Zeffere Ketema Paym Final

ANRS Road and building Design & Construction Supervision Works Ente
Tana Beles Housing Development Project
- Final
Certeficate Of Payment No.- Final
Project:- Tana Beles Sugar Integrated Housing Development Project
Location:- Main Town 1

:- Supplementery cont.
Owner:- FDRE SUGAR CORPORATION

Implimenting Agent:- ANRS CONS.& HOUSING DEVEL. AGENCY

Contractor:- Zeffere Ketema BC

Name of supervisor:- RBDCSWE

As per attached Statement the value of work executed and/or material supplied with out VAT up to
Amount (birr)
no
pay. No

with out vat vat Deduction
1. Previous payment
1 Adv. Pay 422,662.08 63,399.31
^dO pE
1 1st pay 434,646.79 65,197.02 2. Rebate ()
2 2ndpay 539,409.02 80,911.35 3. Retention () 5%
3 3 pay
rd
353,351.76 53,002.76 4. Penalty ()
4 4 pay
th
74,536.75 11,180.51 5. Advance Repayment(15%)
5 5 pay
th
28,991.73 4,348.76 6. Other material cost ()
Total () ..
Net sum due to the
con.
15% VAT () (A)
1,430,936.05 214,640.40 15% VAT Repayment (B) ...
Previous taken VAT (C)
Payable VAT (D)

Net sum paid to the contractor
2,121,362.28 ( 28/100)
We certifiy that the contractor is now entitled to the sum of bir
handred ten thousend five handred ninety six and 03/100 cents
Cetified by
.
Date . Date
Supervision Works Enterprise
t Project
:-
Contract no

Date of sign. of contract:-
al
o.- Final
Amount (birr)
/ /

2,817,747.20
main contract

Supplementery cont.

Varation order

422,662.08
Vat 15%
3,240,409.28

aterial supplied with out VAT up to date is
Amount (birr)
/ /
3,363,851.71
Amount (birr)
/
1,430,936.05
0.00
168,192.59
0.00
422,662.08
1,324,141.47
3,345,932.19
Net sum due to the 3,345,932.19
con. 17,919.52
15% VAT () (A) 280,727.65
15% VAT Repayment (B) ... 63,399.31
Previous taken VAT (C) 214,640.40
Payable VAT (D) 2,687.94

20,607.46
20,607.46
sum paid to the contractor
28/100)
r is now entitled to the sum of birr 610,596.03 (six
six and 03/100 cents
Approved by
.
Date .
ANRS Road & Building Design & Const. S
Project : Tana Beles Sugar Integrated Housing Development Project

Client : FDRE Sugar Coorporation
Impl. Agenct : ANRS Construction & Housing Dev. Agency
Consultant : ANRS Road & Building Design & Const. Supervision Works Enterprize
Location:- Fendika
Delivered Material Deductio
Quantit
Item excuted Total Fixed
unit y Cement
No. Item of work amount quantity price sand
per/m 3
(ppc)
1 C-5 Concret m2 416.64

cement (ppc) kg 7.50 3,124.80 3.53 11,030.54
sand m 3
0.00 0.00 300.00 0.00
aggregate m3 0.036 0.00 480.10
2 C-15 Concret m3 44.72
cement (ppc) kg 200.00 8,944.13 3.53 31,572.78
sand m 3
0.00 0.00 300.00 0.00
aggregate m 3
0.82 0.00 480.10
3 C-20 Concret m3 0.00
cement (ppc) kg 320.00 0.00 3.53 0.00
sand m 3
0.00 0.00 300.00 0.00
aggregate m 3
0.78 0.00 480.10
4 C-25 Concret m3 81.31 0.00
cement (ppc) kg 360.00 29,270.02 3.53 ###
sand m3 0.00 0.00 300.00 0.00
aggregate m 3
0.78 0.00 480.10
5 Stone masonry m3 306.97
cement (ppc) kg 92.00 28,241.24 3.53 99,691.58
sand m 3
0.00 0.00 300.00 0.00
6 cement screed m 2
945.76
cement (ppc) kg 14.00 3.53
sand m3 0.04 300.00
7 Structural steel (RHS) kg 5239.40 1.05 5501.37 22.14
8 Re-bar
6mm kg 1522.38 1.05 1,598.50 25.09
8-24mm kg 361.46 1.05 379.53 25.09
9 LTZ steel profile ml 0.00 1.05 0.00 51.32
10 Angle Iron(100x100x2.5) psc 0.00 1.05 0.00
11 Flat metal sheet
0.8 mm thick pcs 0.00 1.05 0.00
2.5 mm thick psc 0.00 1.05 0.00
12 Poliethylene sheet m 2
0.00 1.05 0.00 0.00
13 Agrostone m2 1911.74 1.05 2,007.33 150.32
14 CIS G-32 m2 1031.70 1.05 1,083.29 102.13
15 EGA-500 m2
0.00 1.05 0.00
16 Mg2O kg 1.00 1.00 5.28
17 Water m3
1.00 1.00 81.68
18 Pumice kg 1.00 1.00 1.67
19 MgCl2 Lt 1.00 1.00 7.86
20 Bagas kg 1.00 1.00 2.27 2.27
Total ### 0.00
prepared by checked
...
(contractor ) ( implemen
esign & Const. Supervision Works Enterprize Tana Beles Housing D
ered Material Deduction Table
Total Amount
Structural Flat Flat 50 mm
Aggregat 6mm 10-24mm Angle
steel LTZ metal metal uPVC
e Re-bar Re-bar iron
(RHS) 0.8mm 2.5mm pipe
0.00
0.00
0.00
0.00
121,800.33
40,106.37
9,522.41
0.00
0.00
0.00
0.00
0.00 121,800.33 40,106.37 9,522.41 0.00 0.00 0.00 0.00 0.00
checked by Approved by
.. ...... .
( implementing Agent ) (consultant)
eles Housing Development Project
Contractor Name:- Zeffere Ketema BC

Site Name:- Main Town 1
Block Type:- 2C
Block Code:- C7 & C8.
Soil type :- Non Expansive soil .
Amount
100 160 Poliethy
80 mm Agro- Mg2O Grand
mm PVC mm PVC lene CIS G-32 Bagas
PVC pipe stone Total
pipe pipe sheet
11,030.54
0.00
0.00
0.00
31,572.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
103,323.17
0.00
0.00
0.00
99,691.58
0.00
121,800.33
0.00
40,106.37
9,522.41
0.00
0.00
0.00
0.00
0.00
0.00 0.00
### 301,741.85
### 110,636.41
5.28
2.27 4.54
0.00 0.00 0.00 0.00 ### ### 5.28 2.27 829,429.98
.
ANRS Road & Building Design and Construction Supervision Works Enterprise Tana Beles Housing Development Project

Page no.- .
:- - -
Contract no.
Summary Of Statement No. - Final
Project : Tana Beles Sugar Integrated Housing Development Project Contractor Name:- Zeffere Ketema BC
Client : FDRE Sugar Coorporation Site Name:- Main Town 1
Impl. Agenct : ANRS Construction & Housing Dev. Agency Block Type:- 2C
Consultant : ANRS Road & Building Design & Const. Supervision Works Enterprize Block Code:- C7 & C8.
Location:- Fendika Soil type :- Non Expansive soil .
Item Sub-total (Birr) Total (Birr)

No.
Block type and Code No.
Contract Executed Difference Contract Executed
1 C- type and Code = C7 1 1,408,873.60 1,685,510.56 (276,636.96)
2 C- type and Code = C8 1 1,408,873.60 1,678,341.15 (269,467.55)

TOTAL 2 2,817,747.20 3,363,851.71
15% VAT 422,662.08 504,577.76
GRAND TOTAL 3,240,409.28 3,868,429.47
prepared by checked by Approved by
.. ...... .
(contractor ) ( implementing Agent ) (consultant)
ousing Development Project
. - .
e Ketema BC
e soil .
l (Birr)
Difference
(546,104.51)
(81,915.68)
(628,020.19)
Approved by
.
(consultant)
ANRS Road & Building Design and Construction Supervision Works Ent
Tana Beles Sugar Integrated Housing Development Project

Contract no.:- .
-
SUMMARY OF STATEMENT NO. - Final
Project : Tana Beles Sugar Integrated Housing Development Project Contractor Name:- Zeffere Ketem
Client : FDRE Sugar Coorporation Site Name:- Main Town 1
Impl. Agenct : ANRS Construction & Housing Dev. Agency Block Type:- 2C
Consultant : ANRS Road & Building Design & Const. Supervision Works EnterprizeBlock Code:- C7 & C8.
Location:- Fendika Soil type :- Non Expansive soil
Item Blocks
Description Sub-total (birr)
No. C7
A. SUB STRUCTURE
1 EXCAVATION & Earth Work 216,451.21 109,558.08
2 CONCRETE WORK 301,580.38 150,790.19
3 MASONARY WORK 282,537.62 143,319.21
TOTAL A 800,569.21 403,667.48
B.SUPER STRUCTURE
1 WALLING 424,310.68 212,155.34
2 ROOFING 460,635.80 230,317.90
3 CARPENTRY & JOINERY 286,952.66 143,476.33
4 METAL WORK 283,572.16 141,786.08
5 STEEL STRUCTURE 282,144.30 141,072.15
6 FINISHING 190,093.04 95,248.35
7 PAINTING 39,540.34 19,770.17
8 GLAZING 241,112.66 120,556.33
9 SANITARY INSTALLATION 181,704.30 90,852.15
10 ELECTRICAL INSTALLATION 126,967.76 63,483.88
11 MECHANICAL Installation 46,248.80 23,124.40
TOTAL B 2,563,282.50 1,281,843.08
TOTAL A+B 3,363,851.71 1,685,510.56

ANRS Road & Building Design and Construction Supervision Works Ent

Contract no.:- .
-
SUMMARY OF STATEMENT NO. - Final
15% VAT 504,577.76 252,826.58

Grand Total 3,868,429.47 1,938,337.14
Prepared by Contractor Checked by Implement Agent

. .
Construction Supervision Works Enterprise

Page no.- .
-
STATEMENT NO. - Final
Blocks
C8
106,893.13
150,790.19
139,218.41
396,901.73
212,155.34
230,317.90
143,476.33
141,786.08
141,072.15
94,844.69
19,770.17
120,556.33
90,852.15
63,483.88
23,124.40
1,281,439.42
1,678,341.15

Page no.- .
-
STATEMENT NO. - Final
251,751.17
1,930,092.32
Checked by Implement Agent Approved by Consultant

.
ANRS Road & Building Design and Construction Supervision Works
:-
Contract no.
Summary Of Statement No.
Project : Tana Beles Sugar Factory Integrated Housing Development Project Contractor Name:-
Client : FDRE Sugar Coorporation Site Name:- Main T
Implementing Agent : ANRS Construction & Housing Dev. Aegency Block Type:- C
Consultant : ANRS Road & Building Design & Const. Supervision Works Enterprize Block Code:- C7
Location:- Fendika Soil type :- Non Ex
Details of works excuted and/or material supplied
Item Description Sub total (birr )

No. Contract Executed Difference Contract
A- SUB-STRUCTURE WORKS
1 Excavation & earth work 70,773.83 109,558.08 (38784.25)
2 Concrete work 175,934.81 150,790.19 25144.62
3 Stone masonry 59,258.94 143,319.21 (84060.27)
Total A 305,967.58
B- SUPPER-STRUCTURE WORKS
1 Walling 221,757.74 212,155.34 9602.40
2 Roofing 199,145.34 230,317.90 (31172.56)
3 Carpentary & joinery 115,073.68 143,476.33 (28402.65)
4 Metal work 119,092.03 141,786.08 (22694.05)
5 Steel structure 90,682.46 141,072.15 (50389.69)
6 Finishing 89,138.12 95,248.35 (6110.23)
7 Glazing 19,016.93 19,770.17 (753.24)
8 Painting 85,050.96 120,556.33 (35505.37)
9 Sanitary installation 86,462.88 90,852.15 (4389.27)
10 Electrical installation 57,346.69 63,483.88 (6137.20)
11 Mechanical installation 20,139.20 23,124.40 (2985.20)
Total B 1,102,906.02
pLL U` /Grand Total / 1,408,873.60
Prepared by Checked by Approve
. .
Housing Development Project

Page no.- .
:-
y Of Statement No.

cuted and/or material supplied
Total / Birr/
Executed Difference
403,667.48 (97,699.90)
1,281,843.08 (178,937.06)
1,685,510.56 (276,636.96)
Approved by
.
19
ANRS Road & Building Design and Construction Supervision Works Enterpris
Bill-off Quantity
Project : Tana Beles Sugar Factory Integrated Housing Development Project Contractor Name:- Zeff
Client : FDRE Sugar Coorporation Site Name:- Main Town
Implementing Agent : ANRS Construction & Housing Dev. Aegency Block Type:- C & Code
Consultant : ANRS Road & Building Design & Const. Supervision Works Enterprize Soil type :- Non Expan
Item Quantity
Description Unit Rate
no Contract Excuted
A- SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Clear and remove top soil to an average depth of 200mm. m2 590.59 778.38 8.93
1.02 Bulk excavation in ordinary soil to a depth not exceeding 1500mm to
remove expansive soil material. m3 0.00 19.31
1.03 Trench excavation for masonry foundation to maximum depth of 420mm
starting from natural ground level m3 40.52 34.97 34.52
1.04 Back fill around trench foundation with selected material from quarry
waste compact in layers. m3 0.00 226.1
1.05 Fill under hardcore with selected material from quarry waste & compact in m3 164.54 317.38 226.1
1.06 Back fill around Court Yard with excavated material compact in layers. m3 63.68 68.74
1.07 Load and cart away surplus excavated material to an appropriate tip. m3 158.64 126.97 48.53
1.08 Provide thick Polyethylene sheet over well compacted selected material
fill to cast the concrete floor slab. The thickness of polyethylene sheet
shall be pre approved by the supervisor. m2 391.77 389.74 49.01
Total carried to Summary
2. CONCRETE WORK
2.01 50 mm lean concrete quality C-5, with minimum cement content of 150
kg /m3, of concrete:
a) Under foundation (grade) beams. m2 106.62 104.16 110.37
2.02 Reinforced concrete quality C-25, 360 kg of cement/m3 filled in to form
work & vibrated around rod reinforcement (Formwork & reinforcement
measured separately)
a) In 80mm thick ground slab. m2 484.86 508.16 188.36
b) In interance step. m3 7.77 0.00 2354.44
c) In 15cm foundation (grade) beams. m3 0.00 2354.44
2.03 10cm wide 8cm height mass concrete of quality C-15 for supporting
external agro-stone wall Price shall include formwork & all other ml 188.44 160.72 35.98
2.04 necessary civil works.
Provide trapezoidal pit of depth 20cm from floor finishing , with bottom
width 20cm and upper width 42cm for inserting RHS column base with
anchorage. The pit shall be filled with C-20 concrete after inserting the
column price includes all related works. pcs. 58.24 57.00 22.71
2.05 Reinforcement bar
a). In 80mm thick ground slab.
Diam. 6mm plain reinforcement bar kg 716.38 761.19 33.96
b) In interance step.
Diam. 8mm deformed reinforcement bar kg 122.86 0.00 33.96
c). under RHS column.
Prepared By Checked By Approved By
---------------------------------------- ------------------------------------------- ---------------------------------------

