SE-M1 Final 04.04.2006

MINISTRY OF EDUCATION -TEN NEW UNIVERSITIES CONSTRUC
FINAL CERTIFICATE OF PAYMENT
Contract no ----------
Project name -Ten new universities project
Location - Adigrat
Employer - Ministry of Education
Contractor- Daniel Zegeye B.C
Consultant - Geretta Consult PLC
Block - SE -M1-156
previous payment
Pay. no date amount vat 1.as per the attachment, the
1 21/11/2003E.C 392,328.41 65,449.77 material on site to date is Bir
2 20/01/2004E.C 594,582.64 98,743.19
3 23/04/2004E.C 581,744.72 93,395.84
4 20/06/2004E.C 695,466.14 113,296.51
5 25/10/2004E.C 306,788.56 48,440.30
Escalation 27/10/2004E.C 432,153.88 68,234.82
total prev. payment 3,003,064.35 487,560.43
Advance payment check

Adv. payment paid
Adv. payment repaid
outstanding adv. Pay. - -
V
10.Total executed amount (1
11.MOE material deduction(7
12.executed amount after MO
13.Total 15% VAT 15%*(12)
14.total prev. vat paid
15.net payable vat for this pa
16.total payment to contr. in
we certify that the contractor is now entitled to the sum of birr Three hundred eighty three tho
11/100 .
Contractor Consultant
VERSITIES CONSTRUCTION PROJECT OFFICE
CATE OF PAYMENT
contract value amount (birr)

main contract 5,320,831.23
sup. contract no.1
sup. contract no.2
variation order no.1
variation order no.2
sum 5,320,831.23
15% vat 798,124.68
total sum 6,118,955.91
1.as per the attachment, the value of work executed plus

material on site to date is Birr: 4,767,584.70
deductions amount (birr)
2.previous pay 3,003,064.35
3.rebate -
4.retention 2.5% 119,189.62
5.penality -
6.advance payment -
7.MOE material deduction 1,375,861.98
8.total deduction 4,498,115.94
9.net payable to the contractor 269,468.76
VAT PAYMENT CHECK

10.Total executed amount (1) 4,767,584.70
11.MOE material deduction(7) 1,375,861.98
12.executed amount after MOE mat. deduc. (10-11) 3,391,722.72
13.Total 15% VAT 15%*(12) 508,758.41
14.total prev. vat paid 487,560.43
15.net payable vat for this payment (13-14) 21,197.98
16.total payment to contr. including 15% vat (15+9) 290,666.73
e hundred eighty three thousand three hundred eighty seven and

Consultant AUCP Project Engineer
MINISTRY OF EDUCATION TEN UNIVERSITIES CONSTRUCTION PROJECT OFFICE
CERTEFIACTE OF PAYMENT FINAL
Contract no ----------
Project name -Ten new universities project
Location -Adigrat
Employer -Ministry of Education
ContractoDaniel Zegeye G.C
Consultant - Geretta consult Plc
Block -SE-M1-156
Summery of work executed
Total (Birr) Total (Birr)
Item no Description Con.QTY Exc.QTY
A.Sub Structure
1 EXCAVATION & EARTH WORK 222,229.82 179,900.85
2 CONCREATE WORK 600,370.47 557,509.47
3 MASONRY WORK 32,031.11 12,630.82
750,041.15
B.Sup Structure
1 CONCRETE WORK 1,505,709.22 1,360,271.55
2 BLOCK WORK 558,047.69 313,370.55
3 3. ROOFING 173,026.54 167,771.80
4 CARPENTERY& JOINERY 215,867.79 209,368.11
5 METAL WORK 176,343.52 177,296.40
6 STEEL STRUCTURE 303,089.24 293,173.51
7 PLASTERING AND POINTING 438,954.16 422,557.02
8 FINISHING 241,471.08 234,855.34
9 GLAZING 55,096.52 50,325.28
10 PAINTING 107,088.58 101,384.18
11 SANITARY INSTALLATION 178,769.00 172,750.87
12 ELECTRICAL WORKS 512,736.49 514,418.95
4,017,543.55
5,320,831.23 4,767,584.70
Contractor_______________________________ Supervisor__________________________________________
ON PROJECT OFFICE
Remark
_______________________
Daniel zegeye GENERAL CONTRACTOR
ADIGRAT UNIVERSITY BUILDING CONSTRUCTION PROJECT
MESUREMENT CERTIFICATE NO FINAL
Block: SEM-156 page___1________
Item no Description Unit Con.QTY Exc.QTY Rate Amount

A- SUB STRUCTURE
1.EXCAVATION & EARTH WORK
1.01 clear and remove top soil to an average depth of 200mm. m2 757.71 793.80 7.29 5,786.81
Bulk excavation in ordinary soil to reduce level to the
1.02 specified depth on the drawing. m3 102.29 241.34 38.27 9,236.08
Bulk excavation in soft rock to reduce level to the
1.03 specified depth on the drawing. m3 102.29 233.30 94.34 22,009.14
Bulk excavation in rock to reduce level to the
1.04 specified depth on the drawing. m3 136.39 - 105.22 -
Bulk excavation in ordinary soil to remove expansive soil material
1.03 to the specified depth on the drawing. m3 200.02 - 38.27 -
pit excavation in ordinary soil to a depth not exceeding 1500mm
1.04 from ground level. m3 42.00 38.65 40.25 1,555.52
Pit excavation in soft rock to a depth not exceeding 1500mm from
1.07 reduced ground level. m3 42.00 69.85 127.55 8,909.75
Pit excavation in rock to a depth not exceeding 1500mm from
1.08 reduced ground leve m3 56.01 134.03 163.33 21,891.94
1.05 Ditto but exceeding 1500mm but not exceeding 3000mm. m3 60.01 - 49.40 -
Ditto in soft rock excavation but exceeding 1500mm but not
1.1 exceeding 3000mm. m3 60.01 - 212.59 -
Ditt in rock excavation but exceeding 1500mm but exceeding
1.11 3000mm. m3 80.01 - 273.33 -
Trench excavation in ordinary ssoil to a depth of 800mm from
1.06 reduced ground level. m3 11.85 11.40 40.25 458.83
Fill around foundation and building in non expansive material 80%

from the site and 20% selected material from quarry waste well
1.07 rolled and compacted in layers not exceeding 200mm thick. m3 128.71 231.94 53.56 12,422.71
Fill under hard core with imported selected material from quarry
waste well rolled and compacted in layers not exceeding 200mm
1.08 thick. m3 222.68 137.17 91.73 12,582.60
1.09 Load and cart away surplus excavated material to an appropriate tip. m3 926.79 655.39 53.68 35,181.36
250mm thick basaltic stone hardcore well rolled,consoldated and
blindes with crushed stone.
1.10 M2 516.06 516.80 96.49 49,866.12
TOTAL CARRLED TO SUMMARY 179,900.85
Contracter_________________________ Supervisor_______________
Block: SEM-156 page___2________
Item no Description Unit Con. QTY Exc. QTY Rate Amount

2. CONCREATE WORK
50mm lean concrete quality C-5, with minimum cement content of
2.01 150kg/m3,of concrete;
a) Under Footings. M2 135.54 121.42 43.29 5,256.27
b) Under beam and floor slab M2 587.66 574.90 43.29 24,887.50
Reinforced concrete quality C-25,360kg of cement/m3 filled in to
c) Under
form work masonry wall around rod reinforcement.(Formwork and
and vibrated M2 54.47 60.64 43.29 2,624.89
reinforcement measured spartely)
2.02
a) In footings M3 61.17 61.17 1,326.45 81,144.25
b) In foundation columns M3 5.06 2.43 1,326.45 3,228.31
c) In grade beams M3 46.05 44.45 1,326.45 58,958.05
d) In 100mm
Provide, thick
cut and fixground floorsawn
in position slab. structural wood or steel M2 516.06 516.80 132.64 68,548.47
formwork which ever is appropriare;
2.03
a) To footings M2 134.96 134.32 79.07 10,620.68
Mild steel reinforcement
b)To foundation columnsaccording to structral draw. M2 72.96 36.69 79.07 2,901.24
c) To grade beams M2 307.59 291.71 79.07 23,065.35
2.04
A) Dia 6mm plain bar kg 73.85 71.04 32.52 2,310.22
b) Dia 8 mm deformed ba kg 2,522.03 2,361.63 28.66 67,684.20
c) Dia 10mm deformed bar kg 179.58 171.03 28.66 4,901.79
d) Dia 12mm deformed bar kg 1,649.98 1,598.31 28.66 45,807.60
e) Dia 14 mm deformed bar kg 2,446.06 2,407.60 28.66 69,001.89
f) Dia 20mm deformed bar kg 3,470.92 2,617.49 28.66 75,017.18
10x100mm Styrofoam expansion joint filler between ground beam
2.05 and floor slab. m1 446.64 434.76 26.57 11,551.57
TOTAL CARRID TO SUMMARY 557,509.47
3. MASONRY WORK
400mm thick hard rachitic dressed stone masonry foundation wall

3.01 below ground level bedded in cement mortar mix ratio (1:3). M3 30.50 10.13 596.96 6,048.88
3.02 Ditto but exposed part above natural ground level. M3 21.79 10.38 634.38 6,581.95
TOTAL CARRIED TO SUMMARY 12,630.82
Block: SEM-156 page___3________

B-SUPER STRUCTURE
1.CONCRETE WORK
Reinforced concrete quality C-25,360kg of
1.01
a) In elevation columns M3 23.18 23.18 1,343.57 31,139.65
b) In floor beams M3 44.54 43.85 1,343.57 58,919.31
c) In roof beams M3 11.66 10.97 1,343.57 14,734.66
d) In 150mm thick RC suspended solid slab. M2 37.00 36.97 201.34 7,443.98
e) In 40mm thick Tread and landing over the channel M2 115.58 27.30 53.74 1,467.10
1.02 ribbed slab for suspended floor slab made of 60mm M2 1,097.62 1,041.31 286.25 298,074.07
1.03 form work -
a) To Elevation columns M2 347.65 347.65 84.75 29,463.51
b) To floor beams M2 334.18 342.57 84.75 29,032.79
c) To roof beams M2 154.29 142.05 84.75 12,038.57
d) To 150 mm thick RC suspended solid slab M2 37.00 36.97 84.75 3,133.39
1.04 Pre-cast element (PB1) to the size of 4700x120x80 mm pcs 412.00 398.00 577.85 229,984.30
1.05 Mild steel reinforcement according to structural drawing -
a) Dia.6mm plain bar Kg 2,378.86 2,002.21 32.52 65,111.84
b) Dia.8mm deformed bar. Kg 2,186.37 1,188.11 28.66 34,051.31
c) Dia.10mm deformed bar. Kg 1,494.28 1,163.61 28.66 33,349.14
d) Dia.12mm deformed bar. Kg 3073.19 1,886.82 28.66 54,076.33
e) Dia.14mm deformed bar. Kg 3,133.96 2,496.83 28.66 71,559.06
f) Dia.16mm deformed bar. Kg 2,784.85 2,786.62 28.66 79,864.51
g) Dia.20mm deformed bar. Kg 11,117.11 10,705.79 28.66 306,828.03
TOTAL CARRIED TO SUMMARY 1,360,271.55
Block: SEM-156 page___4________

2. BLOCK WORK
Class C, 190mm thick HCB wall with the designed
2.01 M2 1,664.79 1,506.05 185.36 279,161.91
2.02 Agrostone wall M2 864.75 0.00 242.78 0.00

2.03 Ditto as item 2-01 but 90mm thick M2 240.92 204.68 142.54 29,174.52
2.04 louvers wall 200mmthick. M2 18.51 17.98 280.00 5,034.12

3. ROOFING
Roof cover in percolated or galvanized EGA-400,0.4mm
3.01 M2 656.35 622.79 215.39 134,143.65
Supply and fix G-28 galvanized flat metal sheet gutter
a) Development Length =760mm M1 79.96 76.57 136.47 10,449.51
3.02
b) Ditto item 3-2 but copping with flashing dev. Length 1000m1 M1 95.96 68.10 171.11 11,652.59
c) Ditto item 3-2 but dev. Length. Of 330mm for coping M1 70.38 14.43 61.45 886.72
Supply and fix wire mesh ventilation size 60x60mm (in flat metal
frames) under eave with combination of ribbed sheet size
3.03 120x60mm nailed to structural wood battens size 40x50mm placed
1200x600mm. price include one coat of anti rust and two coats of
synthetic M2 38.68 275.06 10,639.32
4. CARPENTERY& JOINERY
4.01 Supply and fix 8 mm thick chip wood ceiling M2 554.85 536.39 191.66 102,804.51
4.03 Supply and fix 40mm thick Agro Stone doors
a) Type D1 size 1570x2540mm pcs 3.00 1.00 3,172.38 3,172.38
b) Type D1’ size 1570x2740mm pcs 1.00 2.00 3,413.48 6,826.96
c) Type D2 size 1170x2740mm Pcs 4.00 4.00 2,543.80 10,175.20
d) Type D2’ size 1170x2740mm pcs 4.00 4.00 2,543.80 10,175.20
e) Type D3 size 970x2740mm pcs 8.00 8.00 2,108.96 16,871.68
f) Type D3’ size 970x2540mm pcs 1.00 1.00 2,108.96 2,108.96
g) Type D4 size 870x2740mm pcs 11.00 9.00 1,891.55 17,023.95
h) Type D4’ size 870x2540mm pcs 3.00 5.00 1,753.48 8,767.40
i) Type D5’ size 770x2740mm pcs 14.00 16.00 1,674.13 26,786.08
j) Type D5’ size 770x2540mm pcs 5.00 3.00 1,551.93 4,655.79
TOTAL CARRIED TO SUMMARY………………………………………………… 209,368.11
Block: SEM-156 page___5________

