent glass sheet on galvanized steel frames fixed with J -bolts and
washers according to the detail drawing. Price includes supply, erect and
fixing of space frame. Roof measured in horizontal projection). Complete
all works as per AR drawing and Engineer's approval. (Sky light
measured in horizontal projection).
m2 54.77 - -
2.03 Supply & fix G-28 galvanized flat metal sheet gutter in accordance with
the drawing of dev. Length 800mm ml 120.00 - -
3. BALUSTRADES AND STAIRCASE RAILS - -
3.1 Supply & fix high quality wall mounted powder coated Aluminum Handrail
to the side of all stair cases made from top rail 60mm outside diameter &
tube wall 3mm, 30mm, t= 2mm powder coated extruded aluminum
support at c/c1000mm connected to the wall with plate as per the
drawing. Color & type shall be custom to the design and should be
approved by the Architect. Price shall include all accessories to complete
the work. Complete all works as per the detail drawing. Height of Support
should be 250mm.
ml 68.78 - -
March 2022 36 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
3.2 Supply & fix high quality floor mounted powder coated Aluminum guardrail
to open downs made from top rail 60mm outside diameter & tube wall
3mm, 30mm, t= 2mm powder coated extruded aluminum support at
c/c1000mm connected to the floor as per the drawing. Color & type shall
be custom to the design and should be approved by the Architect. Price
shall include all accessories to complete the work. Complete all works as
per the detail drawing.
ml 205.49 - -
3.3 Supply and fix 2m high corner protection on exposed RC column edges,
made specifically for this purpose with aluminum, centrally bent for corner
and the side flanges are perforated as mesh to be imbedded in cement
mortar (1:3) plaster and to be further finished. The sample shall be
approved before installation. The price shall include all civil works.
No 60.00 - -
TOTAL DIVISION 05 CARRIED TO SUMMARY - -
March 2022 37 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
2. GLAZED ALUMINUM CURTAIN WALLS -
2.1 Supply and fix 3mm thick aluminum unitized curtain wall with double
glazing of (6+6)mm thick non reflective tinted glass (both in external and
internal sides) and 12mm wide air gap in between the unitized curtain wall
grid is Mullion and transom type with minimum aluminum tubular section
70x140x3mm to withstand wind pressure and shall be anchored to
reinforced concrete slab and wall by means of appropriate anchoring
devices with contraction allowance slots. Shall have edge covers, skirting
and cornice at connection to floor slabs. Top and bottom of unitized
curtain walls above the roof shall be covered with aluminum coping and
flashing including the concrete parapet. It shall be also Self-cleaning high
performance solar control and low-emissivity glass. It should be dual
coated glass (thermal insulation) self-cleaning on-line coating with photo-
catalytic and hydrophilic properties and superior off-line solar control and
low-emissivity coating, with high light transmittance, high light reflectance.
Price shall include glazing and all accessories as per the approval of the
Engineer.
m2 625.00 - -
2.2 Pre-fabricated Glazed Wall Partitions Supply
and install powder coated aluminum framed partition wall having a width
100mm and a thickness of 2mm. The partition wall should be
Sandblasted & tempered double glazing of (10+10mm). The contractor
shall submit the necessary shop drawing. Price includes glazed doors
with all accessories and all incidental works. The work shall be completed
according to the manufacturer instructions, the drawings and Engineer's
approval. Submit
the following before installation a) Product
Data: Submit product data, including manufacturer's specification
summary sheet for specified products.
b) Shop Drawings: Submit shop drawings showing layout, finish colors,
patterns and textures.
c) Samples: Submit selection and verification samples for finishes, colors,
and textures.
d) Quality Assurance Submittals: Submit the following
1. Test Reports: Certified test reports showing compliance with specified
performance characteristics and physical properties.
2. Manufacturer's Instructions: Manufacturer's installation and
maintenance instructions.
e) Maintenance Information: Maintenance information for installed
products in accordance with
1. Methods for maintaining installed products.
2. Precautions against cleaning materials and methods detrimental to
finishes and performance.
f) Warranty: Warranty documents specified herein
m2 690.36 - -
1.02 Apply 3mm thick final coat of gypsum plaster to internal wall surface as
per the drawing. Price shall include all the necessary incidental works to
complete the work: - -
a) To Internal Wall Surface.
m2 5,019.47 - -
b) To Concrete Ceiling Soffit
m2 4,434.30 - -
c) To Exposed Beam and Column
m2 3,469.94 - -
d) To Staircase, Shear Wall & internal RW
m2
1,467.23 - -
2.24 Supply and fix High Quality approved 10mm thick granite cladding to the
external lift shaft wall cladding keeping the shape of wall. Unit Price
includes all recommended, Fixing procedure, Joint accessories; adhesive,
grouting and other incidental works under the manufacturer's
recommendation & instruction. Color, pattern, size modification and
texture should be approved and Instructed by the Engineer. Size of
Natural stone as per the manufacturers standards.
m2 363.18 - -
3. CEILINGS - -
3.01 Supply and install gypsum boards for lobby and restaurant ceilings
including drop beams, projections, steps forms, architects elements,
brackets cladding and for other decorative works. The price shall includes
complete suspension clips, edges, recess/cuts/slots for services and
associated supports, anchors, jointing, making good for jointing,
accessories for connections with other adjacent types of ceilings,
provisions to other decorative finishes, to any shape and patterns to
complete the works as per details and specifications.
m2 253.00 - -
4.02 Apply three coats of oil paint to Toilet and kitchen ceiling and walls above
2.10 m. Unit price includes all necessary providers to complete the work.
Color and quality shall be approved by the Engineer. m2 220.00 - -
4.03 Supply and apply approved type of granite paint 7(seven) layers
(application of fiber mesh, two coats of gray putty, two coats of white
putty, anti alkali primer, granite background paint, granite paint and
varnish paint) to external plastered wall. Price shall include all incidental
works. Color and pattern shall be approved by the Engineer.
m2 1,815.96 - -
TOTAL DIVISION 09 CARRIED TO SUMMARY - -
March 2022 38 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
DIVISION 22 - PLUMBING -
5 Urinal -
Supply and fix RAK or equivalent wall mounted urinal made of white
vitreous china with all accessories. Price shall include press type chrome
plated tap and urinal particion of size 360mm at top, 185mm at bottom
and 700mm length and civil works such as chiseling of walls, floors,
beams and unscrew fitttings and transporting the old fixtures and hand
over to the client etc,
- -
Type: R.A.K ceramic or equivalent - -
Size : 71X45X33cm No 10.00 - -
8 Soap Dispenser - -
Supply and fix stainless steel Dolphin or equivalent
soap dispenser of the following characters.
• High quality ABS construction
• High quality disc pump
• Keyless dispenser
• Bulk fill
• 2ml per pump – 500 dispenses per 1000ml refill.
• Uses standard liquid hand soap, anti-bacterial soap & alcohol hand
sanitizer (max 70% alcohol content).
Price shall include chrome plated fastening screws, drilling, fixing and
other necessary accessories and works while fixing.
No 43.00 - -
11 Hand Drier - -
Supply and fix approved quality hand drier at their respective location
inside all toilet rooms, with optimum electrical supply and elevation. No 28.00 - -
13 Floor Gully Drain - -
Supply, fix, test and commission Floor Wash Gully made of uPVC,
complete with smell trap /minimum seal depth 75mm/ and all other
necessary fittings and accessories. - -
Size 200x200mmxmm No 3.00 - -
15 Fire Hose Cabinet - -
Supply and fix recessed fire hose with cabinet complete with dia.40mm
and 30 meters long canvas hose, three way (spray, jet & nozzle), angle
valve with built in pressure reducer and with all other other necessary
accessories. Cabinet shall be factory made 1.2mm thick steel sheet,
painted with electrostatic powder coating and easily openable wired glass
door with cabinet size 900 x 65 x 20 cm. Price shall include 6kg ABC dry
powder fire extinguisher inside the cabinet.
No 9.00 - -
17 Supply and install class B galvanized steel pipes to internal fire water
distribution system as where shown on the drawing. Complete with all the
necessary fittings and accessories. - -
Dia. 50 mm ml 30.00 - -
Dia. 65 mm ml 70.00 - -
21 Sub Surface Water Drainage System - -
Supply and lay purpose made Dia.160mm uPVC , PN-6 Factory made
perforated pipe to BS 1194:1969 for subsoil drainage system around the
building according to where shown on the basement floor plan and detail
drawing .
- -
Unit price shall include: - -
- filling and spreading of coarse gravel, fine gravel, sand and selected
backfill to an average depth of 2.7 meters and average width of 0.8 meter
as per the detail drawing.
- -
- 50mm Lean concret or red ash to level the pipe.
- -
Geosyntheytic fiber to rap up the course aggeregate as per the engineers
detail instructions - -
- Bitu board of Min.5mm or equivalent covering material to cover the
water proofing; or single layer Brick wall in accordance with the drawing. - -
- 60cm well compacted clay soil on the top - -
- All other necessary connecting pieces and civil work assistances. ml 162.00 - -
24 Pump For 10m3 Roof Water Tank - -
Supply , install and commission Factory assembled GrundFos or
Eqiuvalent Variable Electrical driven water pumps one duty and one
stand By complete with all accesseoiry such as pressure gauge, non-
return valve,accessories,bronze gate valves protection IP54(according to
ICE 60034), etc. The pump shall be made of stainless / tempered steel
feet. Price shall include provision of gate valves non-return valves and all
assistance works there to.
- -
Discharge (Q) =10m3/hr - -
Head (H) = 70m - -
Suction end diameter = 65mm - -
Delivery end diameter = 50mm - -
Efficiency ( ή ) ≥70% Set 1.00 - -
March 2022 39 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
25 Fire Fighting Pumps - -
Supply, install and commission factory assembled Grundfos or equivalent
corrosion resistant approved quality automatic fire water pump set on
common base plate consisting of the followings - -
- valves(one-way,saftey,stop valves) ,Pressure gages - -
- manifolds (suction and delivery) - -
- Strainers,Ball Valve for drain pipe - -
-Common base plate and necessary accessories for complete
installation and proper performance. - -
-Electric boxes (one for each pump) - -
-Starting Pressure switches for Electric & diesel pumps Starting
Pressure switches to stop Jokey pump - -
Price shall also include fuel tank for stand-by diesel pump adequate at
least for two hours, exhaust system for diesel stand-by pump and all civil
assistance works. The work shall be carried out in accordance with the
manufacturer's instruction on the shown place on drawing.Price shall also
include all the necessary accessories required for the proper operation of
the system although not specified or not shown on the drawing.