20
Bill-off Quantity
2.05 : Tana Beles Sugar Factory Integrated Housing Development Project

Project Contractor Name:- Zeff
Item Quantity
no Contract Excuted
d). In 150mm thick grade beam.
Diam. 8mm deformed reinforcement bar kg 0.00 33.96
2.06 Form work
a). around the edges of floor slab m2 14.31 16.15 152.23
b) For 15cm foundation (grade) beams. m2 0.00 152.23
10x80mm Styrofoam expansion joint filler between ground beams &
2.07 ml 66.24 57.08 35.98
floor slab.
3. MASONRY WORK
3.01 400mm thick hard trachytic roughly dressed stone masonry foundation
wall below ground level bedded in cement mortar mix (1:3) m3 40.52 36.16 899.27
3.02 Ditto but for exposed part above natural ground level. m3 23.16 84.37 972.89
3.03 For entrance step
a) below NGL m3 4.24 899.27
b) above NGL m3 25.60 972.89
---------------------------------------- ------------------------------------------- ---------------------------------------

21
Bill-off Quantity
Item Quantity
no Contract Excuted
B- SUPER STRUCTURE
1. WALLING
1.01 Supply and fix pre-fabricated humid and moisture resistant 100mm thick
approved quality Agro stone to internal and external wall.
a) External wall m2 567.17 547.51 221.95
b) Internal wall m2 431.97 408.36 221.95
2. ROOFING
2.01 Roof cover in percolated or galvanized G-32 fixed to 4x5 purlin. Price
shall include ridge cap. Diam. 6mm fixing & water proof washers.
(Purlins measured separately and roof measured in horizontal m2 517.84 522.37 160.48
2.02 projection).
Wooden Truss Price includes
Upper diameter
& Lower chord 6mm tie wire.
Diam... 10mm ml 923.44 940.30 44.88
Diam.. .8mm ml 501.6 536.37 44.88
2.03 Wooden Purlins
a) 4 X 5cm zigba purlin ml 607.04 665.64 46.42
2.04 Flashing Development Size 50 cm. ml 122.60 123.64 194.96
2.05 Facia board ml 78.56 87.01
2.06 0.8 mm thick ribbed sheet eve m2 49.49 371.3
3. CARPENTRY AND JOINERY
3.01 Supply and fix 40mm thick Agro stone doors with 40x20x2mm RHS steel
frame. Price includes approved quality cylindrical lock, hinges, door
stopper, three coats of Varnish paint and all other necessary accessories
to complete the work. All work shall be in done in accordance with the
Architectural detail drawing. Samples shall be approved by the architect
prior to bulk
a) Type: purchase.
D1 Size 900 x 2900mm No. 16 0.00 2998.93
b) Type: D3 Size 750 x 2900mm No. 8 0.00 2652.76
3.02 Ditto as above but flush mounted wooden doors
a) Type: D1 Size 900 x 2900mm No. 8.00 4781.13
b) Type: D3 Size 750 x 2900mm No. 8.00 3984.27
Magnesium board ceiling on and including 40 x 50 mm structural wood
3.03 battens c/c 600 mm both ways suspended to Wooden truss lower
member. Price includes 30x30mm decorated wood corner list. m2 463.58 0.00 149.83
3.04 Ditto as above but Chipwood ceiling. m2 444.08 165.18
4. METAL WORK
---------------------------------------- ------------------------------------------- ---------------------------------------

22
Bill-off Quantity
Item Quantity
no Contract Excuted
4.01 Windows & doors are manufactured from 38x1.5mm LTZ profile all as
per the engineers approval & window door schedule. Unit price includes
one coat of antirust and two coats of synthetic enamel paint, door
stopper, best quality lock with handle & other necessary accessories.
METAL DOORS
a) Type: D1 Size 900x2900mm No. 8 16 3,121.30
b) Type: D2 Size 1200x2900mm No. 8 8 4,161.74
METAL WINDOW
a) Type: TW1 Size 600x600mm No. 8 8 430.52
b) Type: W3 Size 1200x1200mm No. 32 32 1,722.10
4.02 Provide roof ventilation made of 0.8mm thick sheet metal & galvanized
wire mesh .The ventilation box (10 x 10 x 20cm size) shall be buried 10
cm in the wall and another 10 cm protrudes to the surface . Price
included one coat of antirust and two coats synthetic paint. No. 12 0 189.69
5- STEEL STRUCTURE
5.01 Supply, fabricate and mount steel columns and roof beams according to
the structural drawing .Price shall include one coat of antirust of
synthetic enamel painting and all other necessary accessories to
complete the work. Provide also Diam.. 14 deformed reinforcement bar
anchorage at the base, as indicated on the detail drawing (Note :Due
attention to be given to antirust paint).
a) RHS 100x60x2.5mm columns Kg 1,072.80 1152.54 40.11

b) RHS 40x60x2.5mm for Corner columns Kg 43.2 409.10 40.11
c) RHS 100x60x2.5mm for Beam Kg 791.01 982.15 40.11
d) RHS 40x40x2.5mm for Beam Kg 353.97 360.29 40.11
5.02 Metal plates
a). 180 * 220 * 4mm pcs 6 147.75
b). 120 * 220 * 4mm pcs 56 100.04
c). 160 * 160 * 4mm pcs 8 111.14
d). 100 * 58 * 2.5mm pcs 1116 12.40
e). 100x100x3mm angle iron pcs 86 17.82
5.03 Bolts with nuts pcs 152 12.11
6. FINISHING WORKS
6.01 30mm thick smooth finished cement screed in mortar mix (1:3) floor
finish. Price shall include preparation and pre cleaning of floor surface. m2 463.58 472.88 98.57
---------------------------------------- ------------------------------------------- ---------------------------------------

23
Bill-off Quantity
Item Quantity
no Contract Excuted
6.02 150*150*4mm white glazed Ceramic wall tiles stuck to rough agrostone
wall with cement mortar backing and 2mm joints to be grouted in white
cement. m2 101.88 0.00 230.04
6.03 80mm thick concrete pavement in concrete class C-15 Around the
building, including 400mm selected material compacted fill & 100mm
thick red ash or equivalent bedding material. m2 84.05 123.68 238.04
6.04 f30cm half concrete pipe ditch 135.68 120.63
6.06 Pointing to stone massonry wall m2 74.42 38.01
7. GLAZING WORKS
7.01 Supply and fix 4 mm thick clear sheet glass to metal beads and price
includes approved quality putty. m2 64.32 64.88 212.41
7.02 Ditto , but 4mm. Thick figured glass . m2 15.12 16.91 354.17
8. PAINTING WORKS
8.01 Apply three coats of plastic emulsion paint. Price shall include
preparation and pre-cleaning of wall surface.
a). Quartz paint to external wall surface. m2 567.17 547.51 97.57
b). To internal wall surface m2 1,043.11 1121.48 28.48
c) to celling m2 444.08 69.30
d) oil paint m2 108.10 40.90
---------------------------------------- ------------------------------------------- ---------------------------------------

24
Bill-off Quantity
Item Quantity
no Contract Excuted
9. SANITARY INSTALLATION
9.01 POLY PROPLENE- PPR PIPE PN-20 pipes
a) 20mm diameter ml 80 92.40 98.44
b) 25mm diameter ml 30 0.00 89.91
9.02 GATE VALVES (angle valves to sanitary fixtures)
a) 20mm diameter No 24 40.00 115.54
b) 25mm diameter No 8 0.00 144.79
9.03 HAND WASH BASINS
(white vitreous Internal Size:- 500 x 405mm) No 8 8.00 1828.01
9.04 WC- TURKISH TYPE
(Turkish type WC made of enamelled cast iron) No 8 8.00 1525.69
9.05 KITCHEN SINK
(double bowl stainless steel sinkSize:- 1500x500mm) No 8 8.00 2967.1
9.06 FLOOR DRAIN
enamelled steel (Diameter 80) No 8 24.00 127.97
9.07 uPVC PIPES
(uPVC pipe for wastewater drainage)
a) Diameter 50 ml 40 60.80 75.16
b) Diameter 100 ml 24 24.00 120.63
PATIO DRAINAGE
9.08 uPVC Pipe
(uPVC pipe for storm drainage Diameter 160) ml 32 27.00 189.6
9.09 Catch pit
Construct Circular catch pit made of concrete walls (up to 90cm depth) No 4 4.00 2100
9.10 SHOWER HEAD & ACCESSORIES
chrome plated shower head No 8.00 314.12
---------------------------------------- ------------------------------------------- ---------------------------------------

25
Bill-off Quantity
Item Quantity
no Contract Excuted
10. ELECTRICAL INSTALLATION
Supply and install
10.01 Distribution Board
Surface mounting distribution Board, DB-C in plastic enclosure with
lockable door and including phase connector bar of 63 Amp/1Phase, all
necessary fixing and connecting accessories, complete and consisting:-
1 pc 10A, MCB, 1Phase,6kA
2 pcs 16A, MCB, 1Phase,10kA
1 pc main 25A, MCB, 1Phase,10kA
25% reserve pitch. No 8 8.00 903.83
10.02 PVC
Feeder Cables PVC
Sheathed and PVC pipespower cable type NYY 0.6/1KV or
Insulated
equivalent to be drawn inside a PVC conduit (measured elsewhere) and
of :-
2x6 sq. mm from DB-C up to kWH meter ml 55 180.00 62.97
10.03 Light Points
Flush mounted light points fed through PVC insulated conductors of
2x1.5mm inside PVC conduits of 16mm diameter, including junction
boxes with covers and insulating screw cap connectors, complete No 64 64.00 65.88
10.04 Extra Over Light Points for Flush Mounted Switches
(Type Legrand Suno or Equivalent
Flush mounting single switch, 7740 01 + 7740 41 No 16 0.00 71.89
Flush mounting 2 gang single switch, 7740 05 + 7740 41 No 16 24.00 77.86
Flush mounting two -way switch, 7740 06 + 7740 41 No 32 32.00 75.17
10.05 Flush Mounted Socket Outlet Points
10-16A/1P socket outlet points fed through PVC insulated conductors of
3x2.5mm inside PVC conduit of 16mm diameter including junction
boxes with covers and insulating screw cap connectors. No 32 32.00 99.52
20A/1P socket outlet points fed through PVC insulated conductors of
3x4mm inside PVC conduit of 20mm diameter including junction boxes
with covers and insulating screw cap connectors. No 8 8.00 125.26
10.06 Flush Mounted Socket Outlets with Earth Contact (Type
Legrand Suno or Equivalent)
Flush mounting socket outlet of 10-16A/1P, 7740 20 + 7740 No 32 32.00 95.43
Flush mounting socket outlet of 20A/1P for Electric Stove No 8 8.00 132.38
10.07 Light Fittings and Lamps
(Specified Type or Equivalent)
---------------------------------------- ------------------------------------------- ---------------------------------------

26
Bill-off Quantity
Item Quantity
no Connected and tested including lamps and accessories complete, all as Contract Excuted
specified or described in lighting fittings schedule and as shown on the
drawings.
Type 1 =OSRAM SL LAMP 11WATT WITH E27 Lamp Holder No 56 56.00 129.98
Type 2 = RZB 51010.00x or Equivalent with lamp No 8 8.00 393.70
10.08 Low Voltage System Earthing

1500x16mm copper clad earthing rod inside 600x600x700mm pit
(measured elsewhere). No 2 2.00 567.00
1x6mm bare copper bonding conductor from earthing rod to DB-C
earthing terminal . ml 120 180.00 53.64
10.09 Room Ventelation
Flush mounted fan points fed through PVC insulated conductors of
10.10 Manhole
Manhole in bricks and with concrete base internally of
600x600x700mm including concrete cover with lifting hole. No 2 2.00 1800.00
11. MECHANICAL INSTALLATION
11.01 Supply and install ceiling mounted sweep fan with coated steel laminate
blades with a shape for quite performance,metal,parts painted with
scratch proof polyester powder, ceiling rod, induction motor with
extermal rotor, 5 speed controller and all required accessories.
Q=14,000 m/h
Power=73W No 24 24.00 455.00
11.02 Supply and install wall mounted axial fan with , outer casing made from
shock-resistant UV stabilised ABS, Internall components from shock
resistant PS, and including:-
Q=280 m/h No 8 8.00 1525.55
---------------------------------------- ------------------------------------------- ---------------------------------------

27
nstruction Supervision Works Enterprise
ff Quantity

Block Type:- C & Code:- C-7
Amount
6,950.93
0.00
1,207.16
0.00
71,759.62
4,377.36
6,161.85
19,101.16
109,558.08
11,496.14
95,717.02
0.00
0.00
5,782.71
1,294.47
25,850.01
0.00
0.00
---------------------------------------- ------------------------------------------- ---------------------------------------

28
ff Quantity

Amount
6,137.59
0
0.00
2,458.51
0.00
2,053.74
150,790.19
32,517.60
82,082.73
3,812.90
24,905.98
143,319.21
---------------------------------------- ------------------------------------------- ---------------------------------------

29
ff Quantity

Amount
121,519.84
90,635.50
212,155.34
83,829.94
42,200.66
24,072.29
30,899.01
24,104.85
6,835.51
18,375.64
230,317.90
0
0
38249.04
31874.16
0
73353.13
143,476.33
---------------------------------------- ------------------------------------------- ---------------------------------------

30
ff Quantity

Amount
49940.80
33293.92
3444.16
55107.20
0
141,786.08
46,228.38
16,409.00
39,394.04
14,451.23
886.50
5,602.24
889.12
13838.4
1532.52
1,840.72
141,072.15
46611.78
---------------------------------------- ------------------------------------------- ---------------------------------------

31
ff Quantity

Amount
29440.79
16367.08
2828.7
95,248.35
13781.16
5989.01
19,770.17
53420.55
31939.75
30774.74
4421.29
120,556.33
---------------------------------------- ------------------------------------------- ---------------------------------------

32
ff Quantity

Amount
9095.86
0
4621.6
0
14624.08
12205.52
23736.8
3071.28
4569.73
2895.12
5119.2
8400
2512.96
90,852.15
---------------------------------------- ------------------------------------------- ---------------------------------------

33
ff Quantity

Amount
7230.64
11334.6
4216.32
0
1868.64
2405.44
3184.64
1002.08
3053.76
1059.04
---------------------------------------- ------------------------------------------- ---------------------------------------

34
ff Quantity

Amount
7278.88
3149.6
1134
9655.2
3311.04
3600
63,483.88
10920
12204.4
23,124.40
---------------------------------------- ------------------------------------------- ---------------------------------------

ANRS Road & Building Design and Construction Supervision Wo
TAKE-OFF SHEET
Project : Tana Beles Sugar Factory Integrated Housing Development Project

Implementing Agent : ANRS Construction & Housing Dev. Aegency
DESCRIPTION
A= SUB-STRUCTURE 5.55
1. EXCAVATION & EARTH WORKS 4.07
1.01- Clear and remove top soil to an 0.00 0.00
average depth of 200mm.
34.78 5.55
22.38 778.38 4.07
778.38 "581.02 m2 -is total for item no-1.01" 0.00 0.00
1.02- Bulk excavation in ordinary soil to 5.55

a depth not exceeding 1500mm to 3.92
remove expansive soil material. 0.00 0.00
A
5.55
A1 A2 A3 A4 3.92
0.00 0.00
B
A A7
C 5 A6 A8 5.55
Court 4.07
D Court
yard
yard 0.00 0.00
E A9 A1 A1
0
A11 2
7.97
F
4.64
0.00 0.00
A13 A14 A15
G 8.12
1 2 3 4 5 6 7 8 9
4.04
FOUNDATION LAYOUT 0.00 0.00
7.97 Average Cutting depth =0.20 m
4.64 8.12
0.00 0.00 . For fig. A1 4.04
0.00 0.00
4.04 7.97
0.00 0.00 . For fig. A2 4.64
0.00 0.00
8.12 Average Cutting depth =0.20 m 0.00
4.04
9
0.00 0.00 . For fig. A3

4.64 2 17.28
0.00 0.00 . For fig. A4 0.40
B/n axis B and D 0.35 4.8
4.07 10.60
0.00 0.00 . For fig. A5 0.40
0.35 1.47
3.92 2 3.34
0.00 0.00 . For fig. A6 0.40
0.35 0.93
3.92 10.60
0.00 0.00 . For fig. A7 0.40
0.35 1.47
Prepared by Checked by
. .
TAKE-OFF SHEET

