Certificate of Payment No-1 From Mendifra Foundation (Dr. Tsegay)
Certificate of Payment No-1 From Mendifra Foundation (Dr. Tsegay)
Certificate of Payment No-1 From Mendifra Foundation (Dr. Tsegay)
G=Prev.Vat 859,335.12
Supplementary contract
Variation order no.1
Variation order no.2
Rebate
After Rebate Sub total 39,968,522.62
VAT (15%)-A 3,386,582.74
Contructor Supervisor
Contractor Asgedom Ayele
PROJECT :-Fatsi Hospital
LOCATION :- Tigray region G/mekeda (Fatsi)
CLIENT :- B.C.R.&T.of Tigray . B.D&Con. Core process
Payment no.=03
Summarey Sheet For Addmin.
Item Description Contract Excuited
A. Sub Structure
1 Excavation and earth work 311,875.00 352,722.84
2 Concrete work 521,611.46 512,469.10
3 Masonry work 161,400.00 342,922.00
Sub Total 994,886.46 1,208,113.94
B.Super Structure
1 Concrete work 752,988.90 736,415.52
2 Masonry and block work 303,840.00 240,465.60
3 Roofing 163,485.60 160,179.60
4 Carpentry and Joinery 530,386.40 190,787.20
5 Metal work 112,100.00 -
6 Plastering and other floor wall 784,447.20 244,612.90
7 Painting 100,835.00 0.00
8 Glazing 41,430.00 0.00
9 Sanitary Instalation 46,770.00 0.00
10 Electrical Instalation 283,740.00 0.00
Sub Total (B) 3,120,023.10 1,572,460.82
Total (A + B) 4,114,909.56 2,780,574.76
ontructor Supervisor
9,142.36
189,015.41 16,573.38
16,573.38
###
###
547228674.xlsx
Page 7 of 34
547228674.xlsx
2. CONCRETE WORK
Page 8 of 34
547228674.xlsx
3. MASONRY WORK
50cm thick hard trachytic stone
foundation masonry wall bedded in
cement sand mortar of mix ratio1:3up to
120cm depth. m3
3.1 93.00 212.89 1,300.00 276,757.00
Page 9 of 34
547228674.xlsx
3.ROOFING
Page 10 of 34
547228674.xlsx
5. METAL WORK
Windows
5.1 Type W1 size-150/180cm m2 83.00 0.00 950.00 0.00
5.2 Type W2 size-120/180cm m2 9.00 0.00 950.00 0.00
5.3 Type TW3 size-120/60cm m2 3.00 0.00 950.00 0.00
5.5 Type W3 size-150/238cm [for stair case] m2 4.00 0.00 950.00 0.00
Doors 0.00
Page 11 of 34
547228674.xlsx
7. PAINTING
Prepare and apply by brush three coats
of plastic emulsion paint to:
Internal plastered surfaceand external
7.1 beams & coloumns m2 1,857.00 35.00 0.00
7.2 Chip wood ceiling surface m2 598.00 35.00 0.00
7.3 External rendered surface m 2
426.00 35.00 0.00
Total to summary ………Birr 0.00
8. GLAZING
Supply and fix quality clear & forested
glass glazed to metal beads and putty
Page 12 of 34
547228674.xlsx
Page 13 of 34
547228674.xlsx
Page 14 of 34
547228674.xlsx
Page 15 of 34
547228674.xlsx
PROJECT :-Office and store roundup(
L+A2:D22OCATION :- Debre Zeit(Oromia Region) DATE :-
CLIENT:-Bureau of Construction and Road Transport.