5. METAL WORK
5.01 Doors AND windows are manufactured from 38*1.5 mm LTZ
Window
a) W1= 4570x1340mm Pcs 36.00 36.00 3,706.82 133,445.52
b)W2= 1770x410mm Pcs 10.00 10.00 439.28 4,392.80
5.02 Doors
D6= 770x1800mm Pcs 14.00 14.00 1,221.60 17,102.40
MD1= 1570x2540mm pcs 2.00 2.00 2,839.05 5,678.10
Window Doors
DW1=1570x2740mm Pcs 4.00 4.00 3,004.31 12,017.24
DW2= 770x2740mm pcs 2.00 2.00 1,473.45 2,946.90
5.04 Balcony steel balustrade 1000mm high Ml 23.42 52.77 32.47 1,713.44
6-0 STEEL STRUCTURE
6.1 RHS TRUSS
6.1.1 Upper and lower chord
a) 60x60x3mm. Kg 1,280.89 1,016.36 32.64 33,173.91
b) 40x40x3mm. kg 1,522.62 466.73 32.64 15,233.95
6.1.2 Vertical and Diagonals chord Truss
b) 40x40x3mm. Kg 887.82 808.76 32.64 26,397.92
6.1.3 RHS Lattice purlins
a) 25x25x2.5mm. kg 2,079.69 2,714.90 32.64 88,614.26
6.1.4 Lattice purl in to truss connection Angle Iron
a) size 25x25x2.5mm length 30mm pcs 204.00 162.00 6.40 1,036.80
6.1.5 Bolts with Nuts
a)Dia 16mm ] bolt. Dev length= 400mm Pcs 48.00 48.00 19.74 947.52
b) Dia 12mm purl in to truss connection bolt. Dev pcs 204.00 162.00 107.00 17,334.00
Length=100mm
6.1.6 Metal plates
a) 2(200x200x6mm) pcs 24.00 24.00 187.38 4,497.12
b) 2(200x300x5mm) pcs 29.00 28.00 221.35 6,197.80
c) 2(200x105x5mm) pcs - 110.95 -
c) 2(200x100x5mm) pcs 2.00 2.00 108.12 216.24
6.2 STEEL STAIR CASE
6.2.1 RHS POST
a) 130x130x3mm kg 109.43 143.56 32.64 4,685.82
Block: SEM-156 page___6________

6.2.2 C-Section Channel beam and Tread
a)219x40x40x3mm kg 186.30 286.37 32.64 9,347.05
b)222x40x40x3mm kg 58.55 240.38 32.64 7,845.87
c)300x60x40x3mm kg 499.50 508.68 32.64 16,603.32
6.2.3 Metal plates
a) 2(250x250x4mm) pcs 2.00 2.00 193.04 386.08
b) 2(400x250x5mm) pcs 6.00 8.00 334.58 2,676.64
c) 2(150x60x4mm) pcs 4.00 4.00 71.89 287.56
d) 2(50x60x4mm) pcs 4.00 4.00 58.30 233.20
e) 2(120x60x4mm) pcs 4.00 4.00 67.81 271.24
6.2.3 Solid Metal plates b/n vertical post and C-section channel
a) 2(200x200x4mm) pcs 4.00 4.00 142.09 568.36
6.2.4 Bolts With Nuts
a) Dia 20mm ] bolt. Dev length=400mm pcs 8.00 8.00 37.05 296.40
b) Dia 16mm ] bolt. Dev length=300mm pcs 16.00 16.00 17.76 284.16
b) Dia 20mm ] bolt. Dev length=250mm pcs 4.00 16.00 23.73 379.68
6.2.6 4mm thick Sheet Metal Welded to 220x40x40x3mm
frame and 219x40x40x3mm C-Section channel Support m2 6.30 13.43 1,183.91 15,903.23
6.3 Supply,assemble &errect Structural fireescape Spiral
Stair Case Ls 1.00 1.00 39,755.38 39,755.38
7.01 7. PLASTERING AND POINTING
Apply three coats of plastering in cement mortar (1:3)
a) to internal wall surface M2 3,146.13 2,732.55 81.35 222,292.93
b) to external wall surface M2 991.37 921.23 79.39 73,136.79
c) to concrete ceiling M2 1,118.34 1,061.78 91.36 97,004.22
d) to exposed column and beams. M2 321.26 89.43 28,730.49
Apply two coats of plastering in cement mortar (1.3) to
7.02 receive ceramic wall tile. M2 38.45 24.92 55.88 1,392.59
Supervisor_______________
Block: SEM-156 page___7________
Item no Description Unit Con. QTY EXC. QTY Rate Amount

8.FINISHING
8.01 200X200X20mm terrazzo tile M2 54.20 238.02 12,900.68
8.02 260x 30mm terrazzo window sill M1 193.40 189.24 109.68 20,755.84
8.03 150x150x6mm white glazed Ceramic wall tiles M2 38.45 24.92 206.60 5,148.68
8.04 50mm thick cement sand screed . M2 1,643.51 1,549.35 85.24 132,066.34
8.05 100mm thick precast concrete pvement M2 153.32 147.13 160.24 23,576.66
Supplyand fix 30x03x3mm angle iron corner
8.06 protectionH=1.5m No 21.00 21.00 84.67 1,778.07
Supply and fix 30x03x3mm angle iron corner protection to balcony

8.07 M1 56.45 -
8.08 Half Dia. 400mm concerte pipe ditch M1 130.84 97.59 220.28 21,497.13
8.09 Ditto as item 8.08 but with metal grill cover M1 23.93 24.03 712.94 17,131.95
9. GLAZING
9.01 4mm thick clear glass glazed to metal beads M2 323.19 295.20 170.48 50,325.28
TOTAL CARRIED TO SUMMARY …………………………… 50,325.28
10. PAINTING
Apply three coats of approved quality plastic paint.
10.01
a) To all internal wall surface. M2 3,146.13 2,732.55 16.90 46,180.09
b) To all external wall surface. M2 991.37 921.23 16.90 15,568.86

c) To exposed beams & columns. M2 321.26 16.90 5,429.33
d) To RC ceiling M2 1,118.34 1,061.78 21.16 22,467.26
e) To chip wood ceiling M2 535.23 536.39 19.09 10,239.69
f) To 100mm height plastered skirting M2 194.06 88.70 16.90 1,498.95
TOTAL CARRIED TO SUMMARY ……………………………… 101,384.18
Block: SEM-156 page___8________

11. SANITARY INSTALLATION
11.1 SANITARY EQUIPMENT (FIXTURES)
All fixtures that specified below is subject to the owner’s or
consultants approval, based on samples, catalogues and brochures
presented by the contractor.
Supply and fix hand wash basins made of white vitreous

china as per the technical specification & complete with
11.1.1 the followings.
- Lever action chrome plated mixing valve /water tap/
- Smell trap
- Heavy duty flexible pipes for a working pressure of 4bars
- Chrome plated chains, with plug
Fixing shall be on wall with brass/stainless steel screws, .
Type : Tabor ceramic or equivalent
Size : 500 or 400 mm /Approximately size/ No 15.00 15.00 904.00 13,560.00
11.1.2 Supply & fix Tabor ceramic wash down water closest .
Cistern- Vitreous china with a capacity of 7-9 liter &max.
Seats… - Hard cover /smooth & non absorbent/
- Seats & cover to be fixed to WC pan No 14.00 14.00 1,156.00 16,184.00
11.1.3 Supply & fix urinals made of 80mm think
Internal size : 1300 r300 mm, depth =350mm No 3.00 3.00 845.00 2,535.00
11.1.4 Supply and fix toilet paper holder No 14.00 14.00 208.00 2,912.00
11.1.5 Supply and fix crystal glass mirrors for toilet hand wash No 15.00 15.00 450.00 6,750.00
11.1.6 Supply & fix soap holder No 15.00 15.00 190.00 2,850.00
11.1.7 Supply & fix floor drains Size:- Dia. 100 mm No 6.00 6.00 256.00 1,536.00
11.1.8 Supply & fix recessed wall mounted fire hose with cabinet complete No 3.00 3.00 16,421.00 49,263.00
11.1.9 Supply & fix stainless steel kitchen sink with double bowl
- Sink material shall be strictly from stainless steel describe in
catalogues.
- Level action /long/ chrome plated mixing valve /water trap/

- Brass smell trap
- Heavy duty flexible pipes for a working pressure of 4bars or as
per technical specification requirement.
- Chrome plated chains, with plug
Fixing shall be on wall with brass /stainless steel screws, supported
with concealed angle iron or similar as required. Priced shall include all
assistance civil works. No
Size:- 1500r600mm 2.00 2.00 1,631.00 3,262.00
1.1.10 Ditto to item 1.8above,stainless steel janitor sink with single. No 1.00 - 1,440.00 -
Block: SEM-156 page___9________

11.2 WATER SUPPLY PIPES,VALVES & ACCESSORIES
11.2.1 Supply & install PPR pipe (PN10) to internal water distribution system MI
Internal dia. 15mm MI 38.00 38.00 48.00 1,824.00
“ dia. 20 mm MI 38.00 38.00 50.00 1,900.00
“ dia. 25mm MI 18.00 18.00 54.00 972.00
“ dia. 32mm MI 5.00 5.00 59.00 295.00
11.2.2 Ditto but to be installed In walls,
Internal dia. 15mm MI 1.00 1.00 50.00 50.00
“ dia. 20 mm MI 1.00 1.00 52.00 52.00
“ dia. 25mm MI 1.00 1.00 55.00 55.00
“ dia. 32mm MI 1.00 1.00 61.00 61.00
Ditto item no. 2.1 above, but galvanized steel pipes for
11.2.3 fire fighting.
i) dia. 32 mm MI 17.00 17.00 153.00 2,601.00
i) dia. 50mm MI 2.00 2.00 178.00 356.00
Supply and fix chrome service calves of approved standard before hand
wash basins& water closets
complete with unions, elastic water proofing, hand wheels
of normal quality and with all other necessary accessories Internal dia.
11.2.4 15mm. No 58.00 38.00 209.00 7,942.00
Supply and fix approved quality bronze gate valves at
internal branch water pipes and pipes and pipe inlet to
building of the following sizes and as where shown on
11.2.5 the drawing.
A) dia.20 mm No 2.00 2.00 229.00 458.00
B) dia.32 mm No 5.00 5.00 303.00 1,515.00
C) dia.50 mm No 1.00 1.00 438.00 438.00
11.3 WASTE,VENTAND STORM WATER PIPES AND ACCESSORIES
Supply and lay internal uPVC (PN4) waste and vent pipes
11.3.1 . Complete with all the necessary fittings.
Dia. 50 ” M1 62.00 62.00 103.00 6,386.00
“ 80 “ M1 38.00 38.00 187.00 7,106.00
“ 110 “ M1 65.00 65.00 211.00 13,715.00
Supply and install vent caps made of rigid uPVC to be .
11.3.2 Dia.110mm No 2.00 2.00 238.00 476.00
11.3.3 Supply and fix approved quality clean outs . Dia.110mm No 1.00 1.00 190.00 190.00
Supply and fix uPVC Down pipes with mass concrete
support at ground level and complete with strainer at inlet,
galvanized clips at every elbow, joints and at every 1m
interval & al the necessary accessories. Unit price shall
11.3.4 include all the necessary assis Dia.110mm M1 88.00 78.40 228.00 17,875.20
11.4 Water proofing
Apply pidifin 2K or compatable equivalent water proofing M2 51.00 59.09 163.00 9,631.67
TOTAL CARRIED TO SUMMARY …………………………….. 172,750.87
Block: SEM-156 page___10________
Description Unit Con. QTY EXC. QTY Rate Amount
12.ELECTRUCAL WORKS
SUPPLY AND INSTALL
12.1 Feeder Cables
PVC Sheathed PVC insulated power cable type SEMENS
12.1.1 5x16mm2 from Power Intake up to MDB- SA M1 16.00 16.00 255.22 4,083.52
12.1.2 5x10mm2 from MDB-SA up to SDB- SA1 M1 8.00 8.00 179.29 1,434.32
12.1.3 5x6mm2 from MDB-SA up to SDB-SA2 M1 10.00 10.00 116.01 1,160.10
12.2 Conduits and pipes
12.2.1 PVC pipe of 32mm diameter. M1 15.00 15.00 26.29 394.35
12.2.2 PVC pipe of 50mm diameter. M1 15.00 15.00 44.93 673.95
12.3 Distribution Boards
12.3.1 Flush mounting distribution, MDB-SA in sheet steel :-
1 pc main ACB of 63A/3P
1 pc ACB of 32A /3P
1 pc ACB of 25A /3P
4 pc ACB of 16A /3P
10 pc ACB of 10A /3P
25% reserve pitches No 1.00 1.00 6,859.85 6,859.85
12.3.2 Flush mounting distribution, SDB-SA1 in sheet steel :-
1 pc main ACB of 32A /3P
1 pc ACB of 20A /1P
13 pcs ACB of 16A /1P
12.3.3 Flush mounting distribution, SDB-SA2 in sheet steel :-
1 pc main ACB of 25A /3P
1 pc ACB of 20A /1P
12.4 Light points
12.4.1 Flush mounted light points fed trough PVC
insulated conductors of 3x2.5mm2 inside PVC conduits
No 226.00 226.00 237.08 53,580.08
Extra Over Light points for :-
12.5
( TYPE LEGRAND SUNO OR EQUIVALENT )
12.5.1 Flush mounting single switch,7740 01+77 40 41 NO 37.00 37.00 79.54 2,942.98
12.5.2 Flush mounting 2 gang single switch, 77 40 05 + 77 40 42 No 33.00 33.00 115.73 3,819.09
12.5.3 Flush mounting two-way switch, 77 40 06 + 77 40 41 NO 10.00 10.00 96.76 967.60
12.5.4 Flush mounting intermediate switch, 77 40 07 + 77 40 41 No 3.00 3.00 131.24 393.72
12.6 Socket outlet points
12.6.1 10-16A /p flush mounted socket outlets point . No 87.00 87.00 256.86 22,346.82
12.6.2 20A/ 1p flush mounted socket outlets point s. No 2.00 2.00 362.19 724.38
12.7 Extra Over socket points for :-
( TYPE LEGRAND SUNO OR EQUIVALENT )
12.7.1 Flush mounting socket outlet of 10-16A/ 1p,7740 20 + 77 40 No 43.00 43.00 88.15 3,790.45
12.7.2 Flush mounting socket outlet of 10-16A/ 1p twin, + 7740 25 + No 44.00 44.00 164.84 7,252.96
12.7.3 Flush mounting socket outlet of 20A / 1p. No 2.00 2.00 350.79 701.58
Block: SEM-156 page___11________