DESCRIPTION
17.28 7.48
0.40 0.25
0.35 2.4 . On axis - 5 0.00 0
10.60 7.48
0.40 0.25
0.35 1.47 . On axis - 6 (In the span of B-F) 0.00 0
2 3.34 7.43
0.40 0.25
0.35 0.93 . On axis - 7 (In the span of A-B & F-G) 0.00 0
10.60 7.43
0.40 0.25
33.28 7.48
0.40 0.25
0.35 4.62 . On axis - A 0.00 0
33.28 3.27
0.40 0.25
0.35 4.62 . On axis - B 0.00 0
11.18 7.82
0.40 0.25
0.35 1.55 . On axis - D 0.00 0
33.28 3.32
0.40 0.25
0.35 4.62 . On axis - F 0.00 0
33.28 3.32
0.40 0.25
0.35 4.62 . On axis - G 0.00 0
34.97 " m3 - is total for item no - 1.03"
7.82
1.04- Back fill around trench foundation 0.25
with selected material from quarry. 0.00 0
Average depth (out-side) = 0.27 m
32.12 3.27
0.25 0.25
0.00 0 . On axis - A (out-side working space) 0.00 0
Av. depth (internal-side) = 0.26 m
7.48 3.27
0.25 0.25
0.00 0 Internal-side for span of 1-3 0.00 0
7.43 7.82
0.25 0.25
0.00 0 For span of 3-5 0.00 0
7.43 3.32
0.25 0.25
0.00 0 For span of 5-7 0.00 0
. .
Take-off Sheet

Description
3.32 2.74
0.25 0.25
0.00 0 For span of 5-6 0.00 0
7.82 6.70
0.25 0.25
0.00 0 For span of 6-8 0.00 0
3.27 2.74
0.25 0.25
0.00 0 For span of 8-9 0.00 0
7.48 6.70
0.25 0.25
0.00 0 For span of 1-3 0.00 0
7.43 6.70
0.25 0.25
0.00 0 For span of 3-5 0.00 0
7.43 2.74
0.25 0.25
0.00 0 For span of 5-7 0.00 0
7.48 2.74
0.25 0.25
0.00 0 For span of 7-9 0.00 0
32.12 2.74
0.25 0.25
0.00 0 . On axis - E (out-side working space) 0.00 0
7.48 2.74
0.25 0.25
7.43 6.70
0.25 0.25
0.00 0 For span of 3-5 0.00 0
7.43 6.70
0.25 0.25
0.00 0 For span of 5-7 0.00 0
7.48 2.74
0.25 0.25
0.00 0 For span of 7-9 0.00 0
15.28 2.74
0.25 0.25
0.00 0 . On axis - 1 (out-side working space) 0.00 0
. .
Take-off Sheet

Description
2 6.70 7.72
0.25 3.84
0.00 0 For the span of B-D 0.81 24.13
2.74 7.72
0.25 3.84
0.00 0 For the span of D-E 0.81 24.13
2.74 7.67
0.25 3.84
0.00 0 0.81 23.97
2 6.70 5.35
0.25 3.27
0.00 0 .. On axis - 6 (for the span of B-D) 0.81 14.24
2 2.74 5.35
0.25 3.32
0.00 0 .. On axis - 7 (for the span of A-B) 0.81 14.46
2.74 5.35
0.25 3.32
0.00 0 For the span of D-E 0.81 14.46
2.74 5.35
0.25 3.27
0.00 0 0.81 14.24
2 6.70 5.35
0.25 3.27
15.28 5.35
0.25 3.32
0.00 0 . On axis - 9 (out-side working space) 0.81 14.46
2.74 5.35
0.25 3.32
0.00 0 Internal-side for the span of A-B 0.81 14.46
6.70 5.35
0.25 3.27
0.00 0 For the span of B-D 0.81 14.24
2.74 7.67
0.25 3.84
0.00 0 For the span of D-E 0.81 23.97
0 " m3 - is total for item no - 1.04"
3 7.72
1.05- Fill under hardcore with selected 3.84
material from quarry. 0.81 72.39
7.67 B/n axis A and B
3.84 4 2.20
0.81 23.97 . For fig. A1 0.70
0.81 5.01
. .
Take-off Sheet

Description
4 2.20
0.70 13.18
0.81 5.01 . For verendah 0.40 5.27
317.38 "m3 - is total for item no - 1.05"
3 18.78
1.06- Back fill around Court Yard with 0.40 22.54
excavated material to an appropriate tip.
8.70 4 11.10
6.00 0.40 17.76
0.61 31.84
4 3.84
8.70 0.40 6.14
6.00 104.16
0.61 31.84
63.68 " m3 -is total for item no-1.06"
1.06- Load & cart away surplus excavated

material to an appropriate tip. 32.78
778.38 20.38 668.06
0.20 155.68 .. For item no - 1.01
2 4 3.02
0.00 0 .. For item no - 1.02 1.10 26.58
34.97 34.97 .. For item no - 1.03

126.97 " m3 -is total for item no-1.06" 2 11.10
8.40 186.48
1.07- Provide thick Polyethylene sheet over
4 7.67 well compacted selected material fill 508.16
3.84 117.81 to cast the concrete floor slab.
4 7.72
3.84 118.58
0
4 5.35
3.27 69.98
4 5.35 0
3.32 71.05
8 2.20
0.70 12.32 0
389.74 "389.74 m2 - is total for item no - 1.07"
0
2. CONCRETE WORKS
2.01- 50 mm lean concrete quality C-5.
a)- Under foundation (grade) beams
4 32.78 0
0.40 52.45 . On axis - A, B, F & G 0.00
. .
Take-off Sheet

Description
2.03- 10cm wide & 8cm height mass concr-
ete of quality C-15 for supporting ex-
ternal agro-stone wall. 0
2 32.78 65.56 .. On axis - A and G
2 2 8.40 33.60 .. On axis - B and F 0
2 20.18 40.36 .. On axis - 1 and 9

0
4 11.30 45.20 .. On axis - 2, 4, 6 and 8
184.72
Deduction 0
2 4 1.20 9.60 .. Doors on axis - A and E
2 8 0.90 14.40 .. Doors on axis - B and D 0

24.00
160.72 "160.72 ml - is total for item no - 2.03"
0
2.04- Provide trapezoidal pit of size h =20cm,
width =20cm & 42cm for inserting RHS col.
shall be filled with C-20 concrete. 0
4 9 36 .. On axis - A, B, F and G
3 7 21 .. On axis - C, D & E 0
57 "57 Pcs - is total for item no - 2.04"
2.05- Mild steel bar reinforcement acco- 0

rding to structural drawings.
761.19 761.19 Diam. 6mm reinforcement bar 0
180.73 180.73 Diam. 10mm reinforcement bar
d). In 150mm thick grade beam. 0
0.00 0 Diam. 12mm reinforcement bar
0
2.06- Form work
2 32.78 0
0.08 5.24 .. On axis - A and G 0
2 2 8.40
0.08 2.69 .. On axis - B and F
2 20.38 2 4 3.84 30.72

0.08 3.26 .. On axis - 1 and 9
2 2 3.27 13.08
4 11.10
0.08 3.55 .. On axis - 2, 4, 6 and 8 2 2 3.32 13.28
57.08
2 8 1.10
0.08 1.41 .. On Verendah
16.15 "16.15 m2 - is total for item no - 2.06 a"
. .
Take-off Sheet

Description
3. MASONRY WORKS 32.78
3.01- 40cm thick hard trachytic roughly 0.40
dressed stone masonry foundation 0.35 4.55
wall below ground level.
18.78 32.78
0.40 0.40
0.35 2.61 . On axis - 1 0.35 4.55
36.16
11.10
0.40
0.35 1.54 . On axis - 2 (In the span of B-F)
2 3.84 32.78
0.40 0.40
0.35 1.07 . On axis - 3 (In the span of A-B & F-G) 0.81 10.67
11.10 32.78
0.40 0.40
0.35 1.54 . On axis - 4 (In the span of B-F) 0.81 10.67
18.78 13.18
0.40 0.40
0.35 2.61 . On axis - 5 0.81 4.29
11.10 2 32.78
0.40 0.40
2 3.84 18.78
0.40 0.40
11.10 11.10
0.40 0.40
18.78 2 3.84
0.40 0.40
0.35 2.61 . On axis - 9 0.81 2.5
32.78 11.10
0.40 0.40
0.35 4.55 . On axis - A 0.81 3.61
32.78 18.78
0.40 0.40
0.35 4.55 . On axis - B 0.81 6.11
13.18 11.10
0.40 0.40
0.35 1.83 . On axis - D 0.81 3.61
. .
Take-off Sheet

Description
2 3.84
0.40
0.81 2.5 . On axis -7 (for the span of A-B & D-E)
8 4.42
11.10 0.40
0.40 0.30
0.81 3.61 . On axis - 8 (for the span of B-D) 4.24
4.24
18.78
0.40
0.81 6.11 . On axis - 9 8 4.42
84.75 0.40
Deduction 0.81 11.46
2 4 0.20
0.40 8 3.02
0.12 0.08 .. On axis - A and E RHS steel post base 0.30
(for one way masonry) 0.75 5.44
2 4 0.12
0.12 8 3.02
0.12 0.01 0.30
0.60 4.35
7 0.20
0.40 8 3.02
0.12 0.07 .. On axis - C (for one way masonry) 0.30
0.40 2.90
7 0.12
0.12 8 3.02
0.12 0.01 0.30
0.20 1.45
2 2 0.20 25.60
0.20
0.12 0.02 (for edge/corner point)
2 2 0.12
0.12
0.12 0.01
22 0.20
0.20
0.12 0.11 (at mid point connected in three ways)
22###3 0.12
0.12
0.12 0.06
2 0.20
0.20
0.12 0.01 (at mid point connected in four ways)
0.38
. .
Take-off Sheet

Description
B- SUPER STRUCTURE WORKS
1. WALLING WORKS
1.01- 10cm thick approved quality Agro- 2 4 3.06
stone to internal and external wall. 3.00 73.44
a). External wall
2 32.58 2 4 2.77
2.90 188.96 . On axis - A and G 2.90 64.26
2 2 8.60 3 4 3.67
2.90 99.76 . On axis - B and F 2.90 127.72
2 2 8.60 2 2 4.24
0.96 33.02 2.90 49.18
2 20.18 2 4 1.56
2.90 117.04 . On axis - 1 and 9 3.00 37.44
20.18 19.42
1.94 39.15 . For gable sides above top-tie beams 2.90 56.32
408.36
4 11.30
2.90 131.08 . On axis - 2, 4, 6 and 8
4 11.30 32.58
1.02 46.10 21.48 699.82
2 11.30 2 4 3.02
0.92 20.79 0.70 16.91
675.90
Deduction
For doors
16 0.90 2 11.30
2.90 41.76 .. For D1 8.60 194.36
8 1.20 522.37
2.90 27.84 .. For D2
For windows
32 1.20
1.20 46.08 .. For W4
8 0.60
0.40 1.92 .. For TW1
For RHS posts
2 7 0.08
2.90 3.25 . On axis - A and G
2 2 0.05
2.90 0.58
4 0.08 2 15 10.81 324.30
2.90 0.93 . On axis - B and F
2 7 0.08 15 21.28 319.20
2.90 3.25 . On axis - 1 and 9
2 6 0.08 3 8 0.70 16.80
2.90 2.78 . On axis - 2, 4, 6 and 8
128.39
547.51"547.51 m2 - is total for item no - 1.01 a"
. .
Take-off Sheet

Description
2 6 32.58 390.96
5.06
4 7 3.87 108.36
4.94
T2 2 2 8.80 35.20
Total no. of T2 = 4*(3+4) = 28 pcs.
4 7 5.06 141.68 . For upper members 2 7 7.64 106.96
4 7 4.94 138.32 . For lower members 8 3.02 24.16

940.30"940.30 ml - is total for item no - 2.02 a" 665.64
b). Dia 8-10cm Eucalyptus.
Diagonal members for T1
2 15 2.26 67.80 4 10.81 43.24
2 15 1.99 59.70 4 8.60 34.40
2 15 1.81 54.30 2 4 5.75 46.00

123.64
2 15 1.62 48.60
2 15 1.37 41.10 2 33.68 67.36

4 7 1.37 38.36 8 1.40 11.20
78.56
4 7 1.28 35.84
Vertical members for T1
15 1.73 25.95 2 32.58
0.50 32.58
2 15 1.42 42.60 8 3.02
0.70 16.91
2 15 1.12 33.60 49.49
2 15 0.82 24.60
2 15 0.52 15.60 1 8.00

8.00
2 15 0.22 6.60 1 8.00
Vertical members for T2 8.00
4 7 0.75 21.00
4 7 0.52 14.56 8 23.34 186.72
4 7 0.22 6.16 8 10.42 83.36

536.37"536.37 ml - is total for item no - 2.02 b"
8 10.40 83.20
8 7.68 61.44
8 3.67 29.36
444.08
. .
Take-off Sheet

Description
4. METAL WORK
4.01- Windows & doors are manufactured
from 38x1.5mm LTZ profile all as per 3 19.88 59.64
the engineers approval and window
door schedule. 4 11.24 44.96
METAL DOORS
a). Type: D1 Size 900x2900mm 2 2 4.28 17.12
2 8 16 . On axis - A and E 121.72
16 "8 pcs - is total for item no - 4.01 a doors" 360.29
b). Type: D2 Size 1200x2900mm

2 4 8 . On axis - B and D
8 "16 pcs - is total for item no - 4.01 b doors" 2 3 6
METAL WINDOW 6
a). Type: TW1 Size 600x600mm
2 4 8 . On axis - A and E
8 "8 pcs -is total for item no-4.01 a windows" 2 28 56
56
b). Type: W3 Size 1200x1200mm
2 4 8 . On axis - A and G
2 4 8
2 4 8 . On axis - B and F 8
4 4 16 . On axis - 2, 4, 6 and 8
32 "32 pcs -is total for item no-4.01 b windows" 2 92 184
2 84 168
3 68 204
2 68 136
2 4 38 304
5. STEEL STRUCTURES 4 16 64
5.01- Mount steel columns & roof beam 4 14 56
a). RHS 60 x 100 x 2.5mm columns 1116
4 9 3.00 108.00 .. On axis - A, B, F and G
3 7 3.00 63.00 . On axis - B, C and D 2 15 30

171.00 171.00 ml then in kg is mult. by 6.74
### "1152.54 kg -is total for item no - 5.01 a" 2 4 7 56
86
b). RHS 40x60x2.5mm columns
4 3.00 12.00 . For corner
8 3 24
16 3.00 48.00 . For verendah
4 28 112
16 3.00 48.00 . For door support
108.00 108.00 ml then in kg is mult. by 3.788 4 4 16
409.10"409.10 kg -is total for item no - 5.01 b" 152
c). RHS 60x100x2.5mm beams

4 32.58 130.32 .. On axis - A, B, F and G
4 3.85 15.40 .. On axis - D

982.15"982.15 kg - is total for item no - 5.01 c"
. .
Take-off Sheet

Description
6. FINISHING
6.01 - 3cm thick cement screed
8 23.34 2 32.78
186.72 Living room 0.70
45.89
8 10.42
83.36 Bed room 2 20.38
0.70
8 10.40 28.53
83.20 Bed room 74.42
8 7.68
61.44 Kitchen
2 8 0.69
8 3.67 0.84 9.27
29.36 C. Shower
8 0.23
8 3.60 0.69 1.27
28.80 verendah
472.88 "472.88 m2. - is total for item no - 6.01" 8 0.69
0.84 4.64
6.02 - 150*150*4mm ceramic wall
- on shower 8 0.69
0 6.69 0.84 4.64
1.80
0.00 8 0.69
on kitchen 0.69 3.81
0 2.45
0.60 4 8 1.11
0.00 1.12 39.78
0.00 " m2. - is total for item no - 6.02"
8 0.54
6.03- 80mm thick concrete pavement in 0.34 1.47
concrete class C-15 Around the 64.88
2 21.70 building & court yard.
0.50 21.70
2 20.38 2 8 0.73
0.50 20.38 0.87 10.16
4 11.10 8 0.97
1.20 53.28 0.87 6.75
16.91
4 5.90
1.20 28.32
123.68 "123.68 m2. - is total for item no - 6.03"
6.04 f30mm half concrete pipe ditch

2 34.38 68.76
2 21.38 42.76
8 3.02 24.16
. .
Take-off Sheet

Description
8, PAINTING
8.01, 3 coats of plastic emulusion paint
a) to external wall 8 6.69
547.51 Ditto as Item no(1.01 a) but for painting 1.80 96.34
b) to internal wall 8 2.45

2 32.58 0.60 11.76
2.90 188.96 . On axis - A and G 108.10
4 8.40
2.90 97.44 . On axis - B and F
2 20.18
2.90 117.04 . On axis - 1 and 9
4 11.00
2.90 127.60 . On axis - 2, 4, 6 and 8
2 4 3.68
2.90 85.38 . On axis - A' and E'
2 2 32.38
2.90 375.61 . On axis - B and F
2 4 3.67
2.90 85.14 . On axis - C, D and E
2 4 4.24
2.90 98.37 . B/n axis - 2 & 8
2 8 0.94
2.90 43.62 . On axis - 2', 3', 6' and 7'
2 18.88
2.90 109.50 . On axis - 5
1328.66
Deduction
8 0.90 For doors
2.90 20.88 .. For D1
8 1.20
2.90 27.84 .. For D2
28 1.20 For windows
1.20 40.32 .. For W6
8 0.60
0.40 1.92 .. For TW1
2 20 0.07 For RHS posts
2.90 8.12
99.08
### "1121.48 m2 - is total for item no - 8.01 b"
c) To celling
as Item no(3.01)Ditto but for painting
444.08 444.08
444.08"444.08 m2 - is total for item no - 8.01 c"
. .