TAKE OFF SHEET No :- 02
No L.W.H Qty Description No L.W.H Qty Description
1.7 Hard Core b. In foundation column
2 4.75 b/n (A-B)x & (01-02,03-04)y 16 1.40
3.25 0.25
30.88 m2 0.25
2 3.25 b/n (B-C)x & (01-02,03-04)y 1.40 total m3
3.25 c. In grade beam
21.13 m2 3 9.75 on Axis (A,B,C)x & (01-04)y
1 1.95 b/n (C-D)x & (01-02)y 0.20
0.30
3.25 1.76 m3
6.34 m2 1 3.75 on Axis (D)x & (01-02)y
1 4.75 b/n (A-B)x & (02-03)y 0.20
2.25 0.30
10.69 m2 0.23
1 3.25 b/n (B-C)x & (02-03)y 1 6.13 on Axis (E)x & (02-04)y
2.25 0.20
7.31 0.30
1 3.75 b/n (C-E)x & (02-03)y 0.37 m3
2.25
8.44 m2
1 3.75 b/n(C-E)x & (03-04)y
3.25 m2
12.19
1 3.75 b/n(B-C)x & (Can-01)y
1.28
4.78 m2
1 1.08 b/n(E-Can)x & (02-03)y
2.75
2.96 m2
1 16.46 b/n(A-C)X & (Can-04)y
16.46 total m2
121.16
0.25 thickness of Hard core=25cm
30.29 total m3
2. CONCRETE WORK
2.1. lean concrete
a) under massonary foun. & G/ beam
1 10.95 axis (1) b/n (A&D)
0.20
2.19 m2
3 12.75 axis (2,3,4) b/n (A&E)
0.20
7.65 m2
-16 0.25 Ddt foundation column
0.25
-1.00 m2
8.84 total m2
b. under footing pad
3 1.30 F1 =3(1.3*1.3)
1.30
5.07 m2
13 1.20 F2 =13(1.2*1.2)
1.20
18.72 m2
23.79 total m2
2.3 RC C-25
a. In foundation footings
3 1.30
1.30 F1 =3(1.3*1.3)
0.30
1.52 m3
Page 16 of 34
547228674.xlsx
13 1.20 F2 =13(1.2*1.2)
1.20
0.30
5.62 m3
7.14 m3
Page 17 of 34
547228674.xlsx
Floor and Wall finish
Ground floor
1 10.80 parquet tile
4.90
Page 18 of 34
547228674.xlsx
LOCATION :- Debre Zeit(Oromia Region)
CLIENT:-Bureau of Construction and Road Transport. DATE :-
TAKE OFF SHEET No :- 02
No L.W.H Qty Description No L.W.H Qty Description
1 5.65
3.40
19.21 m2 area of parquet tile ff. in the office
1 -0.90
0.15
-0.14 Deduct for stone massonry of thickness 40 cm.
71.5025 m2 area of parquet tile ff.
7cm Cermaics
1 4.70
3.55
16.69 m2 area of ceramic tile ff. in the kitchen
1 -1.65
0.15
-0.25 Deduct under door
1 3.40
2.00
6.80 m2 area of ceramic tile ff. in the bath
23.24
2cm thick Marble tile
1 4.55
2.25
10.24 m2 area of Marble tile ff. in the Corider
1 3.75
1.50
5.63 Ditto
1 3.64
1.30
4.73 m2 area of Marble tile ff. in the Verendah
20.59 m2 area of Marble tile ff.
First floor
parquet tile
1.00 4.90
2.06
10.09 m2 parquet tile ff. in the dressing room
1 5.89
5.35
31.51 Ditto
41.61 m2 parquet tile ff.
Ceramics
1 4.90
2.50
12.25 m2 ceramics tile ff. in the master bath
1 3.40
3.70
12.58 Ditto but in Bath
24.83 m2 ceramics tile ff.
PVC tile
1 4.70
3.35
15.75 m2 PVC tile ff. in the Bed room 2
1 3.80
3.40
12.92 Ditto but in the Bed room 3
28.67 m2 PVC tile ff.
Page 19 of 34
547228674.xlsx
LOCATION :- Debre Zeit(Oromia Region)
CLIENT:-Bureau of Construction and Road Transport.
TAKE OFF SHEET No :- 02
No L.W.H Description No L.W.H Qty Description
Marble tile
1 4.55
2.25
10.24 m2 area of Marble tile ff. in the Corider
1 3.55
1.50
5.33 Ditto
1 3.75
1.60
6.00 m2 area of Marble tile ff. in the Verendah
21.57 m2 area of Marble tile ff.
Page 21 of 34
547228674.xlsx
69.89 m 2
External Plastering:
ground floor
1 11 On axis A
3.3
36.3
1 1.3 On Axis B
3.3
4.29
1 1.3 on Axis C
3.3
4.29
1 3.35 On Axis D
3.3
11.055
1 3.35 On Axis E
3.3
11.055
1 -1.4 Deduct window
1.8
-2.52
1 10.95 On Axis 1 and cantilever
3.3
36.135
1 -1.4 Deduct window
1.8
-2.52
1 -1.9 Ditto
3.43
-6.517
1 11.23 On Axis 4 & cantilever
3.3
37.059
1 -3.2 Deduct window b/n axis(A&B)
1.87
-5.984
1 -2.1 ditto but b/n axis (B&E)
1.8
-3.78
118.863
first floor