12.8 Data /Telecom points/ Outlets
Data /Telecom points fed through2x (twisted pair category 5E UTP
12.8.1 cable). Inside PVC conduit of 25mm diameter. No 31.00 31.00 257.06 7,968.86
RJ 45 twin outlets type LEGRAND 2(74213) category 5E
12.8.2 with 8 contacts complete with clip on support frame. No 31.00 31.00 681.18 21,116.58
12.8.3 Flush mounted DT box No 1.00 1.00 1,155.09 1,155.09
12.9 Light fittings and lamps
(Specified type or equivalent)
12.9.1 MODUS TU 118k + 1x T818w /840 lamp. No 4.00 5.00 471.52 2,357.60
12.9.2 MODUS TU 136k + 1x T8 36w /840 lamp. No 70.00 70.00 525.47 36,782.90
12.9.3 MODUS TU 236k + 2x T8 36w /840 lamp. No 144.00 144.00 1,018.58 146,675.52
12.9.4 MODUS TU 136k + RFTUB 136 +1x T8 36w /840 lamp. No 8.00 8.00 708.45 5,667.60
12.1 Low voltage system ear thing
12.10.1 1x50mm sq. circular bare galvanized steel rod down conductor from roof No 1.00 1.00 1,685.74 1,685.74
12.11 Lightning Arrester System
12.11.1 Air termination circular Galvanized steel rob of up to 1.0m with roof mo No 2.00 2.00 628.45 1,256.90
12.11.2 1x50mm sq. circular bare galvanized steel rod down ml 235.00 235.00 152.69 35,882.15
1x50mm sq. circular bare galvanized steel rod down
conductor from roof bond to test junction box inside PVC
12.11.3 conduit of 32mm diameter. M1 60.00 60.00 152.69 9,161.40
12.11.4 Testing junction boxes at 1.5m above ground level made of galvanized ste No 8.00 8.00 444.26 3,554.08
12.11.5 30x3.5mm bare galvanized steel tape conductor from testing junction box ml 42.00 42.00 52.11 2,188.62
12.11.6 1500mm long and 50x50x3mm X-head galvanized steel earth rod includingNo 8.00 8.00 565.05 4,520.40
12.11.7 Bonding materials for down conductor with galvanized Ls 1.00 1.00 618.23 618.23
12.11.8 30x3.5mm galvanized steel ring earth termination network. Ml 292.00 292.00 373.49 109,059.08
12.12 Manhole
12.12.1 Manhole in brick or masonry, internally of 600x600x700mm No 1.00 1.00 2,075.23 2,075.23
TOTAL CARRIED TO SUMMARY…………… 514,418.95
TAKEOFF SHEET
Block: SEM-156 Takeoff Sheet No.: FINAL
No. LWH Description No. LWH

A. SUB STRACTURE
1.Excavation & Earth Work 242.53
1.01 Site clear d=200mm
1 45.49 1 111.64
17.45 1.00
793.80 m2 0.50
55.82
46.69 -61.18
1 17.23 1.02 Bulk excav.in ordinay soil -2.29
0.30 av. d=0.3m
241.34 m3
234.88
46.69 1.03.Bulk excav. In soft rock
1 17.23 av. D=0.29m
0.29
233.30 m3 9 5.51
4.61
0.60
137.17
1.06 pit excav.in ordinary soil depth

not exceeding 1.50m from NGL 158.76
38.65 m3 241.34
233.30
1.07 pit excav.in soft rock depth 0.00
not exceeding 1.50m from NGL -231.94
69.85 m3
38.65
1.08 pit excav.in hard rock depth 69.85
not exceeding 1.50m from NGL 11.40
134.03 m3 134.03
655.39
63.33
0.40 1.09.Trench excav.in ordinary soil
0.45 d=0.5m
11.40 m3
Contracter_________________________ Supervisor___________________
Daniel Zegeye GENERAL CONTRACTOR
TAKEOFF SHEET

1.10.250mm thick stone hard core
9 5.61 under GFS-3
4.51 1 43.59
227.71 0.30
9 3.91 under GFS-2 13.08
4.51 1 33.97
158.71 0.30
7 4.01 under GFS-1 10.19
4.51 4 14.73
126.60 0.30
1 4.51 under GFS-4 17.68
0.84 2 15.87
3.79 0.30
516.80 Total # 1.10 = 516.80M3 9.52

2 10.12
2.CONCRETE WORK 0.30
2.01 Lean concrete 6.07
a) under Footing 1 5.21
0.30
1.56
8 1.40 F1 516.80
1.40
15.68 m2 574.90
14 1.70 F2
1.70
40.46 m2
16 2.00 F3
2.00
64.00 m2
2 0.80 F4
0.80
1.28 m2
121.42 m2 TOTAL

TAKEOFF SHEET

4 13.02 GB 5 & GB6 4 5.56
0.30 4.51
15.62 m2 100.30
1 4.61 GB7
0.30 4 5.46
1.38 m2 4.46
97.41
1 4.06 GB STR 1
0.25 1 4.46
1.02 m2 4.51
20.11
4 4.46 b/n axis A & B 1665.60
3.81
67.97 m2 121.27
0.50
2 4.51 60.64
3.81
34.37 m2
4.61
1.12 8 1.40
5.16 m2 1.40
0.35
4.61 5.49
3.70
17.06 m2 14 1.70
1.70
4 4.51 b/n axis B & C 0.50
3.81 20.23
68.73 m2
16 2.00
4 4.46 2.00
3.86 0.55
68.86 m2 35.20
1 4.61 2 0.80
3.86 0.80
17.79 m2 0.20
0.26
61.17

TAKEOFF SHEET

b) in foundation column 4 13.43
16 0.20 0.30
0.40 0.50
0.60 0.77 m3 8.06
5 0.20
0.40 2 13.43
0.65 0.26 m3 0.30
1 0.20 0.50
0.40 4.03
0.75 0.06 m3
4 0.20 FC4 2 14.15
0.40 0.30
0.80 0.26 m3 0.50
8 0.20 4.25
0.40
0.85 0.54 m3 4.61
2 0.20 0.30
0.40 0.50
1.13 0.18 m3 0.69
2 0.25
0.25 4.06
1.00 0.13 m3 0.30
2 0.20 0.50
0.40 0.61
1.50 0.24 m3 44.45
2.43 m3 TOTAL
3 43.49 C) in Greade Beam 4 4.46
0.30 3.91
0.50 GB1 69.75
19.57 m3
2 14.63 GB2 2 4.51
0.30 3.91
0.50 m3 35.27
4.39
2 9.52 GB3 4.61
0.30 1.48
0.50 6.82
2.86

TAKEOFF SHEET

4.61 16 8.00
3.91 0.55
18.03 m2 70.40
4 4.51 b/n axis B & C 1 3.20

3.96 0.20
71.44 m2 0.64
134.32
4 4.46
3.96 16 1.20
70.65 m2 0.60 11.52
5 1.20
1 4.61 0.65 3.90
3.96 5 1.20
18.26 m2 0.80 4.80
8 1.20
4 5.56 b/n axis C & D 0.85 8.16
4.51 2 1.20
100.30 m2 1.13 2.71
2 1.00
4 5.56 1.00 2.00
4.46 2 1.20
99.19 m2 1.50 3.60
1 5.56
4.61 36.69
25.63 m2
516.80 m2 TOTAL
1 43.49
2.03 Form Work 0.50
8 5.60 a) in Footing 21.75
0.35 F1
15.68 m2 5 41.49
0.50
14 6.80 F2 103.73
0.50
47.60 m2

TAKEOFF SHEET

8 13.43 4GB4
0.50
53.72 m2 6/2 3.91
2 14.63 4GB2 46.92
0.50 6/2 4.51
14.63 m2 54.12
2 13.53 9/2 3.96
0.50 71.28
13.53 m2 9/2 4.51
2 10.43 GB3 (external) 81.18
0.50 9/2 5.56
10.43 m2 100.08
2 9.52 (internal) 9/2 4.51
0.50 81.18
9.52 m2 434.76
2 14.45 4GB6
0.50
14.45 m2
2 14.05 63.33
0.50 0.40
14.05 m2 0.40
2 14.15 GB5 10.13
0.50
14.15 m2
2 14.45 43.69
0.50 0.40
14.45 m2 0.45
2 4.06 7.86
0.50 GB 8
4.06 m2 10.52
2 4.06 0.40
0.40 0.25
3.25 m2 1.05
291.71 m2 TOTAL
9.12
2.04 Mild Steel Reinforcement 0.40
71.04 a) dia. 6mm plain bar 0.40
2361.63 b) dia. 8mm plain bar 1.46
171.03 c) dia. 10mm plain bar
1598.31 d) dia. 12mm plain bar 10.38
2407.60 e) dia. 14mm plain bar
2617.49 f) dia.20mm plain bar

TAKEOFF SHEET

B.SUPER STRUCTURE 8 14.23
1.Concrete Work 0.48
1.01 Reinforced concrete C-25 0.20
76 0.40 a) In Elevation Column 10.93
0.20 C1,C2 &C3 at G+0 &G+1
2.61 4 14.85
15.87 m3 0.48
35 0.40 0.20
0.20 C1,&C2 at G+2 5.70
2.61 m3
7.31 4 14.75
23.18 m3 TOTAL 0.48
0.20
b) In Floor Beams 5.66
2 43.50 FB1 at 1st &2nd on axis D 2 4.61

0.48 0.48
0.20 0.20
8.35 m3 0.89
43.85
4 5.01 FB2 at 1st &2nd on axis B
0.48
0.20 43.49
1.92 m3 0.30
0.20
4 13.83 FB3 at 1st &2nd on axis A 2.61
0.20
0.48 19.44
5.31 m3 0.30
0.20
4 10.74 FB4 at 1st &2nd on axis 1 & 10 1.17
0.48
0.20 2 19.44
4.12 m3 0.30
0.20
2 5.01 FB2' at 1st &2nd on axis B 2.33
0.48
0.20
0.96 m3

TAKEOFF SHEET

33.87 RB4 on axis A
0.30
0.20 2 10.02
2.03 m3 4.61
92.38
2 9.92 RB5 on axis 1 &10 5 14.23

0.30 4.61
0.20 328.00
1.19 m3 1 11.53
4.61
2 4.01 RB6 on axis 2 &9 53.15
0.30 1 10.22
0.20 4.61
0.48 m3 47.11
2 3.91 RB7 on axis 4 &7 2 10.02

0.30 4.61
0.20 92.38
0.47 m3 5 14.23
4.61
2 5.71 RB8 on axis 5 &6 328.00
0.30 1 11.53
0.20 4.61
0.69 m3 53.15
10.97 m3 TOTAL 1 10.22
4.61
d) In 150mm thick suspended 47.11
2 4.61 solid slab
4.01
1041.31
36.97 m2 TOTAL
e) 40mm thick tread& landing
2 4.30 over the channel 76 1.20
1.50 2.61
12.90 m2
32 1.50 238.03
0.30 m2 35 1.20
14.40 2.61
27.30 m2 TOTAL 109.62
347.65

TAKEOFF SHEET

b) In Floor Beams
2 41.49 to FB-1
0.88 On axis D 2 16.84
73.02 0.13
2 9.22 to FB-2 4.38
0.88 On axis B
16.23 36 0.20
2 4.61 to FB-2' 0.20
0.73 On axis B 1.44
6.73 30 0.40
4 13.83 to FB-3 0.20
0.88 On axis A 2.40
48.68 342.57
4 9.94 to FB-4
0.88 On axis 1 & 10
34.99 43.49
8 13.43 to FB-5 0.30
0.60 On axis 3,4,7 & 8
64.46 13.05
4 14.15 to FB-6
0.60 On axis 5 & 6 1 43.09
33.96 0.30
4 14.15 to FB-7 12.93
0.60 On axis 2 & 9 1 41.49
33.96 0.20
2 4.61 to FB-8 8.30
0.88 On axis 1 19.04
8.11 0.40
Addition to 7.62
External Side Part 1 18.44
4 2.70 to FB-6 0.20
0.28 On axis 5 & 6 3.69
3.02 2 19.14
4 3.81 to FB-7 0.30
0.28 On axis 2 & 9 11.48
4.27 2 19.04
to all external beam column
40 0.20 connection 0.30
0.48 11.42
3.84 2 18.44
16 0.40 0.20
0.48 7.38
3.07

TAKEOFF SHEET

1 33.87 RB4 on axis A 2 5.71
0.30 0.60
10.16 m2 6.85
1 33.47 2 5.51
0.30 0.20
10.04 m2 2.20
1 32.27 142.05
0.20
6.45 m2 2 4.61
2 11.14 RB5 on axis 1& 10 4.01
0.30
6.68 m2 36.97
2 10.74
0.30 2 199.00
6.44 m2 398.00
2 9.94
0.20
3.98 m2
2 4.31 RB6 on axis 2 &9
0.30
2.59 m2
2 4.11
0.30
2.47 m2
2 3.91
0.20
1.56 m2
2 4.61 RB7 on axis 4 &7
0.30
2.77 m2
2 4.11
0.30
2.47 m2
2 3.81
0.20
1.52 m2