Description
9) SANITARY INSTALLATION
9.01 POLY PROPLENE- PPR PIPE PN20
a) 20mm diameter
i) Vertical or Riser PPR pipes
8 1.70 13.60 m..for twc (turkish type water closet)
8 2.15 17.20 m..for sh (shower) 8 0.50 4.00
8 0.60 4.80 m..for hwb (hand wash basin) 8 0.60 4.80
8 0.70 5.60 m..for ks (kitchen sink) 8.80
8 0.70 5.60 m..for wt (water tap)
8 0.30 2.40 m..for outside 8 3 0.70 16.80
49.20 m.subtotal 8 1.50 12.00
ii) Horizontal PPR pipes 8 2.90 23.20
8 1.95 15.60 m..for WS1 (water supply pipe 1) 52.00
8 2.05 16.40 m..for WS3 (water supply pipe 3)
43.20 m.subtotal
92.40 m.total for 20mm dia. 8 0.20 1.60
b) 25mm diameter 8 0.20 1.60
i) Vertical or Riser PPR pipes 3.20
ii) Horizontal PPR pipes
0.00 m.total for 25mm dia. 8 2.60 20.80
9.02 GATE VALVES:PPR PN20 20.80
8 5 a) 20mm diameter 24.00
40.00 No..total
8 0 b) 25mm diameter 4 6.75
0.00 No..total 27.00
8 1 white vitreous Internal Size:- 500 x 405mm
8.00 No..total 4 1.00
9.04 WC- TURKISH TYPE 4.00
8 1 made of enamelled cast iron
8.00 No..total
9.05 KITCHEN SINK 8 1.00
8 1 double bowl sink Size:1200x500mm 8.00
8.00 No..total
9.06 FLOOR DRAIN
8 3 enamelled steel (Diameter 80)
24.00 No..total
Prepared by Contractor Checked by Consultant
. .
sign and Construction Supervision Works Enterprise
Take-off Sheet

Description
4 1 on axis B and b/n axis 2&3, 3&4, 6&7, and 7&8
4.00 4 25
4 1 on axis F and b/n axis 2&3, 3&4, 6&7, and 7&8 100.00
4.00 4 20
8.00 pcs..total 80.00
10.2 Feeder Cables and PVC pipes 180.00
2x6 sq. mm cable installation from DB-C
up to ManHo
inlate KWHMleand EEPCO 8 4.00
4 25.00 from DB-C,on axis B&F, b/n 2&3 and b/n 32.00
100.00 7 & 8
4 20.00 from DB-C ,on axis B&F, b/n 4&3 and b/n
80.00 7 & 6 2 1.00
180.00 m..total 2.00
10.3 Light Points
light points fed through PVC insulated
8 8.00 conductors of 2x1.5mm inside PVC 8 3.00
conduits of 16mm diameter, in all rooms
64.00 No..total 24.00
and garden area
10.4 Extra Over Light Points
8 1.00 Flush mounting 2 gang single pole 8 1.00
8.00 switch,fixing at door of garden intrance 8.00
8 2 Flush mounting 2 gang single pole
16.00 switch,fixing at main and shower doors
24.00 No..total of two gang switch
8 4.00 Flush mounting two -way switch, fixing at bed
rooms
32.00 No..total
10-16A/1P socket outlet points fed through
PVC insulated conductors
8 4.00 of 3x2.5mm inside PVC conduit of 16mm
32.00 No..total
20A/1P socket outlet points fed through PVC
insulated
8 1.00 conductors of 3x4mm inside PVC
8.00 conduit of 20mm diameter in kitchen
No..total
room
10.6 Flush Mounted Socket Outlets with
8 4.00 Earth Contact socket outlet fixing in sallon,
Flush mounting
bed and shower rooms
32.00 Pcs..total
8 1.00 Flush mounting socket outlet of 20A/1P for
Electric Stove fixing in kitchen room
8.00 Pcs..total

8 7.00 Type 1 =OSRAM SL LAMP 11WATT WITH E27
Lamp Holder fixing in all classes and
56.00 Pcs..total
verendah
2 4.00 Type 2 = RZB 51010.00x or Equivalent with
lamp fixing in shower room
8.00

10.8.1. 1500x16mm copper clad earthing
2 1.00 rod inside 600x600x700mm pit beside
E.pole
2.00 pcs
. .
gn and Construction Supervision Works Enterprise
TAKE-OFF SHEET
Page no. - 01
DESCRIPTION
Average Cutting depth =0.20 m
. For fig. A8
. For fig. A9
. For fig. A10

B/n axis D and E
. For fig. A11
. For fig. A12
. For fig. A13
. For fig. A14
. For fig. A15
. For fig. A16

" m3 - is total for item no - 1.02"
1.03- Trench excavation for masonry

foundation starting from NGL.
Av. depth from reduced level =0.60 m
. On axis - 1 & 9
. On axis - 2 (In the span of B-F)
. On axis - 3 (In the span of A-B & F-G)

Checked by Approved by
TAKE-OFF SHEET
Page no. - 02
DESCRIPTION
For span of 7-9
. On axis - B (for span of 1-3)
For span of 3-5
For span of 5-7
For span of 7-9
For span of 1-2
For span of 2-4
For span of 4-5
For span of 5-6
For span of 6-8
For span of 8-9
. On axis - D (for span of 1-2)
For span of 2-4

For span of 4-5
Take-off Sheet
Page no. - 03
Description
Internal-side for span of A-B
For span of B-D
For span of D-E
. On axis -2 (for span of B-D)
.. On axis - 3 (for the span of A-B)
For the span of D-E

Take-off Sheet
Page no. - 04
Description
. For fig. A2
. For fig. A3
. For fig. A4
. For fig. A5
. For fig. A6
. For fig. A7
. For fig. A8
. For fig. A9
. For fig. A10
. For fig. A11
. For fig. A12
. For fig. A13
. For fig. A14, A15 & A16

. For verendah
Take-off Sheet
Page no. - 05
Description
. On axis - D
. On axis - 1, 5 & 9
. On axis - 2, 4, 6 & 8
. On axis - 3 & 7
"104.16 m2 - is total for item no - 2.01 a"
2.02- Reinforced concrete quality C-25,

360kg of cement/m3 filled in to form work
& vibrated around rod reinforcement.
a) In 80mm thick ground slab.
694.64
Deduction
. For court-yard
186.48
c) In 15cm foundation (grade) beams.
. On axis - A, B, F & G
. On axis - D
. On axis - 1, 5 & 9
. On axis - 2, 4, 6 & 8
. On axis - 3 & 7
" m3 -is total for item no - 2.02 c"
Take-off Sheet
Page no. - 06
Description
c). For 15cm foundation (grade) beams
. On axis - A & G
. On axis - B & F
. On axis - D
. On axis - 1 & 9
. On axis - 2 & 4 (for the span of B-F)
. On axis -3 (for the span of A-B & F-G)
. On axis - 5
" m2 - is total for item no - 2.01 c"
2.07- 10x80mm Styrofoam expansion

joint filler between ground beams
and floor slab.
.. On axis - 2, 4, 6 and 8
.. On axis - C & E b/n 1-2 & 8-9
.. On axis - C & E b/n 4-5 & 5-6

"57.08 ml - is total for item no - 2.07"
Take-off Sheet
Page no. - 07
Description
. On axis - F
. On axis - G
3.02- Ditto, but for exposed part above

natural ground level.
Average height = 0.77 m
. On axis - A
. On axis - B
. On axis - D
. On axis - F & G
. On axis - 1
. On axis - 2 (for the span of B-D)
. On axis -3 (for the span of A-B & D-E)
. On axis - 5
Take-off Sheet
Page no. - 08
Description
3.03- Massonry work for landing & steps

a) Below NGL.
Dav=0.3
" m3 - is total for item no - 3.03 a"
b) Above NGL
average massonry height=0.60
" m3 - is total for item no - 3.03 b"

Take-off Sheet
Page no. - 09
Description
b). Internal wall
. On axis - A' and F'
. On axis - B and F
. On axis - C, D and E
. On axis - 3 & 7
. On axis - 2', 3', 6' and 7'
. On axis - 5
"408.36 m2 - is total for item no - 1.01 b"
2. ROOFING WORKS
2.01- Roof cover in galvanized CIS G-32.
.. For Verendah
716.73
Deduction
.. For court yards

194.36
"522.37 m2 -is total for item no-2.01"
2.02- Wooden Truss Upper and Lower

chord.
a). Diam. 10mm
L= 10.81
21.28
T1
Total no. of T1 = 2*(4 + 7 + 4) = 15 pcs.
. For upper members
. For lower members

. For verendah upper members
Take-off Sheet
Page no. -10

Description
2.03- Wooden Purlins
a). 4 X 5cm zigba purlin
2.04 Flashing Development Size 50 cm.
2.05 Facia Board
"78.56 ml - is total for item no - 2.05 a"
2.06 0.8mm thick ribbed sheet eve
3. CARPENTERY AND JOINERY

3.01 Wooden Doors
Type D1 size 900*2900mm
"8 pcs. - is total for item no - 3.02 a"
"8 pcs. - is total for item no - 3.02 b"
3.02 - Chipwood ceilling with all nec. works

Living room
Bed room
Bed room
Kitchen
C. Shower
Take-off Sheet
Page no. - 11
Description
d). RHS 40x40x2.5mm beams

.. On axis - 1, 5 and 9
.. On axis - 2, 4, 6 and 8
.. On axis - 3 and 7
121.72 ml then in kg is mult. by 2.96
"360.29 kg -is total for item no - 5.01 d"
5.02- Metal plates

a). 180 * 220 * 4mm
. On axis 5 (for cross connection)
b). 120 * 220 * 4mm

. For T-connection
"56 pcs. -is total for item no - 5.02 b"
c). 160 * 160 * 4mm

. For L-connection
"8 pcs. -is total for item no - 5.02 c"
d) 100 * 58 * 2.5mm For Agro-stone support

. On axis - A and G
. On axis - B and F
.. On axis - 1, 5 and 9
. On axis - 2, 4, 6 and 8
. On axis - B and F
. On axis - D
"1116 pcs. -is total for item no - 5.02 d"
e) 100x100x3mm angle iron

. For Truss support
. For Truss support

5.03- Bolts with nuts

.For cross connection
. For T-connection
. For L-connection
"152 pcs. - is total for item no - 5.03"
Take-off Sheet
Page no. - 12
Description
6.05 Pointing to stone massonry wall
" m2. - is total for item no - 6.02"
7. GLAZING WORKS
7.01 - 4 mm thick clear sheet glass
.. For D1
.. For D2
.. For D6
.. For D7
For windows
.. For W4
.. For TW1
"64.88 m2. - is total for item no - 7.01"
7.02 - 4mm thick figured glass
.. For D1
.. For D2
Take-off Sheet
Page no. - 13
Description
d) oil paint
- on shower
on kitchen
"108.10 m2. - is total for item no - 8.01 d"

Page no. - 13
Description
9.07 uPVC PIPES

uPVC pipe for waste water drainage
a) Diameter 50
i) Vertical or Riser uPVC pipes
m..for hwb (hand wash basin)
m..for ks (kitchen sink)
m.subtotal
m..for 3 FD (floor drains)
m..for WD2 (wastewater drainage pipe 2)
m.subtotal
m.total for 50mm dia.
b) Diameter 100
m..for twc (turkish type water closet)
m..for outside
m.subtotal
m.subtotal
9.08 uPVC Pipe
uPVC pipe for storm drainage Diameter
160
9.09 Catch pit

CP made of concrete walls up to 90cm
depth
No..total

Chrome plated shower head with chrom
plated PPr gate valve
No..total
Checked by Consultant Approved by Implement Agent
.
Page no. - 13
Description
10.8.2, 1x6mm bare copper bonding condu

ctor from earthing rod to DB-C earthing
terminal.
on axis B&F, b/n 2&3 and b/n 7 & 8 axises
m..total
Flush mounted fan points installation in sallon,
bed and kitchen rooms with their switch
No..total
10.10 Manhole
Manhole 600x600x700mm including
concrete
At cover with
side of electric pole lifting hole.
No..total
11.1 Q=14,000 m3/h and
Power=73W
in fanbed
sallon and two fixing with 5 controler
rooms
swicth
Pcs..total
11.2 Q=280 m3/h axial fan fixing with
normal singl swicth in
kicthen room window
Pcs..total
.
ANRS Road & Building Design and Construction Supervision Works Enterprise
REINFORCEMENT BAR SCHEDULE
Page no. - 01
Project:- Tana Beles Sugar Factory Integrated Housing Development Project Contractor Name:- Zeffere Ketema BC
Client:- FDRE Sugar Coorporation Site Name:- Main Town 1
Implementing Agent:- ANRS Construction & Housing Dev. Aegency Block Type:- C & Code:- C-7
Consultant:- ANRS Road & Building Design & Const. Supervision Works Enterprize Soil type :- Non Expansive soil
Location:- Fendika
Dia. Length No. of No. of Total

Dr. no Location Shape bar mem. (pcs) length in m 6mm 8mm 10mm 12mm 14mm 16mm 20mm
(mm) (m)
member
ST-01/03Mesh reinforcement s
B/n axis - A and B