- -
a) Electric Fire Pump - -
Q = 5 l/s - -
H = 75m - -
b) Jockey Pump - -
Q = 1.0 l/s - -
H = 82m - -
c) Diesel Fire Pump - -
Q = 5 l/s - -
H = 75m - -
Complete with all the necessary accessories required for the proper
automatic operation of the system. Set 1.00 - -
26 Submersible Pumps - -
Supply & fix submersible pumps to evacuate the subsurface water of the
sump pit (One Duty and One standby) automatic control switch one way
valve & all accessories for automatic operation of the system - -
Capacity : Discharge =4 liters/second - -
Total head = 15 meters No 1.00 - -
29 Inspection Champer(Precast Concrete Manhole) For Sewerage - -
Construct Reinforced Concrete manhole including R-C-base slab & R-C
Cover. Price for the manholes is for a complete work including excavation
of pit , cartaway, backfilling, inside smooth slopy screed finishes,
connection with the pipes and all other necessary activities as per the
approval of the Engineer.
- -
Manholes of the following sizes excavated and placed in ordinary soil
excavation areas with 120 mm thick RC bottom slab, benching and all
asistance civil works. - -
i) Size:1200 *1200mm, Average Depth 1400mm No 4.00 - -
30 Septic Tank - -
Construct Septic Tank each have a volume of 15 m3 Septic tank - -
Sanitary installation - -
two diameter 200mm UPVC Elbow - -
two diameter 160mm UPVC Tee - -
Supply and fix 200 mm thick brick baffle wall. The baffle shall be covered
by plastic or synthetic water proofing material across compartments of the
septic tank. - -
- -
Capacity: 15 m3 No 1.00 1.00 1.00 65,000.00 65,000.00
32 Open Channel - -
Construct storm water drainage channel out of Grill cover U-Shape
concrete channel.Unit price shall include all required works & provision of
50 mm thick sand bedding, excavation of the trench and cartaway - -
Size: 400*400 mm
ml 55.00 - -
TOTAL DIVISION 22 CARRIED TO SUMMARY - 65,000.00
March 2022 40 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
DIVISION 26 ELECTRICAL -
ELECTRICAL INSTALATION - -
Supply and Install; - -
1 2ND BASMENT FLOOR - -
1 MAIN POWER INTAKE - -
1.1 LOW VOLTAGE (TN-S) SYSTEM EARTHING - -
1.1.1 Bare copper conductor size of 1 x 150mmsq.buried in depth of 600mm
as shown on the drawing bonded to main earth (bar). M 1.00 - -
1.1.2 Copper clad steel earthing rod of 3200 x 20 mm(complete with driving
stud,spike, and cable clamp driven in to depth of 3m minimum) in
manhole (manhole measured else where separately), and bonding of
main earth bar carried out to lightning protection system, all mettalic
structures, and the following systems:-
NO 1.00 - -
1.1.3 Main earth copper bar size of 100mm x 5mm, minimum 200mm length on
insulator inside electric room on basement floor LS 1.00 - -
3 CONDUITS AND PIPES - -
3.1 PVC pipe of 110mm diameter (for power cables intake from EEPCO) ML 20.00 - -
3.2 PVC pipe of 20mm diameter (for telephone lines intake) ML 20.00 - -
3.3 PVC pipe of 80mm diameter ML 110.00 - -
3.4 PVC pipe of 70mm diameter ML 30.00 - -
3.5 PVC pipe of 50mm diameter ML 50.00 - -
3.6 PVC pipe of 40mm diameter ML 80.00 - -
3.7 PVC pipe of 32mm diameter ML 15.00 - -
4.1 PVC sheated PVC isulated power distribution cables of nominal voltages
Uo/U-0.6 / 1KV as per IEC60 502-1 DIN VDE 0276-603 type NYCY
0.6/1KV, to feed main distribution boxes, branch distribution boxes etc.,
measurement TAKEN - TENTATIVE
- -
4.1.1 3 x 300+1x150mm sq. ML 20.00 - -
4.1.2 3 x 25+1x16mm sq. ML 110.00 - -
4.1.3 3 x 16+1x10mm sq. ML 30.00 - -
4.1.4 5 x 10mm sq. ML 50.00 - -
4.1.5 5 x 6mm sq. ML 70.00 - -
4.1.6 5 x 4mm sq. ML 10.00 - -
4.1.7 3 x 6mm sq. ML 15.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 5.00 - -
11.2 Intelligent Addressable Thermal detector; with Flash Scan and Detector
Base, Complete No 1.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 8.00 - -
11.6 FACP(fire alarm control panal) No 1.00 - -
11.7 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.3 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.4 32'' colour security monitor No 2.00 - -
Real time quad No 2.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
12.1 32 chanel Digital video recorder, MPG4 recording, 16TB HDD No 2.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 1.00 - -
11.2 Intelligent Addressable thermal detector; with Flash Scan and Detector
Base, Complete No 7.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
March 2022 41 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
12.5 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
GROUND FLOOR - -
25 CONDUITS AND PIPES - -
25.1 PVC pipe of 32mm diameter ML 575.00 - -
15 FEEDER CABLES AND CABLE LADDER - -
15.1 PVC sheated PVC isulated power distribution cables of nominal voltages
Uo/U-0.6 / 1KV as per IEC60 502-1 DIN VDE 0276-603 type NYCY
0.6/1KV, to feed main distribution boxes, branch distribution boxes etc.,
measurement TAKEN - TENTATIVE
- -
15.1.1 3 x 6mm sq. ML 10.00 - -
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 30.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
March 2022 42 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 12.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 12.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 6.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 8.00 - -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
12.3 Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.4 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
FIRST FLOOR - -
25 CONDUITS AND PIPES - -
25.1 PVC pipe of 32mm diameter ML 100.00 - -
22 TV - -
22.1 SMATV outlet point fed through PVC insulated RG6/U coaxial cable
(cable specified sparetly elsewhere) in conduit of f 19mm including
junction boxes with covers for flush mounting. NO 6.00 - -
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 60.00 - -
22.3 TV coaxial socket outlet type LEGRAND Vela 6827 81 or equivalent
having category 6 with 4 contacts complete with clip on support frame. NO 6.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1 Wired Data System- points inside PVC pipe size of 29mm diameter from
riser point to junction box, and PVC pipe size of 21mm diameter from
junction box to every individual data outlet point, as well as the following
works where applicable.
- -
Note:-The cotractor, through out the electrical conduits installation should
maintain their number and size indicated on the drawings, and before
any possible changes the engineers/consultants consent must be
acknowledged.
LS 1.00 - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 6.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 6.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 8.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - 550.00 -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
12.3 Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.4 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.5 Power transformer 24VAC-2A (adaptor) No 1.00 - -
SECOND FLOOR - -
25 CONDUITS AND PIPES - -
25.1 PVC pipe of 32mm diameter ML 100.00 - -
22 TV - -
March 2022 43 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
22.1 SMATV outlet point fed through PVC insulated RG6/U coaxial cable
(cable specified sparetly elsewhere) in conduit of f 19mm including
junction boxes with covers for flush mounting. NO 6.00 - -
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 60.00 - -
22.3 TV coaxial socket outlet type LEGRAND Vela 6827 81 or equivalent
having category 6 with 4 contacts complete with clip on support frame. NO 6.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
March 2022 44 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1 Wired Data System- points inside PVC pipe size of 29mm diameter from
riser point to junction box, and PVC pipe size of 21mm diameter from
junction box to every individual data outlet point, as well as the following
works where applicable.
- -
Note:-The cotractor, through out the electrical conduits installation should
maintain their number and size indicated on the drawings, and before
any possible changes the engineers/consultants consent must be
acknowledged.
LS 1.00 - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 6.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 6.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 8.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - 550.00 -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.5 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
THIRED FLOOR - -
35 CONDUITS AND PIPES - -
35.1 PVC pipe of 32mm diameter ML 80.00 - -
35.1 PVC pipe of 40mm diameter ML 15.00 - -
15.1.1 (a) 5 x 6mm sq. ML 15.00 - -
22 TV - -
22.1 SMATV outlet point fed through PVC insulated RG6/U coaxial cable
(cable specified sparetly elsewhere) in conduit of f 19mm including
junction boxes with covers for flush mounting. NO 5.00 - -
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 10.00 - -
22.3 TV coaxial socket outlet type LEGRAND Vela 6827 81 or equivalent
having category 6 with 4 contacts complete with clip on support frame. NO 5.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1 Wired Data System- points inside PVC pipe size of 29mm diameter from
riser point to junction box, and PVC pipe size of 21mm diameter from
junction box to every individual data outlet point, as well as the following
works where applicable.
- -
Note:-The cotractor, through out the electrical conduits installation should
maintain their number and size indicated on the drawings, and before
any possible changes the engineers/consultants consent must be
acknowledged.
LS 1.00 - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 3.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 3.00 - -
March 2022 45 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 7.00 - -
11.2 Intelligent Addressable Thermal detector; with Flash Scan and Detector
Base, Complete No 1.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - 550.00 -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.5 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
FOURTH FLOOR - -
35 CONDUITS AND PIPES - -
35.1 PVC pipe of 32mm diameter ML 80.00 - -
22 TV - -
22.1 SMATV outlet point fed through PVC insulated RG6/U coaxial cable
(cable specified sparetly elsewhere) in conduit of f 19mm including
junction boxes with covers for flush mounting. NO 7.00 - -
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 70.00 - -
22.3 TV coaxial socket outlet type LEGRAND Vela 6827 81 or equivalent
having category 6 with 4 contacts complete with clip on support frame. NO 7.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1 Wired Data System- points inside PVC pipe size of 29mm diameter from
riser point to junction box, and PVC pipe size of 21mm diameter from
junction box to every individual data outlet point, as well as the following
works where applicable.
- -
Note:-The cotractor, through out the electrical conduits installation should
maintain their number and size indicated on the drawings, and before
any possible changes the engineers/consultants consent must be
acknowledged.
LS 1.00 - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 7.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 7.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 8.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - 550.00 -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.5 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
FIFTH FLOOR - -
35 CONDUITS AND PIPES - -
35.1 PVC pipe of 32mm diameter ML 80.00 - -
22 TV - -
22.1 SMATV outlet point fed through PVC insulated RG6/U coaxial cable
(cable specified sparetly elsewhere) in conduit of f 19mm including
junction boxes with covers for flush mounting. NO 7.00 - -
March 2022 46 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 70.00 - -
22.3 TV coaxial socket outlet type LEGRAND Vela 6827 81 or equivalent
having category 6 with 4 contacts complete with clip on support frame. NO 7.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
March 2022 47 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1 Wired Data System- points inside PVC pipe size of 29mm diameter from
riser point to junction box, and PVC pipe size of 21mm diameter from
junction box to every individual data outlet point, as well as the following
works where applicable.
