Pay Befikadu-1
Pay Befikadu-1
Pay Befikadu-1
#REF!
PROJECT
Homland Housing H. Co. So.
G+6 APARTMENT BUILDING
ADDIS ABABA, Ethiopia
IPC 1
Client:
Consultant/Architect:
Contractor: BMG Building Construction
Contract No.:
Date of Contract Signing:
Date of certificate:
Amount in Birr
Main Contract 1,329,287.91
Supplementary Contract No1
Supplementary Contract No2
Amount of advance repaid Birr 0.00 0.00 24-Net payable VAT for this payment (21-22-23) -
Outstanding advance repaid Birr 132,928.79 19,939.32 25-Total payment due to the contractor including 15% VAT (24+10) -
CONSULTANT: IGNICULUS CONSULTING ARCHITECTS & ENGINEERS PLC Contract Amount 1,329,287.91
CONTRACTOR: BMG BUILDING CONSTRUCTION Variation Orders -
PAYMENT DETAILS
B- INTERIM PAYMENTS C- WORK EXECUTED/MATERIAL ON SITE
PC No. Date Amount VAT (15%) Total Total Work Executed -
PC1 4,150,425.97 660,295.04 4,810,721.01 Material on site -
PC2 - Others
PC5 Total -
PC6 D- DEDUCTIONS
PC7 Previous Payment ( Total Interim) 4,150,425.97
PC8 Advance Re-Payment (12.5%) -
Rebate
PC9 Retention 5% -
PC10 Total 4,150,425.97
PC11 E- VAT CALCULATIONS
PC14 VAT on Work Executed -
PC15 (VAT on Advance Repayment) -
PC16 (VAT on Previous PC) (660,295.04)
PC17 Total (660,295.04)
PC 18 F- TOTAL
PC19 Amount due to the contractor (4,150,425.97)
PC20 VAT (660,295.04)
Total Interim 4,150,425.97 660,295.04 4,810,721.01 Total (4,810,721.01)
CERTIFICATION:
IGNICULUS CONSULTING ARCHITECTS & ENGINEERS PLC hereby certify that the #REF!
contractor is entitled to the amount stated in the "Totals"for the works executed and
material supplied in connection with the subject project.
Certified By: IGNICULUS CONSULTING ARCHITECTS & ENGINEERS PLC Approved for Payment By (Client):
Name: Name:
Signature: Signature:
Date: Date:
Project :- B+G+2 RESIDENT BUILDING 0
Location :- ADDIS ABABA KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
SUMMARY AMOUNT
A. SUB-STRUCTURE CONTRACT PRIVIOUS CURRENT TODATE
1 Excavation and Earth Work Birr 786,457.56
B. SUPER STRUCTURE
Contractor Supervisor
Project :- B+G+2 RESIDENT BUILDING
Location :- ADDIS ABABA KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
Quantity Amount
DESCRIPTION UNIT
Contract RATE new rate Contract To date
SUBSTRUCTURE
EXCAVATION & EARTH WORK
Clearing of site to a depth not exceeding 200mm. m² 176.77 40.00 7,070.80
-
Bulk excavation to reduce level from the natural ground level to a depth not exceeding
2800mm including 500mm working space both sides. Exact depth of bulk excavation shall
be approved by the consultant prior to excavation.