1 6 4.48 15 8 537.60 537.60
(for A1, A2, A3 & A4)
6 4.46 15 8 535.20 535.20
B/n axis - B and F
6 5.70 2 14 159.60 159.60
(for A5, A8, A9 and A12)
6 4.03 2 20 161.20 161.20
2 6 5.70 4 14 319.20 319.20
(for A6 & A7)
6 4.03 4 20 322.40 322.40
6 5.70 2 14 159.60 159.60
(for A10 & A11)
6 4.03 2 20 161.20 161.20
B/n axis - F and G
3 6 4.48 15 8 537.60 537.60
(for A13, A14, A15 & A16)
6 4.46 15 8 535.20 535.20
For RHS bottem 10 0.20 6 57 68.40 68.40
External post 10 0.82 3 40 98.40 98.40
External post 10 0.58 3 40 69.60 69.60
Corner post 10 0.58 6 12 41.76 41.76
Internal post 10 0.82 6 3 14.76 14.76
Total length (m) ### 0.00 292.92 0.00 0.00 0.00 0.00
Weight (kg/m) 0.222 0.395 0.617 0.888 1.21 1.58 2.47
Total weight (kg) 761.19 0.00 180.73 0.00 0.00 0.00 0.00
Prepared by Checked by Approved by

. .
Page No.: - 02
Location:- Fendika
No. of No. of Total

Dia. Length
(mm) (m)
member
Foundation Beam s
stirups 0.00
ax.1,5&9 0
ax.2,4,6&8 0
ax.3&7 0
ax.a&b 0
ax.f&g 0
ax.d 0
Total length (m) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weight (kg/m) 0.222 0.395 0.617 0.888 1.21 1.58 2.47
Total weight (kg) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
. .
ZEFERE KETEMA BUILDING CONTRACTOR
EXCAVATION AND EARTHWORK DATA SHEET
Project Tana Beles Housing Project Client ANRS construction & HDPO
Locatio Jawie (Fendika) Consultant ADSWE
Trench
Trench Block Type C7
Excavatio Soil Type;
Excavatio n Depth Top of Total Massonry Massonry
Depth of n depth less site massonry depth of depth depth Bulk
NGL from from clearing, from massonry, below above excavati
Axis profile,m profile, m m profile,m m NGL,m NGL,m on,m
1A 1.13 1.65 0.32 0.10 1.50 0.32 1.18 0.00
1B 1.20 1.73 0.33 0.10 1.58 0.33 1.25 0.00
1D 1.50 1.98 0.28 0.10 1.83 0.28 1.55 0.00
1F 1.58 2.08 0.30 0.10 1.93 0.30 1.63 0.00
1G 1.54 2.10 0.36 0.10 1.95 0.36 1.59
2A 0.83 1.45 0.42 0.10 1.30 0.42 0.88 0.00
2B 1.00 1.67 0.47 0.10 1.52 0.47 1.05 0.00
2D 1.25 1.95 0.50 0.10 1.80 0.50 1.30 0.00
2F 1.50 1.92 0.22 0.10 1.77 0.22 1.55 0.00
2G 1.38 2.01 0.43 0.10 1.86 0.43 1.43 0.00
3A 0.60 1.20 0.40 0.10 1.05 0.40 0.65 0.00
3B 0.77 1.25 0.28 0.10 1.10 0.28 0.82 0.00
3F 1.33 1.83 0.30 0.10 1.68 0.30 1.38 0.00
3G 1.23 1.82 0.39 0.10 1.67 0.39 1.28 0.00
4A 0.34 1.00 0.46 0.10 0.85 0.46 0.39 0.00
4B 0.68 1.21 0.33 0.10 1.06 0.33 0.73 0.00
4D 1.00 1.65 0.45 0.10 1.50 0.45 1.05 0.00
4F 1.13 1.54 0.21 0.10 1.39 0.21 1.18 0.00
4G 1.04 1.68 0.44 0.10 1.53 0.44 1.09 0.00
5A 0.45 1.00 0.35 0.10 0.85 0.35 0.50 0.00
5B 0.64 1.09 0.25 0.10 0.94 0.25 0.69 0.00
5D 0.80 1.25 0.25 0.10 1.10 0.25 0.85 0.00
5F 0.98 1.47 0.29 0.10 1.32 0.29 1.03 0.00
5G 0.86 1.55 0.49 0.10 1.40 0.49 0.91 0.00
6A 0.44 0.90 0.26 0.10 0.75 0.26 0.49 0.00
6B 0.60 0.98 0.18 0.10 0.83 0.18 0.65 0.00
6D 0.63 1.05 0.22 0.10 0.90 0.22 0.68 0.00
6F 0.76 1.11 0.15 0.10 0.96 0.15 0.81 0.00
6G 0.72 1.33 0.41 0.10 1.18 0.41 0.77 0.00
7A 0.20 0.84 0.44 0.10 0.69 0.44 0.25 0.00
7B 0.42 0.82 0.20 0.10 0.67 0.20 0.47 0.00
7F 0.65 1.14 0.29 0.10 0.99 0.29 0.70 0.00
7G 0.59 1.12 0.33 0.10 0.97 0.33 0.64 0.00
8A 0.20 0.80 0.40 0.10 0.65 0.40 0.25 0.00
8B 0.25 0.65 0.20 0.10 0.50 0.20 0.30 0.00
8D 0.30 1.02 0.52 0.10 0.87 0.52 0.35 0.00
8F 0.47 1.08 0.41 0.10 0.93 0.41 0.52 0.00
8G 0.42 1.00 0.38 0.10 0.85 0.38 0.47 0.00
9A 0.20 0.77 0.37 0.10 0.62 0.37 0.25 0.00
9B 0.27 0.84 0.37 0.10 0.69 0.37 0.32 0.00
9D 0.25 0.90 0.45 0.10 0.75 0.45 0.30 0.00
9F 0.46 1.06 0.40 0.10 0.91 0.40 0.51 0.00
9G 0.26 0.88 0.42 0.10 0.73 0.42 0.31 0.00
Average 0.35 0.35 0.81 0.00
Contractor Consultant
Name ____________________ Name ____________________
Sign. _____________________ Sign. _____________________
Date _____________________ Date _____________________
truction & HDPO
Fill
Depth,m
1.18
1.25
1.55
1.63
1.59
0.88
1.05
1.30
1.55
1.43
0.65
0.82
1.38
1.28
0.39
0.73
1.05
1.18
1.09
0.50
0.69
0.85
1.03
0.91
0.49
0.65
0.68
0.81
0.77
0.25
0.47
0.70
0.64
0.25
0.30
0.35
0.52
0.47
0.25
0.32
0.30
0.51
0.31
0.81
ANRS Road & Building Design and Construction Supervision Works
:-
Contract no.
Summary Of Statement No.
Project : Tana Beles Sugar Factory Integrated Housing Development Project Contractor Name:-
Client : FDRE Sugar Coorporation Site Name:- Main T
Implementing Agent : ANRS Construction & Housing Dev. Aegency Block Type:- C
Consultant : ANRS Road & Building Design & Const. Supervision Works Enterprize Block Code:- C8
Location:- Fendika Soil type :- Non Ex
Details of works excuted and/or material supplied
Item Description Sub total (birr )

No. Contract Executed Difference Contract
A- SUB-STRUCTURE WORKS
1 Excavation & earth work 70,773.83 106,893.13 (36119.30)
2 Concrete work 175,934.81 150,790.19 25144.62
3 Stone masonry 59,258.94 139,218.41 (79959.47)
Total A 305,967.58
B- SUPPER-STRUCTURE WORKS
1 Walling 221,757.74 212,155.34 9602.40
2 Roofing 199,145.34 230,317.90 (31172.56)
3 Carpentary & joinery 115,073.68 143,476.33 (28402.65)
4 Metal work 119,092.03 141,786.08 (22694.05)
5 Steel structure 90,682.46 141,072.15 (50389.69)
6 Finishing 89,138.12 94,844.69 (5706.57)
7 Glazing 19,016.93 19,770.17 (753.24)
8 Painting 85,050.96 120,556.33 (35505.37)
9 Sanitary installation 86,462.88 90,852.15 (4389.27)
10 Electrical installation 57,346.69 63,483.88 (6137.20)
11 Mechanical installation 20,139.20 23,124.40 (2985.20)
Total B 1,102,906.02
pLL U` /Grand Total / 1,408,873.60
Prepared by Checked by Approve
. .
Housing Development Project

Page no.- .
:-
y Of Statement No.

cuted and/or material supplied
Total / Birr/
Executed Difference
396,901.73 (90,934.15)
1,281,439.42 (178,533.40)
1,678,341.15 (269,467.55)
Approved by
.
104
Bill-off Quantity
Item Quantity
no Contract Excuted
A- SUB STRUCTURE
1. EXCAVATION & EARTH WORK
1.01 Clear and remove top soil to an average depth of 200mm. m2 590.59 778.38 8.93
1.02 Bulk excavation in ordinary soil to a depth not exceeding 1500mm to
remove expansive soil material. m3 0.00 19.31
1.03 Trench excavation for masonry foundation to maximum depth of 420mm
starting from natural ground level m3 40.52 35.82 34.52
1.04 Back fill around trench foundation with selected material from quarry
waste compact in layers. m3 0.00 226.1
1.05 Fill under hardcore with selected material from quarry waste & compact in m3 164.54 305.56 226.1
1.06 Back fill around Court Yard with excavated material compact in layers. m3 60.56 68.74
1.07 Load and cart away surplus excavated material to an appropriate tip. m3 158.64 130.94 48.53
1.08 Provide thick Polyethylene sheet over well compacted selected material
fill to cast the concrete floor slab. The thickness of polyethylene sheet
shall be pre approved by the supervisor. m2 391.77 389.74 49.01
2. CONCRETE WORK
2.01 50 mm lean concrete quality C-5, with minimum cement content of 150
kg /m3, of concrete:
a) Under foundation (grade) beams. m2 106.62 104.16 110.37
2.02 Reinforced concrete quality C-25, 360 kg of cement/m3 filled in to form
work & vibrated around rod reinforcement (Formwork & reinforcement
measured separately)
a) In 80mm thick ground slab. m2 484.86 508.16 188.36
b) In interance step. m3 7.77 0.00 2354.44
c) In 15cm foundation (grade) beams. m3 0.00 2354.44
2.03 10cm wide 8cm height mass concrete of quality C-15 for supporting
external agro-stone wall Price shall include formwork & all other ml 188.44 160.72 35.98
2.04 necessary civil works.
Provide trapezoidal pit of depth 20cm from floor finishing , with bottom
width 20cm and upper width 42cm for inserting RHS column base with
anchorage. The pit shall be filled with C-20 concrete after inserting the
column price includes all related works. pcs. 58.24 57.00 22.71
2.05 Reinforcement bar
Diam. 6mm plain reinforcement bar kg 716.38 761.19 33.96
b) In interance step.
---------------------------------------- ------------------------------------------- ---------------------------------------

105
Bill-off Quantity
Project
2.05 : Tana Beles Sugar Factory Integrated Housing Development Project Contractor Name:- Zeff
Item Quantity
no Contract Excuted
d). In 150mm thick grade beam.
2.06 Form work
a). around the edges of floor slab m2 14.31 16.15 152.23
b) For 15cm foundation (grade) beams. m2 0.00 152.23
10x80mm Styrofoam expansion joint filler between ground beams &
2.07 ml 66.24 57.08 35.98
floor slab.
3. MASONRY WORK
3.01 400mm thick hard trachytic roughly dressed stone masonry foundation
wall below ground level bedded in cement mortar mix (1:3) m3 40.52 37.02 899.27
3.02 Ditto but for exposed part above natural ground level. m3 23.16 81.25 972.89
3.03 For entrance step
a) below NGL m3 4.24 899.27
b) above NGL m3 23.71 972.89
---------------------------------------- ------------------------------------------- ---------------------------------------

106
Bill-off Quantity
Item Quantity
no Contract Excuted
B- SUPER STRUCTURE
1. WALLING
1.01 Supply and fix pre-fabricated humid and moisture resistant 100mm thick
approved quality Agro stone to internal and external wall.
a) External wall m2 567.17 547.51 221.95
b) Internal wall m2 431.97 408.36 221.95
2. ROOFING
2.01 Roof cover in percolated or galvanized G-32 fixed to 4x5 purlin. Price
shall include ridge cap. Diam. 6mm fixing & water proof washers.
(Purlins measured separately and roof measured in horizontal m2 517.84 522.37 160.48
2.02 projection).
Wooden Truss Price includes
Upper diameter
& Lower chord 6mm tie wire.
Diam... 10mm ml 923.44 940.30 44.88
Diam.. .8mm ml 501.6 536.37 44.88
2.03 Wooden Purlins
a) 4 X 5cm zigba purlin ml 607.04 665.64 46.42
2.04 Flashing Development Size 50 cm. ml 122.60 123.64 194.96
2.05 Facia board ml 78.56 87.01
2.06 0.8 mm thick ribbed sheet eve m2 49.49 371.3
3. CARPENTRY AND JOINERY
3.01 Supply and fix 40mm thick Agro stone doors with 40x20x2mm RHS steel
frame. Price includes approved quality cylindrical lock, hinges, door
stopper, three coats of Varnish paint and all other necessary accessories
to complete the work. All work shall be in done in accordance with the
Architectural detail drawing. Samples shall be approved by the architect
prior to bulk
a) Type: purchase.
D1 Size 900 x 2900mm No. 16 0.00 2998.93
b) Type: D3 Size 750 x 2900mm No. 8 0.00 2652.76
3.02 Ditto as above but flush mounted wooden doors
a) Type: D1 Size 900 x 2900mm No. 8.00 4781.13
b) Type: D3 Size 750 x 2900mm No. 8.00 3984.27
Magnesium board ceiling on and including 40 x 50 mm structural wood
3.03 battens c/c 600 mm both ways suspended to Wooden truss lower
member. Price includes 30x30mm decorated wood corner list. m2 463.58 0.00 149.83
3.04 Ditto as above but Chipwood ceiling. m2 444.08 165.18
4. METAL WORK
---------------------------------------- ------------------------------------------- ---------------------------------------

107
Bill-off Quantity
Item Quantity
no Contract Excuted
4.01 Windows & doors are manufactured from 38x1.5mm LTZ profile all as
per the engineers approval & window door schedule. Unit price includes
one coat of antirust and two coats of synthetic enamel paint, door
stopper, best quality lock with handle & other necessary accessories.
METAL DOORS
a) Type: D1 Size 900x2900mm No. 8 16 3,121.30
b) Type: D2 Size 1200x2900mm No. 8 8 4,161.74
METAL WINDOW
a) Type: TW1 Size 600x600mm No. 8 8 430.52
b) Type: W3 Size 1200x1200mm No. 32 32 1,722.10
4.02 Provide roof ventilation made of 0.8mm thick sheet metal & galvanized
wire mesh .The ventilation box (10 x 10 x 20cm size) shall be buried 10
cm in the wall and another 10 cm protrudes to the surface . Price
included one coat of antirust and two coats synthetic paint. No. 12 0 189.69
5- STEEL STRUCTURE
5.01 Supply, fabricate and mount steel columns and roof beams according to
the structural drawing .Price shall include one coat of antirust of
synthetic enamel painting and all other necessary accessories to
complete the work. Provide also Diam.. 14 deformed reinforcement bar
anchorage at the base, as indicated on the detail drawing (Note :Due
attention to be given to antirust paint).
a) RHS 100x60x2.5mm columns Kg 1,072.80 1152.54 40.11

b) RHS 40x60x2.5mm for Corner columns Kg 43.2 409.10 40.11
c) RHS 100x60x2.5mm for Beam Kg 791.01 982.15 40.11
d) RHS 40x40x2.5mm for Beam Kg 353.97 360.29 40.11
5.02 Metal plates
a). 180 * 220 * 4mm pcs 6 147.75
b). 120 * 220 * 4mm pcs 56 100.04
c). 160 * 160 * 4mm pcs 8 111.14
d). 100 * 58 * 2.5mm pcs 1116 12.40
e). 100x100x3mm angle iron pcs 86 17.82
5.03 Bolts with nuts pcs 152 12.11
6. FINISHING WORKS
6.01 30mm thick smooth finished cement screed in mortar mix (1:3) floor
finish. Price shall include preparation and pre cleaning of floor surface. m2 463.58 472.88 98.57
---------------------------------------- ------------------------------------------- ---------------------------------------