- -
Note:-The cotractor, through out the electrical conduits installation should
maintain their number and size indicated on the drawings, and before
any possible changes the engineers/consultants consent must be
acknowledged.
LS 1.00 - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 7.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 7.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 8.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - 550.00 -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.5 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
SIXTH FLOOR - -
35 CONDUITS AND PIPES - -
35.1 PVC pipe of 32mm diameter ML 80.00 - -
22 TV - -
22.1 SMATV outlet point fed through PVC insulated RG6/U coaxial cable
(cable specified sparetly elsewhere) in conduit of f 19mm including
junction boxes with covers for flush mounting. NO 7.00 - -
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 70.00 - -
22.3 TV coaxial socket outlet type LEGRAND Vela 6827 81 or equivalent
having category 6 with 4 contacts complete with clip on support frame. NO 7.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1 Wired Data System- points inside PVC pipe size of 29mm diameter from
riser point to junction box, and PVC pipe size of 21mm diameter from
junction box to every individual data outlet point, as well as the following
works where applicable.
- -
Note:-The cotractor, through out the electrical conduits installation should
maintain their number and size indicated on the drawings, and before
any possible changes the engineers/consultants consent must be
acknowledged.
LS 1.00 - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 7.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 7.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings
- -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 8.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - 550.00 -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
March 2022 48 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.5 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
SEVENTH AND ROOF FLOOR - -
35 CONDUITS AND PIPES - -
35.1 PVC pipe of 32mm diameter ML 30.00 - -
March 2022 49 of 31
Ato Regassa Dono Specification and BOQ 2B+G+7 Mixed Use Building
ITEM Previous Current
DESCRIPTION UNIT Cont QTY Total QTY UNIT PRICE TOTAL PRICE
NO. QTY QTY
22 TV - -
22.1 SMATV outlet point fed through PVC insulated RG6/U coaxial cable
(cable specified sparetly elsewhere) in conduit of f 19mm including
junction boxes with covers for flush mounting. NO 7.00 - -
22.2 RG 6/U satellite coaxial 75ohm cable, Bare Copper(BC) conductor -
1.02mm solid , Physical Foam(PF) dielectric4.8mm diameter, PVC jacket-
7.0mm diameter, with aluminium foil shield, RG series satellite cables
75ohm,
M 70.00 - -
22.3 TV coaxial socket outlet type LEGRAND Vela 6827 81 or equivalent
having category 6 with 4 contacts complete with clip on support frame. NO 7.00 - -
22.4 MATV terminal box ( junction box size of 150 x 300mm) terminating
incoming line from riser. NO 1.00 - -
23 LOCAL AREA DATA/TELE NETWORK SYSTEM- - -
23.1 Wired Data System- points inside PVC pipe size of 29mm diameter from
riser point to junction box, and PVC pipe size of 21mm diameter from
junction box to every individual data outlet point, as well as the following
works where applicable.
- -
Note:-The cotractor, through out the electrical conduits installation should
maintain their number and size indicated on the drawings, and before
any possible changes the engineers/consultants consent must be
acknowledged.
LS 1.00 - -
23.1.1 Data-/teleVDI points fed through Cat. 6 UTP-4pairs, 100 ohms, cover
plates for 3 modules type 5 750 10 or equivalent) inside PVC conduit of
21mm diameter including all vertical and horixontal cabling materials .
No 7.00 - -
23.1.2 DATA outlet RJ 45/ RJ 11 outlets Cat. 6 with 8contacts complete with clip
on support frame. No 7.00 - -
11 FIRE ALARM SYSTEM - -
Fire alarm and detection equipment according to approved system,
supplied, installed, connected and tested complete including equipment
and accessories complete all as specified and/or shown on drawings - -
11.1 Intelligent Addressable Smoke detector; with Flash Scan and Detector
Base, Complete No 7.00 - -
11.1 Intelligent Addressable Smoke thermal detector; with Flash Scan and
Detector Base, Complete No 1.00 - -
11.3 Fire alarm addressable sounder strobe. No 1.00 - -
11.4 Surface mounted addressable manual break glass push button including
back box No 1.00 - 550.00 -
11.5 Flush Mounted Fire Alarm Points fed in 2 x 18AWG TP Fire Alarm cable
(SLC-detectors) in PVC Pipe of 20mm diameter, complete No 10.00 - -
11.6 Testing and commissioning as per the manufacturers instruction. Ls 1.00 - -
12 CLOSED CIRCUIT TV SYSTEM (CCTV) - -
12.1 CCTV camera point with RG-11/U,quad-shield coaxial 75ohm cable,
Bare Copper(BC) conductor -0.75mm solid ,physical foam, PVC jacket-
10.2mm diameter, with aluminium mylr foil shield. No 1.00 - -
12.2 Mini dome color camera 350TVL,0.5lux,ccd auto iris,3.5-8mm lens,
24VDC/VAC No 1.00 - -
Switcher (sequential switcher) system, type BOSCH-LTC 5121 or
equivalent. No 1.00 - -
12.5 Amplifier for video distribution, type BOSCH-LTC 5231/90 or equivalent. No 1.00 - -
12.9 Power transformer 24VAC-2A (adaptor) No 1.00 - -
45 POWER SUPPLY - -
45.1 EEPCO power line connection fee consisting of 35KVA,15/0.4KV,50Hz
distribution transformer, MV cables, Energy meters (KWH + KVArh
meters, etc.) LS 1.00 - -
45.2 ETC telecommunication line connection fee consisting of distribution
cabinets, cables etc.. LS 1.00 - -
TOTAL DIVISION 27 CARRIED TO SUMMARY -
March 2022 50 of 31
PROJECT : 2B+G+7 MIXED USE BUILDING
CLIENT : OBBO RAGASSA DANO
SUPERVISER : AMANTI CHALI
CONTRUCTOR: GUTAMA FIRISA CONSTRUCTION
TAKE OFF SHEET
ELECTRICAL LIGHT POINTS; ALARM AND SWITCHES
ITEMS X QTY UNIT
90 no
7 no
70 no
18 no
93 no
8 no
87 no
16 no
110 no
9 no
81 no
15 no
89 no
7 no
70 no
15 no
E OFF SHEET
HT POINTS; ALARM AND SWITCHES
DESCRIPTION
GROUND FLOOR
a) light points
b) fire alarm no rate is fixed
c) socket
d) switch it icluded in the light point work, switch considered when fixiture is done
FIRST FLOOR
a) light points
b) fire alarm
c) socket
d) switch
SECOND FLOOR
a) light points
b) fire alarm
c) socket
d) switch
THIRD FLOOR
a) light points
b) fire alarm
c) socket
d) switch
when fixiture is done
ITEM X DIMENSION QUATITY UNIT DESCRIPTION
FIRST BASEMENT
PLASTERING OF SLAB
11.66 B/n axis A to C & 1 to 4'
23
268.18 m2
12.66 B/n axis C to F & 1 to 5
25.94
328.4004 m2
596.5804 Slab plastering/ ceilling/
11 2.8 column plastering
2.5
77 m2
5 2.198 circular columns
2.5
27.475 m2
104.475 COLUMN
701.0554 m2 TOTal
GROUND FLOOR PLASTERING
Slab plastering/ ceilling/
24.08 b/n A to C and 1 to 4'
12.8
308.224 m2
19.34 b/n C to F and 1 to 5
23.86
461.4524 m2
13.64 deduct opening
5.77
78.7028 m2
382.7496 m2
1.8 cantilivers
2 7.18
25.848 m2
716.8216 m2 SLAB
WALL PLASTERING
2 43 On axis 2;3 b/n A to C & E to F
