Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 39

CERTIFICATE OF VAT No.

05
የውል ቁጥር
የስፍር ምስክር ወረቀት ቁጥር 05 Contract No.
For Cerificate of Measurement No 05 ቀን:- 11/2/2013
የክፍያ ምስክር ወረቀት ቁጥር 08 Date:- 12/23/2023
For Certificate of Payment No 08
ፕሮጀክት
PROJECT : NIFAS SILK LAFTO WOREDA 12 ADMINISTRATION BUILDING
ቦታው Amount
LOCATION : ADDIS ABABA
አሰሪው መ/ቤት ዋናው ውል
EMPLOYER : NIFAS SILK LAFTO SUB CITY ADMINISTRATION Main Contract 42,553,876.86
CHIEF EXCUTIVE OFFICE ተጨማሪ ውል
አማካሪ መ/ቤት Supplementary Contract
CONSULTANT MEHDI MOHAMMED ARCHITECTURAL AND የለውጥ ትእዛዝ
ENGINEERING CONSULTANT Variation orders
የስራ ተቋራጭ
CONTRACTOR : BANTEWALU TESSEMA BC የተጨማሪ እሴት ታክስ
VAT 15% 6,383,081.53
ድምር
አስቀድሞ የተከፈለ Total Sum 48,936,958.39
Previous Payment (VAT)
ተራ .ቁ ቀን የገንዘብ ልክ
Item Date Amount (Birr)
Adv.1 1,914,840.67 Excuted
TOTAL 1,914,840.67 Amount (Birr)
Pay-1 410,082.98 ተቀናሽ
Pay-2 270,069.51 Deduction የገንዘብ ልክ /ብር/ 31,592,968.42
Pay-3 388,788.71
Pay-4 268,535.30 1.ቅናሽ
Pay-5 317,954.92 Rebat-3%
Pay-6 133,951.81 2.የለውጥ ስራ
Pay-7 772,714.63 Varition Work
VAT 15% 4,738,945.26
3.አስቀድሞ የተከፈለ
Previous VAT 2,562,097.86
4.መያዣ
Retention (5%)
5.የቅድሚያ ክፍያ ተመላሽ
Advance Repayment 30% 1,421,683.58

ድምር ድምር
2,562,097.86
TOTAL TOTAL 3,983,781.44

NET VAT 755,163.82

__________________ _______________________ _________________________ ________________________ _________________


Supervisor Consultant Certified by Certified by Approved by
ተቆጣጣሪ አማካሪ ያረጋገጠው ያረጋገጠው ያጸደቀው
የውል ቁጥር
Contract No.
የስፍር ምስክር ወረቀት ቁጥር 05 ቀን:- 11/2/2013
For Cerificate of Measurement No 05 Date:- 12/23/2023
የክፍያ ምስክር ወረቀት ቁጥር 06
CERTIFICATE OF PAYMENT No. 08

ፕሮጀክት Amount
PROJECT : NIFAS SILK LAFTO WOREDA 12 ADMINISTRATION BUILDING ዋናው ውል
ቦታው Main Contract 42,553,876.86
LOCATION : ADDIS ABABA ተጨማሪ ውል
አሰሪ መ/ቤት Supplementary Contract
EMPLOYER : NIFAS SILK LAFTO SUB CITY ADMINISTRATION የለውጥ ትእዛዝ
አማካሪ መ/ቤት CHIEF EXCUTIVE OFFICE Variation order No 1
CONSULTANT MEHDI MOHAMMED ARCHITECTURAL AND የተጨማሪ እሴት ታክስ
ስራ ተቋራጭ ENGINEERING CONSULTANT VAT 15% 6,383,081.53
CONTRACTOR : BANTEWALU TESSEMA BC

ድምር
Total Sum 48,936,958.39

እኔ መህዲ መሀመድ አማካሪ ድርጅት የስራ ተቋራጭ ባቀረቡት ሪፖርት መሰረት እስከዛሬ ድረስ ተቋራጭ ባንቲዋሉ ተሰማ ህንፃ ስራ ተቋራጭ በውሉ መሰረት ያቀረበው
እቃና የፈጸመው ስራ 17,041,745.01( አስራ ሰባት ሚሊዮን አርባ አንድ ሺ ሰባት መቶ አርባ አምስት ብር ከዜሮ አንድ ሳንቲም) መሆኑን አመሰክራለሁ፡፡

According to the supervisor of work Mehdi Mohammed Consultant report the value of work excuted and or the material supplied
up to date is birr 17,041,745.01 (Seventeen Million Fourty One Thousands Seven Hundred Fourty Five & 01/100 Birr Only)

አስቀድሞ የተከፈለ Executed.


Previous Payments Amount (Birr)
ተራ .ቁ ቀን የገንዘብ ልክ ተቀናሽ የገንዘብ ልክ /ብር/
Item Date Amount (Birr) Deductions 31,592,968.42
Adv. 1. 12,765,604.49 1.ቅናሽ
Total 12,765,604.49 Rebate-3%
After Rebet 31,592,968.42
Payment 2.የለውጥ ስራ
1 2,538,608.92 Varition Works
2 1,671,858.87 3.አስቀድሞ የተከፈለ
3 2,406,787.28 Previous Payments 15,860,635.80
4 1,662,361.38 4.መያÏ 1,579,648.42
5 1,968,292.36 Retention (5%)
6 829,255.45 5.መቀጫ
7 4,783,471.54 Penality
6.የቅድሚያ ክፍያ ተመላሽ
ድምር Advance Repay 30% 9,477,890.53
15,860,635.80
Total ድምር
Total Sum 26,918,174.75
የተጣራ ለተቋራጭ የሚከፈል ገንዘብ
Net sum due to the contractor 4,674,793.68

ለተቋራጭ የሚከፈለው የተጣራ ገንዘብ ስምንት መቶ ሀያ ዘጠኝ ሺ ሁለት መቶ ሀያ አምስት ብር ከአርባ አምስት ሳንቲም መሆኑን አረጋግጣለሁ::

We certify that the Contractor is now entitled to the sum of :


Eight Hundred Twenty Nine Thousands Two Hundred Twenty Five & 45/100 Birr Only.

__________________ _______________________ ________________________ _________________________ ________________


Supervisor Consultant Certified by Certified by Approved by
ተቆጣጣሪ አማካሪ ያረጋገጠው ያረጋገጠው ያጸደቀው
ባንቲዋሉ ተሰማ ህንፃ ሥራ ተቋራጭ
BANTEWALU TESSEMA BC

Project: - Construction of B+G+7 Office Building


Employer:- Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : - Addis Ababa Nifas Silk Lafto
Contractor:- Bantewalu Tessema BC
Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Summary of Measurements No 8
Item Description Contract Amount Previous excuted Current excuted Todate excuted
A. SUB-STRUCTURE

1 EXCAVATION & EARTH WORKS ETB 1,093,008.60 ETB 474,930.81 ETB - ETB 474,930.81

2 CONCRETE WORKS ETB 3,682,152.00 ETB 2,744,775.27 ETB - ETB 2,744,775.27

3 MASONRY WORKS ETB 231,552.00 ETB 31,935.60 ETB - ETB 31,935.60

SUB TOTAL A ETB 5,006,712.60 ETB 3,251,641.68 ETB - ETB 3,251,641.68

B. SUPER-STRUCTURE

1 CONCRETE WORKS ETB 10,913,932.10 ETB 8,623,733.70 ETB - ETB 8,623,733.70

2 ELEVATION WALL WORK ETB 756,537.75 ETB 294,677.91 ETB - ETB 294,677.91

3 ROOFING WORK ETB 272,600.10 - - -

4 ALUMUNIUM WORK ETB 9,234,000.90 - - -

5 STEEL STRUCTURE ETB 523,415.70 - - -

6 GLAZING WORK ETB 578,484.00 - - -

7 FLOORING WORK ETB 4,303,548.90 - - -

Contarctor_________________________ Consultant_______________________ Client______________________3


8 FINISHING WORK ETB 2,776,404.24 ETB 627,165.07 ETB - ETB 627,165.07

9 PAINTING ETB 654,199.47 - - -

10 SANITARY INSTALLATION WORK ETB 1,789,636.50 - - -

11 ELECTRICAL INSTALATION WORK ETB 5,744,404.60 -

12 Variation Works ETB 2,968,795.23 ETB - ETB 2,968,795.23


SUB TOTAL B ETB 37,547,164.26 ETB 12,514,371.92 ETB - ETB 12,514,371.92
GRAND TOTAL A+B ETB 42,553,876.86 ETB 15,766,013.60 ETB - ETB 15,766,013.60

New Amended Agreement


Summary of Measurements No8
Item Description New Contract Amount Previous executed Current excuted Todate excuted

B. SUPER-STRUCTURE

1 CONCRETE WORKS ETB 9,081,467.10 ETB 6,943,904.51 ETB 1,687,326.96 ETB 8,631,231.47

2 ELEVATION WALL WORK ETB 772,741.42 ETB 283,883.52 ETB 374,302.64 ETB 658,186.16

3 ROOFING WORK ETB 571,202.29 ETB - ETB -

4 ALUMUNIUM WORK ETB 21,524,050.33 ETB - ETB 4,201,853.91 ETB 4,201,853.91

5 STEEL STRUCTURE ETB 1,221,958.86 ETB - ETB 464,223.54 ETB 464,223.54

6 GLAZING WORK ETB - ETB -

7 FLOORING WORK ETB 5,261,848.04 ETB - ETB -

8 FINISHING WORK ETB 3,940,081.38 ETB 978,215.12 ETB 762,110.26 ETB 1,740,325.38

9 PAINTING ETB - ETB -

10 SANITARY INSTALLATION WORK ETB 893,145.14 ETB -

11 ELECTRICAL INSTALATION WORK ETB 12,073,046.14 ETB 131,134.38 ETB - ETB 131,134.38

SUB TOTAL B ETB 55,339,540.70 ETB 8,337,137.52 ETB 7,489,817.31 ETB 15,826,954.83

TOTAL SUMMARY ETB 24,103,151.12 ETB 7,489,817.31 ETB 31,592,968.42

Contarctor_________________________ Consultant_______________________ Client______________________4


BANTEWALU TESSEMA BC

Project :- B+G+7 Office Building

Client:- Addis Abeba City Administration Chief Excutive Office


Location:- Addis Abeba Nifas Silk Lafto
Contractor: Bantewalu Tessema bc
Consultant:Mehdi Mohammed Architectural and Engineering Consultant

Quantity Amount
Item Description Unit Previous Todate Unit Rate Previous Current
Contract current excuted Contract Todate Executed JUSTIFICATION
Executed Executed Executed Executed
A. SUB STRUCTURE
1. Excavation & Earthwork

1.1 Clear the site to remove the top soil to a depth of 20cm. m² 1,011.60 1,174.50 1174.50 4.50 4,552.20 5,285.25 0.00 5,285.25