108
Bill-off Quantity
Item Quantity
no Contract Excuted
6.02 150*150*4mm white glazed Ceramic wall tiles stuck to rough agrostone
wall with cement mortar backing and 2mm joints to be grouted in white
cement. m2 101.88 0.00 230.04
6.03 80mm thick concrete pavement in concrete class C-15 Around the
building, including 400mm selected material compacted fill & 100mm
thick red ash or equivalent bedding material. m2 84.05 123.68 238.04
6.04 f30cm half concrete pipe ditch 135.68 120.63
6.06 Pointing to stone massonry wall m2 63.80 38.01
7. GLAZING WORKS
7.01 Supply and fix 4 mm thick clear sheet glass to metal beads and price
includes approved quality putty. m2 64.32 64.88 212.41
7.02 Ditto , but 4mm. Thick figured glass . m2 15.12 16.91 354.17
8. PAINTING WORKS
8.01 Apply three coats of plastic emulsion paint. Price shall include
preparation and pre-cleaning of wall surface.
a). Quartz paint to external wall surface. m2 567.17 547.51 97.57
b). To internal wall surface m2 1,043.11 1121.48 28.48
c) to celling m2 444.08 69.30
d) oil paint m2 108.10 40.90
---------------------------------------- ------------------------------------------- ---------------------------------------

109
Bill-off Quantity
Item Quantity
no Contract Excuted
9. SANITARY INSTALLATION
9.01 POLY PROPLENE- PPR PIPE PN-20 pipes
a) 20mm diameter ml 80 92.40 98.44
b) 25mm diameter ml 30 0.00 89.91
9.02 GATE VALVES (angle valves to sanitary fixtures)
a) 20mm diameter No 24 40.00 115.54
b) 25mm diameter No 8 0.00 144.79
(white vitreous Internal Size:- 500 x 405mm) No 8 8.00 1828.01
9.04 WC- TURKISH TYPE
(Turkish type WC made of enamelled cast iron) No 8 8.00 1525.69
9.05 KITCHEN SINK
(double bowl stainless steel sinkSize:- 1500x500mm) No 8 8.00 2967.1
9.06 FLOOR DRAIN
enamelled steel (Diameter 80) No 8 24.00 127.97
9.07 uPVC PIPES
(uPVC pipe for wastewater drainage)
a) Diameter 50 ml 40 60.80 75.16
b) Diameter 100 ml 24 24.00 120.63
PATIO DRAINAGE
9.08 uPVC Pipe
(uPVC pipe for storm drainage Diameter 160) ml 32 27.00 189.6
9.09 Catch pit
Construct Circular catch pit made of concrete walls (up to 90cm depth) No 4 4.00 2100
chrome plated shower head No 8.00 314.12
---------------------------------------- ------------------------------------------- ---------------------------------------

110
Bill-off Quantity
Item Quantity
no Contract Excuted
Supply and install
Surface mounting distribution Board, DB-C in plastic enclosure with
lockable door and including phase connector bar of 63 Amp/1Phase, all
necessary fixing and connecting accessories, complete and consisting:-
2 pcs 16A, MCB, 1Phase,10kA
1 pc main 25A, MCB, 1Phase,10kA
25% reserve pitch. No 8 8.00 903.83
10.02 PVC
Feeder Cables PVC
Sheathed and PVC pipespower cable type NYY 0.6/1KV or
Insulated
equivalent to be drawn inside a PVC conduit (measured elsewhere) and
of :-
2x6 sq. mm from DB-C up to kWH meter ml 55 180.00 62.97
10.03 Light Points
Flush mounted light points fed through PVC insulated conductors of
10.04 Extra Over Light Points for Flush Mounted Switches
(Type Legrand Suno or Equivalent
Flush mounting single switch, 7740 01 + 7740 41 No 16 0.00 71.89
Flush mounting 2 gang single switch, 7740 05 + 7740 41 No 16 24.00 77.86
Flush mounting two -way switch, 7740 06 + 7740 41 No 32 32.00 75.17
10-16A/1P socket outlet points fed through PVC insulated conductors of
3x2.5mm inside PVC conduit of 16mm diameter including junction
boxes with covers and insulating screw cap connectors. No 32 32.00 99.52
20A/1P socket outlet points fed through PVC insulated conductors of
3x4mm inside PVC conduit of 20mm diameter including junction boxes
with covers and insulating screw cap connectors. No 8 8.00 125.26
10.06 Flush Mounted Socket Outlets with Earth Contact (Type
Legrand Suno or Equivalent)
Flush mounting socket outlet of 10-16A/1P, 7740 20 + 7740 No 32 32.00 95.43
Flush mounting socket outlet of 20A/1P for Electric Stove No 8 8.00 132.38
(Specified Type or Equivalent)
---------------------------------------- ------------------------------------------- ---------------------------------------

111
Bill-off Quantity
Item Quantity
no Connected and tested including lamps and accessories complete, all as Contract Excuted
specified or described in lighting fittings schedule and as shown on the
drawings.
Type 1 =OSRAM SL LAMP 11WATT WITH E27 Lamp Holder No 56 56.00 129.98
Type 2 = RZB 51010.00x or Equivalent with lamp No 8 8.00 393.70

1500x16mm copper clad earthing rod inside 600x600x700mm pit
(measured elsewhere). No 2 2.00 567.00
1x6mm bare copper bonding conductor from earthing rod to DB-C
earthing terminal . ml 120 180.00 53.64
Flush mounted fan points fed through PVC insulated conductors of
10.10 Manhole
Manhole in bricks and with concrete base internally of
600x600x700mm including concrete cover with lifting hole. No 2 2.00 1800.00
11.01 Supply and install ceiling mounted sweep fan with coated steel laminate
blades with a shape for quite performance,metal,parts painted with
scratch proof polyester powder, ceiling rod, induction motor with
extermal rotor, 5 speed controller and all required accessories.
Q=14,000 m/h
Power=73W No 24 24.00 455.00
11.02 Supply and install wall mounted axial fan with , outer casing made from
shock-resistant UV stabilised ABS, Internall components from shock
resistant PS, and including:-
Q=280 m/h No 8 8.00 1525.55
---------------------------------------- ------------------------------------------- ---------------------------------------

112
ff Quantity

Amount
6,950.93
0.00
1,236.51
0.00
69,087.12
4,162.89
6,354.52
19,101.16
106,893.13
11,496.14
95,717.02
0.00
0.00
5,782.71
1,294.47
25,850.01
0.00
0.00
---------------------------------------- ------------------------------------------- ---------------------------------------

113
ff Quantity

Amount
6,137.59
0
0.00
2,458.51
0.00
2,053.74
150,790.19
33,290.98
79,047.31
3,812.90
23,067.22
139,218.41
---------------------------------------- ------------------------------------------- ---------------------------------------

114
ff Quantity

Amount
121,519.84
90,635.50
212,155.34
83,829.94
42,200.66
24,072.29
30,899.01
24,104.85
6,835.51
18,375.64
230,317.90
0
0
38249.04
31874.16
0
73353.13
143,476.33
---------------------------------------- ------------------------------------------- ---------------------------------------

115
ff Quantity

Amount
49940.80
33293.92
3444.16
55107.20
0
141,786.08
46,228.38
16,409.00
39,394.04
14,451.23
886.50
5,602.24
889.12
13838.4
1532.52
1,840.72
141,072.15
46611.78
---------------------------------------- ------------------------------------------- ---------------------------------------

116
ff Quantity

Amount
29440.79
16367.08
2425.04
94,844.69
13781.16
5989.01
19,770.17
53420.55
31939.75
30774.74
4421.29
120,556.33
---------------------------------------- ------------------------------------------- ---------------------------------------

117
ff Quantity

Amount
9095.86
0
4621.6
0
14624.08
12205.52
23736.8
3071.28
4569.73
2895.12
5119.2
8400
2512.96
90,852.15
---------------------------------------- ------------------------------------------- ---------------------------------------

118
ff Quantity

Amount
7230.64
11334.6
4216.32
0
1868.64
2405.44
3184.64
1002.08
3053.76
1059.04
---------------------------------------- ------------------------------------------- ---------------------------------------

119
ff Quantity

Amount
7278.88
3149.6
1134
9655.2
3311.04
3600
63,483.88
10920
12204.4
23,124.40
---------------------------------------- ------------------------------------------- ---------------------------------------

TAKE-OFF SHEET

DESCRIPTION
A= SUB-STRUCTURE 5.55
1. EXCAVATION & EARTH WORKS 4.07
1.01- Clear and remove top soil to an 0.00 0.00
average depth of 200mm.
34.78 5.55
22.38 778.38 4.07
778.38 "581.02 m2 -is total for item no-1.01" 0.00 0.00
1.02- Bulk excavation in ordinary soil to 5.55

a depth not exceeding 1500mm to 3.92
remove expansive soil material. 0.00 0.00
A
5.55
A1 A2 A3 A4 3.92
0.00 0.00
B
A A7
C 5 A6 A8 5.55
Court 4.07
D Court
yard
yard 0.00 0.00
E A9 A1 A1
0
A11 2
7.97
F
4.64
0.00 0.00
A13 A14 A15
G 8.12
1 2 3 4 5 6 7 8 9
4.04
FOUNDATION LAYOUT 0.00 0.00
4.64 8.12
0.00 0.00 . For fig. A1 4.04
0.00 0.00
4.04 7.97
0.00 0.00 . For fig. A2 4.64
0.00 0.00
8.12 Average Cutting depth =0.20 m 0.00
4.04
9
0.00 0.00 . For fig. A3

4.64 2 17.28
0.00 0.00 . For fig. A4 0.40
B/n axis B and D 0.36 4.91
4.07 10.60
0.00 0.00 . For fig. A5 0.40
0.36 1.51
3.92 2 3.34
0.00 0.00 . For fig. A6 0.40
0.36 0.95
3.92 10.60
0.00 0.00 . For fig. A7 0.40
0.36 1.51
. .
TAKE-OFF SHEET

DESCRIPTION
17.28 7.48
0.40 0.25
0.36 2.46 . On axis - 5 0.00 0
10.60 7.48
0.40 0.25
2 3.34 7.43
0.40 0.25
0.36 0.95 . On axis - 7 (In the span of A-B & F-G) 0.00 0
10.60 7.43
0.40 0.25
33.28 7.48
0.40 0.25
0.36 4.73 . On axis - A 0.00 0
33.28 3.27
0.40 0.25
0.36 4.73 . On axis - B 0.00 0
11.18 7.82
0.40 0.25
0.36 1.59 . On axis - D 0.00 0
33.28 3.32
0.40 0.25
0.36 4.73 . On axis - F 0.00 0
33.28 3.32
0.40 0.25
0.36 4.73 . On axis - G 0.00 0
7.82
1.04- Back fill around trench foundation 0.25
with selected material from quarry. 0.00 0
Average depth (out-side) = 0.27 m
32.12 3.27
0.25 0.25
0.00 0 . On axis - A (out-side working space) 0.00 0
Av. depth (internal-side) = 0.26 m
7.48 3.27
0.25 0.25
7.43 7.82
0.25 0.25
0.00 0 For span of 3-5 0.00 0
7.43 3.32
0.25 0.25
0.00 0 For span of 5-7 0.00 0
. .
Take-off Sheet

Description
3.32 2.74
0.25 0.25
0.00 0 For span of 5-6 0.00 0
7.82 6.70
0.25 0.25
0.00 0 For span of 6-8 0.00 0
3.27 2.74
0.25 0.25
0.00 0 For span of 8-9 0.00 0
7.48 6.70
0.25 0.25
0.00 0 For span of 1-3 0.00 0
7.43 6.70
0.25 0.25
0.00 0 For span of 3-5 0.00 0
7.43 2.74
0.25 0.25
0.00 0 For span of 5-7 0.00 0
7.48 2.74
0.25 0.25
0.00 0 For span of 7-9 0.00 0
32.12 2.74
0.25 0.25
0.00 0 . On axis - E (out-side working space) 0.00 0
7.48 2.74
0.25 0.25
7.43 6.70
0.25 0.25
0.00 0 For span of 3-5 0.00 0
7.43 6.70
0.25 0.25
0.00 0 For span of 5-7 0.00 0
7.48 2.74
0.25 0.25
0.00 0 For span of 7-9 0.00 0
15.28 2.74
0.25 0.25
0.00 0 . On axis - 1 (out-side working space) 0.00 0
. .
Take-off Sheet

Description
2 6.70 7.72
0.25 3.84
0.00 0 For the span of B-D 0.78 23.23
2.74 7.72
0.25 3.84
0.00 0 For the span of D-E 0.78 23.23
2.74 7.67
0.25 3.84
0.00 0 0.78 23.08
2 6.70 5.35
0.25 3.27
2 2.74 5.35
0.25 3.32
0.00 0 .. On axis - 7 (for the span of A-B) 0.78 13.92
2.74 5.35
0.25 3.32
0.00 0 For the span of D-E 0.78 13.92
2.74 5.35
0.25 3.27
0.00 0 0.78 13.71
2 6.70 5.35
0.25 3.27
15.28 5.35
0.25 3.32
0.00 0 . On axis - 9 (out-side working space) 0.78 13.92
2.74 5.35
0.25 3.32
0.00 0 Internal-side for the span of A-B 0.78 13.92
6.70 5.35
0.25 3.27
0.00 0 For the span of B-D 0.78 13.71
2.74 7.67
0.25 3.84
0.00 0 For the span of D-E 0.78 23.08
0 " m3 - is total for item no - 1.04"
3 7.72
1.05- Fill under hardcore with selected 3.84
material from quarry. 0.78 69.68
7.67 B/n axis A and B
3.84 4 2.20
0.78 23.08 . For fig. A1 0.70
0.78 4.83
. .
Take-off Sheet

Description
4 2.20
0.70 13.18
0.78 4.83 . For verendah 0.40 5.27
305.56 "m3 - is total for item no - 1.05"
3 18.78
1.06- Back fill around Court Yard with 0.40 22.54
excavated material to an appropriate tip.
8.70 4 11.10
6.00 0.40 17.76
0.58 30.28
4 3.84
8.70 0.40 6.14
6.00 104.16
0.58 30.28
60.56 " m3 -is total for item no-1.06"
1.06- Load & cart away surplus excavated

material to an appropriate tip. 32.78
778.38 20.38 668.06
0.20 155.68 .. For item no - 1.01
2 4 3.02
0.00 0 .. For item no - 1.02 1.10 26.58
35.82 35.82 .. For item no - 1.03

130.94 " m3 -is total for item no-1.06" 2 11.10
8.40 186.48
1.07- Provide thick Polyethylene sheet over
4 7.67 well compacted selected material fill 508.16
3.84 117.81 to cast the concrete floor slab.
4 7.72
3.84 118.58
0
4 5.35
3.27 69.98
4 5.35 0
3.32 71.05
8 2.20
0.70 12.32 0
389.74 "389.74 m2 - is total for item no - 1.07"
0
2. CONCRETE WORKS
2.01- 50 mm lean concrete quality C-5.
a)- Under foundation (grade) beams
4 32.78 0
0.40 52.45 . On axis - A, B, F & G 0.00
. .
Take-off Sheet

Description
2.03- 10cm wide & 8cm height mass concr-
ete of quality C-15 for supporting ex-
ternal agro-stone wall. 0
2 32.78 65.56 .. On axis - A and G
2 2 8.40 33.60 .. On axis - B and F 0
2 20.18 40.36 .. On axis - 1 and 9

0
4 11.30 45.20 .. On axis - 2, 4, 6 and 8
184.72
Deduction 0
2 4 1.20 9.60 .. Doors on axis - A and E
2 8 0.90 14.40 .. Doors on axis - B and D 0