3.5
301 m2
2 23.9 on axis A & F ; 1 to 5
3.5
167.3 m2
8 0.6 windows
0.9
4.32 m2
162.98 m2
12.8 On axis 4' b/n A to C
3.5
44.8 m2
4 0.6 deduct windows
1.9
4.56 m2
40.24 m2
2 10.05 at axis 4 b/n A to C
3.5
70.35 m2
2 1 deduct door
2.2
4.4 m2
65.95 m2
11.31 at axis C b/n 4 to 5
3.5
39.585 m2
2.55 SW-2
3.5
8.925 m2
11.016 LIFT plastering
3.84
42.30144 m2
1 deduct door
2.2
2.2 m2
40.10144
columns plastering
5 2.198 circles
3.5
38.465 m2
8 2.8 columns
3.5
78.4 m2
116.865 column plastering
2.8 SW-2 at axis F
3.5
9.8 m2
58.82644 SHEAR WALL
2 10.51 Toilet corrider wall
3.84
80.7168 m2
56.88 toilet partition at all
3.84
218.4192 m2
5 0.9 deduct door
2.2
9.9 m2
4 0.6 deduct windows
0.8
1.92 m2
206.5992 m2
2 4.11 at axis D 4 to 5
3.5
28.77 m2
925.841 m2 WALL PLASTERING
FIRST FLOOR PLASTERING
Slab plastering/ ceilling/
12.16 B/n axis A to C & 1 to 4'
23.44
285.0304 m2
18.66 b/n C to F and 1 to 5
23.86
445.2276 m2
13.64 deduct opening
5.77
78.7028 m2
366.5248 m2
2 1.8 cantilivers
7.18
25.848
677.4032 m2 SLAB
WALL PLASTERING
20.96 at axis A b/n 1 to 4'
2.84
59.5264 m2
4 0.6 deduct windows
0.8
1.92 m2
57.6064 m2
23.86 on axis F ; 1 to 5
3.5
83.51 m2
4 0.6 windows
0.9
2.16 m2
81.35 m2
4 20.9 at axis 2 & 3 b/n A , C & D to F
2.9
242.44 m2
11.6 at axis 4' b/n A to C
2.9
33.64 m2
4 0.6 deduct windows
0.8
1.92 m2
31.72 m2
7.6 at axis C 4 to 5
2.9
22.04 m2
56.88 toilet partition at all
3.24
184.2912 m2
5 0.9 deduct door
2.2
9.9 m2
4 0.6 deduct windows
0.8
1.92 m2
172.4712 m2
2 4.11 at axis D 4 to 5
2.9
23.838 m2
2 6.13 VARANDA
0.9
11.034 m2
2 2.1 faciade
2.2
9.24 m2
4 2.4 columns
2.9
27.84 m2
5 1.884 circular columns
2.9
27.318 m2
55.158 COLUMN
2.55 SW-2
3.5
8.925 m2
11.016 LIFT plastering
3.24
35.69184 m2
1 deduct door
2.2
2.2 m2
33.49184 m2
2.8 SW-2 at axis F
2.9
8.12 m2
50.53684 SHEAR WALL
651.7396 m2 WALL PLASTERING
SECOND FLOOR PLASTERING
Slab plastering/ ceilling/
12.16 B/n axis A to C & 1 to 4'
23.44
285.0304 m2
18.66 b/n C to F and 1 to 5
23.86
445.2276 m2
13.64 deduct opening
5.77
78.7028 m2
366.5248 m2
1.8 cantilivers
18.25
32.85 m2
684.4052 m2 SLAB
WALL PLASTERING
20.96 at axis A b/n 1 to 4'
2.84
59.5264 m2
4 0.6 deduct windows
0.8
1.92 m2
57.6064 m2
23.9 on axis F ; 1 to 5
3.5
83.65 m2
4 0.6 windows
0.9
2.16 m2
81.49 m2
4 20.9 at axis 2 & 3 b/n A , C & D to F
2.9
242.44 m2
11.6 at axis 4' b/n A to C
2.9
33.64 m2
4 0.6 deduct windows
0.8
1.92 m2
31.72 m2
7.6 at axis C 4 to 5
2.9
22.04 m2
56.88 toilet partition at all
3.24
184.2912 m2
5 0.9 deduct door
2.2
9.9 m2
4 0.6 deduct windows
0.8
1.92 m2
172.4712 m2
2 4.11 at axis D 4 to 5
2.9
23.838 m2
2 2.1 Faciade
2.2
9.24
2 6.13 VARANDA
0.9
11.034 m2
4 2.4 columns
2.9
27.84 m2
5 1.884 circular columns
2.9
27.318 m2
55.158 COLUMN
2.55 SW-2
3.5
8.925 m2
11.016 LIFT plastering
3.24
35.69184 m2
1 deduct door
2.2
2.2 m2
33.49184 m2
2.8 SW-2 at axis F
2.9
8.12 m2
50.53684 SHEAR WALL
2 2.1 Faciade
3.24
13.608
665.4876 WALL PLASTERING
THIRD FLOOR PLASTERING
Slab plastering/ ceilling/
12.16 B/n axis A to C & 1 to 4'
23.44
285.0304 m2
3.5 deduct opening
5.4
18.9 m2
266.1304 m2
18.66 b/n C to F and 1 to 5
23.86
445.2276 m2
3.5 deduct opening
5.4
18.9 m2
5.55
7.6
42.18 m2
384.1476 m2
1.8 cantilivers
10.65
19.17 m2
669.448 SLAB
WALL PLASTERING
20.96 at axis A b/n 1 to 4'
2.84
59.5264 m2
4 0.6 deduct windows
0.8
1.92 m2
57.6064 m2
23.9 on axis F ; 1 to 5
3.5
83.65 m2
4 0.6 windows
0.9
2.16 m2
81.49 m2
4 20.9 at axis 2 & 3 b/n A to C
2.9
242.44 m2
11.6 at axis 4' b/n A to C
2.9
33.64 m2
4 0.6 deduct windows
0.8
1.92 m2
31.72 m2
7.6 at axis C; 4 to 5
2.9
22.04 m2
56.88 toilet partition at all
3.24
184.2912 m2
5 0.9 deduct door
2.2
9.9 m2
4 0.6 deduct windows
0.8
1.92 m2
172.4712 m2
2 20.56 Toilet corrider & kitchen
3.24
133.2288 m2
1.2 deduct window & door
3.24
3.888 m2
2
1.9
3.8 m2
125.5408 m2
2 4.11 at axis D 4 to 5
2.9
23.838 m2
10 2 columns
2.9
58 m2
5 1.884 circular columns
2.9
27.318 m2
85.318 COLUMN
2.55 SW-2
3.5
8.925 m2
11.016 LIFT plastering
3.24
35.69184 m2
1 deduct door
2.2
2.2 m2
33.49184 m2
2.8 SW-2 at axis F
2.9
8.12 m2
50.53684 SHEAR WALL
2 2.1 Faciade
3.24
13.608 m2
0.9 varanda
10.59
9.531 m2
780.2854 m2 WALL PLASTERING
ITEM X DIMENSION QUANTITY UNIT DESCRIPTION
BLOCK WORKS
FIRST BASEMENT FLOOR HCB WORK
9.75 Axis 4' b/n A to C
2.5
24.375 m2
5.65 Axis C b/n 4 to 5
2.5
14.125 m2
4.11 On axis D b/n 4 to 5
2.5
10.275 m2
4.1 On axis 5 b/n D to E
2.5
10.25 m2
10.5 On axis E b/n 3 to 5
2.5
26.25 m2
85.275 m2 TOTAL
GROUND FLOOR HCB WORK
18.56 On axis A b/n 1 to 4'
3.5
64.96 m2
8 0.8 deduct windows
1.5
9.6 m2
55.36 m2
9.75 On axis 4' b/n A to C
3.5
34.125 m2
4 2.4 deduct windows
0.8
7.68 m2
26.445 m2
9.75 On axis 4 b/n A to C
3.84
37.44 m2
1 deduct door
2.4
2.4 m2
35.04 m2
5.3 On axis C b/n 4 to 5
3.5
18.55 m2
4.11 On axis D b/n 4 to 5
3.5
14.385 m2
On axis 5 b/n C to F
9.75
3.5
34.125 m2
4 0.8 deduct windows
1.1
3.52 m2
30.605 m2
6 B/n D & E (DISABLE)
3.84
23.04 m2
3 0.9 Deduct doors
2.2
5.94 m2
17.1 m2
2 8.51 toilet corrider
3.84
65.3568 m2
2 2.2 deduct doors
0.9
3.96 m2
61.3968 m2
9.89 toilet partition
3.84
37.9776 m2
1.15 At axis F
3.5
4.025 m2
5.8 At axis 5 b/n C & D
3.5
20.3 m2
26 At axis F b/n 1 to 5
3.84
99.84 m2
8 0.8 deduct windows
1.5
9.6 m2
90.24 m2
411.4244 m2 TOTAL
FIRST FLOOR BLOCK WORK
18.56 At axis A b/n 1 to 4'
3.24
60.1344 m2
9 at axis 4' b/n A to C
2.9
26.1 m2
4 0.8 Deduct windows
1.1
3.52 m2
22.58 m2
2 7.43 at axis 2 & 3 b/n A to corrider
2.9
43.094 m2
5.25 at cantiliver (do detail description)
0.9
4.725 m2
2.1 faciade(do detail description)
3.84
8.064 m2
5.32 at axis C b/n 4 to 5
2.9
15.428 m2
3.6 at axis D b/n 4 to 5
2.9
10.44 m2
14.3 at 5 b/n C to F
2.9
41.47 m2
4 0.6 Deduct windows
0.8
1.92 m2
39.55 m2
6 at janitor
3.84
23.04 m2
3 0.9 deduct doors
2.2
5.94 m2
17.1 m2
16.66 at corrider
3.84
63.9744 m2
2 0.9 deduct doors
2.2
3.96 m2
60.0144 m2
9.55 toilet partitions(do detail description)
3.84
36.672 m2
21.5 at axis F b/n 1 to 5
3.84
82.56 m2
8 0.9 deduct windows
0.8
5.76 m2
76.8 m2
2 7.48 at axis 2 & 3 b/n corrider to F
2.9
43.384 m2
1.15 at axis F (do detail description)
2.9
3.335 m2
2.1 faciade (do detail description)
3.84
8.064 m2
5.25 at axis D (Cntiliver)
0.9
4.725
454.1098 m2 TOTAL
SECOND FLOOR BLOCK WORK
18.56 At axis A b/n 1 to 4'
3.24
60.1344 m2
9 at axis 4' b/n A to C
2.9
26.1 m2
4 0.6 Deduct windows
0.8
1.92 m2
24.18 m2
2 7.43 at axis 2 & 3 b/n A to corrider
2.9
43.094 m2
5.25 at cantiliver (do detail description)
0.9
4.725 m2
2.1 faciade (do detail description)
3.84
8.064 m2
5.32 at axis C b/n 4 to 5
2.9
15.428 m2
3.6 at axis D b/n 4 to 5
2.9
10.44 m2
14.3 at 5 b/n C to F
2.9
41.47 m2
4 0.6 Deduct windows
0.8
1.92 m2
39.55 m2
6 at janitor (do detail description)
3.84
23.04 m2
3 0.9 deduct doors
2.2
5.94 m2
17.1 m2
16.66 at corrider (do detail description)
3.84
63.9744 m2
2 0.9 deduct doors
2.2
3.96 m2
60.0144 m2
9.55 toilet partitions (do detail description)
3.84
36.672 m2
21.5 at axis F b/n 1 to 5
3.84
82.56 m2
8 0.9 deduct windows
0.8
5.76 m2
76.8 m2
2 7.48 at axis 2 & 3 b/n corrider to F