TAKEOFF SHEET

2 .BLOCK WORK -3 0.77
2.01.19cm thick HCB wall 2.74 -6.33
a) Ground Floor -2 4.41
1 27.66 on axis D 2.74 -24.17
2.61 72.19 -10 4.57
1 27.66 on axis C 1.34 -61.24
2.61 72.19 -4 1.77
1 19.00 on axis B 0.41 -2.90
2.61 49.59
1 27.66 on axis A 401.42
2.61 72.19
1 4.63 on axis b/n C & D 1 36.88
2.81 13.01 2.61 96.26
1 9.25 on axis b/n B & C 1 41.49
2.81 25.99 2.61 108.29
1 0.80 On axis 1 & 10 1 29.08
2.61 2.09 2.61 75.90
2 13.83 on axis 2 & 9 1 27.66
2.61 72.19 2.61 72.19
1 5.41 on axis 3 1 4.63
2.61 14.12 2.81 13.01
3 11.13 On axis 5,6 & 8 1 14.06
2.61 87.15 2.81 39.51
1 5.72 On axis 7 1 1.40
2.81 16.07 2.81 3.93
1 6.13 b/n axis 6 & 7 1 10.02
2.81 17.23 2.61 26.15
1 4.11 b/n axis 7 & 8 1 8.42
2.81 11.55 2.61 21.98
-2 1.57 DEDUCTION 1 5.41
2.54 -7.98 D1=1570X2540mm 2.61 14.12
-2 1.17 1 3.81
2.74 -6.41 D2=1170X2740mm 2.61 9.94
-3 0.97 D3=970X2740mm 2 11.85
2.74 -7.97 2.61 61.86
-3 0.87 D4=870X2740mm 1 5.72
2.74 -7.15 2.61 14.93

TAKEOFF SHEET
LWH Description No. LWH

1 11.13 On axis 8
2.61 29.05 1 36.88
1 11.93 On axis 9 2.61 96.26
2.61 31.14 1 19.94
1 10.02 on axis 10 2.61 52.04
2.61 26.15 1 33.50
1 1.82 on axis 10 (For Guard rail) 2.61 87.44
0.60 1.09 1 27.66
1 6.13 b/n axis 6 & 7 2.61 72.19
2.81 17.23 1 4.63
1 4.13 b/n axis 7 & 8 2.81 13.01
2.81 11.61 1 4.61
1 1.82 b/n axis 9 & 10 2.81 12.95
2.81 5.11 1 1.40
1 4.61 On axis D ( For Guard Rail) 2.81 3.93
0.60 2.77 2 10.02
Deduction 2.61 52.30
-1 1.57 D1=1570X2540mm 1 4.61
2.54 -3.99 2.61 12.03
-2 1.17 D2=1170X2740mm 1 9.22
2.74 -6.41 2.61 24.06
-5 0.97 D3=970X2740mm 2 12.03
2.74 -13.29 2.61 62.80
-6 0.87 D4=870X2740mm 1 5.72
2.74 -14.30 2.61 14.93
-2 0.87 D4'=870X2540mm 1 13.03
2.54 -4.42 2.61 34.01
-2 0.77 D5=770X2740mm 1 4.61
2.74 -4.22 2.61 12.03
-1 0.77 D5'=770X2540mm 1 3.92
2.54 -1.96 2.81 11.02
-14 4.57 a) W1 = 4570 x 1340 mm 1 6.13
1.34 -85.73 2.81 17.23
-3 1.77 b) W2 = 1770 x 410 mm 1 4.13
0.41 -2.18 2.81 11.61
-1 1.77 DW2=1774x2740mm 1 4.61
2.74 -4.85 0.60 2.77
-12.08 DW1
528.78

TAKEOFF SHEET

Deduction
D1=1570X2540mm
-2 1.57 4 2.02
2.54 -7.98 2.81
-4 1.17 D2'=1170X2740mm 22.70
2.74 -12.82 1 6.41
-1 0.97 D3'=970X2540mm 2.81
2.54 -2.46 18.01
-3 0.87 D4'=870X2540mm
2.54 -6.63 1 17.51
-2 0.77 D5=770X2740mm 2.81
2.74 -4.22 49.20
-1 0.77 D5'=770X2540mm 1 4.44
2.54 -1.96 2.81
-12 4.57 a) W1 = 4570 x 1340 mm 12.48
1.34 -73.49 4 2.02

-3 1.77 b) W2 = 1770 x 410 mm 2.81
0.41 -2.18 22.70
-1 1.77 DW2=1774x2740mm 1 6.41
2.74 -4.85 2.81
-12.08 DW1= 18.01
463.95
d) On Parapet Wall 1 5.01
2 14.63 On axis B 2.81
2.88 84.27 14.08
1 10.84 on axis 1 & 10 1 4.44
2.67 28.94 2.81
12.48
1 5.03 on axis 2 & 8 1 2.60
1.08 5.43 2.81
1 4.21 on axis 4 & 7 7.31
2.67 11.24
Deduction -9 0.77
-2 13.83 On axis A 2.74
0.65 -17.98 -18.99
111.91 -14 0.77
2.54
1506.05 -27.38
204.68
2.02 ditto but 9cmthick wall
Ground Floor 2 13.83
1 17.51 b/n axis C&B 0.65
2.81 17.98
49.20
1 8.85 b/n axis A & B
2.81
24.87
TAKEOFF SHEET

3. ROOFING
2 10.66 3.01Roof cover in
14.33 EGA 400mm 1 77.36
305.52 covered axis 2-9&B-A 0.50
2 7.22 38.68
6.45 m2
93.07
2 7.02 covered axis 1-10&B-D
9.26
129.92 m2 1 134.93
2 9.72 134.93
4.85 m2 Total 1 26.78
94.29 26.78
622.79 1 7.49
7.49
3.02.Flat metal sheet guttering 1 18.42
33.48 a) dev't length=760mm 18.42
43.09
76.57 ml 1 54.73
54.73
b) copping with flashing dev't 1 93.40
length=1000m 93.40
2 10.66 1 38.81
21.32 ml 38.81
1 12.47
2 14.33 12.47
28.66 ml 1 27.14
2 4.21 27.14
8.42 ml 1 18.99
18.99
2 4.85 1 38.81
9.70 ml 38.81
1 64.42
68.10 ml total 64.42
C) but dev't length=330mm
1 14.43 536.39
14.43 ml
14.43 ml TOTAL

TAKEOFF SHEET

4.03.fix 40mm thick agro stone
doors 40x20x2mmRHS frame
in pcs
1 a)Type D1 size 1570x2540mm
2 b)Type D1' size1570x2740mm
4 c)Type D2 size1170x2740mm
4 d)Type D2' size1170x2740mm
8 e)Type D3size 970x2740mm 2 11.11 22.23
1 f)Type D3' size 970x2540mm 5 11.11 55.57
9 g)Type D4 size 870x2740mm
5 h)Type D4' size 870x2540mm 2 10.26 20.52
16 i)Type D5 size 770x2740mm 5 14.60 73.00
3 j)Type D5' size 770x2540mm
2 2.57 5.14
5. METAL WORK 5 2.57 12.84
5.01 Window 189.29
36 a) W1=4570x1340mm 5.37
10 b) W2=1770x410mm 1016.36
5.02 Doors
14 D6=770x1800mm
2 MD1=1570x2540mm 2 6.73 13.46
2 9.27 18.54
Window Doors 5 4.95 24.75
4 DW1=1570x2740mm 1 11.11 11.11
2 DW2=770x2740mm 1 4.95 4.95
2 4.36 8.72
5.04 Balcony steel balustarde
1000mm high 2 14.60 29.20
8 3.00 24.00 on flight 1 14.60 14.60
2 4.15 8.30 on landing 2 4.29 8.58
4 1.50 6.00 on landing 133.91
3 0.85 2.55 on landing 3.49
1 2.70 2.70 second floor stair side 466.73
2 4.61 9.22 on Axis D,first & second floor
52.77 ml TOTAL

TAKEOFF SHEET

6.1.2Vertical &Diagonal chords
b) 40x40x3mm
14 0.51 7.08 on T-2 96 0.20 19.20
1 1.49 1.49 on T-2 132 0.20 26.40
1 0.89 0.89 on T-2 102 0.20 20.40
1 9.04 9.04 on T-2
2 7.84 15.67 on T-2 32 0.34 10.75
18 0.51 9.11 on T-1 44 0.34 14.78
2 3.83 7.67 on T-1 34 0.34 11.42
2 5.49 10.98 on T-1
2 2.73 5.45 on T-1
2 12.42 24.84 on T-1 48 4.91 235.68
35 0.51 17.71 on T-3 10 4.91 49.10
5 1.18 5.91 on T-3
5 2.39 11.92 on T-3 48 4.12 197.81
5 12.95 64.77 on T-3 10 4.12 41.21
7 0.51 3.54 on T-4
1 6.04 6.04 on T-4 288 0.20 57.60
1 12.95 12.95 on T-4 60 0.20 12.00
2 2.78 5.55 on T-5
6 0.50 2.99 on T-5 96 0.34 32.26
6 1.16 6.94 on T-5 20 0.32 6.40
2 0.75 1.49 on T-5
232.04 total ml 16 5.11 81.76
3.49 kg/ml 10 5.11 51.10
808.76 kg TOTAL
16 4.32 69.14
6.1.3 RHS Lattice Purlins 10 4.32 43.21
a) (25x25x2.5mm)
Upper Lp-1 96 0.20 19.20
16 5.11 81.76 ml on T-3 60 0.20 12.00
22 4.91 108.02 ml on T-2
17 5.11 86.87 ml on T-1 32 0.34 10.75
Lower LP-1 20 0.34 6.72
16 4.32 69.14 ml on T-3 1537.10
22 4.12 90.66 ml on T-2 1.77
17 4.22 71.76 ml on T-1 2714.90

TAKEOFF SHEET

6.1.4 Lattice purlin to truss
connection Angle iron 36 1.50
162.00 a) size25x25x2.5mm,l=30mm 0.40
0.003
6.1.5 Bolts with Nuts 0.06
32.00 a)Dia16mm J bolt L=400mm 7850.00
16.00 a)Dia20mm J bolt L=400mm 508.68
b)Dia 12mm purlin to truss
162.00 connection bolt L=100mm
6.1.6 Metal Plates 2.00
24.00 a)2(200x200x6mm) 8.00
28.00 b)2(200x300x5mm) 4.00
0.00 c)2(200x105x5mm) 4.00
2.00 d)2(200x100x5mm) 4.00
6.2 STEEL STAIR CASE 4.00

2 6.00 6.2.1 a)RHS Post 130x130x3mm
11.96 8.00
143.56 kg TOTAL 16.00
16.00
6.2.2.C-Section channel beam&Tread
8 3.00 a)219x40x40x3mm 2 4.35
0.38 a)219x40x40x4mm (flight waste) 1.54
0.004 13.43
0.04 m3
7850.00 kg/m3
286.37 kg TOTAL 1.00
b)222x40x40x3mm
b) 222x40x40x3mm (arround landing)
1 26.72 L=2*7.36+8*1.5=26.72
0.38
0.003
0.03
0.03 m3
7850.00 kg/m3
240.38 kg TOTAL

TAKEOFF SHEET

7.PLASTERING&POINTING
7.01apply three coats of Plastering
a)To internal wall surface 1 10.27
Ground floor 2.61 26.80
1 17.94 office 1 9.81
2.61 46.82 2.16 21.19
1 17.94 office 1 7.26

2.61 46.82 2.61 18.95
1 17.86 office 1 8.66

2.61 46.61 2.61 22.60
1 10.74 Store 1 9.81

2.61 28.03 2.16 21.19
1 10.76 Store 1 10.26

2.61 28.08 2.61 26.78
1 10.67 Store 1 9.81

2.61 27.85 2.16 21.19
2 21.21 seminar room 10 4.57

2.61 110.72 1.34 -61.24
4 1.77
2 31.65 work room 0.41 -2.90
2.61 165.21 3 2.74
1.57 -12.91
1 11.03 Store 2 1.57
2.61 28.79 2.54 -7.98
4 1.17
1 17.84 Aound stair case 2.74 -12.82
2.61 46.56 6 0.97
2.74 -15.95
1 22.09 office 6 0.87
2.61 57.65 2.74 -14.30
1 0.77
1 8.85 Janitary Room 2.54 -1.96
2.61 23.10 17 0.77
2.74 -35.87
1 91.07 lobby 6 0.77
2.61 237.69 1.80 -8.32
6 0.77
1 8.86 F.WC 1.35 -6.24
2.61 23.12 895.31

TAKEOFF SHEET
1 17.94 office 1 22.09

2.61 46.82 2.61 57.65
1 17.94 office 1 14.67

2.61 46.82 2.61 38.29
1 17.86 office 1 9.05

2.61 46.61 2.61 23.62
1 10.74 Store 1 95.95

2.61 28.03 2.61 250.43
1 10.76 Store 1 17.84

2.61 28.08 2.61 46.56
1 10.67 Store 1 8.86

2.61 27.85 2.61 23.12
1 17.46 Server room 1 10.27

2.61 45.57 2.61 26.80
1 31.66 Language lab. 1 9.81

2.61 82.63 2.16 21.19
1 31.64 Comp. Room 1 7.26

2.61 82.58 2.61 18.95
1 17.61 Teachers rest room 1 8.66

2.61 45.96 2.61 22.60
1 32.02 Comp. Room 1 9.81

2.61 83.57 2.16 21.19
1 21.24 Language lab.