pit excavation for footing pad at depth 2000mm from natural ground for footing
m³ 89.91 330.00 29,670.30
Tranch excavation for masonry work at depth 2000mm from natural ground for footing
m³ 56.06 330.00 18,499.80
CONCRETE WORK
lean concrete under Footing Pad m2 29.85 90.00 2,686.50
-
lean concrete under grade beam m2 37.18 90.00 3,346.20
-
Foundation pad concrete m3 15.37 1,200.00 18,444.00
-
Foundation column concrete m3 1.47 1,200.00 1,764.00
-
Stirrup beam concrete m3 4.76 1,200.00 5,712.00
-
grade beam concrete m3 11.91 1,200.00 14,292.00
-
shear wall concrete m3 15.04 1,200.00 18,048.00
-
Besement column concrete m3 4.73 1,200.00 5,676.00
-
MASONRY WORK
500mm thick basaltic or equivalent stone masonry foundation bedded in cement sand mortar
below NGL(1:3) m³ 41.99 650.00 27,293.50
SUPER-STRUCTURE
form work
Ground floor slab form work m2 236.39 1,200.00 283,668.00
concrete work -
ground floor concrete m3 34.80 1,200.00 41,760.00
-
Duct concrete m3 0.09 1,200.00 108.00
-
stair case concrete m3 1.96 1,200.00 2,352.00
Page 6 of 16
Project :- B+G+2 RESIDENT BUILDING
Location :- ADDIS ABABA KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
1,329,287.91 BIRR
Page 7 of 16
Project :- B+G+2 RESIDENT BUILDING
Location :- ADDIS ABABA, KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
No. of
It. No. Structural Member Bar Dia. No.of bars Length (m)
Memb. 8mm 10mm 12mm 14mm 16mm 20mm
Page 8 of 16
Project :- B+G+2 RESIDENT BUILDING
Location :- ADDIS ABABA, KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
No. of
It. No. Structural Member Bar Dia. No.of bars Length (m)
Memb. 8mm 10mm 12mm 14mm 16mm 20mm
Page 9 of 16
Project :- B+G+2 RESIDENT BUILDING
Location :- ADDIS ABABA, KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
Page 10 of 16
Project :- B+G+2 RESIDENT BUILDING
Location :- ADDIS ABABA, KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
Page 11 of 16
Project :- B+G+2 RESIDENT BUILDING
Location :- ADDIS ABABA, KALITY
Client :-ATO BEFIKADU
Consultant :- consulting Architects And Engineers plc
Contractor :- PETERSON BUILDING CONTRACTOR PLC
Page 12 of 16
CONSULTANT :-
TYPOLOGY :-
PREPARED BY:-
Site clearance
1 19.40 L= 19.4(50cm working space on each side )
22.60 W= 22.6(50cm working space on each side)
438.44 m²
0.5 21.60 L= 21.6(50cm working space on each side )
1.00 W= 1.0(50cm working space on each side)
10.80 m²
449.24 m2, SITE CLEARANCE
Bulk excavation
1 18.90 L= (25cm working space on each side)
22.10 W= (25cm working space on each side)
1.50 D= 6.37
626.54 m³
0.5 21.60 L= (25cm working space on each side)
1.00 W= (25cm working space on each side)
1.50 D= 6.37
16.20 m³
642.74 m³, BULK EXCAVATION
1 18.90 L= (25cm working space on each side)
22.10 W= (25cm working space on each side)
3.00 D= 6.37
1,253.07 m³
0.5 21.60 L= (25cm working space on each side)
1.00 W= (25cm working space on each side)
3.00 D= 6.37
32.40 m³
1,285.47 m³, BULK EXCAVATION
1 18.90 L= (25cm working space on each side)
22.10 W= (25cm working space on each side)
1.67 D= 6.37
697.54 m³
0.5 21.60 L= (25cm working space on each side)
1.00 W= (25cm working space on each side)
1.67 D= 6.37
18.04 m³
715.58 m³, BULK EXCAVATION
2,733.63 m³ Load and cart awayexcavated material
CONCRETE WORK
Lean concrete under mat foundation(100mm)
1 18.40
21.60 397.44
0.5 21.60
1.00 10.80
408.24
R.C concrete
1 18.40 concrete on mat slab
21.60
0.60 238.46
0.5 21.60
1.00
0.60 6.48
-1 18.40 DDT BEAM ON AXIS 1
0.60
0.60 (6.62)
-1 18.53 DDT BEAM ON AXIS 2
0.60
0.60 (6.67)
-1 18.79 DDT BEAM ON AXIS 3
0.60
0.60 (6.76)
-1 19.11 DDT BEAM ON AXIS 4
0.60
0.60 (6.88)
-4 19.20 DDT BEAM ON AXIS A,B,C & D
0.60
0.60 (27.65)
-1 2.60 LIFT AREA
2.40
0.60 (3.74)
2 2.20
0.20
1.00 0.88
1.92 m³ Total
FORMWORK
FOR MAT SLAB
1 18.40 AXIS1
0.60 11.04
1 19.10 AXIS 4'
0.60 11.46
1 21.60 AXIS D
0.60 12.96
1 21.62 AXIS A'
0.60 12.97
48.43 m2 Total
FOR MAT BEAMS
1 18.40 AXIS 1 ,EXT
1.00 18.40
1 16.00 AXIS 1 ,INT
1.00 16.00
2 16.13 AXIS 2
1.00 32.26
2 16.39 AXIS 3
1.00 32.78
2 16.71 AXIS 4
1.00 33.42
2 19.20 AXIS A
1.00 38.40
2 19.20 AXIS B
1.00 38.40
2 19.20 AXIS C
1.00 38.40
2 19.20 AXIS D
1.00 38.40
286.46 m2 Total
LIFT SHEAR WALL BELOW TOP OF MAT BEAM
1 10.40
1.00 10.40
1 9.60
1.60 15.36
25.76 m2 Total