Bulk excavation over the site to reduce level up to a


1.2 depth not exceeding 150 cm m³ 1,125.50 884.00 884.00 45.00 50,647.50 39,780.00 0.00 39,780.00
1.3 Ditto but 150<x<300 cm m³ 1,125.50 - 0.00 45.00 50,647.50 0.00 0.00 0.00
1.4 Ditto but 300<x<450 cm m³ 1,125.50 - 0.00 45.00 50,647.50 0.00 0.00 0.00
1.5 ditto but for soft rock excavation m³ 225.10 0.00 63.00 14,181.30 0.00 0.00 0.00
1.6 ditto but for hard rock excavation m³ 337.70 0.00 135.00 45,589.50 0.00 0.00 0.00

Excavate for foundation trench in ordinary soil to a


1.7 depth of 100cm,starting from reduced ground level m³ 2,705.10 0.00 63.00 170,421.30 0.00 0.00 0.00

Excavate for isolated footing in ordinary soil to a depth


1.8 of 150cm,starting from reduced ground level m³ 654.50 - 0.00 63.00 41,233.50 0.00 0.00 0.00
1.9 Ditto but for soft rock excavation m³ 130.90 0.00 180.00 23,562.00 0.00 0.00 0.00
1.10 Ditto but for hard rock excavation m3 196.40 370.24 370.24 315.00 61,866.00 116,625.60 0.00 116,625.60 un expected hard rock

Back fill around trench foundation,footing with selected


soil from out site well compacted,rolled&compressed in
1.11 layer not exceeding 20 cm m³ 761.10 138.39 138.39 72.00 54,799.20 9,964.08 0.00 9,964.08

Back fill under hard core with selected soil from out
site well compacted, rolled & compressed in layer not
1.12 exceeding 20 cm m³ 600.30 173.82 173.82 72.00 43,221.60 12,515.04 0.00 12,515.04

Back fill around retaining wall with borrowed selected


granular material (sub grade
CBR>55%,PI<12%,MPD>95%).The filling shall be
1.13 performed in layers of 200mm with watering and m³ 716.90 - 0.00 135.00 96,781.50 0.00 0.00 0.00

Cart away the excess excavated material to a


1.14 convenient place of a maximum distance 20kms. m³ 6,938.50 4,870.44 4870.44 36.00 249,786.00 175,335.84 0.00 175,335.84

25 cm thick basaltic stone or equivalent hard-core well


1.15 rolled,consolidated and blinded with crushed stone m² 750.40 641.25 641.25 180.00 135,072.00 115,425.00 0.00 115,425.00
Total Carried To Summary 1,093,008.60 474,930.81 0.00 474,930.81
2. MASONRY

50cm thick trachytic or equivalent stone masonry


foundation wall below NGL bedded and joined in
2.10 cement mortar(1:3) m³ 164.90 29.57 29.57 1080.00 178,092.00 31,935.60 0.00 31,935.60
2.20 Ditto, but above N.G.L m³ 49.50 0.00 1080.00 53,460.00 0.00 0.00 0.00
Total Carried To Summary 231,552.00 31,935.60 0.00 31,935.60
3. CONCRETE WORK
5cm lean concrete in C-5 with minimum cement
content of 150kg/m³, under
3.10 Footings m² 531.00 343.50 343.50 63.00 33,453.00 21,640.50 0.00 21,640.50
3.20 Masonry m² 125.60 73.92 73.92 63.00 7,912.80 4,656.96 0.00 4,656.96

Reinforced concrete in C-25 with minimum cement


content of 360kg/m³, filled and vibrated into formwork
and around reinforcement bar measured.
3.30 In footings m³ 335.10 231.85 231.85 1980.00 663,498.00 459,063.00 0.00 459,063.00
3.40 In foundation columns m³ 52.90 66.19 66.19 1980.00 104,742.00 131,052.24 0.00 131,052.24 includes basement column
3.50 In Basement beams m³ 90.90 45.31 45.31 1980.00 179,982.00 89,717.76 0.00 89,717.76
3.60 In 13cm thick basement floor RC slab m² 750.40 0.00 198.00 148,579.20 0.00 0.00 0.00
3.70 In staircase and landings. m³ 5.20 5.82 5.82 1980.00 10,296.00 11,519.44 0.00 11,519.44
3.80 In shear wall(25cm) m³ 14.50 12.09 12.09 1980.00 28,710.00 23,942.16 0.00 23,942.16
3.90 In shear wall for basement (25cm thick) m³ 225.30 57.36 57.36 1980.00 446,094.00 113,572.80 0.00 113,572.80
Provide cut and fix in position sawn zigba wood or
equivalent formwork.
3.10 To footings m² 398.40 301.40 301.40 150.00 59,760.00 45,210.00 0.00 45,210.00
3.11 To foundation column m² 302.40 366.56 366.56 150.00 45,360.00 54,984.00 0.00 54,984.00 includes basement column
3.12 To shear wall m² 1,367.90 588.88 588.88 150.00 205,185.00 88,332.00 0.00 88,332.00
3.13 To basement beam m² 454.30 226.56 226.56 150.00 68,145.00 33,984.00 0.00 33,984.00
3.14 To 13cm thick basement floor RC slab m² 1,500.70 - 0.00 150.00 225,105.00 0.00 0.00 0.00
3.15 To stair case and landings m² 30.50 32.75 32.75 180.00 5,490.00 5,894.10 0.00 5,894.10

Reinforcement steel bar according to the structural


drawing. Price shall include cutting, bending and
placing in position.
3.16 Dia. 8 deformed bar kg 3,843.90 3,715.52 3715.52 35.00 134,536.50 130,043.34 0.00 130,043.34
3.17 Dia. 10deformed bar kg 1,777.00 1,681.63 1681.63 35.00 62,195.00 58,857.17 0.00 58,857.17
3.18 Dia. 12 deformed bar kg 237.80 7,344.08 7344.08 35.00 8,323.00 257,042.79 0.00 257,042.79 because of basement shear wall which was not included in the p
3.19 Dia. 14 deformed bar kg 3,323.20 3,044.59 3044.59 35.00 116,312.00 106,560.69 0.00 106,560.69
3.20 Dia. 16 deformed bar kg - 2,808.66 2808.66 35.00 0.00 98,303.17 0.00 98,303.17 because of structural review work order
3.21 Dia. 20 deformed bar kg 3,846.40 21.40 21.40 35.00 134,624.00 749.17 0.00 749.17
3.22 Dia. 24 deformed bar kg 28,395.70 28,847.14 28847.14 35.00 993,849.50 1,009,649.96 0.00 1,009,649.96
Total Carried To Summary 3,682,152.00 2,744,775.27 0.00 2,744,775.27
Grand Total A. 5,006,712.60 3,251,641.68 0.00 3,251,641.68
B. SUPER STRUCTURE
1. CONCRETE WORK

Reinforced concrete in C-25 with minimum cement


content of 360kg/m³, filled and vibrated into formwork
and around reinforcement bar.
1.10 In elevation column. m³ 214.79 217.78 221.82 1980.00 425,284.20 431,202.42 0.00 431,202.42
1.20 In ground floor beam. m³ 40.70 38.08 38.08 1980.00 80,586.00 75,390.48 0.00 75,390.48
1.30 In first floor beam. m³ 51.60 32.39 32.39 1980.00 102,168.00 64,132.20 0.00 64,132.20
1.40 In 2nd-6th floor beam. m³ 212.70 164.88 164.88 1980.00 421,146.00 326,468.34 0.00 326,468.34
1.50 In 7th floor beam. m³ 27.70 - 0.00 1980.00 54,846.00 0.00 0.00 0.00
1.60 In 8th & roof floor beam. m³ 24.00 - 22.08 1980.00 47,520.00 0.00 0.00 0.00
1.70 In staircase and landings. m³ 29.50 37.72 43.34 1980.00 58,410.00 74,681.84 0.00 74,681.84
1.80 In 15cm thick ground-roof floor slab m² 6,756.80 - 25.17 198.00 1,337,846.40 0.00 0.00 0.00
1.90 In shear wall (25cm thick) m³ 95.40 71.38 83.76 1980.00 188,892.00 141,324.48 0.00 141,324.48
Supply cut and fix in position zigba wood or equivalent
formwork 0.00 0.00 0.00
1.10 To elevation column. m² 1,878.70 1,561.24 41.21 1602.45 150.00 281,805.00 234,186.00 6,181.88 240,367.88
1.11 To ground floor beam. m² 70.40 260.32 260.32 150.00 10,560.00 39,048.00 0.00 39,048.00
1.12 To first floor beam. m² 343.70 248.07 248.07 150.00 51,555.00 37,210.50 0.00 37,210.50
1.13 To 2nd-6th floor beam. m² 1,418.00 1,305.75 1305.75 150.00 212,700.00 195,862.50 0.00 195,862.50
1.14 To 7th floor beam. m² 184.70 - 0.00 150.00 27,705.00 0.00 0.00 0.00
1.15 To 8th & roof floor beam. m² 160.20 - 150.00 24,030.00 0.00 0.00 0.00
1.16 To stair case and landings m² 108.70 275.54 275.54 150.00 16,305.00 41,330.40 0.00 41,330.40
1.17 To ground -roof floor slab m² 6,756.80 5,040.56 5210.62 150.00 1,013,520.00 756,083.25 0.00 756,083.25
1.18 To shear wall m² 666.50 711.76 842.16 150.00 99,975.00 106,764.00 0.00 106,764.00

Reinforcement steel bar according to the structural


drawing. Price shall include cutting, bending and
placing in position.
1.19 Dia 8 deformed bar kg 7,549.10 16,617.98 17115.29 35.00 264,218.50 581,629.22 0.00 581,629.22
1.20 Dia 10 deformed bar kg 8,088.10 76,981.53 80885.35 35.00 283,083.50 2,694,353.48 0.00 2,694,353.48
1.21 Dia 12 deformed bar kg 102,131.60 16,798.97 17834.66 35.00 3,574,606.00 587,963.98 0.00 587,963.98
1.22 Dia 14 deformed bar kg 29,306.60 13,409.73 14683.95 35.00 1,025,731.00 469,340.47 0.00 469,340.47
1.23 Dia 16 deformed bar kg 28,731.50 39,134.28 41754.49 35.00 1,005,602.50 1,369,699.87 0.00 1,369,699.87
1.24 Dia 20 deformed bar kg 796.30 11,344.64 11946.82 35.00 27,870.50 397,062.27 0.00 397,062.27
1.25 Dia 24 deformed bar kg 7,941.90 - 35.00 277,966.50 0.00 0.00 0.00
Total Carried To Summary 10,913,932.10 8,623,733.70 6,181.88 8,629,915.58
2. ELEVATION WALL
20X20X40 Class C HCB wall jointed in cement mortar
2.10 mix 1:3 m² 1,549.00 757.24 1,336.64 270.00 418,230.00 204,455.50 0.00 204,455.50
15X20X40 Class C HCB wall jointed in cement mortar
2.20 mix 1:3 m² 1,366.90 364.54 552.74 247.50 338,307.75 90,222.41 0.00 90,222.41
Total Carried To Summary 756,537.75 294,677.91 0.00 294,677.91
8.FINISHING
Apply two coat of plastering in cement mortar
1:3 ,price shall include pre clearing and preparation of
8.10 the surface
8.20 a)To external wall surface m² 1,117.40 - 1,774.27 99.00 110,622.60 0.00 0.00 0.00
Apply two coat of plastering in cement mortar
1:3 ,price shall include pre clearing and preparation of
8.30 the surface - - 0.00 0.00 0.00 0.00
a)to internal wall surface m² 4,851.16 1,140.79 1,693.62 99.00 480,264.84 112,938.19 0.00 112,938.19
b)to exposed beam and column m² 5,221.12 1,461.23 2,246.96 108.00 563,880.96 157,812.84 0.00 157,812.84
c)to RC celling m² 7,952.91 3,263.14 3,715.08 108.00 858,914.28 352,419.12 0.00 352,419.12
d)to RC sofit of staircase m² 103.14 36.99 383.52 108.00 11,139.12 3,994.92 0.00 3,994.92
Total Carried To Summary 2,024,821.80 627,165.07 0.00 627,165.07
Grand Total B. 13,695,291.65 9,545,576.69 6,181.88 9,551,758.56
VARIATIONS