2.9
43.384 m2
1.15 at axis F
2.9
3.335 m2
2.1 faciade
3.24
6.804 m2
5.25 at axis D (Cntiliver)
0.9
4.725
454.4498 m2 TOTAL
THIRD FLOOR BLOCK WORK
16.16 At axis A b/n 1 to 4'
3.24
52.3584 m2
4 0.6 deduct windows
0.8
1.92 m2
50.4384 m2
9 at 4' b/n A to C
2.9
26.1 m2
4 0.6 deduct windows
0.8
1.92 m2
24.18 m2
2 7.43 at axis 2 and 3 b/n A to C
3.24
48.1464 m2
2 2.1 Faciade (do detail description)
3.24
13.608 m2
12.08 cantiliver (do detail description)
0.9
10.872 m2
6 at axis C b/n 3 to 5
2.9
17.4 m2
3.6 at axis D b/n 4 to 5
2.9
10.44 m2
9.88 janitor
3.24
32.0112 m2
3 0.9 deduct doors
2.2
5.94 m2
26.0712 m2
14.9 at axis 5 b/n C to F
2.9
43.21 m2
4 0.6 deduct windows
0.8
1.92 m2
41.29 m2
9.55 toilet partitions
3.24
30.942 m2
24.84 corrider and kitchen
3.24
80.4816 m2
2 0.9 deduct door
2.2
3.96 m2
1.2 kitchen door
3.24
3.888 m2
1.5 kitchen windows
1.9
2.85 m2
69.7836 m2
21.5 at axis A b/n 1 to 5
3.24
69.66 m2
6 0.6 deduct windows
0.8
2.88 m2
66.78 m2
1.15 at F
2.9
3.335 m2
413.2866
FOURTH FLOOR BLOCK WORK
PROJECT:- 2B+G+7 MIXED USE BUILDING
CLIENT:-OBBO REASSA DANO
SUPERVISOR:- AMENTI CHALI
CONTRACTOR:- GUTEMA FIRISA CONSTRUCTOIN
TAKEOFF SHEET
THIRD & FOURTH FLOOR COLUMN AND FOURTH & FIFTH FLOOR SLAB
No Item/mem WxLxH Amount Unit
4.8
3.5
3.5
58.8 m3
58.8
58.8 m3
0.5
2.5
15.6
19.5 m3
2.5
3.25
8.125
2.5
3.25
8.125
5.3
4
21.2 m2
0.25
3.5
4.8
4.2 m3
2 0.25
0.5
0.5
0.125 m3
4.075 m3
1 ls
2 0.6
3.5
3.75
15.75 m3
0.3
1.2
1.2
0.432 m3
0.25
0.25
2.84
0.1775 m3
8.8845 m3
0.5
1.3
22.59
14.6835 m3
0.5
3.75
3.5
6.5625 m3
1.875
3.5
6.5625 m3
0.5
3.75
3.5
6.5625 m3
1.875
3.5
6.5625 m3
0.5
1.7
3.75
3.1875 m3
57.0585 m3
3.5
2
24.9
174.3 m3
0.95
10.45
19.15
190.111625
1 106.6 m
106.6 m
32 m
32 m
5
22
110 m2
0.1
5
32
16 m3
404.74 m
404.74 m
2
2.6
5.2 m2
3 1.884
2.9
16.3908 m2
2 2.198
2.9
12.7484 m2
203.1392
1 8.936
3.4
30.3824 m2
1 7.736
3.4
26.3024 m2
1 0.3
5.2
1.56 m2
2 1
1.3
2.6 m2
1 2.7
2.9
7.83 m2
1 1.1
2.9
3.19 m2
71.8648
275.004
11.3
21.56
243.628 m2
3.75
5.4
20.25
223.378 m2
11.15
1.8
20.07 m2
6.8
8.6
58.48 m2
6.8
4.37
29.716 m2
11.3
24.5
276.85 m2
3.75
5.4
20.25
256.6 m2
7.1
1.5
10.65 m2
598.894 m2
0.68
16.16
10.9888 m2
0.68
21.56
14.6608 m2
0.68
8.63
5.8684 m2
0.84
7.6
6.384 m2
0.68
4.73
3.2164 m2
1
2.94
2.94 m2
0.68
8.63
5.8684 m2
0.84
7.6
6.384 m2
0.68
4.73
3.2164 m2
0.84
3.9
3.276 m2
0.68
24.5
16.66 m2
0.68
19.1
12.988 m2
0.84
29.6
24.864 m2
0.68
29.6
20.128 m2
2 0.68
11.45
15.572 m2
0.68
29.6
20.128 m2
0.84
23.1
19.404 m2
0.68
6.6
4.488 m2
0.16
130.159
20.82544 m2
2 0.16
6.5
2.08 m2
2 1
1.8
3.6 m2
223.54064 m2
2 4.2
1.76
14.784 m2
2.4
1.81
4.344 m2
12 0.15
1.76
3.168 m2
8 0.15
1.81
2.172 m2
2 0.33
1.8
1.188 m2
0.33
2.4
0.792 m2
2 0.16
3.115
0.9968 m2
27.4448 m2
25 2
2.9
145
3 1.58
2.9
13.746
2 1.88
2.9
10.904
155.904
1 8.936
3.4
30.3824 m2
1 7.736
3.4
26.3024 m2
1 0.3
5.2
1.56 m2
2 1
1.3
2.6 m2
1 2.7
2.9
7.83 m2
1 1.1
2.9
3.19 m2
71.8648
241.5148 m2
11.3
21.56
243.628 m2
3.75
5.4
20.25
223.378 m2
11.15
1.8
20.07 m2
6.8
8.6
58.48 m2
6.8
4.37
29.716 m2
11.3
24.5
276.85 m2
3.75
5.4
20.25
256.6 m2
7.1
1.5
10.65 m2
598.894 m2
0.68
16.16
10.9888 m2
0.68
21.56
14.6608 m2
0.68
8.63
5.8684 m2
0.84
7.6
6.384 m2
0.68
4.73
3.2164 m2
1
2.94
2.94 m2
0.68
8.63
5.8684 m2
0.84
7.6
6.384 m2
0.68
4.73
3.2164 m2
0.84
3.9
3.276 m2
0.68
24.5
16.66 m2
0.68
19.1
12.988 m2
0.84
29.6
24.864 m2
0.68
29.6
20.128 m2
2 0.68
11.45
15.572 m2
0.68
29.6
20.128 m2
0.84
23.1
19.404 m2
0.68
6.6
4.488 m2
0.16
130.159
20.82544 m2
2 0.16
6.5
2.08 m2
2 1
1.8
3.6 m2
223.54064 m2
2 4.585
1.76
16.1392 m2
2.4
1.81
4.344 m2
12 0.15
1.76
3.168 m2
8 0.15
1.81
2.172 m2
2 0.33
1.8
1.188 m2
0.33
2.4
0.792 m2
2 0.16
3.115
0.9968 m2
28.8 m2
25 2
2.9
145
3 1.58
2.9
13.746
2 1.88
2.9
10.904
169.65
1 8.936
3.4
30.3824 m2
1 7.736
3.4
26.3024 m2
1 0.3
5.2
1.56 m2
2 1
1.3
2.6 m2
1 2.7
2.9
7.83 m2
1 1.1
2.9
3.19 m2
71.8648
241.5148 m2
11.3
21.56
243.628 m2
3.75
5.4
20.25
223.378 m2
11.15
1.8
20.07 m2
6.8
8.6
58.48 m2
6.8
4.37
29.716 m2
11.3
24.5
276.85 m2
3.75
5.4
20.25
256.6 m2
7.1
1.5
10.65 m2
598.894 m2
0.68
16.16
10.9888 m2
0.68
21.56
14.6608 m2
0.68
8.63
5.8684 m2
0.84
7.6
6.384 m2
0.68
4.73
3.2164 m2
1
2.94
2.94 m2
0.68
8.63
5.8684 m2
0.84
7.6
6.384 m2
0.68
4.73
3.2164 m2
0.84
3.9
3.276 m2
0.68
24.5
16.66 m2
0.68
19.1
12.988 m2
0.84
29.6
24.864 m2
0.68
29.6
20.128 m2
2 0.68
11.45
15.572 m2
0.68
29.6
20.128 m2
0.84
23.1
19.404 m2
0.68
6.6
4.488 m2
0.16
130.159
20.82544 m2
2 0.16
6.5
2.08 m2
2 1
1.8
3.6 m2
223.54064 m2
2 4.585
1.76
16.1392 m2
2.4
1.81
4.344 m2
12 0.15
1.76
3.168 m2
8 0.15
1.81
2.172 m2
2 0.33
1.8
1.188 m2
0.33
2.4
0.792 m2
2 0.16
3.115
0.9968 m2
32.4 m2
0.2
1.6
2.4
0.768 m3
25 0.6
0.6
2.9
26.1 m3
1 0.38465
2.9
1.115485 m3
4 0.2826
2.9
3.27816 m3
4.393645 m3
1 0.3
8.93
3.4
9.1086 m3
0.3
1
1.3
0.39 m3
1 0.3
1.2
2.9
1.044 m3
1 0.3
0.4
2.9
0.348 m3
10.8906
41.384245
0.16
11.3
21.56
38.98048 m3
0.16
3.75
5.4
3.24
35.74048 m3
0.2
11.15
1.8
4.014 mm3
0.16
6.8
8.6
9.3568 m3
0.16
6.8
4.37
4.75456 m3
0.16
11.3
24.5
44.296 m3
0.16
3.75
5.4
3.24
41.056 m3
0.16
7.1
1.5
1.704 m3
96.62584 m3
0.3
0.34
16.16
1.64832 m3
0.3
0.34
21.56
2.19912 m3
0.3
0.34
8.63
0.88026 m3
0.3
0.35
7.6
0.798 m3
0.3
0.34
4.73
0.48246 m3
0.3
0.5
2.94
0.441 m3
0.3
0.34
8.63
0.88026 m3
0.3
0.34
7.6
0.7752 m3
0.3
0.34
4.73
0.48246 m3
0.3
0.35
3.9
0.4095 m3
0.3
0.34
24.5
2.499 m3
0.3
0.34
19.1
6.494 m3
0.3
0.34
29.6
3.0192 m3
0.3
0.34
29.6
3.0192 m3
0.3
2 0.34
11.45
2.3358 m3
0.3
0.34
29.6
3.0192 m3
0.3
0.34
23.1
2.3562 m3
0.3
0.34
6.6
0.6732 m3
32.41238 m3
0.18
2 3.905
1.76
2.474208 m3
0.18
2.4
1.81
0.78192 m3
0.16
2 2.105
1.76
1.185536 m32
2 0.2
0.4
1.8
0.288 m3
4.729664 m3
25 0.5
0.5
2.9
18.125
3 0.19625
2.9
1.707375
2 0.2826
2.9
1.63908
3.346455
0.3
8.811
3.4
8.98722
0.3
1
1.3
0.39
0.3
1.2
2.9
1.044
0.3
0.4
2.9
0.348
10.76922
32.240675 m3
0.16
11.3
21.56
38.98048 m3
0.16
3.75
5.4
3.24
35.74048 m3
0.2
11.15
1.8
4.014 mm3
0.16
6.8
8.6
9.3568 m3
0.16
6.8
4.37
4.75456 m3
0.16
11.3
24.5
44.296 m3
0.16
3.75
5.4
3.24
41.056 m3
0.16
7.1
1.5
1.704 m3
96.62584 m3
0.3
0.34
16.16
1.64832 m3
0.3
0.34
21.56
2.19912 m3
0.3
0.34
8.63
0.88026 m3
0.3
0.35
7.6
0.798 m3
0.3
0.34
4.73
0.48246 m3
0.3
0.5
2.94
0.441 m3
0.3
0.34
8.63
0.88026 m3
0.3
0.34
7.6
0.7752 m3
0.3
0.34
4.73
0.48246 m3
0.3
0.35
3.9
0.4095 m3
0.3
0.34
24.5
2.499 m3
0.3
0.34
19.1
6.494 m3
0.3
0.34
29.6
3.0192 m3
0.3
0.34
29.6
3.0192 m3
0.3
2 0.34
11.45
2.3358 m3
0.3
0.34
29.6
3.0192 m3
0.3
0.34
23.1
2.3562 m3
0.3
0.34
6.6
0.6732 m3
32.41238 m3
0.18
2 3.905
1.76
2.474208 m3
0.18
2.4
1.81
0.78192 m3
0.16
2 2.105
1.76
1.185536 m32
2 0.2
0.4
1.8
0.288 m3
4.729664 m3
25 0.5
0.5
2.9
18.125
3 0.19625
2.9
1.707375
0.3
8.811
3.4
8.98722
0.3
1
1.3
0.39
0.3
1.2
2.9
1.044
0.3
0.4
2.9
0.348
10.76922
30.601595 m3
0.16
11.3
21.56
38.98048 m3
0.16
3.75
5.4
3.24
35.74048 m3
0.2
11.15
1.8
4.014 mm3
0.16
6.8
8.6
9.3568 m3
0.16
6.8
4.37
4.75456 m3
0.16
11.3
24.5
44.296 m3
0.16
3.75
5.4
3.24
41.056 m3
0.16
7.1
1.5
1.704 m3
96.62584 m3
0.3
0.34
16.16
1.64832 m3
0.3
0.34
21.56
2.19912 m3
0.3
0.34
8.63
0.88026 m3