2.61 55.44 14 4.57
1.34 -85.73
1 21.23 Special purpose 3 1.77
2.61 55.41 0.41 -2.18
2 2.74
1 13.45 Computer & Accesary room 1.57 -8.60
2.61 35.10

TAKEOFF SHEET

1 0.77 DW2=770x2740mm 1 17.86
2.74 -2.11 2.61 46.61
1 1.41
1.61 -2.27 1 14.68
2 1.57 D1'=1570X2740mm 2.61 38.31
2.74 -8.60
4 1.17 D2=1170X2740mm 1 17.86
2.74 -12.82 2.61 46.61
8 0.97 D3=970X2740mm
2.74 -21.26 1 28.09
11 0.87 D4=870X2740mm 2.61 73.31
2.74 -26.22
2 0.87 D4'=870X2540mm 1 59.00
2.54 -4.42 2.61 153.99
13 0.77 D5=770X2740mm
2.74 -27.43 1 17.84
1 0.77 D5'=770X2540mm 2.61 46.56
2.54 -1.96
4 0.77 D6 = 770x1800 mm 1 8.86
1.80 -5.54 2.61 23.12
4 0.77 D6 = 770x1800 mm
1.35 -4.16 1 10.27
1047.60 m2 sub total 2.61 26.80
2nd floor 1 9.81

1 49.87 Assembly 2.16 21.19
2.61 130.16
1 7.26
1 21.22 Office 2.61 18.95
2.61 55.38
1 8.66
1 17.64 Office 2.61 22.60
2.61 46.04
1 9.81
1 31.66 Seminar Room 2.16 21.19
2.61 82.63
1 39.68 Seminar Room 12 4.57

2.61 103.56 1.34 -73.49

TAKEOFF SHEET

3 1.77 W2 = 1770 x 410 mm
0.41 -2.18 1 46.69
2 2.74 DW1 = 1570 x 2740 mm 3.09 144.27
1.57 -8.60
1 0.77 DW2=770x2740mm 1 8.29
2.74 -2.11 2.61 21.64
4 1.57 D1'=1570X2740mm 1 4.61
2.74 -17.21 1.39 6.41
7 1.17 D2'=1170X2740mm
2.74 -22.44 1 46.69
1 1.17 D2=1170X2740mm 2.91 135.87
2.74 -3.21 1 8.29
2 0.97 D3'=970X2540mm 2.61 21.64
2.54 -4.93 1 4.61
5 0.87 D4'=870X2540mm 1.39 6.41
2.54 -11.05
1 0.77 D5'=770X2540mm 22 4.57
2.54 -1.96 1.34 -134.72
5 0.77 D5=770X2740mm 1 4.41
2.74 -10.55 2.74 -12.08
4 0.77 D6 = 770x1800 mm 2 0.77
1.80 -5.54 2.74 -4.22
4 0.77 D6 = 770x1800 mm 1 1.42
1.35 -4.16 1.55 -2.20
789.64 m2 sub total 319.89
2732.55 m2 total
b)To external plastering 1 27.66

plastering on G+0 3.09 85.47
Front elevation
On Ground Floor 1 27.66
1 34.82 on axis D 3.09 85.47
3.09 107.59 1 9.22
1 6.24 Entrance 3.09 28.49
2.61 16.29 1 4.05
1 4.63 Entrance 2.61 10.57
2.81 13.01

TAKEOFF SHEET

On 2nd Floor
1 27.66 on axis A
3.09 85.47 1 13.83
1 9.22 on axis B 3.09 42.73
3.09
28.49 1 8.21
1 4.05 Around Fire Exit Area 3.09 25.37
2.61 10.57 1 4.61
Deduction 3.09 14.24
14 4.57 a) W1 = 4570 x 1340 mm 1 1.81
1.34 -85.73 2.61 4.72
10 1.77 b) W2 = 1770 x 410 mm 1 1.81
0.41 -7.26 1.39 2.52
2 0.87 D4'=870X2540mm
2.54 -4.42 1 10.02
2.91 29.16
m2 Total Rear External Plastering
237.12 1 4.61
Left elevation 2.91 13.42
On Ground Floor
1 13.83 on axis 2 1 1.57
3.09 42.73 2.54 -3.99
On 1st Floor 1 0.87
1 10.02 on axis 1 2.74 -2.38
3.09 30.96 125.79
1 4.61 on axis 2
3.09 14.24 2 14.63
On 2nd Floor 2.88 84.27
1 10.02 on axis 1 1 10.84
2.91 29.16 2.67 28.94
1 4.61 on axis 2 2/0.5 5.03
2.91 13.42 1.08 5.43
Deduction 2/0.5 4.21
1 1.57 D1=1570X2540mm 2.67 11.24
2.54 -3.99
126.53 Total Left External Plastering 2 13.83
0.65 -17.98
111.91
921.23

TAKEOFF SHEET

c) To concrete ceiling 18.18
Ground floor ceiling plastering 8.94
54.23 covered shade 18.97
19.35 office 19.19
19.35 office 6.58
19.22 office 6.58
6.58 Store 6.51
6.58 Store 79.67
6.51 Store 17.03
26.78 seminar room 523.42
54.73 work room 1061.78

85.65 lobby
15.25 enterance
26.78 seminar room 1 13.83
54.73 work room 0.40 5.53
27.27 male and female WC, teachers WC 1 29.67
8.94 WC Corridor 0.20 5.93
4.89 Janitary Room 2 5.01
7.12 Store 0.40 4.01
17.03 Aound stair case 2 13.83
28.65 office 0.20 5.53
538.36 2 10.14
First floor ceiling plastering 0.40 8.11
54.73 Language lab. 1 6.22
18.02 Server room 0.51 3.17
54.73 Comp. Room 1 9.62
18.42 Teachers rest room 0.60 5.77
7.49 Balcony 1 5.41
54.73 Comp. Room 0.41 2.22
26.78 Language lab. 1 1.80
26.78 Special purpose 0.60 1.08
8.83 Computer & Accesary room 1 3.81
28.65 Language lab. 0.41 1.56
18.53 office
4.89 Tea preparation room

TAKEOFF SHEET

1 6.22 On axis 7 1 3.81
0.41 0.41 1.56
2.55 1 9.62
1 7.21 0.60 5.77
0.60 1 6.22
4.33 0.41 2.55
4 11.63 On axis 8 1 7.21
0.41 0.60 4.33
19.07 4 11.63
4 1.80 0.41 19.07
0.60 4 1.80
4.32 0.60 4.32
2 5.81 On axis 5 & 6 2 5.81
0.69 8.02 0.69 8.02
2 1.80
2 1.80 0.60 2.16
0.60 2.16 2 6.54
0.41 5.36
2 6.54 1 7.62
0.41 5.36 0.21 1.60
2 14.15 On axis 2 & 9 1 6.53
0.21 5.94 0.60 3.92
1 4.61 On Stair case 1 12.35
0.60 2.77 0.21 2.59
On 1st Floor 1 1.80
1 4.61 On axis D 0.60 1.08
0.40 1.84 1 4.61
1 38.89 0.60 2.77
0.20 7.78
2 5.01 On axis B 1 4.61
0.21 2.10 0.20 0.92
2 13.83 On axis A 1 4.61
0.21 5.81 0.20 0.92
2 10.14 On axis 1 & 10 196.50
0.40 8.11
1 6.22 On axis 3
0.51 3.17 14 2.61
1 5.41 0.20 7.31
0.41 2.22 24 2.61
1 1.80 0.20 12.53
0.60 1.08

TAKEOFF SHEET

16 2.61 On axis B
0.20 8.35 2 0.77
13 2.61 On axis A 0.45
0.20 6.79 -0.69
On 1st Floor 1 9.40
19 2.61 On axis D 0.45
0.20 9.92 4.23
29 2.61 On axis C
0.20 15.14 2 0.77
25 2.61 On axis B 0.45
0.20 13.05 -0.69
13 2.61 On axis A
0.20 1 9.46
6.79 0.45
On 2nd Floor 4.26
21 2.61 On axis D
0.20 2 0.77
10.96 0.45
20 2.61 On axis C -0.69
0.20 1 9.46
10.44 0.45
27 2.61 On axis B 4.26
0.20
14.09 2 0.77
18 2.61 On axis A 0.45
0.20 -0.69
9.40
Total Intermidiate Beam Plastering
124.76 1 9.46
321.26 m2 total 0.45
4.26
7.02 Two coat of plastering to
receive ceramic wall 2 0.77
1 9.46 F.WC 0.45
0.45 -0.69
4.26 1 9.46
Ddt 0.45
2 0.77 D6 = 770x1800 mm 4.26
0.45
-0.69 2 0.77
1 9.46 M.WC 0.45
0.45 -0.69
4.26 24.92
TAKEOFF SHEET

8. FINISHING
8.01)200*200*20mmTerrazo tile flooring
54.20 m2 total
8.02) 260x30mm Terrazo Window sill 54.73

W1 = 4570 x 1340 mm 18.02
36 4.66 167.76 Ml 54.73
W2 = 1770 x 410 mm 18.42
10 1.86 18.60 Ml 7.49
DW2 54.73
2 1.44 2.88 Ml 26.78
189.24 Ml Total Window Sill 26.78
8.83
8.03) 150x150x6mm Ceramic 28.65
Wall Tile 18.53
=ditto item 7.02 4.89
24.92 M2 Total
8.94
8.04) 50mm thick Cement Sand 18.97
Screed 19.19
Ground floor 19.19
19.35 office 6.51
19.35 office 79.67
19.22 office 17.03
6.58 Store 505.24
6.58 Store
6.51 Store 134.93
54.73 work room 7.49
85.65 lobby 18.42
15.25 enterance 54.73
54.73 work room 19.03
27.27 male and female WC, teachers WC 12.47
8.94 WC Corridor 18.99
4.89 Janitary Room 38.81
7.12 Store 17.03
17.03 Aound stair case
28.65 office
538.36 63.66
505.75
1549.35

TAKEOFF SHEET

8.05)100mm thick Concrete
Pavement 2 2.32
1 102.67 0.73
1.20 123.20 3.39
1 16.82 4 0.69
0.87 14.63 1.55
1 5.81 4.27
1.60 9.30 2 2.08
147.13 Ml Total Concrete Pavement 1.53
8.06) 30x30x3mm angle iron 6.36
corner protection H=1.5 M
21.00 2 0.40
21.00 Pcs TOTAL 1.53
8.08) Half ditch concrete Dia=0.4M 1.22
121.62 3 0.60
121.62 Ml 1.53
2.75
-1 24.03 ddt ditch with metal grill 4 0.60
-24.03 Ml 1.13
2.71
97.59 Ml Total half ditch concrete 4 0.40
1.13
8.09) Ditto half ditch with metal gill 1.81
1 24.03 ditch with metal grill 8 0.60
24.03 Ml 0.93
4.46
24.03 Ml Total half ditch concrete 1 0.40
with metal grill 0.93
0.37
9.GLAZING 9 0.60
Windows 0.83
36 4.49 a) W1 = 4570 x 1340 mm 4.48
1.29 5 0.40
208.52 0.83
10 1.11 b) W2 = 1770 x 410 mm 1.66
0.57 16 0.60
6.33 0.73
Window Doors 7.01
4 2.32 DW1=1570x2740mm 3 0.40
4.20 0.73
38.98 0.88
295.20

TAKEOFF SHEET

10. PAINTING 8.85
10.01 apply three coats of painting 11.03
12.05
19.13
a)To internal wall surface 17.53
= item 7.01 a) 10.27
2732.55 m2 total
-2 1.57 -3.14
b)To external Painting -2 1.17 -2.34
= item 7.01 b) -3 0.97 -2.91
921.23 m2 total -3 0.87 -2.61
-10 0.77 -7.70
c)To exposed column&beam -2 0.77 -1.54
= item 7.01 d) -6 0.77 -4.62
321.26 m2 total -2 1.57 -3.14
d) To concrete ceiling 264.61

= item 7.01 c)
1061.78 m2 total 31.66
17.46
e)To 8mm thick chip wood ceiling 31.64
= item 7.01 a) 17.61
536.39 m2 total 12.86
32.02
21.24
21.23
f)100mm Heigh Plaster Skirting 13.45
Ground floor 22.09
17.94 office 14.67
17.94 office 9.05
17.86 office 17.94
10.74 Store 17.94
10.76 Store 17.86
10.67 Store 10.74
31.65 work room 10.67
31.65 work room 19.13
22.09 office 17.53

TAKEOFF SHEET

Deduction
1 1.57 -1.57 D1'
2 1.17 -2.34 D2
5 0.97 -4.85 D3
6 0.87 -5.22 D4
8 0.77 -6.16 D5
2 0.77 -1.54 D5'
4 0.77 -3.08 D6
1 4.41 -4.41 DW1
1 1.57 -1.57 DW2
348.86
2nd floor
49.87 Assembly
21.22 Office
12.86 Balcony
17.64 Office
31.66 Seminar Room
39.68 Seminar Room
17.86 Pool Office
14.68 Store
17.86 Office
28.09 Pool Office
12.05 Aound stair case
19.13 F.WC
17.53 M.WC
Deduction
2 1.57 -3.14 D1'
4 1.17 -4.68 D2'
1 0.97 -0.97 D3'
3 0.87 -2.61 D4'
4 0.77 -3.08 D5
2 0.77 -1.54 D5'
4 0.77 -3.08 D6
1 4.41 -4.41 DW1
2 1.57 -3.14 DW2
273.48
886.95 ml
88.70 Total m2

TAKEOFF SHEET

11. SANITARY INSTALATION
11.1.1 500x400mm Hand wash basins
15.00 with all accesary 0.00
11.1.2.Wash down Water closets

with all accessary
14.00 38.00
38.00
11.1.3 Urinals made of 80mm thick 18.00
reinforced concrete.size=1300x300 5.00
3.00 depth=350mm
11.1.4 Toilet paper

14.00 1.00
1.00
11.1.5 Crystal glass mirrors for toilet 1.00
hand wash basins 1.00
15.00
11.1.6 Soap holder 17.00

2.00
15.00
11.1.7 Floor drains

size=Dia.100mm 1 15.00 15.00
6.00 1 14.00 14.00
3 3.00 9.00
11.1.8 Wall mounted Fire hose 38.00
3.00
2.00
11.1.9 Kitchen sink with double bowl 5.00
size=1500x600mm 1.00
2.00

TAKEOFF SHEET

11.3.1internal uPVC(PN4)waste &
vent pipes
62.00 Dia.50mm
38.00 Dia.80mm
65.00 Dia.110mm
11.3.2vent caps made of rigid uPVC

2.00 dia.110mm
1.00
11.3.3.Clean outs
1.00 dia.110mm
8 9.80 78.40 11.3.4 uPVC downpipes