Bulk excavation of soft rock in a depth not exceeding un expected soft


1.00 150cm m3 552.50 552.50 113.89 62,924.23 0.00 62,924.23 rock excavation

Bulk excavation of soft rock in a depth from 150cm not un expected soft
2.00 exceeding 300cm m3 552.50 552.50 151.85 83,897.13 0.00 83,897.13 rock excavation

Bulk excavation of hard rock in a depth not exceeding un expected hard


3.00 150cm m3 1,171.30 1,171.30 135.00 158,125.50 0.00 158,125.50 rock excavation

Bulk excavation of hard rock in a depth from 150cm un expected hard


4.00 not exceeding 300cm m3 1,105.00 1,105.00 341.67 377,545.35 0.00 377,545.35 rock excavation

due to error in BOQ


reparation of
5.00 lean concrete for gread beam m2 71.04 71.04 63.00 4,475.52 0.00 4,475.52 contract

Reinforced concrete in C-25 with minimum cement


content of 360kg/m³, filled and vibrated into formwork
6.00 and around reinforcement bar. - - 0.00 0.00
3.60 In 13cm thick basement floor RC slab m² 641.25 641.25 198.00 126,967.50 0.00 126,967.50
7.00 In 15cm thick ground-roof floor slab m² 2,162.52 2,162.52 428.69 927,052.20 0.00 927,052.20
8.00 In 15cm thick ground-roof floor slab 1,443.02 1,443.02 428.69 618,610.06 0.00 618,610.06
8.00 In 15cm thick ground-roof floor slab m² 1,421.07 1,421.07 228.46 324,657.65 0.00 324,657.65
9.00 In 15cm thick ground-roof floor slab m² 1,421.07 1,421.07 200.23 284,540.10 0.00 284,540.10
Total Carried To Summary 2,968,795.23 0.00 2,968,795.23
Grand Total B+Variation. 12,514,371.92 6,181.88 12,520,553.80
Grand Total A+B+Variation. 15,766,013.60 6,181.88 15,772,195.47
New Amended Contract Quantity New Amended Contract Amount
Item Description Unit Previous Todate Unit Rate Previous Current
Contract current excuted Contract Todate Executed JUSTIFICATION
Executed Executed Executed Executed
B. SUPER STRUCTURE
1. CONCRETE WORK
Reinforced concrete in C-25 with minimum cement
content of 360kg/m³, filled and vibrated into formwork
and around reinforcement bar.

1.1 In elevation column. m³ 25.13 14.21 4.04 18.25 5124.04 128,767.06 72,812.57 20,713.92 93,526.49
1.2 In ground floor beam. m³ 0.00 0.00 0.00 0.00
1.3 In first floor beam. m³ 4931.47 0.00 0.00 0.00 0.00
1.4 In 2nd-6th floor beam. m³ 4931.47 0.00 0.00 0.00 0.00
1.5 In 7th floor beam. m³ 35.70 35.93 0 35.93 4931.47 176,053.66 177,187.90 0.00 177,187.90
1.6 In 8th & roof floor beam. m³ 45.15 28.91 22.08 50.99 4931.47 222,656.10 142,568.94 108,871.80 251,440.75
1.7 In staircase and landings. m³ 17.85 5.72 5.62 11.34 5261.59 93,919.34 30,096.28 29,588.44 59,684.72
1.8 In 15cm thick ground-roof floor slab m³ 200.50 171.48 25.17 196.65 4931.47 988,760.74 845,649.33 124,145.94 969,795.27
1.9 In shear wall (25cm thick) m³ 37.28 22.13 12.39 34.52 5124.04 191,024.12 113,394.95 63,476.58 176,871.53
Supply cut and fix in position zigba wood or equivalent
0.00 0.00 0.00 0.00
formwork
1.1 To elevation column. m² 231.42 145.33 41.21 186.54 309.00 71,508.78 44,906.97 12,734.66 57,641.63
1.11 To ground floor beam. m² 0.00 0.00 0.00 0.00
1.12 To first floor beam. m² 0.00 0.00 0.00 0.00
1.13 To 2nd-6th floor beam. m² 0.00 0.00 0.00 0.00
1.14 To 7th floor beam. m² 276.60 260.81 260.81 309.00 85,469.40 80,588.75 0.00 80,588.75
1.15 To 8th & roof floor beam. m² 300.00 219.27 67.734 287.00 309.00 92,700.00 67,752.89 20,929.81 88,682.69
1.16 To stair case and landings m² 120.00 91.38 91.38 309.00 37,080.00 28,236.42 0.00 28,236.42
1.17 To ground -roof floor slab m² 1,279.16 1,150.29 170.063 1320.35 309.00 395,260.44 355,439.61 52,549.47 407,989.08
1.18 To shear wall m² 364.44 229.36 130.4 359.76 309.00 112,611.96 70,872.24 40,293.60 111,165.84
Reinforcement steel bar according to the structural
drawing. Price shall include cutting, bending and 0.00 0.00
placing in position.
1.19 Dia 8 deformed bar kg 3,242.04 2,874.62 497.31 3371.93 115.20 373,483.01 331,156.22 57,290.25 388,446.47
1.2 Dia 10 deformed bar kg 22,334.44 18,341.63 3,903.82 22245.45 121.79 2,720,111.45 2,233,827.12 475,446.06 2,709,273.18
1.21 Dia 12 deformed bar kg 6,322.14 4,763.90 1,035.69 5799.59 123.58 781,290.06 588,722.76 127,990.37 716,713.13
1.22 Dia 14 deformed bar kg 4,917.91 3,148.83 1,274.22 4423.05 121.33 596,690.02 382,047.54 154,600.84 536,648.39
1.23 Dia 16 deformed bar kg 14,387.71 10,202.82 2,620.21 12823.03 123.56 1,777,745.45 1,260,660.44 323,753.35 1,584,413.79
1.24 Dia 20 deformed bar kg 1,899.04 948.04 602.18 1550.22 124.45 236,335.53 117,983.58 74,941.87 192,925.45
1.25 Dia 24 deformed bar kg 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Carried To Summary 9,081,467.10 6,943,904.51 1,687,326.96 8,631,231.47 0.00
2. ELEVATION WALL
20X20X40 Class C HCB wall jointed in cement mortar
2.1 579.40 507,471.80 201,593.68 292,857.73 494,451.41
mix 1:3 1004 398.84 978.24 505.45
15X20X40 Class C HCB wall jointed in cement mortar
2.2 188.21 265,269.62 82,289.84 81,444.91 163,734.75
mix 1:3 613 190.16 378.3675 432.74
Total Carried To Summary 772,741.42 283,883.52 374,302.64 658,186.16 0.00

4.ALUMNIUM wORK #VALUE!

Door made of Aluminum silver metallic tubular profile


frames ALLCO-5 or equivalent, 1.6 mm thick average
weight 1000gm/ml, door kick plate 1500gm/ml, partly
covered with aluminum sheet & flat Aluminum metal
sheet & ribbed slab. Complete work includes all the
4.1
necessary iron mongery and ASSA or equivalent type
of cylindrical lock. All aluminum windows and doors
type shall be approved by the Engineer. As per the
given detail drawing price including 6mm thick
colored glass

WINDOWS
a DT-1 Size 450 x 450cm
pcs.
b DT-1' Size 80 x 210cm 68.0 1,071,000.00 0.00 0.00 0.00
pcs. 0 15750.00
c DT-2 Size 160 x 345cm 4.0 207,000.00 0.00 0.00 0.00
pcs. 0 51750.00
d DT-2' Size 150 x 210cm 21.00 620,156.25 0.00 0.00 0.00
pcs. 0 29531.25
e DT-3 Size 80 x 240cm 18.00 324,000.00 0.00 0.00 0.00
pcs. 0 18000.00
f DT-4 Size 160 x 330cm 2.00 99,000.00 0.00 0.00 0.00
pcs. 0 49500.00
g DT-4' Size 160 x 330cm 16.00 792,000.00 0.00 0.00 0.00
pcs. 0 49500.00
h DT-5 Size 70 x 185 cm 54.00 655,594.02 0.00 0.00 0.00
pcs. 0 12140.63
i DT-7 Size 150 x 210 cm 2.00 59,062.50 0.00 0.00 0.00
pcs. 0 29531.25
j DT-8 Size 160 x 240 cm 2.00 72,000.00 0.00 0.00 0.00
pcs. 0 36000.00
k w1 Size 0.6 x 0.6 cm 54.00 182,250.00 0.00 0.00 0.00
pcs. 0 3375.00
l w2 Size 145 x 315 cm 32.00 1,370,249.92 0.00 0.00 0.00
pcs. 0 42820.31
m w3 Size 330 x 190 cm 1.00 58,781.25 0.00 0.00 0.00
pcs. 0 58781.25
n w5 Size 510x330 cm 5.00 788,906.25 0.00 0.00 0.00
pcs. 0 157781.25
o w6 Size 160x160 cm 32.00 768,000.00 0.00 0.00 0.00
pcs. 0 24000.00
p w7 Size 120x120 cm 32.00 432,000.00 0.00 0.00 0.00
pcs. 0 13500.00
q w8 Size 535x345 cm 18.00 3,114,703.08 0.00 0.00 0.00
pcs. 0 173039.06
r w9 Size 395x315 cm 14.00 1,633,078.16 0.00 0.00 0.00
pcs. 0 116648.44
s w10 Size 350x330 cm 2.00 216,562.50 0.00 0.00 0.00
pcs. 0 108281.25
t w11 Size 510 x 180 cm 1.00 86,062.50 0.00 0.00 0.00
pcs. 0 86062.50
u w12 Size 535 x 315 cm 0.00 0.00 0.00 0.00
pcs. 0
v w13 Size 510 x 300 cm 8.0 1,147,500.00 0.00 0.00 0.00
pcs. 0 143437.50