0.3
0.35
7.6
0.798 m3
0.3
0.34
4.73
0.48246 m3
0.3
0.5
2.94
0.441 m3
0.3
0.34
8.63
0.88026 m3
0.3
0.34
7.6
0.7752 m3
0.3
0.34
4.73
0.48246 m3
0.3
0.35
3.9
0.4095 m3
0.3
0.34
24.5
2.499 m3
0.3
0.34
19.1
6.494 m3
0.3
0.34
29.6
3.0192 m3
0.3
0.34
29.6
3.0192 m3
0.3
2 0.34
11.45
2.3358 m3
0.3
0.34
29.6
3.0192 m3
0.3
0.34
23.1
2.3562 m3
0.3
0.34
6.6
0.6732 m3
31.97138 m3
0.18
2 3.905
1.76
2.474208 m3
0.18
2.4
1.81
0.78192 m3
0.16
2 2.105
1.76
1.185536 m3
2 0.2
0.4
1.8
0.288 m3
4.729664 m3
3 0.2
0.2
51.06
6.1272 m3
3 0.2
0.2
24.1
2.892 m3
42 0.2
0.2
3.4
5.712 m3
14.7312
20 1.3
26 m
H & FIFTH FLOOR SLAB
Description
SUB-STRUCTURE WORK
SEPTIC TANK WORKS
Excavation of septic tank
plastering of partition
deduct opening
Septic tank
External work
excavation of retaining wall
column
TOTAL
STONE MASONRY WORKS
second basement
retaining wall
ditto @ ramp
ditto @ axis A
C-7
TOTAL
SW-1 EXTERNAL SIDE
SW-2 at axis A
cantiliver
front of lift
deduct openning
cantiliver b/n E to F
TOTAL
Suspended beam sides
on A b/n 1 to 4'
on axis E b/n 1 to 5
on axis F b/n 1 to 5
on axis 1b/n A to F;
on axis 2 b/n A to F
on axis 3 b/n A to F
on axis 5 b/n E to F
beam at fasciade
TOTAL
STAIRCASE
SOFFIT
risers
ditto at middle
TOTAL
FOURTH FLOOR COLUMN FORMWORK
C-1,C-2,C-3 & C-4
C-5; C-6
C-7
TOTAL
FIFTH FLOOR SLAB FORMWORK
B/n axis A to C & 1 to 4'
cantiliver
front of lift
deduct openning
cantiliver b/n E to F
TOTAL
Suspended beam sides
on A b/n 1 to 4'
on axis E b/n 1 to 5
on axis F b/n 1 to 5
on axis 1b/n A to F;
on axis 2 b/n A to F
on axis 3 b/n A to F
on axis 5 b/n E to F
beam at fasciade
TOTAL
STAIRCASE
SOFFIT
risers
ditto at middle
TOTAL
FIFTH FLOOR COLUMN FORMWORK
C-1,C-2,C-3 & C-4
C-5; C-6
C-7
SW-2 at axis A
TOTAL
SIXTH FLOOR SLAB FORMWORK
B/n axis A to C & 1 to 4'
cantiliver
front of lift
deduct openning
cantiliver b/n E to F
TOTAL
Suspended beam sides
on A b/n 1 to 4'
on axis E b/n 1 to 5
on axis F b/n 1 to 5
on axis 1b/n A to F;
on axis 2 b/n A to F
on axis 3 b/n A to F
on axis 5 b/n E to F
External side spondas
beam at fasciade
TOTAL
STAIRCASE
SOFFIT
risers
ditto at middle
TOTAL
CONCRETE WORK
first floor added cantiliver
C-5
C-6; C-7
SW-2 @ AXIS A
cantiliver
front of lift
B/n axis D to F and 1 to 5
deduct openning
cantiliver b/n E to F
TOTAL
Suspended beam
on A b/n 1 to 4'
on axis E b/n 1 to 5
on axis F b/n 1 to 5
on axis 1b/n A to F;
on axis 2 b/n A to F
on axis 3 b/n A to F
on axis 5 b/n E to F
TOTAL
STAIRCASE
SOFFIT
beam at fasciade
TOTAL
FOURTH FLOOR COLUMN CONCRETE WORK
COLUMN 1;2;3 & 4
COLUMN 5 & 6
COLUMN 7
SHEAR WALL 2 @ A
SHEAR WALL @ B
TOTAL
FIFTH FLOOR SLAB CONCRETE WORK
front of lift
deduct openning
cantiliver b/n E to F
TOTAL
Suspended beam
on A b/n 1 to 4'
on axis E b/n 1 to 5
on axis F b/n 1 to 5
on axis 1b/n A to F;
on axis 2 b/n A to F
on axis 3 b/n A to F
TOTAL
STAIRCASE
SOFFIT
beam at fasciade
TOTAL
FIFTH FLOOR COLUMN CONCRETE WORK
COLUMN 1;2;3 & 4
COLUMN 5 ;6 & 7
SHEAR WALL 2 @ A
SHEAR WALL @ B
TOTAL
SIXTH FLOOR SLAB CONCRETE WORK
cantiliver
front of lift
deduct openning
cantiliver b/n E to F
TOTAL
Suspended beam
on A b/n 1 to 4'
on axis E b/n 1 to 5
on axis F b/n 1 to 5
on axis 1b/n A to F;
on axis 2 b/n A to F
on axis 3 b/n A to F
on axis 5 b/n E to F
TOTAL
STAIRCASE
SOFFIT
beam at fasciade
TOTAL
False column & beam concrete works
first; second and third floor beam
1260
176.4
117.6
67.2
33.6
638.4
5.28
6.3
21
1200
1460
420
511
132
102
42
96
90
46.2
35.7
14.7
33.6
31.5
100
34
76.8
68
80
35
11.9
26.88
23.8
28
179.22
46.4
351.48
92.8
92.8
132.24
92.8
66.66
167.4
96
48
75
8.22
12.8
7.02
2.61
3.6
2.21
21.33
17.73
8.72
13.3
12.8
8.22
2.78
3.77
7.2
7.83
22.83
17.4
36.05
8.22
12.8
13.3
13.3
12.8
8.22
5.22
7.2
7.54
7.54
7.2
7.83
28.44
17.4
30
17.4
36.05
8.22
12.8
7.02
5.22
7.2
2.21
28.44
17.73
7.02
12.8
8.22
2.21
7.2
5.22
17.73
28.84
8.22
12.8
13.3
13.3
12.8
8.22
5.22
7.2
11.31
11.31
7.2
5.22
28.44
17.4
30
17.4
28.84
8.22
12.8
13.3
13.3
12.8
8.22
5.22
3.6
11.31
11.31
3.6
5.22
21.33
17.4
30
17.4
21.63
8.22
8.22
7.83
2.61
33.9
8.12
14.24
2.58
5.64
40.8
8.22
14
13.9
14.24
5.22
8
8
11.28
28.44
28
40.4
8.22
14
13.9
8.22
5.22
8
8
8
2.61
28.44
28
27.6
28.84
8.22
14
13.9
13.9
8.22
5.22
8
8
8
2.61
28.44
28
27.6
21.63
8.22
14
13.9
13.9
7.83
8
8
8
5.22
35.55
28
27.6
8.22
7.83
36.1
8
13.9
8.22
2.58
2.61
21
21.63
29.6
18.6
14.52
469.92
326.04
627.84
367.2
295.92
376
393.3
251.6
233.2
102
88.8
511
327.6
251.94
726.24
362.56
186
372
489.6
202.92
171.31
129.2
138.9
156.4
150
224
190.4
61.2
256.5
395.16
296
195.33
320.4
512.72
378
416
416
438
97.6
38.1
73.2
106
54
50.08
27.68
45.6
99.2
36.8
54.8
109.72
547.56
12924
660
54
8
9.6
10
288
624
174.72
17.25
20.08
118.18
20
21
840
420
126
33.6
16.8
33.6
16.8
10.56
21
1050
729.75
750
521.25
185.85
147
130.2
64.365
132.75
105
93
45.975
185.7
189
363.6
378
136.8
108
63.6
72.6
92.64
19.44
60.48
19.44
8.22
12.8
7.02
2.61
3.6
2.21
21.33
17.73
8.72
13.3
12.8
8.22
2.78
3.77
7.2
7.83
22.83
17.4
36.05
8.22
12.8
13.3
13.3
12.8
8.22
5.22
7.2
7.54
7.54
7.2
7.83
28.44
17.4
30
17.4
36.05
8.22
12.8
7.02
5.22
7.2
2.21
28.44
17.73
7.02
12.8
8.22
2.21
7.2
5.22
17.73
28.84
8.22
12.8
13.3
13.3
12.8
8.22
5.22
7.2
11.31
11.31
7.2
5.22
28.44
17.4
30
17.4
28.84
8.22
12.8
13.3
13.3
12.8
8.22
5.22
3.6
11.31
11.31
3.6
5.22
21.33
17.4
30
17.4
21.63
8.22
8.22
7.83
2.61
33.9
8.12
14.24
2.58
5.64
40.8
8.22
14
13.9
14.24
5.22
8
8
11.28
28.44
28
40.4
8.22
14
13.9
8.22
5.22
8
8
8
2.61
28.44
28
27.6
28.84
8.22
14
13.9
13.9
8.22
5.22
8
8
8
2.61
28.44
28
27.6
21.63
8.22
14
13.9
13.9
7.83
8
8
8
5.22
35.55
28
27.6
8.22
7.83
36.1
8
13.9
8.22
2.58
2.61
21
21.63
29.6
18.6
14.52
469.92
326.04
627.84
367.2
295.92
376
393.3
251.6
233.2
102
88.8
511
327.6
251.94
726.24
362.56
186
372
489.6
202.92
171.31
129.2
138.9
156.4
150
224
190.4
61.2
256.5
395.16
296
195.33
320.4
512.72
378
416
416
438
97.6
38.1
73.2
106
54
50.08
27.68
45.6
99.2
36.8
54.8
109.72
547.56
12924
660
54
8
9.6
10
840
420
126
67.2
33.6
168
336
33.6
67.2
33.6
6.35
10.56
1050
729.75
750
521.25
185.85
147
130.2
64.365
132.75
105
93
45.975
185.7
189
363.6
378
136.8
108
63.6
72.6
92.64
19.44
60.48
19.44
469.92
326.04
627.84
367.2
295.92
376
393.3
251.6
233.2
102
88.8
511
327.6
251.94
726.24
362.56
186
372
489.6
202.92
171.31
129.2
138.9
156.4
150
224
190.4
61.2
256.5
395.16
296
195.33
320.4
512.72
378
416
416
438
97.6
38.1
73.2
106
54
50.08
27.68
45.6
99.2
36.8
54.8
109.72
547.56
12924
660
54
8
9.6
10
52178.33 45695.65 941.04 7930.4 2707.2
0.617 0.888 1.209 1.579 2.467
32194.03 40577.74 1137.717 12522.1 6678.662 96350.40947
99401.192256
S.N. Qty
Description unit
Contract Qty
B. SUB-STRUCTURE
DIVISION 31 - EARTH WORK
1. EXCAVATION AND EARTHWORK
NOTE: All excavation is according to note given on
structural drawing and Type of soil of excavation is with
attached soil report
1.01 Site clearing to remove the top soil to an average depth
of 20 cm for ordinary soil m2 715.00
1.02 Bulk excavation in ordinary soil to a depth not
exceeding 1500mm from reduced level as per standard
technical specification and method of measurement.