78.40 dia.110mm
1.00
11.4 apply pidifin 2k/equivalent

59.09 water proofing
12. ELECTRICAL WORK

12.1 Feeder Cables
12.1.15x16mm2 from power up to
16.00 MDB-SA 1.00
12.1.2.5x10mm2 formMDB-SA
8.00 up to SDB-SA1
12.1.3 5x6mm2 fromMDB-SA up to

10.00 SDB-SA2 226.00
12.2 Conduits and pipes

12.2.1 pvc pipe of 32mm diameter 37.00
15.00
12.2.2 pvc pipe of 50mm diameter 33.00
15.00
10.00

TAKEOFF SHEET

12.5.3 intermediate switch,774007+
3.00 774041 8.00
12.6 Scket outlet points
12.6.1 10-16A/1p Scket outlet points
87.00
12.6.2 20A/1p Scket outlet points 1.00
2.00
12.7 Extra Over Socket Points
12.7.1socket outlet of 10-16A/1p
43.00 774020+7740 2.00
12.7.2socket outlet of 10-16A/1p

44.00 twin ,774025+7740 235.00
2.00 12.7.3socket outlet of 20A/1p
60.00
12.8 Data/Telecom Points/Outlet

12.8.1 data/telphone points fed though 8.00
31.00 2x(twisted pair category 5EUTP cable
12.8.2 RJ 45 twin outlets type

31.00 LEGRAND 2(74213) 42.00
1.00 12.8.3 flush mounted DT box
12.9 Light fitting and lamp 8.00

12.9.1MODUS TU118K+1xT818w/
5.00 840lamp.
12.9.2MODUS TU136K+1xT836w/ 1.00

70.00 840lamp.
12.9.3MODUS TU236K+1xT836w/ 292.00

144.00 840lamp.
1.00
CTOR
ON PROJECT
page___1________
Description
1.07.Fill around foundation&building
m3 total pit excav.
fill around building
m3 total concrete F.pad

m3 total concrete F.column
m3 TOTAL
1.08.Fill under hard core

avg. d=0.1m
m3 TOTAL
1.09.Cart away
m3 site clear
m3 Bulk excav.in ordinay soil
m3 Bulk excav. In soft rock
m3 Bulk excav. In rock
m3 Fill around foundation & building
m3 pit excav.in ordinary soil depth

m3 pit excav.in soft rock depth
m3.Trench excav.in ordinary soil
m3 pit excav.in hard rock depth
m3 TOTAL
or___________________________
CTOR
ON PROJECT
page___2________
Description
b)under beam & floor slab

under GFB-1 on axis C
under GFB-1 on axis B
under GFB-4
under GFB-5
under GFB-6
under GFB-7
under floor slab use area of hard

core
Total # 2.01 (b)

or___________________________
CTOR
ON PROJECT
page___3________
Description
b/n axis C & D
m2
m2
m2
m2 TOTAL
C) under masonry
m2 TOTAL
2.02 Reinforced concrete C-25

a) in Footings
F2
m3
F2
m3
F3
m3
F4
m3 TOTAL
or___________________________
CTOR
ON PROJECT
page___4________
Description
GB4
m3
GB5
m3
GB6
m3
GB7
m3
GB
m3 STR 1
m3 TOTAL
d) in 100mm thick ground floor slab

b/n axis A & B
m2
m2
m2
or___________________________
CTOR
ON PROJECT
page___5________
Description
F3
m2
F4
m2
m2 TOTAL
b) in foundation column
m2
m2
m2
m2
m2
m2
m2
m2 TOTAL
C ) to gread Beams
GB1
m2
m2
or___________________________
CTOR
ON PROJECT
page___6________
Description
2.05.10x100mm Styrofoam expansion

to GFS-1
to GFS-2
to GFS-3
3. MASONRY WORK
3.01.400mm thick stone masonry
blow NGL
av.d=0.4m
m3 TOTAL
3.02.Ditto but abave NGL

av.d=0.2m
m3 TOTAL
or___________________________
CTOR
ON PROJECT
page___7________
Description
FB5 at 1st &2nd on axis 3,4,7 & 8
m3
FB6 at 1st &2nd on axis 5 & 6
m3
FB7 at 1st &2nd on axis 2 & 9
m3
FB8 at 1st &2nd on axis 5-6
m3
m3 TOTAL
C) In Roof Beams
RB1 on axis D
m3
RB2 on axis C
m3
RB3 on axis B
m3
or___________________________
CTOR
ON PROJECT
page___8________
Description
1.02 Rebbed slab for suspended
solid slab
1-2 /B-D & 9-10/B-D
2-3 /A-D,3-4 /A-D,4-5 /A-D,7-8 /A-D &

8-9/A-D
5-6 /B'-D
6-7 /B'-D
First Floor
1-2 /B-D & 9-10/B-D
2-3 /A-D,3-4 /A-D,4-5 /A-D,7-8 /A-D &

8-9/A-D
5-6 /B'-D
6-7 /B'-D
m3 TOTAL
1.03 FORM WORK
a) Elevation Column
C1,C2 &C3 at G+0 &G+1
m2
C1,& C2 G+2
m2
m2 TOTAL
or___________________________
CTOR
ON PROJECT
page___9________
Description
Internal Side Part

to Axes (6-7)/(A-B)
On axis 1 & 10
to all Internal beam column

connection
m2 TOTAL
c) To ROOF BEAMS
RB1 on axis D
m2
m2
m2
RB2 on axis C
m2
m2
RB1 on axis B
m2
m2
m2
or___________________________
CTOR
ON PROJECT
page___10________
Description
RB8 on axis 5 &6
m2
m2
m2 TOTAL
d) In 150mm thick suspended

solid slab
m2 TOTAL
1.04 Pre Cast Element
PCS TOTAL
or___________________________
CTOR
ON PROJECT
page___11________
Description
D5=770X2740mm
DW1=
a) W1 = 4570 x 1340 mm
b) W2 = 1770 x 410 mm
b) First Floor
on axis D
on axis C
on axis B
on axis A
b/n axis D&C
b/n axis B&C
b/n axis B&A
on axis 1
on axis 2
on axis 3
On axis 4
On axis 5,6
On axis 7
or___________________________
CTOR
ON PROJECT
page___12_________
Description
c) Second Floor
on axis D
on axis C
on axis B
on axis A
b/n axis D&C

b/n axis B&C
b/n axis B&A
on axis 1&10
on axis 2
On axis 4
On axis 5,6
On axis 7
On axis 8
On axis 9
b/n axis 3 & 4
b/n axis 6 & 7
b/n axis 7 & 8
On axis D ( For Guard Rail)
or___________________________
CTOR
ON PROJECT
page___13_________
Description
b/n axis 2 & 3, 3 & 4, 4 & 5 , 7 & 8
b/n axis 6 & 7 & 3& 4

First Floor
b/n axis C&B
b/n axis A & B
b/n axis 2 & 3, 3 & 4, 4 & 5 , 7 & 8
b/n axis 6 & 7 & 3& 4
Second Floor
b/n axis C&B
b/n axis A & B
b/n axis 6 & 7
Deduction
D5=770X2740mm
D6=770X1800mm
Total # 2.02 = 204.68M2
Louver wall
m2 TOTAL
or___________________________
CTOR
ON PROJECT
page___14_________
Description
3.03. wire mesh ventilation
m2 TOTAL
4.CARPENTRY&JONERY
4.01 fix 8mm thick chip
wood ceiling semminar room
Assembly
Office
Balcony
Office
Seminar Room
Seminar Room
Pool Office
Store
WC
Office
Pool Office
Circulation
m2 Total ceiling area

or___________________________
CTOR
ON PROJECT
page___15_________
Description
6.STEEL STRUCTURE
6.1 RHS TRUSS
6.1.1 Upper and lower chord
a) (60x60x3mm)
Upper
on T-2
on T-3
Lower
on T-2
on T-3
Vertical(60x60x3mm)
on T-2
on T-3
total ml
kg/ml
kg TOTAL
b)40x40x3mm
Upper
on T-1
on T-1
on T-3
on T-4
on T-4
on T-5
Lower 40x40x3mm
on T-1
on T-4
on T-5
total ml
kg/ml
kg TOTAL
or___________________________
CTOR
ON PROJECT
page____16_______
Description
Vertical LP-1
ml on T-3
ml on T-2
ml on T-1
Diagonal LP-1
ml on T-3
ml on T-2
ml on T-1
Upper Lp-2
ml on T-3
ml on T-5
Lower LP-2
ml on T-3
ml on T-5
Vertical LP-2
ml on T-3
ml on T-5
Diagonal LP-2
ml on T-3
ml on T-5
Upper Lp-3
ml on T-1
ml on T-1
Lower LP-3
ml on T-1
ml on T-1
Vertical LP-3
ml on T-1
ml on T-1
Diagonal LP-3
ml on T-1
ml on T-1
total ml
kg/ml
kg TOTAL
or___________________________
CTOR
ON PROJECT
page____17_______
Description
c) 300x60x40x3mm(trade)
kg/m3
kg TOTAL
6.2.3. Metal Plates

a)2(250x250x4mm)
b)2(400x250x5mm)
c)2(150x60x4mm)
d)2(50x60x4mm)
e)2(120x60x4mm)
6.2.3Solid Metal plats
a)2(200x200x4mm)
6.2.4 Bolts With Nuts
a)Dia20mm J bolt L=400mm
b)Dia16mm J bolt L=300mm
b)Dia20mm J bolt L=250mm
6.2.64mm thick SheetMetal
m2 TOTAL
6.3. Fireescape Spiral stair case

Pcs TOTAL
or___________________________
CTOR
ON PROJECT
page___18_________
Description
M.WC
T.WC
Ddt
W1 = 4570 x 1340 mm
W2 = 1770 x 410 mm
DW1 = 1570 x 2740 mm
D1=1570X2540mm
D2=1170X2740mm
D3=970X2740mm
D4=870X2740mm
D5'=770X2540mm
D5=770X2740mm
D6 = 770x1800 mm
D6 = 770x1800 mm
m2 sub total
or___________________________
CTOR
ON PROJECT
page___19________
Description
Language lab.
office
Tea preparation room
Corridor
Aound stair case
F.WC
M.WC
Ddt
W1 = 4570 x 1340 mm
W2 = 1770 x 410 mm
DW1 = 1570 x 2740 mm
or___________________________
CTOR
ON PROJECT
page___20________
Description
Office Pool
Store
Office
Office Pool
Corridor
Aound stair case
F.WC
M.WC
Ddt
W1 = 4570 x 1340 mm
or___________________________
CTOR
ON PROJECT
page___21________
Description
On 1st Floor
on axis D
Balcony
Balcony
On 2nd Floor
on axis D
Balcony
Balcony
Deduction
a) W1 = 4570 x 1340 mm
DW1=1574x2740mm
DW2=1774x2740mm
Total Front External Plastering
Rear elevation
On Ground Floor
on axis A
On 1st Floor
on axis A
on axis B
Around Fire Exit Area
or___________________________
CTOR
ON PROJECT
page___22________
Description
Right Elevation
On Ground Floor
on axis 9
On 1st Floor
on axis 10
on axis 9
Balcony
Balcony
On 2nd Floor
on axis 10
on axis 9
Deduction
D1=1570X2540mm
D4'=870X2540mm
Total Right External Plastering

On parapet Wall
On axis B
on axis 1 & 10
on axis 2 & 8
on axis 4 & 7
Deduction
On axis A
Louvered Wall
Total Parapet External Plastering
m2 total external plastering
or___________________________
CTOR
ON PROJECT
page___23________
Description
male and female WC
WC Corridor
office
office
office
Store
Store
Store
Corridor
Aound stair case
Total # 7.01(c) = 1,066.18M2
d)To exposed column&beam

On axis D
On axis B
On axis A
On axis 1 & 10
On axis 3
On axis 4
or___________________________
CTOR
ON PROJECT
page___24________
Description
On axis 4
On axis 7
On axis 8
On axis 5 & 6
On axis 2
On axis 9
On Stair case
On 2nd Floor
On axis D
On axis B
Column
On Ground Floor
On axis D
On axis C
or___________________________
CTOR
ON PROJECT
page___25________
Description
Ddt
D6 = 770x1800 mm
T.WC
Ddt
D6 = 770x1800 mm
1st floor
F.WC
Ddt
D6 = 770x1800 mm
M.WC
Ddt
D6 = 770x1800 mm
2nd floor
F.WC
Ddt
D6 = 770x1800 mm
M.WC
Ddt
D6 = 770x1800 mm
Total # 7.02 = 24.92M2
or___________________________
CTOR
ON PROJECT
page____26_______
Description
1st floor
Language lab.
Server room
Comp. Room
Teachers rest room
Balcony
Comp. Room
Language lab.
Special purpose
Computer & Accesary room
Language lab.
office
WC Corridor
office
office
office
Store
Store
Store
Corridor
Aound stair case
2nd floor
Assembly
Office
Balcony
Office
Seminar Room
Seminar Room
Pool Office
Store
Office
Pool Office
Aound stair case
Corridor
Total # 8.04 = 1,549.35
or___________________________
CTOR
ON PROJECT
page____27_______
Description
DW2=770x2740mm
MD1
Wooden doors
D1=1570X2540mm
D1'=1570X2740mm
D2=1170X2740mm
D2'=1170X2740mm
D3=970X2740mm
D3'=970X2540mm
D4=870X2740mm
D4'=870X2540mm
D5=770X2740mm
D5'=770X2540mm
m2 total
or___________________________
CTOR
ON PROJECT
page____28_______
Description
Janitary Room
Store
Aound stair case
F.WC
M.WC
T.WC
Deduction
D1
D2
D3
D4
D5
D5'
D6
DW1
1st floor
Language lab.
Server room
Comp. Room
Teachers rest room
Balcony
Comp. Room
Language lab.
Special purpose
Computer & Accesary room
Language lab.
office
office
office
office
Store
Store
Store
Aound stair case
F.WC
M.WC
or___________________________
CTOR
ON PROJECT
page____29_______
Description
or___________________________
CTOR
ON PROJECT
page____30_______
Description
11.1.10 ditto to item 11.1.9
Janitor sjnk
11.2.1 PPR pipe (PN10) to internal

water distribution
interna dia.15mm
interna dia.20mm
interna dia.25mm
interna dia.32mm
11.2.2 ditto but installed in walls

interna dia.15mm
interna dia.20mm
interna dia.25mm
interna dia.32mm
11.2.3 ditto item no.2.1 but
galvanized steel pipe for fire fighting
i) dia.32mm
i) dia.50mm
11.2.4 Chrome service valves

internal dia.15mm
For HWB
For turkish
For Urinal
Pcs
11.2.5 Bronze gate valves

a) dia.20mm
b) dia.32mm
c) dia.50mm
or___________________________
CTOR
ON PROJECT
page____31_______
Description
12.3. Distribution Board
12.3.1flush mounting distribution
board,MDB-SA
1pcs main ACB of 63A/3p
1pcs ACB of 32A/3p
1 pcs ACB of 25A/3p
4 pcs ACB of 16A/1p
10 pcs ACB of 10A/1p
25% resrve pitch
12.3.2flush mounting distribution

board,SDB-SA1
1 pcs ACB of 20A/1p
13 pcs ACB of 16A/1p
9 pcs ACB of 10A/1p
25% resrve pitch
12.3.3 flush mounting distribution

board,SDB-SA2
1 pcs ACB of 20A/1p
6 pcs ACB of 16A/1p
9 pcs ACB of 10A/1p
25% resrve pitch
12.4 Light Points