Supply & fix aluminum curtain wall metallic tubular


profile frames ALLCO-5 or equivalent, minimum 2
4.2 mm thick average weight 1000gm/ml, . All aluminum 0.00 0.00 0.00 0.00
windows type shall be approved by the Engineer. As
per the given detail drawing .
0
a cw Size 2561x 315 cm 5.00 7,826,143.90 0.00 4,201,853.91 4,201,853.91
pcs. 2.7 2.68449824 1565228.78
Total Carried To Summary 21,524,050.33 0.00 4,201,853.91 4,201,853.91 0.00

5 STEEL STRUCTURE 13749026.84


Supply and fix steel roof structure all as shown on the
detail structural drawing. price shall include two coat of
anti rust
UPPER , LOWER ,VETICAL AND DIGONAL RHS
5.1
TRUSS
a) RHS 80 x 80 x 3mm kg 1,566.10 1,149.12 1149.11538 161.90 253,551.59 0.00 186,041.78 186,041.78

b) RHS 60 x 60 x 3mm kg 584.7 497.68 497.68 161.90 94,662.93 0.00 80,574.31 80,574.31
5.2 RHS lattice purlin
a) RHS 25 x 25 x 2.5mm kg 3038.8 864.23 864.23 161.90 491,981.72 0.00 139,918.44 139,918.44
b) RHS 15 x 15 x 1.2mm kg 584.70 207.27 207.27 161.90 94,662.93 0.00 33,557.01 33,557.01
5.3 Plates
a) 250X250X8mm pcs 24 24.00 24 556.20 13,348.80 0.00 13,348.80 13,348.80
5.4 Bolt
Die 20 mm J - shaped anchorage bolt length 80cm
a) 48.00 10,783.20 0.00 10,783.20 10,783.20
buried in pad. pcs 48 48.00 224.65
Total Carried To Summary 958,991.17 0.00 464,223.54 464,223.54 0.00
8.FINISHING
Apply two coat of plastering in cement mortar
8.1 1:3 ,price shall include pre clearing and preparation of
the surface
8.2 a)To external wall surface 1117.4 1,774.27 1774.266 184.46 206,115.60 0.00 327,281.11 327,281.11
Apply two coat of plastering in cement mortar
8.3 1:3 ,price shall include pre clearing and preparation of 0.00 0.00
the surface 0
a)to internal wall surface m² 2425.58 1229.12 552.84 1781.95 184.46 447,422.49 226,722.55 101,975.94 328,698.50
b)to exposed beam and column m² 2610.56 1345.28 785.73 2131.01 184.63 481,987.69 248,379.05 145,069.14 393,448.19
c)to RC celling m² 4300 2139.27 451.94 2591.21 235.18 1,011,274.00 503,113.52 106,288.13 609,401.65
d)to RC sofit of staircase m² 103.14 346.53 346.53 235.18 24,256.47 0.00 81,495.94 81,495.94

Apply two coats of Gypsum plastering . Price shall


8.4 0.00 0.00 0.00 0.00
include pre-cleaning and preparation of the surface.

a) To internal wall surfaces m² 4851.16 0.00 69.86 338,902.04 0.00 0.00 0.00
b) To exposed beams & columns. m² 5,221.12 722.11 499.50 1221.61 69.86 364,747.44 50,446.60 34,895.07 85,341.67
c) To RC ceiling m² 7952.91 2907.23 1,453.62 4360.85 69.86 555,590.29 203,099.09 101,549.54 304,648.63
d) To RC soffit of stair case. m² 2425.58 0.00 69.86 169,451.02 0.00 0.00 0.00
e) To edge of windows & doors . m² 2610.56 0.00 69.86 182,373.72 0.00 0.00 0.00
Total Carried To Summary 2,171,056.25 978,215.12 762,110.26 1,740,325.38
1 1. ELECTRICAL WORK
1.4 LIGHT POINTS

Flush mounted light points fed through PVC insulated


conductors of 2x2.5 mm² inside PVC conduits of 16
a
mm diameter, including junction boxes with covers and
1,079.00 145 145 904.38 975,820.63 131,134.38 0.00 131,134.38
insulating screw cap connectors.

Total Carried To Summary 975,820.63 131,134.38 0.00 131,134.38


New Contract Grand Total B. 35,484,126.90 8,337,137.52 7,489,817.31 15,826,954.83
Total Summary. 24,103,151.12 7,495,999.18 31,599,150.30
Date:
Project: - B+G+7 OFFICE BUILDING Contractor:- Bantewalu Tessema BC
Employer:- Nifas Silk Lafto Sub-City Administration Chief Executive Office Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Location : ADDIS ABABA

1.04 SUPER - STRUCTURE REINFORCEMENT


Timizing
№ Location Type Bar Dia Length Total Ø 6 mm Ø 8 mm Ø 10 mm Ø 12 mm Ø 14 mm Ø 16 mm Ø 20 mm Ø 24 mm
No Bar No Member No Flr
8TH FLOOR COLUMN
C1 16 3.650 8 6 1 48 175
stirrup 8 1.300 14 6 1 87 113
C2 16 3.650 8 4 1 32 117
stirrup 8 1.300 14 4 1 58 75
ROOF FLOOR BEAM 0
Axis C Top 16 9.050 2 2 1 4 36
20 2.310 4 2 1 8 18
16 3.670 4 1 1 4 15
20 3.670 3 1 1 3 11
Bot 16 5.950 9 1 1 9 54
16 6.140 3 1 1 3 18
20 5.920 3 1 1 3 18
st 8 1.200 39 2 1 79 94
10 1.200 110 2 1 220 264
Axis D Top 16 5.225 2 2 1 4 21
16 12.000 3 1 1 3 36
16 3.960 3 2 1 6 24
20 3.670 3 2 1 6 22
Bot 16 7.275 6 2 1 12 87
16 6.140 6 1 1 6 37
st 8 1.200 39 1 1 39 47
10 1.200 143 1 1 143 172
Axis E Top 16 9.050 4 1 1 4 36
16 2.310 6 1 1 6 14
16 3.670 4 1 1 4 15
20 3.670 3 1 1 3 11
Bot 16 5.950 12 1 1 12 71
16 6.140 3 1 1 3 18
st 8 1.200 39 1 1 39 47
10 1.200 110 1 1 110 132
Axis 3&6 Top 16 11.950 2 2 1 4 48
20 2.310 6 2 1 12 28
20 3.670 3 2 1 6 22
Bot 16 11.250 6 2 1 12 135
st 8 1.200 26 2 1 52 63
10 1.200 73 2 1 147 176
Axis 4&5 Top 16 11.950 2 2 1 4 48
20 2.310 6 2 1 12 28
20 3.670 5 2 1 10 37
Bot 16 11.250 6 2 1 12 135
st 8 1.200 26 2 1 52 63
10 1.200 73 2 1 147 176
Axis 2&7 Top 16 11.950 2 2 1 4 48
20 2.310 6 2 1 12 28
20 3.670 3 2 1 6 22
Bot 16 11.250 6 2 1 12 135
st 8 1.200 26 2 1 52 63
10 1.200 73 2 1 147 176
ROOF FLOOR SLAB 0 0
Y DIRECTION 10 3.670 14 2 1 28 103
10 7.780 34 2 1 68 531
10 3.670 42 2 1 84 307
10 4.973 19 2 1 37 184
10 7.780 17 2 1 34 263
10 7.780 39 1 1 39 302
10 3.670 42 1 1 42 153
10 7.780 30 1 1 30 237
X DIRECTION 12 3.680 21 2 1 42 155
10 7.382 14 2 1 27 199
10 7.680 21 2 1 43 326
10 7.382 12 2 1 25 181
10 3.680 19 2 1 38 140
10 7.680 9 2 1 19 144
10 3.876 14 1 1 14 52
10 3.670 35 2 1 70 255
10 3.670 26 2 1 53 194
10 2.005 8 2 1 15 31
10 5.700 34 1 1 34 195
10 5.700 31 1 1 31 177
Negative bar around the lift along axis 3 10 0.995 16 2 1 32 32
along axis D 10 1.260 21 2 1 42 53
along axis B/n 4-5 10 1.950 16 2 1 32 62
REMANING FROM 8TH FLOOR SLAB 0
CS6 10 0.350 184 1 1 184 65
10 0.900 9 1 1 9 8
10 0.980 8 1 1 8 8
Distribution bar
(main panel) 8 2.150 24 4 1 96 206
(around lift) 8 2.150 12 2 1 24 52
EIGHT FLOOR LIFT SHEAR WAL 0
Coloumn 16 3.600 8 8 1 64 230
Coloumn Stirrup 8 1.000 16 8 1 128 128
Vertical bar along 3m,2m &0.6m beside of
enterance 14 3.600 93 2 1 187 672
Above enterance 12 2.250 15 2 1 31 69
Below enterance 12 1.350 15 2 1 31 41
Distribution bar 1 0
Along 3m( outer part) 12 3.350 20 2 1 41 136
12 3.350 9 2 1 18 60
12 1.400 29 2 1 57 80
inner part 12 3.050 20 2 1 41 124
12 3.050 9 2 1 18 55
12 1.100 29 2 1 57 63
Along 2.2m( outer part) 12 2.550 20 2 1 41 104
12 2.550 14 2 1 29 73
inner part 12 2.250 20 2 1 41 92
12 2.250 14 2 1 29 65
Along 0.6m(outer part) 12 0.850 10 2 1 20 17
inner part 12 0.650 10 2 1 20 13
Digonal bar 12 1.250 8 2 1 16 20
Top & bot shear wall slab 0
10 5.180 31 2 1 63 325
10 3.848 42 2 1 84 323
STAIR CASE FROM SEVENTH TO EIGHT FLOOR 0
First Flight 0
Bottom bar 14 6.500 13 1 1 13 85
top bar 14 1.500 13 1 1 13 20
14 2.686 13 1 1 13 35
14 2.675 13 1 1 13 35
Second Flight 0
Bottom bar 14 6.383 13 1 1 13 83
top bar 14 3.602 13 1 1 13 47
14 2.689 13 1 1 13 35
landing bar 14 2.400 10 1 1 10 24
14 2.000 10 1 1 10 20
8 5.250 10 2 1 20 105
Horizontal bar 10 3.900 10 2 1 20 78
Riser bar 8 0.670 120 2 1 240 161
BEAM 0
landng beam ( top) 16 6.200 3 1 1 3 19
Bottom bar 16 5.700 3 1 1 3 17
stirrup 8 1.100 13 1 1 13 14
10 1.100 32 1 1 32 35
secondarbeam top 16 6.200 3 2 1 6 37
Bottom bar 16 5.700 3 2 1 6 34
stirrup 8 1.100 13 2 1 26 29
10 1.100 32 2 1 64 70