24.00
160.72 "160.72 ml - is total for item no - 2.03"
0
2.04- Provide trapezoidal pit of size h =20cm,
width =20cm & 42cm for inserting RHS col.
shall be filled with C-20 concrete. 0
4 9 36 .. On axis - A, B, F and G
3 7 21 .. On axis - C, D & E 0
57 "57 Pcs - is total for item no - 2.04"
2.05- Mild steel bar reinforcement acco- 0

rding to structural drawings.
761.19 761.19 Diam. 6mm reinforcement bar 0
d). In 150mm thick grade beam. 0
0.00 0 Diam. 12mm reinforcement bar
0
2.06- Form work
2 32.78 0
0.08 5.24 .. On axis - A and G 0
2 2 8.40
0.08 2.69 .. On axis - B and F
2 20.38 2 4 3.84 30.72

0.08 3.26 .. On axis - 1 and 9
2 2 3.27 13.08
4 11.10
0.08 3.55 .. On axis - 2, 4, 6 and 8 2 2 3.32 13.28
57.08
2 8 1.10
0.08 1.41 .. On Verendah
16.15 "16.15 m2 - is total for item no - 2.06 a"
. .
Take-off Sheet

Description
3. MASONRY WORKS 32.78
3.01- 40cm thick hard trachytic roughly 0.40
dressed stone masonry foundation 0.36 4.66
wall below ground level.
18.78 32.78
0.40 0.40
0.36 2.67 . On axis - 1 0.36 4.66
37.02
11.10
0.40
0.36 1.58 . On axis - 2 (In the span of B-F)
2 3.84 32.78
0.40 0.40
11.10 32.78
0.40 0.40
18.78 13.18
0.40 0.40
0.36 2.67 . On axis - 5 0.78 4.13
11.10 2 32.78
0.40 0.40
2 3.84 18.78
0.40 0.40
11.10 11.10
0.40 0.40
18.78 2 3.84
0.40 0.40
0.36 2.67 . On axis - 9 0.78 2.41
32.78 11.10
0.40 0.40
0.36 4.66 . On axis - A 0.78 3.48
32.78 18.78
0.40 0.40
0.36 4.66 . On axis - B 0.78 5.89
13.18 11.10
0.40 0.40
0.36 1.87 . On axis - D 0.78 3.48
. .
Take-off Sheet

Description
2 3.84
0.40
0.78 2.41 . On axis -7 (for the span of A-B & D-E)
8 4.42
11.10 0.40
0.40 0.30
0.78 3.48 . On axis - 8 (for the span of B-D) 4.24
4.24
18.78
0.40
0.78 5.89 . On axis - 9 8 4.42
81.63 0.40
Deduction 0.78 11.03
2 4 0.20
0.40 8 3.02
0.12 0.08 .. On axis - A and E RHS steel post base 0.30
(for one way masonry) 0.70 5.07
2 4 0.12
0.12 8 3.02
0.12 0.01 0.30
0.50 3.62
7 0.20
0.40 8 3.02
0.12 0.07 .. On axis - C (for one way masonry) 0.30
0.35 2.54
7 0.12
0.12 8 3.02
0.12 0.01 0.30
0.20 1.45
2 2 0.20 23.71
0.20
0.12 0.02 (for edge/corner point)
2 2 0.12
0.12
0.12 0.01
22 0.20
0.20
0.12 0.11 (at mid point connected in three ways)
22###3 0.12
0.12
0.12 0.06
2 0.20
0.20
0.12 0.01 (at mid point connected in four ways)
0.38
. .
Take-off Sheet

Description
B- SUPER STRUCTURE WORKS
1. WALLING WORKS
1.01- 10cm thick approved quality Agro- 2 4 3.06
stone to internal and external wall. 3.00 73.44
a). External wall
2 32.58 2 4 2.77
2.90 188.96 . On axis - A and G 2.90 64.26
2 2 8.60 3 4 3.67
2.90 99.76 . On axis - B and F 2.90 127.72
2 2 8.60 2 2 4.24
0.96 33.02 2.90 49.18
2 20.18 2 4 1.56
2.90 117.04 . On axis - 1 and 9 3.00 37.44
20.18 19.42
1.94 39.15 . For gable sides above top-tie beams 2.90 56.32
408.36
4 11.30
2.90 131.08 . On axis - 2, 4, 6 and 8
4 11.30 32.58
1.02 46.10 21.48 699.82
2 11.30 2 4 3.02
0.92 20.79 0.70 16.91
675.90
Deduction
For doors
16 0.90 2 11.30
2.90 41.76 .. For D1 8.60 194.36
8 1.20 522.37
2.90 27.84 .. For D2
For windows
32 1.20
1.20 46.08 .. For W4
8 0.60
0.40 1.92 .. For TW1
For RHS posts
2 7 0.08
2.90 3.25 . On axis - A and G
2 2 0.05
2.90 0.58
4 0.08 2 15 10.81 324.30
2.90 0.93 . On axis - B and F
2 7 0.08 15 21.28 319.20
2.90 3.25 . On axis - 1 and 9
2 6 0.08 3 8 0.70 16.80
2.90 2.78 . On axis - 2, 4, 6 and 8
128.39
. .
Take-off Sheet

Description
2 6 32.58 390.96
5.06
4 7 3.87 108.36
4.94
T2 2 2 8.80 35.20
Total no. of T2 = 4*(3+4) = 28 pcs.
4 7 5.06 141.68 . For upper members 2 7 7.64 106.96
4 7 4.94 138.32 . For lower members 8 3.02 24.16

940.30"940.30 ml - is total for item no - 2.02 a" 665.64
b). Dia 8-10cm Eucalyptus.
2 15 2.26 67.80 4 10.81 43.24
2 15 1.99 59.70 4 8.60 34.40
2 15 1.81 54.30 2 4 5.75 46.00

123.64
2 15 1.62 48.60
2 15 1.37 41.10 2 33.68 67.36

4 7 1.37 38.36 8 1.40 11.20
78.56
4 7 1.28 35.84
Vertical members for T1
15 1.73 25.95 2 32.58
0.50 32.58
2 15 1.42 42.60 8 3.02
0.70 16.91
2 15 1.12 33.60 49.49
2 15 0.82 24.60
2 15 0.52 15.60 1 8.00

8.00
2 15 0.22 6.60 1 8.00
Vertical members for T2 8.00
4 7 0.75 21.00
4 7 0.52 14.56 8 23.34 186.72
4 7 0.22 6.16 8 10.42 83.36

536.37"536.37 ml - is total for item no - 2.02 b"
8 10.40 83.20
8 7.68 61.44
8 3.67 29.36
444.08
. .
Take-off Sheet

Description
4. METAL WORK
4.01- Windows & doors are manufactured
from 38x1.5mm LTZ profile all as per 3 19.88 59.64
the engineers approval and window
door schedule. 4 11.24 44.96
METAL DOORS
a). Type: D1 Size 900x2900mm 2 2 4.28 17.12
2 8 16 . On axis - A and E 121.72
16 "8 pcs - is total for item no - 4.01 a doors" 360.29
b). Type: D2 Size 1200x2900mm

2 4 8 . On axis - B and D
8 "16 pcs - is total for item no - 4.01 b doors" 2 3 6
METAL WINDOW 6
a). Type: TW1 Size 600x600mm
2 4 8 . On axis - A and E
8 "8 pcs -is total for item no-4.01 a windows" 2 28 56
56
b). Type: W3 Size 1200x1200mm
2 4 8 . On axis - A and G
2 4 8
2 4 8 . On axis - B and F 8
4 4 16 . On axis - 2, 4, 6 and 8
32 "32 pcs -is total for item no-4.01 b windows" 2 92 184
2 84 168
3 68 204
2 68 136
2 4 38 304
5. STEEL STRUCTURES 4 16 64
5.01- Mount steel columns & roof beam 4 14 56
a). RHS 60 x 100 x 2.5mm columns 1116
4 9 3.00 108.00 .. On axis - A, B, F and G
3 7 3.00 63.00 . On axis - B, C and D 2 15 30

### "1152.54 kg -is total for item no - 5.01 a" 2 4 7 56
86
b). RHS 40x60x2.5mm columns
4 3.00 12.00 . For corner
8 3 24
16 3.00 48.00 . For verendah
4 28 112
16 3.00 48.00 . For door support
108.00 108.00 ml then in kg is mult. by 3.788 4 4 16
409.10"409.10 kg -is total for item no - 5.01 b" 152
c). RHS 60x100x2.5mm beams

4 32.58 130.32 .. On axis - A, B, F and G
4 3.85 15.40 .. On axis - D

982.15"982.15 kg - is total for item no - 5.01 c"
. .
Take-off Sheet

Description
6. FINISHING
6.01 - 3cm thick cement screed
8 23.34 2 32.78
186.72 Living room 0.60
39.34
8 10.42
83.36 Bed room 2 20.38
0.60
8 10.40 24.46
83.20 Bed room 63.80
8 7.68
61.44 Kitchen
2 8 0.69
8 3.67 0.84 9.27
29.36 C. Shower
8 0.23
8 3.60 0.69 1.27
28.80 verendah
472.88 "472.88 m2. - is total for item no - 6.01" 8 0.69
0.84 4.64
6.02 - 150*150*4mm ceramic wall
- on shower 8 0.69
0 6.69 0.84 4.64
1.80
0.00 8 0.69
on kitchen 0.69 3.81
0 2.45
0.60 4 8 1.11
0.00 1.12 39.78
0.00 " m2. - is total for item no - 6.02"
8 0.54
6.03- 80mm thick concrete pavement in 0.34 1.47
concrete class C-15 Around the 64.88
2 21.70 building & court yard.
0.50 21.70
2 20.38 2 8 0.73
0.50 20.38 0.87 10.16
4 11.10 8 0.97
1.20 53.28 0.87 6.75
16.91
4 5.90
1.20 28.32
6.04 f30mm half concrete pipe ditch

2 34.38 68.76
2 21.38 42.76
8 3.02 24.16
. .
Take-off Sheet

Description
8, PAINTING
8.01, 3 coats of plastic emulusion paint
a) to external wall 8 6.69
547.51 Ditto as Item no(1.01 a) but for painting 1.80 96.34
b) to internal wall 8 2.45

2 32.58 0.60 11.76
2.90 188.96 . On axis - A and G 108.10
4 8.40
2.90 97.44 . On axis - B and F
2 20.18
2.90 117.04 . On axis - 1 and 9
4 11.00
2.90 127.60 . On axis - 2, 4, 6 and 8
2 4 3.68
2.90 85.38 . On axis - A' and E'
2 2 32.38
2.90 375.61 . On axis - B and F
2 4 3.67
2.90 85.14 . On axis - C, D and E
2 4 4.24
2.90 98.37 . B/n axis - 2 & 8
2 8 0.94
2.90 43.62 . On axis - 2', 3', 6' and 7'
2 18.88
2.90 109.50 . On axis - 5
1328.66
Deduction
8 0.90 For doors
2.90 20.88 .. For D1
8 1.20
2.90 27.84 .. For D2
28 1.20 For windows
1.20 40.32 .. For W6
8 0.60
0.40 1.92 .. For TW1
2 20 0.07 For RHS posts
2.90 8.12
99.08
### "1121.48 m2 - is total for item no - 8.01 b"
c) To celling
as Item no(3.01)Ditto but for painting
444.08 444.08
444.08"444.08 m2 - is total for item no - 8.01 c"
. .

Description
9) SANITARY INSTALLATION
9.01 POLY PROPLENE- PPR PIPE PN20
a) 20mm diameter
i) Vertical or Riser PPR pipes
8 1.70 13.60 m..for twc (turkish type water closet)
8 2.15 17.20 m..for sh (shower) 8 0.50 4.00
8 0.60 4.80 m..for hwb (hand wash basin) 8 0.60 4.80
8 0.70 5.60 m..for ks (kitchen sink) 8.80
8 0.70 5.60 m..for wt (water tap)
8 0.30 2.40 m..for outside 8 3 0.70 16.80
49.20 m.subtotal 8 1.50 12.00
ii) Horizontal PPR pipes 8 2.90 23.20
8 2.05 16.40 m..for WS3 (water supply pipe 3)
43.20 m.subtotal
92.40 m.total for 20mm dia. 8 0.20 1.60
b) 25mm diameter 8 0.20 1.60
i) Vertical or Riser PPR pipes 3.20
0.00 m.total for 25mm dia. 8 2.60 20.80
9.02 GATE VALVES:PPR PN20 20.80
8 5 a) 20mm diameter 24.00
40.00 No..total
8 0 b) 25mm diameter 4 6.75
0.00 No..total 27.00
8 1 white vitreous Internal Size:- 500 x 405mm
8.00 No..total 4 1.00
9.04 WC- TURKISH TYPE 4.00
8 1 made of enamelled cast iron
8.00 No..total
9.05 KITCHEN SINK 8 1.00
8 1 double bowl sink Size:1200x500mm 8.00
8.00 No..total
9.06 FLOOR DRAIN
8 3 enamelled steel (Diameter 80)
24.00 No..total
Prepared by Contractor Checked by Consultant
. .
sign and Construction Supervision Works Enterprise
Take-off Sheet

Description
4 1 on axis B and b/n axis 2&3, 3&4, 6&7, and 7&8
4.00 4 25
4 1 on axis F and b/n axis 2&3, 3&4, 6&7, and 7&8 100.00
4.00 4 20
8.00 pcs..total 80.00
10.2 Feeder Cables and PVC pipes 180.00
2x6 sq. mm cable installation from DB-C
up to ManHo
inlate KWHMleand EEPCO 8 4.00
4 25.00 from DB-C,on axis B&F, b/n 2&3 and b/n 32.00
100.00 7 & 8
4 20.00 from DB-C ,on axis B&F, b/n 4&3 and b/n
80.00 7 & 6 2 1.00
180.00 m..total 2.00
10.3 Light Points
light points fed through PVC insulated
8 8.00 conductors of 2x1.5mm inside PVC 8 3.00
conduits of 16mm diameter, in all rooms
64.00 No..total 24.00
and garden area
10.4 Extra Over Light Points
8 1.00 Flush mounting 2 gang single pole 8 1.00
8.00 switch,fixing at door of garden intrance 8.00
8 2 Flush mounting 2 gang single pole
16.00 switch,fixing at main and shower doors
24.00 No..total of two gang switch
8 4.00 Flush mounting two -way switch, fixing at bed
rooms
32.00 No..total
10-16A/1P socket outlet points fed through
PVC insulated conductors
8 4.00 of 3x2.5mm inside PVC conduit of 16mm
32.00 No..total
20A/1P socket outlet points fed through PVC
insulated
8 1.00 conductors of 3x4mm inside PVC
8.00 conduit of 20mm diameter in kitchen
No..total
room
10.6 Flush Mounted Socket Outlets with
8 4.00 Earth Contact socket outlet fixing in sallon,
Flush mounting
bed and shower rooms
32.00 Pcs..total
8 1.00 Flush mounting socket outlet of 20A/1P for
Electric Stove fixing in kitchen room
8.00 Pcs..total

8 7.00 Type 1 =OSRAM SL LAMP 11WATT WITH E27
Lamp Holder fixing in all classes and
56.00 Pcs..total
verendah
2 4.00 Type 2 = RZB 51010.00x or Equivalent with
lamp fixing in shower room
8.00

10.8.1. 1500x16mm copper clad earthing
2 1.00 rod inside 600x600x700mm pit beside
E.pole
2.00 pcs
. .
TAKE-OFF SHEET
Page no. - 01
DESCRIPTION
. For fig. A8
. For fig. A9
. For fig. A10

B/n axis D and E
. For fig. A11
. For fig. A12
. For fig. A13
. For fig. A14
. For fig. A15
. For fig. A16