m3 1,095.00
1.03 Ditto as item 1.02 but exceeding 1500mm but not
exceeding 6000mm m3 2,560.00
1.04 Pit Execavation for footing foundation and strap beam
in ordinary soil to an average depth 1500 from reduced
level m3 1,350.00
septic tank works pcs
1.09 Fill under hard core with non-expansive selected
material from quarry and compact in layers not
exceeding 200mm thick by sprinkling water to insure the
required dry density.
m3 380.02
Sub Surface Water Drainage System m
Fill select material around shear wall front side m3
1.10 Cart away surplus excavated material and dispose it at
a distance not less than 10km away from site as per the
Engineers Direction. m3 3,655.00
1.11 Construct 25cm thick basaltic or equivalent stone
hardcore well rolled, consolidated and blinded with
crushed stone. m2 614.02
1.12 Construct 35cm thick basaltic or equivalent stone
hardcore well rolled, consolidated and blinded with
crushed stone. m2 19.34
TOTAL DIVISION 31 CARRIED TO SUMMARY
DIVISION 03 - CONCRETE WORK
1. CONCRETE FORMWORK
1.01 Design, Provide, cut and fix in position formwork.
Formwork materials in contact with concrete surface
shall be lumber, plywood, tempered concrete form
grade hardboard, metal, plastic or paper that creates
specified appearances & texture of concrete surface. All
formwork material should be approved by the Engineer.
m2 1,895.46
1.1.02 Construct 400x200x150mm thick Class C, H.C.B. wall m2 1,522.26
bedded in 1:3 DIVISION
TOTAL cement mortar ratio bothTO
04 CARRIED sides left for
SUMMARY
further finish internal and external wall. The H.C.B. shall
beDIVISION
tested by05 - METAL WORK
a recognized laboratory for the specified
DIVISION 08 - OPENINGS
1. WOODEN, METAL AND PLASTIC DOORS
1.1 WOODEN DOORS
1.1.1 Supply and fix High quality acoustic wooden door with
hydraulic
a) Type:- dampers slow
D-1, Size:- closers
1500 and Hinge as per
x 2400mm. No 25.00
Inspection & the approval of the Engineer. The door
b) Type:-
should madeD-2,from
Size:- 900 x 2100mm. 1) No 32.00
1.2 ALUMINUM DOORS
1.2.1 Supply and fix High quality powder coated Aluminum
framed
a) Type:-doors.
D-1, Price shall
Size:- 1500include glazing 6mm
x 2800mm No 12.00
thckness.. All doors should have high quality hydraulic
b) Type:- D-6, Size:- 900 x 2100mm No 17.00
dampers and slow closers.
3. WOODEN, METAL AND PLASTIC WINDOWS
3.1 Supply and fix High quality powder coated
Aluminum framed windows. Price shall include
6mm thick non reflective glass, genuine
accessories, approved ASSA,CISA or equivalent
lock. - All accessories
shall be best quality and fulfill ASTM/EN quality
standard requirement and to be approved by
Engineer prior to fixing. - Thickness of
Aluminum Profiles should be 1.6mm thick and 3mm
thick aluminum plate.
DIVISION 09 - FINISHING
1. PLASTERING & POINTING
1.01 Apply two coats of plastering in cement sand
mortar (1:3) to walls surfaces as per the drawings
and Engineers inspection. Price shall include pre-
cleaning and preparation of the surface,external
acess scafholding or other mechanical means to be
supplied by the client
m2 873.00
b) Supply and apply APP modified 4mm thick m² 164.00
bituminous membrane system
c) Apply Cementatious water with granular
proofing /slated
material which m² 520.00
finish to
shall seal the concrete
void by roof complete
crystallization for with
upperall accessories
floor wet
and TOTAL DIVISION
incidental 22 CARRIED
workstoasa per the of TO SUMMARY
manufacturers
areas (toilet rooms) height 50cm on walls and
columns as per the manufacturer's instruction. The cost
DIVISION 26 ELECTRICAL
ELECTRICAL INSTALATION
Supply and Install;
1 2ND BASMENT FLOOR
1 MAIN POWER INTAKE
1.1 LOW VOLTAGE (TN-S) SYSTEM EARTHING
2 MANHOLE
2.1 Manhole in brick or masonry, internally plastered with NO 1.00
2.2 10cm
manholemass concrete
( for base and 8cm
main Telephone thick
Lines including
intake) in brick
reinforced
or masonry, internally plastered with 10cmsize
concrete cover with lifting lug and of
mass
600x600x600
concrete basemm(for power
and 8cm intake
thick from EEPCO,
including and
reinforced
concrete cover with lifting lug and size of
600x600x600 mm(excluding manholes for lightning
protection,described separetly elsewhere)
NO 1.00
5 DISTRIBUTION BOARDS
5.1 Flush Mounted distribution board made of sheet steel
MDB
3 pcs with
MCBlockable door, complete with bus terminals of
of 75A/3ph
400/3ph + PE with main breaker of 400/3ph and
1 pc MCB of 63A/3ph
consisting of :-
3 pcs MCB of 50A/3ph
2 pcs MCB of 40A/3ph
1 pc1 MCB of 32A/3ph
1 pc MCB of 25A/3ph
1 pc MCB of 32A/1ph
1 pc MCB of 10A/1ph
1 pc RCD of 400mA/4pole
20% reserve space NO 1.00
6 DISTRIBUTION BOARD
16.1 Flush Mounted Sub- distribution board made of sheet
steel
1 pcs SDB-PUMP with lockable door
MCB of 32A/3ph
2 pcs MCB of 25A/3ph
2 pcs MCB of 20A/3ph
1 pc MCB of 16A/1ph
20% reserve space NO 1.00
16.1 Flush Mounted Sub- distribution board made of sheet
steel
1 pcs SDB-B2 with lockable door
MCB of 25A/3ph
4 pcs MCB of 16A/1ph
6 pc MCB of 10A/1ph
20% reserve space NO 1.00
6 LIGHT POINTS
6.1 Flush mounted light points fed through PVC insulated NO 76.00
7 conductors
EXTRA OVER of 3x2.5
LIGHTmm²POINTS
inside PVC conduits of 16mm
diameter,including junction boxes with covers insulating
7.2 Flush mounting two way switch NO 1.00
screw cap connectors.
7.3 Flush mounting double switch NO 6.00
8 SOCKET OUTLET POINTS
8.1 10-16A/1ph flush mounted socket outlets fed through NO 17.00
9 PVC
EXTRA insulated
OVERconductors of 3x2.5mm² inside PVC
SOCKET OUTLETS
conduts of 16mm diameter including junction boxes with
9.1 Flush
coversmounted waterscrew
and insulating proofcapsocket outlet of 16A/1P
connectors.
NO 17.00
10 LIGHT FITTINGS AND LAMPS (Specified type or
equivalent)-supplied installed, connected and
tested,including wires, flexible cable, conduits,boxes,
mounting materials, LAMPS and accessories complete,
10.1 REGULAR LIGHT FITTINGS AND LAMPS
10.1.1 Fitting type No-2-RZB.901453.002.1 1500lm with
LED 19W lamp. No. 18.00
10.1.2 Fitting type No-3-RZB311731.002.3 2550lm with LED No. 49.00
21.1.6 27W
Fittinglamp.
type No-1E-LEGRAND 400413 Emergency Light 2.00
8W/3hr lamp
1ST BASMENT FLOOR
16 DISTRIBUTION BOARD
16.1 Flush Mounted Sub- distribution board made of sheet
steel
1 pc MCBSDB-B1 with lockable door
of 32A/1ph
1 pcs MCB of 16A/1ph
3 pcs MCB of 10A/1ph
20% reserve space NO 1.00
17 LIGHT POINTS
17.1 Flush mounted light points fed through PVC insulated NO 61.00
18 conductors
EXTRA OVER of 3x2.5
LIGHTmm²POINTS
inside PVC conduits of 16mm
diameter,including junction boxes with covers insulating
18.3 Flush mounting intermidiate switch NO 1.00
screw cap connectors.
18.4 Flush mounting double switch NO 6.00
19 SOCKET OUTLET POINTS
19.1 10-16A/1ph flush mounted socket outlets fed through NO 5.00
20 PVC
EXTRA insulated
OVERconductors of 3x2.5mm² inside PVC
SOCKET OUTLETS
conduts of 16mm diameter including junction boxes with
20.1 Flush
coversmounted waterscrew
and insulating proofcap
socket outlet of 16A/1P
connectors.