Total Length in M 0.00 1,260.34 6,331.84 1,166.56 1,054.46 1,660.11 244.18 0.00
Weight per M 0.222 0.395 0.617 0.888 1.208 1.578 2.466 3.551
Total weight (kg) 0.00 497.31 3,903.82 1,035.69 1,274.22 2,620.21 602.18 0.00
№ Location Size Length Timizing Total 80x80x3 60*60*3 25x25x2.5 15*15*1.2
STEEL STRACTURE
TR1,2,3,4,5&6
Upper Part 80x80x3 13.643 1 6 1 6 81.86
Lower Part 80x80x3 11.58 1 6 1 6 69.49
Edge Part 80x80x3 1.86 1 6 1 6 11.18
Ver. Members 60*60*3 5.002 1 6 1 6 30.01
Diag. Members 60*60*3 10.98 1 6 1 6 65.88

lattius Perlin
Upper Part 25x25x2.5 28.900 1 9 1 9 260.10
Lower Part 25x25x2.5 28.900 1 9 1 9 260.10
Middle Diag. Members 15*15*1.2 47.000 1 9 1 9 423
End Diag. Members 25x25x2.5 0.752 1 9 1 9 6.77
Total Length 162.53 95.89 526.97 423.00
Unit Weight 7.07 5.19 1.64 0.49
Total Weight 1,149.12 497.68 864.23 207.27
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
1 Concrete work 1 Concrete work
1.1 Reinforced concrete C-25 1 Reinforced concrete C-25
1.01 In eight floor elevation column 1.07 In 7th to 8th floor Stair
In Landing
1 1 10 0.35 C1&C2 1 1 1 5.25 L=5.25 W=1.815 D=0.15
0.35 L= 0.4 W=0.4 H=2.90 1.82
2.90 3.55 m³ 0.15 1.43 m³
3.55 m³ Sub total
1 1 2 5.25 In Landing beam
1 1 10 0.35 columns casted to beams in 2 direction at the corner 0.25 L=5.25 W=0.25 D=0.4
0.35 L=0.35 W=0.35 H=0.40 0.40 1.05 m³
0.40 0.49 m³
4.04 m³ Total Item 1.01 0.5 2 9 0.30 In Stair steps
0.17
1 Reinforced concrete C-25 1.88 0.84 m³
1.02 In Roof floor Beam
1 1 1 16.20 RB 1 1 1 1 3.41 Waist 1
0.25 L=16.20 W=0.25 D=0.4 0.19 L=3.41 W=1.875 D=0.19
0.40 1.62 m³ 1.88 1.21 m³

1 1 1 18.75 RB2 1 1 1 3.07 Waist 2


5.25 L=18.75 W=0.25 D=0.4 1.88 L=3.07 W=1.875 D=0.19
0.15 14.77 m³ 0.19 1.09 m³
5.62 m³ sub total
1 1 1 15.61 RB3 5.62 m³ Total Item 1.07
0.25 L=15.61 W=0.25 D=0.4
0.40 1.56 m³ 1 Reinforced concrete C-25
1.08 In 15cm thick roof floor slab
1 1 1 10.35 RB4 1 1 1 5.18 RS1
0.25 L=10.35 W=0.25 D=0.4 5.08 L=5.175 W=5.075 D=0.15
0.40 1.04 m³ 0.15 3.94 m³

1 1 1 10.30 RB5 1 1 1 5.40 RS2


0.25 L=10.30 W=0.25 D=0.4 5.08 L=5.4 W=5.075 D=0.15
0.40 1.03 m³ 0.15 4.11 m³

1 1 1 10.30 RB6 1 1 1 5.18 RS3


0.25 L=10.30 W=0.25 D=0.4 5.08 L=5.175 W=5.075 D=0.15
0.40 1.03 m³ 0.15 3.94 m³
1 1 1 5.43 RS4
1 1 1 10.35 RB7 5.18 L=5.425 W=5.175 D=0.15
0.25 L=10.35 W=0.25 D=0.4 0.15 4.21 m³
0.40 1.04 m³
22.08 m³ Sub total 1 1 1 5.43 RS5
22.08 m³ Total Item 1.02 5.40 L=5.425 W=5.40 D=0.15
0.15 4.39 m³
20.60 m³ Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
1 Concrete work 1 Concrete work
1 Reinforced concrete C-25 1 Reinforced concrete C-25
1.08 In 15cm thick roof floor slab 1.08 In 15cm thick roof floor slab
1 1 1 5.43 RS6 1 1 8 0.05 On Axis D/4&5
5.18 L=5.425 W=5.175 D=0.15 0.05 L=0.05 W=0.025 D=0.15
0.15 4.21 m³ 0.15 0.00 m³
0.00 m³ Sub total
1 1 1 1.90 CS1 25.17 m³
1.80 L=1.690 W=1.8 D=0.15 25.17 m³ Total 1.08
0.15 0.51 m³
1 Reinforced concrete C-25
1 1 1 1.90 CS2 1.09 In 8th floor shear wall (20cm thick)
2.00 L=1.690 W=2.0 D=0.15 1 1 2 2.80 L=2.8 W=0.2 H=3.3
0.15 0.57 m³ 0.20
3.30 3.70 m³
1 1 1 1.80 CS3
1.71 L=1.80 W=1.710 D=0.15 1 1 2 0.20 L=0.2 W=0.2 H=2.9
0.15 0.46 m³ 0.20
2.90 0.23 m³
1 1 1 2.00 CS4
1.71 L=2.0 W=1.710 D=0.15 1 1 2 1.80 L=1.8 W=0.2 H=3.3
0.15 0.51 m³ 0.20
6.27 m³ Sub total 3.30 2.38 m³
Deduction
1 1 1 2.80 Lift area 1 1 2 0.20 L=0.2 W=0.2 H=2.9
2.00 L=2.8 W=2.0 D=0.15 0.20
0.15 0.84 m³ 2.90 0.23 m³

1 1 1 2.80 Lift area 1 1 2 3.00 L=3.0 W=0.2 H=2.9


2.00 L=2.8 W=2.0 D=0.15 0.20
0.15 0.84 m³ 2.90 3.48 m³

part of slab include in column 1 1 2 1.80 L=1.80 W=0.2 H=2.9


1 1 2 0.10 On Axis E/3&6 0.20
0.03 L=0.1 W=0.025 D=0.15 2.90 2.09 m³
0.15 0.00 m³
Machine room slab
1 1 4 0.10 On Axis E/4&5 1 1 2 2.60 L=2.6 W=1.8 D=0.15
0.05 L=0.1 W=0.05 D=0.15 1.80
0.15 0.00 m³ 0.15 1.40 m³
1 1 4 0.08 On Axis D/3&6
0.05 L=0.075 W=0.05 D=0.15 1 1 2 1.00 ddt lift door
0.15 0.00 m³ 0.20 L=1.0 W=0.2 H=2.8
1 1 4 0.05 On Axis D/3&6 2.80 1.12 m³
0.03 L=0.05 W=0.025 D=0.15 12.39 m³ sub total
0.15 0.00 m³ 12.39 m³ Total Item 1.09
1.69 m³ Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

FORMWORK
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
1 Concrete work 1 Concrete work
Formwork Formwork
1.10 To 8th floor elevation column. 1.15 To roof floor beam
1 1 10 1.40 C1&C2 1 1 2 7.50 RB4&7
2.90 40.60 m² L= 1.4 H=2.9 0.40 6.00 m² L=7.5 W=0.4

column insereted above 2.9m to the slab 1 1 2 10.35 L=10.35 W=0.25


1 1 2 0.13 On Axis E/3&6 0.25 5.18 m²
0.25 0.06 m² W=0.13 D=0.25
1 1 2 3.70 L=3.7 W=0.25
1 1 4 0.15 On Axis E/4&5 0.25 1.85 m²
0.25 0.15 m² W=0.15 D=0.25
1 1 2 8.30 RB5& 6
1 1 4 0.13 On Axis D/3&6 0.75 12.45 m² L=8.30 W=0.75
0.25 0.13 m² W=0.13 D=0.25
1 1 2 2.00 L=2.0 W=0.3
1 1 4 0.08 On Axis D/3&6 0.30 1.20 m²
0.25 0.08 m² W=0.08 D=0.25 26.68 m² sub total
67.73 m² Total Item 1.15
1 1 8 0.10 On Axis D/4&5
0.25 0.20 m² W=0.01 D=0.25 Formwork
41.21 m² sub total 1.17 To roof slab
41.21 m² Total Item 1.10 1 1 1 5.18 RS1
5.08 26.26 m² L=5.175 W=5.075
Formwork
1.15 To roof floor beam 1 1 1 5.40 RS2
1 1 1 17.05 RB1 5.08 27.41 m² L=5.4 W=5.075
0.40 6.82 m² L= 17.05 W=0.4
1 1 1 5.18 RS3
1 1 1 10.25 L= 10.25 W=0.5 5.08 26.26 m² L=5.175 W=5.075
0.50 5.13 m²
1 1 1 5.43 RS4
1 1 1 6.00 L= 6.0 W=0.05 5.18 28.07 m² L=5.425 W=5.175
0.05 0.30 m²
1 1 1 5.43 RS5
1 1 1 18.75 RB2 5.40 29.30 m² L=5.425 W=5.40
0.75 14.06 m² L=18.75 W=0.75
1 1 1 5.43 RS6
1 1 2 0.25 L=0.25 D=0.25 5.18 28.07 m² L=5.425 W=5.175
0.25 0.13 m²
1 1 1 1.90 CS1
1 1 1 17.05 RB3 1.80 3.42 m² L=1.690 W=1.8
0.40 6.82 m² L=17.05 W=0.4
1 1 1 1.90 CS2
1 1 1 15.61 L=15.61 W=0.5 2.00 3.80 m² L=1.690 W=2.0
0.50 7.81 m²
41.06 m² sub total 172.60 m² Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
1 Concrete work 1 Concrete work
Formwork Formwork
1.17 To roof slab 1.18 To 8th floor shear wall
1 1 1 1.80 CS3
1.71 3.08 m² L=1.80 W=1.710 D=0.15 1 2 1 3.00 out side part
2.90 17.40 m² L=3 W=2.9
1 1 1 2.00 CS4
1.71 3.42 m² L=2.0 W=1.710 D=0.15 1 2 1 2.20 L=2.2 W=2.9
2.90 12.76 m²
Side formwork
1 1 1 7.47 Out Axis 6/E-C 1 2 1 2.80 L=2.8 W=3.15
0.15 1.12 m² L=7.47 W=0.15 3.15 17.64 m²

1 1 1 7.43 Out Axis 3/E-C 1 2 1 0.20 L=0.2 W=2.9


0.15 1.11 m² L=7.43 W=0.15 2.90 1.16 m²
8.73 m² Sub total
1 2 1 2.00 L=2.0 W=3.15
Deduction 3.15 12.60 m²
1 1 1 2.80 Lift area
2.00 5.60 m² L=2.8 W=2.0 D=0.15 1 2 1 0.20 L=0.2 W=2.9
2.90 1.16 m²
1 1 1 2.80 Lift area
2.00 5.60 m² L=2.8 W=2.0 D=0.15 1 4 1 2.60 inner part
3.30 34.32 m² L=2.6 W=3.3
part of slab include in column
1 1 2 0.10 On Axis E/3&6 1 4 1 1.80 L=1.8 W=3.3
0.03 0.01 m² L=0.1 W=0.025 D=0.15 3.30 23.76 m²