12.4.1Flush mounted light points fed
through pvc insulated conductors of
3x2.5mm2 inside pvc conduitsof 16
12.5 Extra Over Light Points
12.5.1 single switch,774001+774041
12.5.2 2gang single switch,774005+

774042
12.5.3 two-wayswitch,774006+
774041
or___________________________
CTOR
ON PROJECT
page____32_______
Description
12.9.4MODUS TU136K+
RFTUB136+1xT836w/840lamp.
12.10. Low voltage system earthing
12.10.1 Low voltage system earthing
1x16mm2(16m) bare copper
Conductor
12.11Lightning Arrester system

12.11.1 air termination circular
galvanized steel rod of up to 1m
12.11.2.1x50mm sq.circular bar

galvanized steel rod for roof conduct
12.11.3.1x50mm sq.circular bar

galvanized steel rod down conductot
from roof bond to test junction box
12.11.4 Testing junction boxes at

1.5m above ground level
12.11.5 30x3.5mm bargalvanized

steel tape conductor from testing
junction box to earth rod
12.11.6 1500mm long and 50x50x3

mm x-head galvanized steel earth rod
rod
12.11.7 Bonding materials for down

conductor with galvanized steel
air termination network
12.11.8 30x3.5mm galvanized

steel ring earth termination network
12.Manhole
12.12.1 Manhole inbrick or masonry
600x600x700mm
or___________________________
TAKEOFF SHEET
Block: SEM_156 Takeoff Sheet No.: FINAL page___1_________
No of Bars
Bar Dia.
Loction No Shape Mm Length(m) Each Member Total 6.00 8.00 10.00 12.00
Sub structure
F1 1 10 1.80 18.00 8.00 144.00 259.20
F2 2 12 2.40 18.00 14.00 252.00 604.80
F3 3 12 2.80 26.00 16.00 416.00 1164.80
F4 4 10 0.90 10.00 2.00 20.00 18.00
FC1 20 2.90 8.00 6.00 48.00

ST-1 6 1.00 8.00 6.00 48.00 48.00
FC2 20 2.90 10.00 29.00 290.00

ST-1 6 1.00 8.00 29.00 232.00 232.00
FC3 20 2.90 8.00 3.00 24.00

ST-1 6 1.00 8.00 3.00 24.00 24.00
FC4 14 1.40 4.00 2.00 8.00

ST-1 6 1.00 8.00 2.00 16.00 16.00
TOTAL LENGTH 320.00 0.00 277.20 1769.60

Weigth Per Meter (Kg/m) 0.222 0.395 0.617 0.888
TOTAL WEIGTH In Kg 71.04 0.00 171.03 1571.40
Contracor: _______________________ Supervisor: ________________________

TAKEOFF SHEET
No of Bars
Bar Dia
Loction No Shape mm Length(m) Each Member Total 6.00 8.00 10.00 12.00
GFB1 14 8.10 3.00 3.00 9.00
axis B,C & D 14 10.40 9.00 3.00 27.00
14 8.10 3.00 3.00 9.00
14 5.50 3.00 3.00 9.00
14 10.00 9.00 3.00 27.00
14 10.30 3.00 3.00 9.00
ST 8 1.40 207.00 3.00 621.00 869.40
GFB2 14 8.10 3.00 2.00 6.00

axis A 14 8.10 3.00 2.00 6.00
14 5.50 3.00 2.00 6.00
14 10.30 3.00 2.00 6.00
ST 8 1.40 69.00 2.00 138.00 193.20
GFB3 14 11.85 3.00 2.00 6.00

axis 1&10 14 11.85 3.00 2.00 6.00
ST 8 1.40 51.00 2.00 102.00 142.80
TOTAL LENGTH 0.00 1205.40 0.00 0.00

TAKEOFF SHEET
No of Bars
Bar Dia.
GFB4 14 8.80 3.00 4.00 12.00
axis 3,4,7, & 8 14 7.30 3.00 4.00 12.00
14 6.60 3.00 4.00 12.00
14 9.20 3.00 4.00 12.00
ST 8 1.40 67.00 4.00 268.00 375.20
GFB5 14 9.60 3.00 2.00 6.00

axis 5 & 6 14 7.30 3.00 2.00 6.00
14 7.30 3.00 2.00 6.00
14 9.20 3.00 2.00 6.00
ST 8 1.40 69.00 2.00 138.00 193.20
GFB6 14 8.90 3.00 2.00 6.00

axis 2 & 9 14 8.00 3.00 2.00 6.00
14 6.60 3.00 2.00 6.00
14 9.90 3.00 2.00 6.00
ST 8 1.40 71.00 2.00 142.00 198.80
GFB7 14 5.80 3.00 1.00 3.00

axis 5-6 14 5.80 3.00 1.00 3.00
ST 8 1.40 23.00 1.00 23.00 32.20
GFB-STR 1 12 5.05 3.00 1.00 3.00 15.15

12 5.05 3.00 1.00 3.00 15.15
ST 1.10 3.00 1.00 3.00 3.30
TOTAL LENGTH 0.00 802.70 0.00 30.30

TAKEOFF SHEET
No of Bars
Bar Dia
GFS1 8 4.35 16.00 6.00 96.00 417.60
8 3.80 18.00 6.00 108.00 410.40
GFS2 8 4.35 16.00 9.00 144.00 626.40
8 3.75 19.00 9.00 171.00 641.25
GFS3 8 4.35 23.00 9.00 207.00 900.45
8 5.45 19.00 9.00 171.00 931.95
GFS4 8 4.35 5.00 1.00 5.00 21.75
8 1.10 19.00 1.00 19.00 20.90
TOTAL LENGTH 0.00 3970.70 0.00 0.00
GRAND TOTAL WEIGTH In Kg 71.04 2361.63 171.03 1598.31

TAKEOFF SHEET
No of Bars
Bar Dia.
Super structure
C1 20 4.00 8.00 6.00 48.00
6 1.20 14.00 6.00 84.00 100.80
C2 20 4.00 10.00 29.00 290.00
6 1.20 14.00 29.00 406.00 487.20
C3 20 4.00 8.00 3.00 24.00
6 1.20 14.00 3.00 42.00 50.40
on 1st Floor
C1 20 4.00 8.00 6.00 48.00
6 1.20 14.00 6.00 84.00 100.80
C2 20 4.00 10.00 29.00 290.00
6 1.20 14.00 29.00 406.00 487.20
C3 20 3.20 8.00 3.00 24.00
6 1.20 14.00 3.00 42.00 50.40
on 2nd Floor
C1 20 3.00 6.00 6.00 36.00
6 1.20 14.00 6.00 84.00 100.80
C2 20 3.00 6.00 29.00 174.00
6 1.20 14.00 29.00 406.00 487.20
TOTAL LENGTH 1864.80 0.00 0.00 0.00

TAKEOFF SHEET
No of Bars
Bar Dia
FB1 14 8.10 2.00 2.00 4.00
14 10.40 6.00 2.00 12.00
14 8.10 2.00 2.00 4.00
14 5.50 2.00 2.00 4.00
14 10.00 6.00 2.00 12.00
14 10.30 2.00 2.00 4.00
stirup 8 1.36 207.00 2.00 414.00 563.04
FB2 14 5.70 2.00 4.00 8.00

14 5.70 2.00 4.00 8.00
stirup 8 1.36 23.00 4.00 92.00 125.12
FB3 14 8.10 2.00 4.00 8.00

14 8.10 2.00 4.00 8.00
14 5.50 2.00 4.00 8.00
14 10.30 2.00 4.00 8.00
stirup 8 1.36 69.00 4.00 276.00 375.36
TOTAL LENGTH 0.00 1063.52 0.00 0.00


TAKEOFF SHEET
No of Bars
Bar Dia.
FB4 14 9.50 3.00 4.00 12.00
14 3.00 4.00 4.00 16.00
16 3.20 3.00 4.00 12.00
16 3.40 4.00 4.00 16.00
16 7.30 4.00 4.00 16.00
14 4.90 3.00 4.00 12.00
stirup 8 1.36 32.00 4.00 128.00 174.08
10 1.36 19.00 4.00 76.00 103.36
8 0.25 15.00 4.00 60.00 15.00
FB2' 14 5.70 2.00 2.00 4.00

14 5.70 2.00 2.00 4.00
stirup 8 1.36 23.00 2.00 46.00 62.56
TOTAL LENGTH 0.00 251.64 103.36 0.00

TAKEOFF SHEET
No of Bars
Bar Dia
FB 5 16 8.90 4.00 8.00 32.00
16 8.10 4.00 8.00 32.00
20 2.40 2.00 8.00 16.00
20 3.40 4.00 8.00 32.00
20 2.80 3.00 8.00 24.00
16 2.40 1.00 8.00 8.00
20 6.60 4.00 8.00 32.00
16 9.20 3.00 8.00 24.00
stirup 10 1.36 67.00 8.00 536.00 728.96
FB 6 16 9.60 4.00 4.00 16.00
16 7.30 4.00 4.00 16.00
20 3.20 2.00 4.00 8.00
20 3.40 4.00 4.00 16.00
20 2.80 2.00 4.00 8.00
20 7.30 4.00 4.00 16.00
16 9.20 3.00 4.00 12.00
stirup 8 1.36 71.00 4.00 284.00 386.24
TOTAL LENGTH 0.00 386.24 728.96 0.00

TAKEOFF SHEET
No of Bars
Bar Dia
FB 7 16 8.90 4.00 4.00 16.00
16 8.00 4.00 4.00 16.00
20 2.40 2.00 4.00 8.00
20 3.40 3.00 4.00 12.00
20 2.80 2.00 4.00 8.00
20 6.60 4.00 4.00 16.00
16 10.00 3.00 4.00 12.00
stirup 10 1.36 71.00 4.00 284.00 386.24
FB8 14 5.75 2.00 2.00 4.00

14 5.75 2.00 2.00 4.00
stirup 8 1.36 23.00 2.00 46.00 62.56
TOTAL LENGTH 0.00 62.56 386.24 0.00

TAKEOFF SHEET
No of Bars
Bar Dia
RB1 14 7.90 2.00 1.00 2.00
14 10.40 6.00 1.00 6.00
14 7.90 2.00 1.00 2.00
14 10.10 2.00 1.00 2.00
14 10.00 6.00 1.00 6.00
14 5.30 2.00 1.00 2.00
Stirup 8 1.00 207.00 1.00 207.00 207.00
TOTAL LENGTH 0.00 207.00 0.00 0.00

TAKEOFF SHEET
No of Bars
Bar Dia
RB2 14 7.90 2.00 1.00 2.00
14 5.60 2.00 1.00 2.00
14 7.90 2.00 1.00 2.00
14 10.10 2.00 1.00 2.00
14 10.10 2.00 1.00 2.00
Stirup 8 1.00 92.00 1.00 92.00 92.00
RB3 14 7.90 2.00 2.00 4.00

14 5.60 2.00 2.00 4.00
14 7.90 2.00 2.00 4.00
14 10.10 2.00 2.00 4.00
14 10.10 2.00 2.00 4.00
Stirup 8 1.00 92.00 2.00 184.00 184.00
TOTAL LENGTH 0.00 276.00 0.00 0.00

TAKEOFF SHEET
No of Bars
Bar Dia
RB4 14 7.90 2.00 1.00 2.00
14 10.40 4.00 1.00 4.00
14 7.90 2.00 1.00 2.00
14 10.10 2.00 1.00 2.00
14 10.00 4.00 1.00 4.00
14 5.30 2.00 1.00 2.00
Stirup 8 1.00 161.00 1.00 161.00 161.00
RB 5 14 11.45 2.00 2.00 4.00

14 11.45 2.00 2.00 4.00
Stirup 8 1.00 51.00 2.00 102.00 102.00
RB 6 14 5.65 2.00 2.00 4.00

14 5.65 2.00 2.00 4.00
Stirup 8 1.00 23.00 2.00 46.00 46.00
RB 7 14 4.95 2.00 2.00 4.00
14 4.95 2.00 2.00 4.00
Stirup 8 1.00 19.00 2.00 38.00 38.00
TOTAL LENGTH 0.00 347.00 0.00 0.00

TAKEOFF SHEET
No of Bars
Bar Dia
RB 8 14 7.25 2.00 2.00 4.00
14 7.25 2.00 2.00 4.00
Stirup 8 1.00 32.00 2.00 64.00 64.00
mesh 6 14.23 48.00 2.00 96.00 1366.08