NO 5.00
21 LIGHT FITTINGS AND LAMPS (Specified type or
21.1 equivalent)-supplied installed, AND
REGULAR LIGHT FITTINGS connected
LAMPS and
tested,including wires, flexible cable, conduits,boxes,
21.1.2 Fitting
mountingtype No-2-RZB.901453.002.1
materials, 1500lmcomplete,
LAMPS and accessories with
LED 19W lamp. No. 5.00
10.1.2 Fitting type No-3-RZB311731.002.3 2550lm with LED No. 47.00
21.1.6 27W
Fittinglamp.
type No-1E-LEGRAND 400413 Emergency Light 2.00
8W/3hr
15.1.1 3 x 4mm lamp
sq. ML 15.00
GROUND FLOOR
26 DISTRIBUTION BOARD
26.1 Flush Mounted Sub- distribution board made of sheet
steel
1 pc MCBSDB-GF with lockable door
of 40A/3ph
1 pc MCB of 40A/1ph
1 pc MCB of 20A/1ph
2 pc MCB of 10A/1ph
20% reserve space NO 1.00
26.2 Flush Mounted Sub- distribution board made of sheet
steel
1 pc MCBSDB-BANK1 with lockable door
of 40A/1ph
3 pcs MCB of 16A/1ph
2 pcs MCB of 10A/1ph
20% reserve space NO 13.00
26.2 Flush Mounted Sub- distribution board made of sheet
steel
1 pc MCBSDB-BANK2 with lockable door
of 20A/1ph
2 pcs MCB of 16A/1ph
1 pcs MCB of 10A/1ph
20% reserve space NO 13.00
17 LIGHT POINTS
17.1 Flush mounted light points fed through PVC insulated NO 93.00
18 conductors
EXTRA OVER of 3x2.5 mm²POINTS
LIGHT inside PVC conduits of 16mm
diameter,including junction boxes with covers insulating
18.1 Flush
screw capmounting one-way switch,
connectors. NO 3.00
18.3 Flush mounting intermidiate switch NO 1.00
18.4 Flush mounting double switch NO 9.00
19 SOCKET OUTLET POINTS
19.1 10-16A/1ph flush mounted socket outlets fed through NO 17.00
20 PVC
EXTRA insulated
OVERconductors of 3x2.5mm² inside PVC
SOCKET OUTLETS
conduts of 16mm diameter including junction boxes with
20.1 Flush
coversmounted twin screw
and insulating socketcapoutlet of 16A/1P
connectors. NO 8.00
20.1 Flush mounted socket outlet of 16A/1P NO 9.00
21 LIGHT FITTINGS AND LAMPS (Specified type or
21.1 equivalent)-supplied
REGULAR LIGHT FITTINGS installed, connected
AND LAMPS and
tested,including wires, flexible cable, conduits,boxes,
21.1.2 Fitting type No-2-RZB.901453.002.1 1500lm with LED No. 37.00
mounting materials, LAMPS and accessories complete,
10.1.4 19W
Fittinglamp.
type No-4-RZB.901492.002.1.76 3500lm with No. 30.00
LED 37W
21.1.5 Fitting typelamp
No-5-RZB.901452.002.1 760m with LED
9W lamp. No. 6.00
2,976,325.41
400.00 10,000.00
400.00 12,800.00
2,100.00 25,200.00
945.00 16,065.00
320.00 12,160.00
2,120.00 10,600.00
86,825.00
173,650.00
100.00 107,400.00
100.00 328,942.00
100.00 10,738.00
140.00 51,520.00
140.00 408,998.80
45.00 35,123.40
140.00 158,620.00
45.00 9,754.20
140.00 15,153.60
140.00 6,888.00
140.00 8,070.30
45.00 5,940.00
100.00 5,948.00
100.00 9,960.00
140.00 156,298.80
30.00 117,091.50
30.00 133,029.00
30.00 104,098.05
30.00 33,295.95
2,679,283.60
500.00 26,500.00
500.00 19,000.00
850.00 15,300.00
500.00 5,000.00
500.00 2,000.00
150.00 7,950.00
200.00 12,200.00
150.00 2,700.00
150.00 6,450.00
700.00 12,600.00
200.00 6,600.00
500.00 12,000.00
75.00 44,250.00
75.00 7,125.00
75.00 6,300.00
75.00 14,100.00
75.00 1,425.00
250.00 32,000.00
200.00 7,400.00
200.00 6,600.00
200.00 2,600.00
200.00 1,600.00
200.00 600.00
100.00 21,800.00
150.00 62,250.00
150.00 8,100.00
150.00 2,700.00
150.00 64,350.00
4,200.00 8,400.00
300.00 261,900.00
300.00 49,200.00
300.00 156,000.00
887,000.00
2,500.00 2,500.00
2,500.00 2,500.00
3,500.00 3,500.00
3,500.00 3,500.00
3,500.00 3,500.00
750.00 57,000.00
250.00 250.00
5.00 250.00 1,500.00
200.00 3,400.00
200.00 3,400.00
64.00 200.00 3,600.00
200.00 9,800.00
7.00 550.00 400.00
3,500.00 3,500.00
750.00 45,750.00
250.00 1,250.00
200.00 1,000.00
64.00 200.00 9,400.00
11.00 550.00 400.00
300.00 4,500.00
3,500.00 3,500.00
3,500.00 45,500.00
3,500.00 45,500.00
90.00 750.00 69,750.00
250.00 750.00
18.00 250.00 250.00
250.00 2,250.00
200.00 1,600.00
200.00 1,800.00
200.00 7,400.00
200.00 6,000.00
200.00 1,200.00
200.00 1,000.00
7.00 550.00 400.00
2,500.00 7,500.00
500.00 1,500.00
300.00 30,000.00
3,500.00 3,500.00
3,500.00 21,000.00
200.00 5,400.00
200.00 4,600.00
200.00 9,200.00
200.00 1,200.00
200.00 1,000.00
300.00 30,000.00
3,500.00 3,500.00
3,500.00 21,000.00
200.00 5,400.00
200.00 4,600.00
200.00 9,200.00
200.00 1,200.00
200.00 1,000.00
9.00 550.00 400.00
300.00 24,000.00
3,500.00 3,500.00
3,500.00 7,000.00
3,500.00 3,500.00
200.00 3,600.00
200.00 4,000.00
200.00 1,200.00
200.00 1,000.00
200.00 6,400.00
7.00 550.00 400.00
300.00 24,000.00
3,500.00 3,500.00
750.00 81,000.00
200.00 800.00
200.00 200.00
200.00 2,000.00
200.00 2,800.00
200.00 400.00
200.00 4,600.00
200.00 3,800.00
200.00 800.00
200.00 1,000.00
200.00 1,400.00
200.00 4,400.00
200.00 1,200.00
200.00 2,200.00
200.00 1,000.00
200.00 3,000.00
200.00 2,200.00
200.00 1,000.00
200.00 400.00
300.00 24,000.00
3,500.00 3,500.00
750.00 81,000.00
200.00 800.00
200.00 200.00
200.00 2,000.00
200.00 2,800.00
200.00 400.00
200.00 4,600.00
200.00 3,800.00
200.00 800.00
200.00 1,000.00
200.00 1,400.00
200.00 4,400.00
200.00 1,200.00
200.00 2,200.00
200.00 1,000.00
200.00 3,000.00
200.00 2,200.00
200.00 1,000.00
200.00 400.00
300.00 24,000.00
3,500.00 3,500.00
750.00 81,000.00
200.00 800.00
200.00 200.00
200.00 2,000.00
200.00 2,800.00
200.00 400.00
200.00
200.00 4,600.00
200.00
200.00 3,800.00
200.00 800.00
200.00 1,000.00
200.00 1,400.00
200.00 4,400.00
200.00 1,200.00
200.00 2,200.00
200.00 1,000.00
200.00 3,000.00
200.00 2,200.00
200.00 1,000.00
200.00 400.00
300.00 9,000.00
3,500.00 3,500.00
750.00 94,500.00
200.00 600.00
200.00 200.00
200.00 2,000.00
200.00 200.00
200.00
200.00 4,200.00
200.00
200.00 4,000.00
200.00 200.00
200.00 200.00
200.00 200.00
200.00 3,600.00
200.00 5,800.00
200.00 10,200.00
200.00 1,200.00
200.00 1,000.00
200.00 400.00
1,368,600.00
Amount
Previous Current Todate
14,695.00 14,695.00
88,800.18 88,800.18
124,038.72 124,038.72
78,000.00 78,000.00
123,340.00 123,340.00
95,087.20 95,087.20
61,005.00 61,005.00
75,661.60 75,661.60
- 15,400.00 15,400.00
822,907.50 172,087.57 1,134,000.07
137,712.90 137,712.90
116,980.50 116,980.50
230,263.80 230,263.80
195,819.00 195,819.00
124,581.60 124,581.60
443,917.50 443,917.50
278,748.60 278,748.60
33,458.10 33,458.10
62,154.30 62,154.30
79,567.80 79,567.80
8,268.00 8,268.00
46,766.98 46,766.98
347,432.16 347,432.16
184,822.57 184,822.57
35,460.80 35,460.80
181,432.28 181,432.28
395,920.70 395,920.70
20,808.50 20,808.50
6,475.00 6,475.00
3,686.00 3,686.00
6,140.00 6,140.00
7,990.00 7,990.00
3,413.00 3,413.00
1,344.00 1,344.00
3,336.00 3,336.00
-
41,312.00 41,312.00
21,084.00 21,084.00
9,008.00 9,008.00
9,759.00 9,759.00
2,778.00 2,778.00
-
- 15,582.49 15,582.49
-
-
-
-
- - -
-
-
181401.216 181,401.22
-
200679.504 -
25,018.44 25,018.44
12,626.22 12,626.22
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
419,725.38 419,725.38
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1,250.00 1,250.00
-
-
-
-
-
-
12,800.00 12,800.00
-
3,850.00 3,850.00
-
-
-
-
-
-
-
-
-
-
1,200.00 1,200.00
-
-
3,250.00 3,250.00
-
-
-
-
-
12,800.00 12,800.00
6,050.00 6,050.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
67,500.00 67,500.00
-
-
4,500.00 4,500.00
-
-
14,000.00 14,000.00
-
-
-
-
-
-
-
-
3,850.00 3,850.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
69,750.00 69,750.00
-
3,200.00 3,200.00
-
-
-
17,400.00 17,400.00
-
-
-
-
-
-
-
-
4,400.00 4,400.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
82,500.00 82,500.00
-
3,000.00 3,000.00
-
-
-
16,200.00 16,200.00
-
-
-
-
-
-
-
-
4,950.00 4,950.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
66,750.00 66,750.00
-
3,000.00 3,000.00
-
-
-
14,000.00 14,000.00
-
-
-
-
-
-
-
-
-
-
-
-
3,850.00 3,850.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
4,567,040.91 418,800.00 4,985,840.91
TOTAL 3,318,898.57 7,405,464.97