1 1 4 0.10 On Axis E/4&5 1 4 1 2.10 on entrance door


0.05 0.02 m² L=0.1 W=0.05 D=0.15 0.20 1.68 m² L=2.1 W=0.2

1 1 4 0.08 On Axis D/3&6 1 2 1 1.00 L=1 W=0.2


0.05 0.02 m² L=0.075 W=0.05 D=0.15 0.20 0.40 m²

1 1 4 0.05 On Axis D/3&6 Machine room slab


0.03 0.01 m² L=0.05 W=0.025 D=0.15 1 2 2 2.60 L=2.6 W=1.8
1.80 18.72 m²
1 1 8 0.05 On Axis D/4&5
0.05 0.02 m² L=0.05 W=0.025 D=0.15 1 4 1 2.80 ddt door
11.27 m² Sub total 1.00 11.20 m² L=2.8 W=1
170.06 m² 130.40 m² sub total
170.06 m² Total 1.07 130.40 m² Total Item 1.18
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

ELEVATION WALL
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
2 Elevation wall 2 Elecation Wall
2.1 20X20X40 External HCB wall 2.2 15 cm HCB to External Elevation wall
a) In 6th floor a) In 6th floor
1 1 2 12.20 along axis 1'&9/B-D Deduct door
3.15 76.86 m² 1 1 2 0.80 ddt DT-3
2.40 3.84 m²
1 1 4 1.20 on cl slab along axis B&D/1-1',8-9 1 1 3 0.70 ddt DT-5
2.90 13.92 m² 1.85 3.88 m²
7.73 m² sub total
1 1 2 7.30 along axis 2'&7'/A-B 95.08 m² Total Item 2.2
3.15 45.99 m²
2 Elevation wall
1 1 2 5.00 along axis 2&7/D-E 2.1 20X20X40 External HCB wall
2.90 29.00 m² a) In 7th floor
1 1 1 22.40 along axis A/2-7
1 1 2 5.00 along axis E/2-3,6-7 2.90 64.96 m²
2.90 29.00 m²
1 1 2 5.90 along axis A/1-2&7-8
1 1 2 3.05 3.15 37.17 m²
2.90 17.69 m²
Deduct window 1 1 2 3.50 along axis B/1-2&7-8
1 1 4 1.20 ddt w7 2.90 20.30 m²
1.20 5.76 m²
1 1 2 12.20 along axis B-D/1'&9
1 1 2 1.60 ddt w6 3.15 76.86 m²
1.60 5.12 m²
1 1 2 5.10 along axis B-C/2&7
1 1 6 0.60 ddt w1 2.90 29.58 m²
0.60 2.16 m²
199.42 m² sub total 1 1 2 7.40 along axis C/2-4&5-7
199.42 m² Total Item 2.1 2.90 42.92 m²

2 Elecation Wall 1 1 2 5.10 along axis D-E/2&7


2.2 15 cm HCB to External Elevation wall 2.90 29.58 m²
a) In 6th floor 1 1 2 5.10 along axis E/2&7
1 1 2 3.55 along axis 3&6/E-E' 2.90 29.58 m²
2.90 20.59 m²
1 1 2 5.10 along axis E/2&7
1 1 2 3.55 along axis 3'&6'/E-E' 2.90 29.58 m²
3.15 22.37 m²
1 1 2 5.10 along axis E/2-3&6-7
1 1 2 3.00 along inner toilet door 2.90 29.58 m²
3.15 18.90 m² 1 1 2 3.15 along axis E/3-4&5-6
2.90 18.27 m²
1 1 2 3.60 along axis E'/3-3',6-6' 408.38 m² Sub total
3.15 22.68 m² Deduct window
1 1 6 0.60 ddt W-1
1 1 4 1.45 partition wall 0.60 2.16 m²
3.15 18.27 m² 1 1 8 1.60 ddt W-6
102.80 m² Sub total 1.60 20.48 m²
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

22.64 m² Sub total

Consultant Contractor
Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
2 Elevation wall 8 Finishing Work
2.1 20X20X40 External HCB wall 8.2 Two coats of plastering
a) In 7th floor a)External plastering Ground floor
Deduct window 1 1 2 4.90 Axis 2-3&6-7/E
1 1 4 1.20 ddt W-7 4.00 39.20 m² L= 4.9 H=4.0
1.20 5.76 m²
5.76 m² sub total 1 1 2 2.95 Axis 3-4&5-6/E
28.40 m² 4.00 23.60 m² L= 2.95 H=4.0
379.98 m² Total Item 2.1
1 1 4 1.20 Axis D & B,Out 1 & 8
2 Elecation Wall 4.00 19.20 m² L= 1.20 H=4.0
2.2 15 cm HCB to External Elevation wall
a) In 7th floor Ground column
1 1 1 17.00 Right side Toilet 1 1 2 1.41 E2& E7
3.15 53.55 m² 4.00 11.28 m² L= 1.41 H=4.0

1 1 1 16.25 Left side Toilet 1 1 2 0.60 E3& E6


3.15 51.19 m² 4.00 4.80 m² L= 0.6 H=4.0
104.74 m² Sub total
Deduct window 1 1 2 0.60 E4& E5
1 1 2 0.80 ddt DT-3 4.00 4.80 m² L= 0.6 H=4.0
2.40 3.84 m² 102.88 m² Sub total

1 1 6 0.70 ddt DT-5 Deduct Window


1.85 7.77 m²
11.61 m² sub total 1 1 4 1.20 W7
93.13 m² 1.20 5.76 m² L= 1.20 H=1.20
93.13 m² Total Item 2.2 1 1 2 1.60 W6
1.60 5.12 m² L= 1.60 H=1.60
4 Aluminum Work
4.2 Curtain wall 1 1 6 0.60 W1
1 1 5 27.50 L=27.5 W=3.15 0.60 2.16 m² L=0.6 H=0.6
3.15 433.13 m² 13.04 m² sub total
5.4pcs 263.44 m² Total Item a
5.4pcs Total Item 4.2
8 Finishing Work
8 Finishing Work 8.2 Two coats of plastering
8.2 Two coats of plastering a)External plastering 1st floor
a)External plastering Ground floor 1 1 1 12.20 Axis 1' & 9
1 1 2 12.20 Axis 1' & 9 3.30 40.26 m² L= 12.20 H=3.3
4.00 97.60 m² L= 12.20 H=4.0 1 2 2 0.60 L= 0.6 H=3.3
3.30 7.92 m²
1 2 2 0.60 L= 0.6 H=4.0
4.00 9.60 m² 1 1 2 3.40 Axis 2 & 7,D-E
3.30 22.44 m² L= 3.4 H=3.3
1 1 2 3.40 Axis 2 & 7,D-E 1 1 2 4.90 Axis 2-3&6-7/E
4.00 27.20 m² L= 3.4 H=4.0 3.30 32.34 m² L= 4.9 H=3.3
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

1 1 2 4.90 Axis 2-3&6-7/E 1 1 2 2.95 Axis 3-4&5-6/E


4.00 39.20 m² L= 4.9 H=4.0 3.30 19.47 m² L= 2.95 H=3.3
173.60 m² Sub total 122.43 m² Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.2 Two coats of plastering 8.2 Two coats of plastering
a)External plastering 1st floor a)External plastering 2nd-6th floor
1 1 4 1.20 Axis D & B,Out 1 & 8 1 4 2 3.05 Axis 3-4&5-6/E
3.30 15.84 m² L= 1.20 H=3.3 3.30 80.52 m² L= 3.05 H=3.3

1 1 2 4.30 Axis 1-2&7-8/A-B 1 4 4 1.20 Axis D & B,Out 1 & 8


3.30 28.38 m² L= 4.30 H=3.3 3.30 63.36 m² L= 1.20 H=3.3
1 1 2 0.60
3.30 3.96 m² L= 0.6 H=3.3 1 4 2 4.30 Axis 1-2&7-8/A-B
3.30 113.52 m² L= 4.30 H=3.3
1 1 1 22.00 Axis A
3.30 72.60 m² L= 22.0 H=3.3 1 4 2 0.60
1ST column 3.30 15.84 m² L= 0.6 H=3.3
1 1 2 1.41 E2& E7
3.30 9.31 m² L= 1.41 H=3.3 2ND - 6TH FLOOR column
1 1 2 0.60 E3& E6 1 4 2 1.21 E2& E7
3.30 3.96 m² L= 0.6 H=3.3 3.30 31.94 m² L= 1.17 H=3.3

1 1 2 0.60 E4& E5 1 4 2 0.50 E3& E6


3.30 3.96 m² L= 0.6 H=3.3 3.30 13.20 m² L= 0.6 H=3.3
1 1 4 0.60 A2,3,4,5,6 & 7
3.30 7.92 m² L= 0.6 H=3.3 1 4 2 0.50 E4& E5
145.93 m² Sub total 3.30 13.20 m² L= 0.6 H=3.3
Deduct Window 331.58 m² Sub total
1 1 4 1.20 W7
1.20 5.76 m² L= 1.20 H=1.20 Deduct Window
1 1 8 1.60 W6
1.60 20.48 m² L= 1.60 H=1.60 1 4 4 1.20 W7
1 1 6 0.60 W1 1.20 23.04 m² L= 1.20 H=1.20
0.60 2.16 m² L=0.6 H=0.6
28.40 m² sub total 1 4 2 1.60 W6
239.96 m² Total Item a 1.60 20.48 m² L= 1.60 H=1.60

8 Finishing Work 1 4 6 0.60 W1


8.2 Two coats of plastering 0.60 8.64 m² L=0.6 H=0.6
a)External plastering 2nd-6th floor 52.16 m² sub total
1 4 2 12.20 Axis 1' & 9 865.50 m² Total a
3.30 322.08 m² L= 12.20 H=3.3
8 Finishing Work
1 4 4 0.60 L= 0.6 H=3.3 8.2 Two coats of plastering
3.30 31.68 m² a)External plastering 7th floor
1 1 2 12.20 Axis 1' & 9
1 4 2 3.80 Axis 2 & 7,D-E 2.90 70.76 m² L= 12.20 H=2.9
3.30 100.32 m² L= 3.80 H=3.3
1 1 4 0.60 L= 0.6 H=2.9
1 4 2 5.00 Axis 2-3&6-7/E 2.90 6.96 m²
3.30 132.00 m² L= 5.0 H=3.3
586.08 m² Sub total 77.72 m² Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.2 Two coats of plastering 8.2 Two coats of plastering
a)External plastering 7th floor a)External plastering 8th floor
1 1 2 4.00 Axis2-3&6-7/C-D
1 1 2 3.80 Axis 2 & 7,D-E 3.30 26.40 m² L= 4.0 H=3.3
2.90 22.04 m² L= 3.8 H=2.9
1 1 1 1.25 Axis2-3/D-E
1 1 2 5.00 Axis 2-3&6-7/E 3.30 4.13 m² L= 1.25 H=3.3
2.90 29.00 m² L= 5.0 H=2.9
1 1 1 1.85 Axis 6-7/D-E
1 1 2 3.05 Axis 3-4&5-6/E 3.30 6.10 m² L= 1.85 H=3.3
2.90 17.69 m² L= 3.05 H=2.9
1 1 2 1.80 Axis 2-4&6-7/D-E
1 1 4 1.20 Axis D & B,Out 1 & 8 3.30 11.88 m² L= 1.8 H=3.3
2.90 13.92 m² L= 1.20 H=2.9
1 1 2 2.20 Axis 3 & 6/D-C
1 1 2 2.10 Axis B/1-2 3.30 14.52 m² L= 2.2 H=3.3
2.90 12.18 m² L= 2.10 H=2.9
1 1 1 1.95 Axis 2-3/D-E
1 1 2 5.90 Axis 1-2&7-8/A-B 3.30 6.44 m² L= 1.95 H=3.3
2.90 34.22 m² L= 5.9 H=2.9
1 1 2 0.60 1 1 1 1.75 Axis 3/D-E
2.90 3.48 m² L= 0.6 H=2.9 3.30 5.77 m² L= 1.75 H=3.3