6 10.02 32.00 2.00 64.00 641.28
6 14.23 32.00 2.00 64.00 910.72
6 10.02 32.00 2.00 64.00 641.28
6 1.52 16.00 2.00 32.00 48.64
6 43.29 34.00 2.00 68.00 2943.72
6 10.12 14.00 2.00 28.00 283.36
6 4.61 6.00 2.00 12.00 55.32
6 9.42 14.00 2.00 28.00 263.76
1 10 5.88 26.00 2.00 52.00 305.76
2 8 6.48 27.00 2.00 54.00 349.92
3 10 2.80 36.00 2.00 72.00 201.60
4 10 3.20 25.00 2.00 50.00 160.00
TOTAL LENGTH 7154.16 413.92 667.36 0.00


TAKEOFF SHEET
No of Bars
Bar Dia
Negative bars 14 2.00 34.00 2.00 68.00
14 2.00 16.00 2.00 32.00
14 2.00 5.00 2.00 10.00
precast to precsat connection 12 3.20 272.00 2.00 544.00 1740.80
12 3.20 32.00 2.00 64.00 204.80
12 3.20 16.00 2.00 32.00 102.40
12 3.20 12.00 2.00 24.00 76.80
TOTAL LENGTH 0.00 0.00 0.00 2124.80
GRAND TOTAL WEIGTH In Kg 2002.21 1188.11 1163.61 1886.82
age___1_________
14.00 16.00 20.00
139.20
841.00
69.60
11.20
0.00 0.00 1061.00

1.209 1.579 2.467
0.00 0.00 2617.49
age___2_________
14.00 16.00 20.00

72.90
280.80
72.90
49.50
270.00
92.70
48.60
48.60
33.00
61.80
71.10
71.10
1173.00 0.00 0.00
1.209 1.579 2.467
1418.16 0.00 0.00
age___3_________
14.00 16.00 20.00

105.60
87.60
79.20
110.40
57.60
43.80
43.80
55.20
53.40
48.00
39.60
59.40
17.40
17.40
818.40 0.00 0.00

1.209 1.579 2.467
989.45 0.00 0.00
age___4_________
14.00 16.00 20.00

0.00 0.00 0.00
1.209 1.579 2.467
0.00 0.00 0.00
2407.60 0.00 2617.49
age___5_________
14.00 16.00 20.00
192.00
1160.00
96.00
192.00
1160.00
76.80
108.00
522.00
0.00 0.00 3506.80

1.209 1.579 2.467
0.00 0.00 8651.28
age___6_________
14.00 16.00 20.00

32.40
124.80
32.40
22.00
120.00
41.20
45.60
45.60
64.80
64.80
44.00
82.40
720.00 0.00 0.00

1.209 1.579 2.467
870.48 0.00 0.00
age___7_________
14.00 16.00 20.00

114.00
48.00
38.40
54.40
116.80
58.80
22.80
22.80
266.40 209.60 0.00
1.209 1.579 2.467
322.08 330.96 0.00
age___8_________
14.00 16.00 20.00

284.80
259.20
38.40
108.80
67.20
19.20
211.20
220.80
153.60
116.80
25.60
54.40
22.40
116.80
110.40
0.00 1164.80 644.80

1.209 1.579 2.467
0.00 1839.22 1590.72
age___9_________
14.00 16.00 20.00

142.40
128.00
19.20
40.80
22.40
105.60
120.00
23.00
23.00
46.00 390.40 188.00
1.209 1.579 2.467
55.61 616.44 463.80
ge___10_________
14.00 16.00 20.00

15.80
62.40
15.80
20.20
60.00
10.60
184.80 0.00 0.00
1.209 1.579 2.467
223.42 0.00 0.00
ge___11_________
14.00 16.00 20.00

15.80
11.20
15.80
20.20
20.20
31.60
22.40
31.60
40.40
40.40
249.60 0.00 0.00
1.209 1.579 2.467
301.77 0.00 0.00
ge___12_________
14.00 16.00 20.00

15.80
41.60
15.80
20.20
40.00
10.60
45.80
45.80
22.60
22.60
19.80
19.80
320.40 0.00 0.00

1.209 1.579 2.467
387.36 0.00 0.00
ge___13_________
14.00 16.00 20.00

29.00
29.00
58.00 0.00 0.00
1.209 1.579 2.467
70.12 0.00 0.00
ge___14_________
14.00 16.00 20.00

136.00
64.00
20.00
220.00 0.00 0.00
1.209 1.579 2.467
265.98 0.00 0.00
2496.83 2786.62 10705.79
DANIEL ZEGEYE B.CONTRACTOR
ADIGRAT UNIVERSITY BUILDING CONSTRACTION PROJECT
EARTH WORK &MEASUREMENT
Block : SEM-156 Takeoff Sheet No:FINAL Page No: 1
Quntity of earth excavation in cubic meter in M3
Depth of bulk excavation

Depth from profile board
Depth from profile board
Ordinary soli excavation
Ordinary soil excavation

to the bottom of the pit
Depth from profil board
Soft rock excavation up

(up to 1.5m from RGL)
to reduced GL in meter
Rock excavation up to
between 1.5m & 3.0m
between 1.5m & 3.0m
between 1.5m & 3.0m
between 1.5m & 3.0m

Area of pit bottom in
Soft rock excavation

to 1.5m from
to 1.5m from RGL
Rock excavation up
excavation between
excavation in meter
between 1.5m &

to 1.5m from RGL
Total depth of pit
excavation (up to
1.5m from RGL)
Rock excavation
Rock excavation
to NGL in meter
1.5m from RGL
3.0m from RGL

1.5m & 3.0m
Ordinary soli
Ordinary soil
square meter
in meter
from RGL
from RGL
from RGL
Item No
in meter
RGL
Location
up
1 1B 0.19 1.10 2.40 0.91 1.30 0.20 0.60 0.50 3.61 0.72 2.17 1.80
2 1C 0.67 1.10 2.40 0.43 1.30 0.20 0.40 0.70 4.84 0.97 1.94 3.39
3 1D 0.80 1.10 2.40 0.30 1.30 0.40 0.20 0.70 3.61 1.44 0.72 2.53
4 2A 0.00 1.10 2.30 1.10 1.20 0.30 0.90 3.61 0.00 1.08 3.25
5 2B 0.40 1.10 2.30 0.70 1.20 0.45 0.75 6.25 0.00 2.81 4.69
6 2C 0.68 1.10 2.30 0.42 1.20 0.40 0.80 6.25 0.00 2.50 5.00
7 2D 0.76 1.10 2.30 0.34 1.20 0.40 0.10 0.70 4.84 1.94 0.48 3.39
8 3A 0.06 1.10 2.30 1.04 1.20 0.20 1.00 4.84 0.00 0.97 4.84
9 3B 0.30 1.10 2.30 0.80 1.20 0.20 1.00 6.25 0.00 1.25 6.25
10 3C 0.70 1.10 2.30 0.40 1.20 0.20 1.00 6.25 0.00 1.25 6.25
11 3D 0.73 1.10 2.40 0.37 1.30 0.35 0.15 0.80 4.84 1.69 0.73 3.87
12 4A 0.12 1.10 2.30 0.98 1.20 0.20 1.00 4.84 0.00 0.97 4.84
13 4B 0.38 1.10 2.30 0.72 1.20 0.20 1.00 6.25 0.00 1.25 6.25
14 4C 0.70 1.10 2.30 0.40 1.20 0.20 1.00 6.25 0.00 1.25 6.25
15 4D 0.70 1.10 2.40 0.40 1.30 0.30 0.00 1.00 4.84 1.45 0.00 4.84
16 5A 0.19 1.10 2.30 0.91 1.20 0.20 1.00 3.61 0.00 0.72 3.61
17 5B 0.38 1.10 2.20 0.72 1.10 0.60 0.50 6.25 0.00 3.75 3.13
18 5C 0.63 1.10 2.30 0.47 1.20 0.70 0.50 6.25 0.00 4.38 3.12
19 5D 0.50 1.10 2.30 0.60 1.20 0.40 0.30 0.50 4.84 1.94 1.45 2.42
20 STR1 F4 0.30 1.10 2.10 0.80 1.00 0.40 0.30 0.30 1.44 0.58 0.43 0.43
21 STR1 F4 0.30 1.10 2.20 0.80 1.10 0.40 0.30 0.40 1.44 0.58 0.43 0.58
13.61 Total Pit excavation A

Contractor_________________________ Consultant_____________________ HDPo office Eng._____________________
Daniel Zegeye B.C SE-M1-156 Total
foot wash,
Super hand wash
Sub structure structure Precast and washing Total
(kg) (kg) beam(kg) basin(kg) (kg)
Dia.6mm plain bar 71.04 2002.21 2933.26 5006.51
Dia.8mm deformed bar 2361.63 1188.11 0.00 3549.74
Daniel Zegeye B.C Dedction of material from final payment

Purchasin
g unit Transport
price Vat unit
up to 5% wastage Total qty Unit (Birr) (Birr) cost(Birr)
Cement 1420 Qtl 177.1739 26.576087 19.9
Cement 1400 Qtl 226.087 33.9130435 33.55
Cement 125 Qtl 173.913 26.0869565 44.85
Dia.6mm plain bar 5256.84 kg 8.6957 1.30434783 1.30
Dia.8mm deformed bar 3555.00 kg 8.6957 1.30434783 1.30
Total dedction amount (Birr)
Bulk
purchasin
g unit Transport
price Vat unit
In excess of 5% wastage Total qty Unit (Birr) (Birr) cost(Birr)
Cement
Dia.6mm plain bar 34.16 kg 8.6957 1.30434783 1.30
Dia.8mm deformed bar
Dia.16mm deformed bar kg 8.6957 1.30434783 0.37
Dia.20mm deformed bar
Total dedction amount (Birr)
Grand Total dedction amount (Birr)
Delivered Delivered
by by Permitted
logistics Unit weight logistics 5% In Excess of 5
(Berga) (kg/ml) (kg) Difference wastage % wastage
5291.00 284.49 250.3255 34.16
750 0.395 3555 5.26 177.487 -172.23
199 0.617 1473.396 139.26 66.707 72.55
540 0.888 5754.24 441.91 265.6165 176.29
695.73 1.209 10093.65 584.25 475.47 108.78
149.8 1.579 2838.41 51.79 139.331 -87.54
450.5 2.467 13336.6 13.32 666.164 -652.84
SE-M1-156
Loading Total unit

unit cost Unloading unit cost Total amount
(Birr) cost (Birr) (Birr) (Birr)
2 225.650 320423.00
2 295.550 413770.00
2 246.850 30856.25
0.03 0.025 11.355 59691.42
0.03 0.025 11.355 40367.03
0.03 0.025 10.425 14603.86
0.03 0.025 10.425 58150.13
0.03 0.025 10.425 99299.38
0.025 27.475 12631.63
0.03 0.025 10.425 29590.42
0.025 21.738 289911.01
1,369,294.13
Loading Total unit

unit cost Unloading unit cost Amount 10% Total amount
(Birr) cost (Birr) (Birr) (Birr) Overhead (Birr)
0.03 0.025 11.355 387.89 38.79 426.68
0.03 0.025 10.425 756.33 75.63 831.97

0.03 0.025 10.425 1837.82 183.78 2021.61
0.025 27.475 2988.73 298.87 3287.60
0.03 0.025 10.425 0.00 0.00 0.00
6,567.85
1,375,861.98

SE-M1 Final 04.04.2006

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

SE-M1 Final 04.04.2006

Uploaded by

Copyright:

Available Formats

MINISTRY OF EDUCATION -TEN NEW UNIVERSITIES CONSTRUC

FINAL CERTIFICATE OF PAYMENT

total prev. payment 3,003,064.35 487,560.43

Advance payment check

contract value amount (birr)

1.as per the attachment, the value of work executed plus

VAT PAYMENT CHECK

e hundred eighty three thousand three hundred eighty seven and

Item no Description Unit Con.QTY Exc.QTY Rate Amount

Fill around foundation and building in non expansive material 80%

Item no Description Unit Con. QTY Exc. QTY Rate Amount

400mm thick hard rachitic dressed stone masonry foundation wall

Item no Description Unit Con. QTY Exc. QTY Rate Amount

Item no Description Unit Con. QTY Exc. QTY Rate Amount

2.02 Agrostone wall M2 864.75 0.00 242.78 0.00

2.04 louvers wall 200mmthick. M2 18.51 17.98 280.00 5,034.12

Item no Description Unit Con. QTY Exc. QTY Rate Amount

Item no Description Unit Con. QTY Exc. QTY Rate Amount

Item no Description Unit Con. QTY EXC. QTY Rate Amount

Supply and fix 30x03x3mm angle iron corner protection to balcony

a) To all internal wall surface. M2 3,146.13 2,732.55 16.90 46,180.09

b) To all external wall surface. M2 991.37 921.23 16.90 15,568.86

Item no Description Unit Con. QTY EXC. QTY Rate Amount

Supply and fix hand wash basins made of white vitreous

- Level action /long/ chrome plated mixing valve /water trap/

Item no Description Unit Con. QTY EXC. QTY Rate Amount

TOTAL CARRIED TO SUMMARY …………………………….. 172,750.87

Item no Description Unit Con. QTY EXC. QTY Rate Amount

No. LWH Description No. LWH

1.06 pit excav.in ordinary soil depth

No. LWH Description No. LWH

516.80 Total # 1.10 = 516.80M3 9.52

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

4 4.51 b/n axis B & C 1 3.20

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

2 43.50 FB1 at 1st &2nd on axis D 2 4.61

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

2 9.92 RB5 on axis 1 &10 5 14.23

2 3.91 RB7 on axis 4 &7 2 10.02

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

1.34 -73.49 4 2.02

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR

No. LWH Description No. LWH

Daniel Zegeye GENERAL CONTRACTOR