1.03- Trench excavation for masonry

foundation starting from NGL.
Av. depth from reduced level =0.60 m
. On axis - 1 & 9
. On axis - 3 (In the span of A-B & F-G)

TAKE-OFF SHEET
Page no. - 02
DESCRIPTION
For span of 7-9
. On axis - B (for span of 1-3)
For span of 3-5
For span of 5-7
For span of 7-9
For span of 1-2
For span of 2-4
For span of 4-5
For span of 5-6
For span of 6-8
For span of 8-9
. On axis - D (for span of 1-2)
For span of 2-4

For span of 4-5
Take-off Sheet
Page no. - 03
Description
Internal-side for span of A-B
For span of B-D
For span of D-E
For the span of D-E

Take-off Sheet
Page no. - 04
Description
. For fig. A2
. For fig. A3
. For fig. A4
. For fig. A5
. For fig. A6
. For fig. A7
. For fig. A8
. For fig. A9
. For fig. A10
. For fig. A11
. For fig. A12
. For fig. A13
. For fig. A14, A15 & A16

. For verendah
Take-off Sheet
Page no. - 05
Description
. On axis - D
. On axis - 1, 5 & 9
. On axis - 2, 4, 6 & 8
. On axis - 3 & 7
2.02- Reinforced concrete quality C-25,

360kg of cement/m3 filled in to form work
& vibrated around rod reinforcement.
a) In 80mm thick ground slab.
694.64
Deduction
. For court-yard
186.48
c) In 15cm foundation (grade) beams.
. On axis - A, B, F & G
. On axis - D
. On axis - 1, 5 & 9
. On axis - 2, 4, 6 & 8
. On axis - 3 & 7
" m3 -is total for item no - 2.02 c"
Take-off Sheet
Page no. - 06
Description
c). For 15cm foundation (grade) beams
. On axis - A & G
. On axis - B & F
. On axis - D
. On axis - 1 & 9
. On axis - 5
" m2 - is total for item no - 2.01 c"
2.07- 10x80mm Styrofoam expansion

joint filler between ground beams
and floor slab.
.. On axis - 2, 4, 6 and 8
.. On axis - C & E b/n 1-2 & 8-9
.. On axis - C & E b/n 4-5 & 5-6

Take-off Sheet
Page no. - 07
Description
. On axis - F
. On axis - G
3.02- Ditto, but for exposed part above

natural ground level.
Average height = 0.77 m
. On axis - A
. On axis - B
. On axis - D
. On axis - F & G
. On axis - 1
. On axis -3 (for the span of A-B & D-E)
. On axis - 5
Take-off Sheet
Page no. - 08
Description
3.03- Massonry work for landing & steps

a) Below NGL.
Dav=0.3
" m3 - is total for item no - 3.03 a"
b) Above NGL
average massonry height=0.60
" m3 - is total for item no - 3.03 b"

Take-off Sheet
Page no. - 09
Description
b). Internal wall
. On axis - A' and F'
. On axis - B and F
. On axis - C, D and E
. On axis - 3 & 7
. On axis - 2', 3', 6' and 7'
. On axis - 5
"408.36 m2 - is total for item no - 1.01 b"
2. ROOFING WORKS
2.01- Roof cover in galvanized CIS G-32.
.. For Verendah
716.73
Deduction
.. For court yards

194.36
2.02- Wooden Truss Upper and Lower

chord.
a). Diam. 10mm
L= 10.81
21.28
T1
Total no. of T1 = 2*(4 + 7 + 4) = 15 pcs.
. For upper members
. For lower members

. For verendah upper members
Take-off Sheet
Page no. -10

Description
2.03- Wooden Purlins
a). 4 X 5cm zigba purlin
2.04 Flashing Development Size 50 cm.
2.05 Facia Board
"78.56 ml - is total for item no - 2.05 a"
2.06 0.8mm thick ribbed sheet eve
3. CARPENTERY AND JOINERY

3.01 Wooden Doors
"8 pcs. - is total for item no - 3.02 b"
3.02 - Chipwood ceilling with all nec. works

Living room
Bed room
Bed room
Kitchen
C. Shower
Take-off Sheet
Page no. - 11
Description
d). RHS 40x40x2.5mm beams

.. On axis - 1, 5 and 9
.. On axis - 2, 4, 6 and 8
.. On axis - 3 and 7
121.72 ml then in kg is mult. by 2.96
"360.29 kg -is total for item no - 5.01 d"
5.02- Metal plates

a). 180 * 220 * 4mm
. On axis 5 (for cross connection)
b). 120 * 220 * 4mm

. For T-connection
"56 pcs. -is total for item no - 5.02 b"
c). 160 * 160 * 4mm

. For L-connection
"8 pcs. -is total for item no - 5.02 c"
d) 100 * 58 * 2.5mm For Agro-stone support

. On axis - A and G
. On axis - B and F
.. On axis - 1, 5 and 9
. On axis - 2, 4, 6 and 8
. On axis - B and F
. On axis - D
e) 100x100x3mm angle iron

. For Truss support
. For Truss support

5.03- Bolts with nuts

.For cross connection
. For T-connection
. For L-connection
"152 pcs. - is total for item no - 5.03"
Take-off Sheet
Page no. - 12
Description
6.05 Pointing to stone massonry wall
" m2. - is total for item no - 6.02"
7. GLAZING WORKS
7.01 - 4 mm thick clear sheet glass
.. For D1
.. For D2
.. For D6
.. For D7
For windows
.. For W4
.. For TW1
7.02 - 4mm thick figured glass
.. For D1
.. For D2
Take-off Sheet
Page no. - 13
Description
d) oil paint
- on shower
on kitchen
"108.10 m2. - is total for item no - 8.01 d"

Page no. - 13
Description
9.07 uPVC PIPES

uPVC pipe for waste water drainage
a) Diameter 50
m..for hwb (hand wash basin)
m..for ks (kitchen sink)
m.subtotal
m..for 3 FD (floor drains)
m.subtotal
b) Diameter 100
m..for twc (turkish type water closet)
m..for outside
m.subtotal
m.subtotal
9.08 uPVC Pipe
uPVC pipe for storm drainage Diameter
160
9.09 Catch pit

CP made of concrete walls up to 90cm
depth
No..total

Chrome plated shower head with chrom
plated PPr gate valve
No..total
Checked by Consultant Approved by Implement Agent
.
Page no. - 13
Description
10.8.2, 1x6mm bare copper bonding condu

ctor from earthing rod to DB-C earthing
terminal.
m..total
Flush mounted fan points installation in sallon,
bed and kitchen rooms with their switch
No..total
10.10 Manhole
Manhole 600x600x700mm including
concrete
At cover with
side of electric pole lifting hole.
No..total
11.1 Q=14,000 m3/h and
Power=73W
in fanbed
sallon and two fixing with 5 controler
rooms
swicth
Pcs..total
11.2 Q=280 m3/h axial fan fixing with
normal singl swicth in
kicthen room window
Pcs..total
.
Page no. - 01
Location:- Fendika
Dia. Length No. of No. of Total

(mm) (m)
member
ST-01/03Mesh reinforcement s
B/n axis - A and B

1 6 4.48 15 8 537.60 537.60
(for A1, A2, A3 & A4)
6 4.46 15 8 535.20 535.20
B/n axis - B and F
6 5.70 2 14 159.60 159.60
(for A5, A8, A9 and A12)
6 4.03 2 20 161.20 161.20
2 6 5.70 4 14 319.20 319.20
(for A6 & A7)
6 4.03 4 20 322.40 322.40
6 5.70 2 14 159.60 159.60
(for A10 & A11)
6 4.03 2 20 161.20 161.20
B/n axis - F and G
3 6 4.48 15 8 537.60 537.60
(for A13, A14, A15 & A16)
6 4.46 15 8 535.20 535.20
For RHS bottem 10 0.20 6 57 68.40 68.40
External post 10 0.82 3 40 98.40 98.40
External post 10 0.58 3 40 69.60 69.60
Corner post 10 0.58 6 12 41.76 41.76
Internal post 10 0.82 6 3 14.76 14.76
Total length (m) ### 0.00 292.92 0.00 0.00 0.00 0.00
Weight (kg/m) 0.222 0.395 0.617 0.888 1.21 1.58 2.47
Total weight (kg) 761.19 0.00 180.73 0.00 0.00 0.00 0.00

. .
Page No.: - 02
Location:- Fendika
No. of No. of Total

Dia. Length
(mm) (m)
member
Foundation Beam s
stirups 0.00
ax.1,5&9 0
ax.2,4,6&8 0
ax.3&7 0
ax.a&b 0
ax.f&g 0
ax.d 0
Total length (m) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weight (kg/m) 0.222 0.395 0.617 0.888 1.21 1.58 2.47
Total weight (kg) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
. .
ZEFERE KETEMA BUILDING CONTRACTOR
EXCAVATION AND EARTHWORK DATA SHEET
ProjectTana Beles Housing Project Client ANRS construction & HDPO
LocatioJawie (Fendika)
Trench Trench Consultant ADSWE
Excavati Block
Excavati
Type C8 Soil Type;
Depth of on depth on Depth Top of Total Massonr Massonr
NGL from less site massonr depth of y depth y depth Bulk
from profile, clearing, y from massonr below above excavat
Axis profile,m m m profile,m y,m NGL,m NGL,m ion,m
1A 0.87 1.52 0.45 0.10 1.37 0.45 0.92 0.00
1B 1.01 1.51 0.30 0.10 1.36 0.30 1.06 0.00
1D 1.10 1.59 0.29 0.10 1.44 0.29 1.15 0.00
1F 1.19 1.67 0.28 0.10 1.52 0.28 1.24 0.00
1G 1.18 1.55 0.17 0.10 1.40 0.17 1.23
2A 0.86 1.46 0.40 0.10 1.31 0.40 0.91 0.00
2B 0.92 1.46 0.34 0.10 1.31 0.34 0.97 0.00
2D 1.04 1.56 0.33 0.10 1.41 0.33 1.09 0.00
2F 1.15 1.66 0.31 0.10 1.51 0.31 1.20 0.00
2G 1.10 1.77 0.47 0.10 1.62 0.47 1.15 0.00
3A 0.75 1.33 0.38 0.10 1.18 0.38 0.80 0.00
3B 0.82 1.36 0.34 0.10 1.21 0.34 0.87 0.00
3F 1.08 1.61 0.33 0.10 1.46 0.33 1.13 0.00
3G 1.03 1.63 0.40 0.10 1.48 0.40 1.08 0.00
4A 0.64 1.20 0.36 0.10 1.05 0.36 0.69 0.00
4B 0.72 1.26 0.34 0.10 1.11 0.34 0.77 0.00
4D 0.86 1.41 0.35 0.10 1.26 0.35 0.91 0.00
4F 1.00 1.55 0.35 0.10 1.40 0.35 1.05 0.00
4G 0.96 1.48 0.32 0.10 1.33 0.32 1.01 0.00
5A 0.60 1.12 0.32 0.10 0.97 0.32 0.65 0.00
5B 0.66 1.23 0.37 0.10 1.08 0.37 0.71 0.00
5D 0.80 1.31 0.31 0.10 1.16 0.31 0.85 0.00
5F 0.94 1.39 0.25 0.10 1.24 0.25 0.99 0.00
5G 0.82 1.51 0.49 0.10 1.36 0.49 0.87 0.00
6A 0.47 1.04 0.37 0.10 0.89 0.37 0.52 0.00
6B 0.56 1.15 0.39 0.10 1.00 0.39 0.61 0.00
6D 0.68 1.25 0.37 0.10 1.10 0.37 0.73 0.00
6F 0.80 1.35 0.35 0.10 1.20 0.35 0.85 0.00
6G 0.72 1.29 0.37 0.10 1.14 0.37 0.77 0.00
7A 0.36 0.98 0.42 0.10 0.83 0.42 0.41 0.00
7B 0.46 1.06 0.40 0.10 0.91 0.40 0.51 0.00
7F 0.68 1.22 0.34 0.10 1.07 0.34 0.73 0.00
7G 0.67 1.21 0.35 0.10 1.06 0.35 0.72 0.00
8A 0.25 0.91 0.46 0.10 0.76 0.46 0.30 0.00
8B 0.35 0.96 0.41 0.10 0.81 0.41 0.40 0.00
8D 0.45 1.02 0.37 0.10 0.87 0.37 0.50 0.00
8F 0.55 1.08 0.33 0.10 0.93 0.33 0.60 0.00
8G 0.61 1.13 0.32 0.10 0.98 0.32 0.66 0.00
9A 0.18 0.81 0.43 0.10 0.66 0.43 0.23 0.00
9B 0.27 0.83 0.36 0.10 0.68 0.36 0.32 0.00
9D 0.37 0.95 0.38 0.10 0.80 0.38 0.42 0.00
9F 0.46 1.06 0.40 0.10 0.91 0.40 0.51 0.00
9G 0.58 1.02 0.24 0.10 0.87 0.24 0.63 0.00
Average 0.36 0.36 0.78 0.00
Contractor Consultant
Name ____________________ Name ____________________
Sign. _____________________ Sign. _____________________
Date _____________________ Date _____________________
struction & HDPO
Fill
Depth,m
0.92
1.06
1.15
1.24
1.23
0.91
0.97
1.09
1.20
1.15
0.80
0.87
1.13
1.08
0.69
0.77
0.91
1.05
1.01
0.65
0.71
0.85
0.99
0.87
0.52
0.61
0.73
0.85
0.77
0.41
0.51
0.73
0.72
0.30
0.40
0.50
0.60
0.66
0.23
0.32
0.42
0.51
0.63
0.78

Zeffere Ketema Paym Final

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Zeffere Ketema Paym Final

Загружено:

Авторское право:

Доступные форматы

ANRS Road and building Design & Construction Supervision Works Ente

Tana Beles Housing Development Project

Project:- Tana Beles Sugar Integrated Housing Development Project

Location:- Main Town 1

Project : Tana Beles Sugar Integrated Housing Development Project

1 C-5 Concret m2 416.64

Total ### 0.00

ered Material Deduction Table

Contractor Name:- Zeffere Ketema BC

0.00 0.00 0.00 0.00 ### ### 5.28 2.27 829,429.98

Summary Of Statement No. - Final

Item Sub-total (Birr) Total (Birr)

1 C- type and Code = C7 1 1,408,873.60 1,685,510.56 (276,636.96)

2 C- type and Code = C8 1 1,408,873.60 1,678,341.15 (269,467.55)

prepared by checked by Approved by

TOTAL A+B 3,363,851.71 1,685,510.56

15% VAT 504,577.76 252,826.58

Prepared by Contractor Checked by Implement Agent

Contractor Name:- Zeffere Ketema BC

Soil type :- Non Expansive soil .

Checked by Implement Agent Approved by Consultant

Summary Of Statement No.

Details of works excuted and/or material supplied

Item Description Sub total (birr )

pLL U` /Grand Total / 1,408,873.60

Prepared by Checked by Approve

Contractor Name:- Zeffere Ketema BC

Soil type :- Non Expansive soil .

cuted and/or material supplied

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

2.05 : Tana Beles Sugar Factory Integrated Housing Development Project

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

a) RHS 100x60x2.5mm columns Kg 1,072.80 1152.54 40.11

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

10.08 Low Voltage System Earthing

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

nstruction Supervision Works Enterprise

Contractor Name:- Zeffere Ketema BC

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

nstruction Supervision Works Enterprise

Contractor Name:- Zeffere Ketema BC

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

nstruction Supervision Works Enterprise

Contractor Name:- Zeffere Ketema BC

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------

nstruction Supervision Works Enterprise

Contractor Name:- Zeffere Ketema BC

Prepared By Checked By Approved By

---------------------------------------- ------------------------------------------- ---------------------------------------