1 1 1 22.40 Axis A 1 1 1 3.60 Axis 6/D-E


2.90 64.96 m² L= 22.4 H=2.9 3.30 11.88 m² L= 3.6 H=3.3
197.49 m² Sub total 1 1 2 3.05 Axis 3-4&5-6/E
3.30 20.13 m² L= 3.05 H=3.3
7TH FLOOR column
1 1 2 1.01 E2& E7 8TH FLOOR column
2.90 5.86 m² L= 1.01 H=2.9 1 1 4 0.87 C 3,4,5&6
3.30 11.48 m² L= 0.87 H=3.3
1 1 2 0.40 E3& E6
2.90 2.32 m² L= 0.5 H=2.9 1 1 4 0.87 E3,4,5&6
3.30 11.48 m² L= 0.87 H=3.3
1 1 2 0.40 E4& E5 130.22 m² Sub total
2.90 2.32 m² L= 0.5 H=2.9
1 1 4 0.40 A2,3,4,5,6 & 7 Deduct Window
2.90 4.64 m² L= 0.5 H=2.9 1 1 6 0.60 W1
15.14 m² Sub total 0.60 2.16 m² L=0.6 H=0.6
Deduct Window 2.16 m² sub total
1 1 4 1.20 W7 128.06 m² Total a
1.20 5.76 m² L= 1.20 H=1.20
1 1 2 1.60 W6
1.60 5.12 m² L= 1.60 H=1.60
1 1 6 0.60 W1
0.60 2.16 m² L=0.6 H=0.6
13.04 m² sub total
277.31 m² Total a
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.3 Two coats of plastering 8.3 Two coats of plastering
a)6th floor Internal Elevation wall a)6th floor Internal Elevation wall
1 1 2 12.20 along axis 1'&9/B-D Deduct Window & Door
3.15 76.86 m² 1 1 2 1.60 ddt w6
1.60 5.12 m²
1 1 4 1.20 on cl slab along axis B&D/1-1',8-9
2.90 13.92 m² 1 1 4 1.20 ddt w7
1.20 5.76 m²
1 1 2 7.30 along axis 2'&7'/A-B
3.15 45.99 m² 1 1 6 0.60 ddt w1
0.60 2.16 m²
1 1 2 2.80 along axis 2'&7'/B-B'
2.90 16.24 m² 1 1 4 0.80 ddt DT-3
2.40 7.68 m²
1 1 2 5.00 along axis 2&7/D-E
2.90 29.00 m² 1 1 3 0.70 ddt DT-5
1.85 3.88 m²
1 1 2 5.00 along axis E/2-3,6-7 24.60 m² sub total
2.90 29.00 m² 341.05 m² Total a

1 1 2 3.05 along axis E/3-3',6-6' 8 Finishing Work


2.90 17.69 m² 8.3 Two coats of plastering
a)7th floor Internal Elevation wall
1 1 4 3.55 along axis 3&6/E-E' 1 1 2 5.28 Axis A-B/1-2& 7-8
2.90 41.18 m² 3.15 33.26 m² L=5.28 H=3.15

1 1 4 3.55 along axis 3'&6'/E-E' 1 1 2 11.40 Axis A/2-7


3.15 44.73 m² 2.90 66.12 m² L=11.40 H=2.9

1 1 4 3.00 along inner toilet door 1 1 2 7.50 Axis B/1-2& 7-8


3.15 37.80 m² 2.90 43.50 m² L=7.5 H=2.9
Edge of window & door
1 1 8 4.80 W6 1 2 2 5.10 Axis 2 & 7/B-C
0.20 7.68 m² P=4.8 W=0.2 2.90 59.16 m² L=5.10 H=2.9

1 1 4 3.60 W7 1 2 2 7.40 Axis C/2-7


0.20 2.88 m² P=3.6 W=0.2 2.90 85.84 m² L=5.10 H=2.9

1 1 6 1.80 W1 1 1 2 11.20 Axis 1' & 9/B-D


0.20 2.16 m² P=1.8 W=0.2 3.15 70.56 m² L=11.2 H=3.15

1 1 2 5.60 DT3 1 1 2 1.20 Axis D/1'-1&8-9


0.15 1.68 m² P=5.6 W=0.15 2.90 6.96 m² L=1.20 H=2.9
1 1 6 4.40 DT5
0.15 3.96 m² P=4.4 W=0.15 1 1 2 5.15 Axis 2 & 7/D-E
370.77 m² Sub total 2.90 29.87 m² L=5.15 H=2.9
Deduct Window & Door
1 1 2 1.60 ddt w6 1 1 1 3.90 Axis 2-3/D-E
1.60 5.12 m² 3.15 12.29 m² L=3.9 H=3.15
5.12 m² Sub total 407.56 m² Sub total
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.3 Two coats of plastering 8.3 Two coats of plastering
a)7th floor Internal Elevation wall a)7th floor Internal Elevation wall
1 1 1 7.50 Axis 2-3/D-E 1 1 2 5.60 DT3
3.15 23.63 m² L=7.5 H=3.15 0.15 1.68 m² P=5.6 W=0.15

1 1 1 6.90 Axis 2-3/D-E 1 1 6 4.40 DT5


3.15 21.74 m² L=6.9 H=3.15 0.15 3.96 m² P=4.4 W=0.15
5.64 m² Sub total
1 1 1 7.05 Axis 2-3/D-E Deduct door & window
3.15 22.21 m² L=7.05 H=3.15 1 1 8 1.60 W6
1.60 20.48 m² L=1.6 H=1.6
1 1 1 2.50 Axis 3/D-E
3.15 7.88 m² L=2.5 H=3.15 1 1 4 1.20 W7
1.20 5.76 m² L=1.2 H=1.2
1 1 2 2.90 Axis 2-3/D-E
3.15 18.27 m² L=2.9 H=3.15 1 1 6 0.60 W1
0.60 2.16 m² L=0.6 H=0.6
1 1 1 6.40 Axis 6/D-E
3.15 20.16 m² L=6.4 H=3.15 1 1 2 1.60 Aluminum door
2.90 9.28 m² L=1.6 H=2.9
1 1 1 6.30 Axis 5-6/D-E
3.15 19.85 m² L=6.30 H=3.15 1 1 2 0.80 DT3
2.40 3.84 m² L=0.8 H=2.4
1 1 1 7.05 Axis 5-6/D-E
3.15 22.21 m² L=7.05 H=3.15 1 1 6 0.70 DT5
1.85 7.77 m² L=0.7 H=1.85
1 1 1 5.70 Axis 5-6/D-E 49.29 m² sub total
3.15 17.96 m² L=5.70 H=3.15 261.08 m² sub total
211.79 m² Total Item b
1 1 2 3.00 Axis 5-6/D-E
3.15 18.90 m² L=3.0 H=3.15 8 Finishing Work
8.3 Two coats of plastering
1 1 2 8.10 Axis E/2-4&5-7 b)6th floor column
2.90 46.98 m² L=8.10 H=2.9 1 1 10 1.64 C1
2.90 47.56 m² P=1.64 H=2.9
Edge of window & door
1 1 8 4.80 W6 1 1 6 1.64 C2
0.20 7.68 m² P=4.8 W=0.2 2.90 28.54 m² P=1.64 H=2.9

1 1 4 3.60 W7 1 1 4 1.24 C2
0.20 2.88 m² P=3.6 W=0.2 2.90 14.38 m² P=1.24 H=2.9

1 1 6 1.80 W1 1 1 2 1.64 C3
0.20 2.16 m² P=1.8 W=0.2 2.90 9.51 m² P=1.64 H=2.9

1 1 2 7.40 Aluminum door 1 1 6 1.64 C4


0.20 2.96 m² P=7.4 W=0.2 2.90 28.54 m² P=1.64 H=2.9
255.44 m² Sub total 128.53 m² Sub total
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.3 Two coats of plastering 8.3 Two coats of plastering
b)6th floor column b)6th floor column
1 1 2 1.24 C4 column insereted above 2.9m to the slab
2.90 7.19 m² P=1.24 H=2.9 1 1 2 0.47 On Axis A
0.40 0.37 m² P=0.47 H=0.4
1 1 4 1.64 C5
2.90 19.02 m² P=1.64 H=2.9 1 1 2 0.47 P=0.47 H=0.25
column insereted above 2.9m to the slab 0.25 0.23 m²
1 1 6 0.34 On Axis A
0.25 0.51 m² P=0.34 H=0.25 1 1 4 0.59 P=0.59 H=0.4
0.40 0.94 m²
1 2 6 0.68 On Axis B& D
0.25 2.04 m² P=0.68 H=0.25 1 1 4 0.59 P=0.59 H=0.25
0.25 0.59 m²
1 2 2 0.51 On Axis B&D
0.25 0.51 m² P=0.51 H=0.25 1 1 2 0.51 On Axis B
0.25 0.26 m² P=0.51 H=0.25
1 1 6 0.49 On Axis C
0.25 0.74 m² P=0.51 H=0.25 1 1 2 0.17 P=0.17 H=0.4
0.40 0.14 m²
1 1 4 0.25 On Axis E
0.25 0.25 m² P=0.25 H=0.25 1 1 2 0.57 P=0.57 H=0.4
0.40 0.46 m²
1 1 2 0.49 On Axis E
0.25 0.25 m² P=0.49 H=0.25 1 1 2 0.34 P=0.57 H=0.25
30.50 m² Sub total 0.25 0.17 m²
159.03 m² Total Item8.3b
1 1 2 0.49 On Axis C
8 Finishing Work 0.25 0.25 m² P=0.49 H=0.25
8.3 Two coats of plastering
b)7th floor column 1 1 2 0.25 P=0.25 H=0.25
1 1 10 1.64 C1 0.25 0.12 m²
2.90 47.56 m² P=1.64 H=2.9
1 1 2 0.25 P=0.25 H=0.4
1 1 6 1.64 C2 0.40 0.20 m²
2.90 28.54 m² P=1.64 H=2.9
1 1 2 0.74 P=0.74 H=0.4
1 1 4 1.24 C2 0.40 0.59 m²
2.90 14.38 m² P=1.24 H=2.9 On Axis D
1 1 4 0.17 P=0.17 H=0.4
1 1 2 1.64 C3 0.40 0.27 m²
2.90 9.51 m² P=1.64 H=2.9
1 1 4 0.51 P=0.51 H=0.25
1 1 6 1.64 C4 0.25 0.51 m²
2.90 28.54 m² P=1.64 H=2.9
1 1 2 1.24 C4 1 1 4 0.68 P=0.68 H=0.25
2.90 7.19 m² P=1.24 H=2.9 0.25 0.68 m²
135.72 m² Sub total 5.77 m² Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.3 Two coats of plastering 8.3 Two coats of plastering
b)7th floor column b) Exposed Beam 6th floor
On Axis E 1 1 1 25.00 along axis E b/n 2,3,4,5,6&7
1 1 2 0.50 P=0.50 H=0.4 0.75
0.40 0.40 m² 18.75 m²
1 1 2 5.25 TFB-1
1 1 2 0.25 P=0.25 H=0.25 0.75
0.25 0.12 m² 7.88 m²
1 1 2 5.25 TFB-2
1 1 2 0.49 P=0.49 H=0.25 0.75
0.25 0.25 m² 7.88 m²
34.50 m² Sub total
1 1 2 0.25 P=0.25 H=0.4 249.75 m² Total Item8.3b
0.40 0.20 m²
8 Finishing Work
1 1 2 0.25 P=0.25 H=0.25 8.3 Two coats of plastering
0.25 0.12 m² b) Exposed Beam 7th floor
1.08 m² Sub total 1 1 1 2.80 7FB1
142.58 m² Total Item8.3b 0.40 1.12 m²
1 1 1 2.30
8 Finishing Work 0.25 0.58 m²
8.3 Two coats of plastering
b) Exposed Beam 6th floor 1 1 1 25.50
1 1 2 13.10 Along axis 1&8, B/n b-d 0.40 10.20 m²
0.75
19.65 m² 1 1 1 25.50
1 1 2 20.00 along axis 2&7 b/n a,b,c,d&e 0.25 6.38 m²
0.75 1 1 1 27.80
30.00 m² 0.29 8.06 m²
1 1 2 20.00 along axis 3&6 b/n a,b,c,d&e
0.75 1 1 1 2.80 7FB2
30.00 m² 0.40 1.12 m²
1 1 2 20.00 along axis 4&5 b/n a,b,c,d&e
0.75 1 1 1 22.70
30.00 m² 0.25 5.68 m²
1 1 1 27.70 along axis A b/n 2,3,4,5,6&7
0.75 1 1 1 13.00
20.78 m² 0.29 3.77 m²
1 1 1 37.70 along axis B b/n 1,2,3,4,5,6,7&8
0.75 1 1 2 0.25
28.28 m² 0.40 0.20 m²
1 1 1 37.70 along axis C b/n 1,2,3,4,5,6,7&8
0.75 1 1 1 47.10 7FB3
28.28 m² 0.25 11.78 m²
1 1 1 37.70 along axis D b/n 1,2,3,4,5,6,7&8
0.75 1 1 1 26.30
28.28 m² 0.25 6.57 m²
215.25 m² Sub total 55.45 m² Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.3 Two coats of plastering 8.3 Two coats of plastering
b) Exposed Beam 7th floor b) Exposed Beam 7th floor
` 1 1 26.40 1 1 2 13.40
0.29 7.66 m² 0.29 7.77 m²

1 1 1 6.00 1 1 2 15.30 7FB9 & 14


0.07 0.42 m² 0.79 24.17 m²

1 1 2 0.25 1 1 2 5.20
0.40 0.20 m² 0.54 5.62 m²

1 1 1 8.05 7FB4 1 1 2 3.60


0.40 3.22 m² 0.40 2.88 m²

1 1 1 68.95 1 1 2 1.35
0.25 17.24 m² 0.25 0.68 m²

1 1 1 38.50 1 1 2 10.20 7FB10& 13


0.29 11.17 m² 0.79 16.12 m²

1 1 2 0.25 1 1 2 3.00 7FB11& 12


0.40 0.20 m² 0.79 4.74 m²

1 1 1 27.90 7FB5 1 1 2 3.00


0.40 11.16 m² 0.79 4.74 m²

1 1 1 25.50 1 1 2 2.00
0.25 6.38 m² 0.32 1.28 m²

1 1 1 25.50 1 1 2 5.22
0.29 7.40 m² 0.54 5.64 m²

1 1 2 5.50 7FB6 & 7 1 1 2 5.22


0.40 4.40 m² 0.40 4.18 m²

1 1 2 5.25 1 1 2 1.68 7FB16 & 17


0.25 2.63 m² 0.79 2.65 m²

1 1 2 5.25 1 1 2 3.83
0.29 3.05 m² 0.40 3.06 m²

1 1 2 3.20 7FB8 & 15 1 1 2 3.83


0.40 2.56 m² 0.29 2.22 m²

1 1 2 23.35 1 1 2 3.58
0.25 11.68 m² 0.54 3.86 m²
89.59 m² Sub total
89.33 m² Sub total 234.37 m² Total Item8.3b
Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.3 Two coats of plastering 8.3 Two coats of plastering
c) 7th floor Ceiling d) Ground - 8th floor stair case
1 1 2 5.43 S1&S12 stair soffite
5.25 56.96 m² 1 1 9 3.41
1.88 57.58 m²
1 1 2 5.08 S2&S13
5.25 53.29 m² 1 1 9 3.01
1.88 50.73 m²
1 1 2 5.08 S3&S9 Edge of inclined slab
5.25 53.29 m² 1 2 9 3.41
0.35 21.50 m²
1 1 2 5.43 S5&S11
5.25 56.96 m² 1 2 9 3.01
0.35 18.94 m²
1 1 2 5.18 S4&S8 Stair beam
5.08 52.53 m² 1 1 8 5.25
0.94 39.48 m²
1 1 2 5.43 S6&S10
5.25 56.96 m² 1 1 8 5.25
0.75 31.50 m²
1 1 1 5.40 S7 Landing 1
5.08 27.41 m² 1 1 9 5.25
1.88 88.59 m²
1 1 2 5.23 S14&S19
1.23 12.80 m² 1 1 9 5.25 Landing 2
0.63 29.77 m²
1 1 2 3.78 S15&S20 Landing side
1.68 12.65 m² 1 1 9 4.94
0.19 8.45 m²
1 1 2 5.43 S16&S21 346.53 m² Sub total
1.48 16.00 m² 346.53 m² Total Item8.3d

1 1 2 5.43 S17&S22 8 Finishing Work


1.48 16.00 m² 8.4 Gypsum plastering
b)To exposed beam (4th & 5th floor)
1 1 2 5.25 S18&S23 2 1 2 13.10 Along axis 1&8, B/n b-d
1.35 14.18 m² 0.75
39.30 m²
1 1 1 27.50 S24 2 1 2 20.00 along axis 2&7 b/n a,b,c,d&e
0.68 18.56 m² 0.75
SLAB SIDE 60.00 m²
1 1 2 10.75 Axis 1' & 9 2 1 2 20.00 along axis 3&6 b/n a,b,c,d&e
0.15 3.23 m² 0.75
1 1 2 3.78 Axis A-B/1-2&7-8 60.00 m²
0.15 1.13 m² 2 1 2 20.00 along axis 4&5 b/n a,b,c,d&e
451.94 m² Sub total 0.75
451.94 m² Total Item8.3c 60.00 m²
219.30 m² Sub total
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
8 Finishing Work 8 Finishing Work
8.4 Gypsum plastering 8.4 Gypsum plastering
b)To exposed beam (4th & 5th floor) c)To Ceiling (4th & 5th floor)
2 1 1 27.70 along axis A b/n 2,3,4,5,6&7 2 1 4 5.43 S7
0.75 5.18 224.60 m² L=5.425 W=5.175
41.55 m²
2 1 1 37.70 along axis B b/n 1,2,3,4,5,6,7&8 2 1 2 5.08 S8
0.75 5.18 105.05 m² L=5.075 W=5.175
56.55 m²
2 1 1 37.70 along axis C b/n 1,2,3,4,5,6,7&8 2 1 1 5.25 S9
0.75 5.40 56.70 m² L=5.25 W=5.40
56.55 m²
2 1 1 37.70 along axis D b/n 1,2,3,4,5,6,7&8 2 1 1 5.43 S10
0.75 5.40 58.59 m² L=5.425 W=5.40
56.55 m²
2 1 1 25.00 along axis E b/n 2,3,4,5,6&7 2 1 1 5.08 S11
0.75 5.40 54.81 m² L=5.08 W=5.40
37.50 m²
2 1 2 5.25 TFB-1 2 1 2 1.48 CS1
0.75 5.08 29.94 m² L=1.475 W=5.075
15.75 m²
2 1 2 5.25 TFB-2 2 1 2 1.48 CS2
0.75 5.43 32.01 m² L=1.475 W=5.425
15.75 m²
280.20 m² Sub total 2 1 2 1.23 CS3
499.50 m² Total Item8.4b 5.25 25.73 m² L=1.225 W=5.25

8 Finishing Work 2 1 2 1.68 CS4


8.4 Gypsum plastering 3.78 25.29 m² L=1.675 W=3.775
c)To Ceiling (4th & 5th floor)
2 1 2 5.43 S1 2 1 2 1.43 CS5
5.25 113.93 m² L=5.43 W=5.25 5.25 29.93 m² L=1.425 W=5.25

2 1 2 5.08 S2 2 1 1 27.50 CS6


5.25 106.58 m² L=5.075 W=5.25 0.68 37.13 m² L=27.50 W=0.675
679.77 m² Sub total
2 1 2 5.25 S3 1453.62 m² Total Item8.4c
5.25 110.25 m² L=5.25 W=5.25

2 1 4 5.43 S4
5.25 227.85 m² L=5.425 W=5.25

2 1 2 5.08 S5
5.25 106.58 m² L=5.08 W=5.25

2 1 2 5.25 S6
5.18 108.68 m² L=5.25 W=5.18

773.85 m² Sub total

Consultant Contractor
Date: Contractor:
Bantewalu Tessema BC
Project: - B+G+7 OFFICE BUILDING Consultant: -Mehdi Mohammed Architectural and Engineering Consultant
Employer:-Nifas Silk Lafto Sub-City Administration Chief Executive Office
Location : ADDIS ABABA

Multipliers Dimension Qty Item Description Multipliers Dimension Qty Item Description
Bar take off 5 RHS take off
- ᴓ6mm deformed bar 1,149.12 Kg 80*80*3 RHS
497.31 ᴓ8mm deformed bar 497.68 Kg 60*60*3 RHS
3,903.82 ᴓ10mm deformed bar 864.23 Kg 25*25*2.5 RHS
1,035.69 ᴓ12mm deformed bar 207.27 Kg 15*15*1.2 RHS
1,274.22 ᴓ14mm deformed bar 24.00 pcs PLATE 250X250X8mm
2,620.21 ᴓ16mm deformed bar 48.00 pcs J BOLT Die 20 mm J - shaped anchorage bolt length 80cm
602.18 ᴓ20mm deformed bar
- ᴓ24mm deformed bar

You might also like