1 11.5 On axis A
3
34.5
1 1.3 On Axis B
3
Page 22 of 34
547228674.xlsx
3.9
1 1.3 on Axis C
3
3.9
1 3.35 On Axis D
3
10.05
1 3.35 On Axis E
3
10.05
1 -1.4 Deduct window
1.8
-2.52
1 10.95 On Axis 1 and cantilever
3
32.85
1 -1.4 Deduct window
1.8
-2.52
1 11.23 On Axis 4 & cantilever
3
33.69
1 -3.2 Deduct window b/n axis(A&B)
1.87
-5.984
1 -2.1 ditto but b/n axis (B&E)
1.8
-3.78
114.136
skirting
ground floor
1 10.75 Along axis A
10.75
1 21.73 Along axis B
21.73
2 1.2 Deduct for door
2.4
1 15.75 Along axis C and b/n (B&C)
15.75
1 3.4 Along axis D
3.4
1 5.6 Along axis E
5.6
1 10.2 Along axis 1
10.2
1 13.2 Along axis 2
13.2
2 -1.65 Deduct for door
-3.3
1 11.8
11.8 Along axis 3
1 -0.9
-0.9 Deduct for door
1 10.3 Along axis 4
10.3
100.93
Page 23 of 34
547228674.xlsx
Page 24 of 34
547228674.xlsx
Page 25 of 34
547228674.xlsx
Page 26 of 34
547228674.xlsx
Page 27 of 34
547228674.xlsx
Page 28 of 34
547228674.xlsx
Contractor_______________ Supervisor______________
Page 29 of 34
547228674.xlsx
5.2 4.7
3.3
17.5
Page 30 of 34
547228674.xlsx
Contractor_______________ Supervisor______________
Page 31 of 34
547228674.xlsx
Contractor_______________ Supervisor______________
Page 32 of 34
547228674.xlsx
Page 33 of 34
547228674.xlsx
Contractor_______________ Supervisor______________
Contractor Asgedom Ayele
PROJECT :-Hospital
LOCATION :-Tigray region G/mekeda (Fatsi) DATE :-
CLIENT:-Bureau of Construction and Road Transport. BLOCK TYPE :-Addminstration
steel reinforcment schedule Supper - Structure
Span/height No of No of Total Total length (m)
R.no Location Shape dia length size C/C bars mem. no bars Total length (m) 8.00 10.00 12.00 14.00
1st floor slab
1 b/n (01-03)x & (01-02)y 10.00 9.50 5.40 0.16 35.00 1.00 35.00 332.50 332.50
b/n (03-04)x & (01-02) 10.00 7.50 5.40 0.16 35.00 1.00 35.00 262.50 262.50
b/n (01-03)x & (02,03)y 10.00 9.50 5.30 0.16 35.00 1.00 35.00 332.50 332.50
b/n (03-04)x & (02,03)y 10.00 7.50 5.30 0.16 35.00 1.00 35.00 262.50 262.50
b/n (01-03)x & (03,03')y 10.00 9.50 2.20 0.16 15.00 1.00 15.00 142.50 142.50
b/n (03-04)x & (03,04)y 10.00 7.50 4.70 0.16 31.00 1.00 31.00 232.50 232.50
b/n (01-03)x & (04,05)y 10.00 9.50 2.95 0.16 20.00 1.00 20.00 190.00 190.00
b/n (03-04)x & (04,05)y 10.00 7.50 2.95 0.16 20.00 1.00 20.00 150.00 150.00
b/n (01-03)x & (05,06)y 10.00 9.50 5.35 0.16 35.00 1.00 35.00 332.50 332.50
b/n (03-04)x & (05,06)y 10.00 7.50 5.35 0.16 35.00 1.00 35.00 262.50 262.50
b/n (1-3)y & (1-2,3-4)x 10.00 11.95 5.50 0.16 36.00 2.00 72.00 860.40 860.40
b/n (1-3)y & (1-2,3-4)x 10.00 11.95 2.40 0.16 16.00 1.00 16.00 191.20 191.20
b/n (03-03')y & (01-02,)x 10.00 3.30 5.50 0.18 32.00 1.00 32.00 105.60 105.60
b/n (03-04)y & (02-03)x 10.00 5.85 2.40 0.16 16.00 1.00 16.00 93.60 93.60
b/n (03-04)y & (03-04)x 10.00 5.85 5.50 0.16 36.00 1.00 36.00 210.60 210.60
b/n (4-6)y & (1-2,3-4)x 10.00 10.10 5.50 0.16 36.00 2.00 72.00 727.20 727.20
b/n (04-06)y &( 02-03)x 10.00 10.10 2.40 0.16 16.00 1.00 16.00 161.60 161.60
Negetive bar
b/n (01-04)x on (2,3,5)y 10.00 3.45 12.95 0.18 73.00 3.00 219.00 755.55 755.55
b/n (01-04)x on (04)y 10.00 2.65 7.50 0.18 43.00 1.00 43.00 113.95 113.95
b/n (01-06)y on (03)x 10.00 2.50 22.95 0.18 129.00 1.00 129.00 322.50 322.50
b/n (01-03')y on (02)x 10.00 2.50 12.30 0.18 70.00 1.00 70.00 175.00 175.00
Roof Slab
10.00 5.30 2.63 0.16 18.00 1.00 18.00 95.40 95.40
10.00 2.63 5.30 0.16 35.00 2.00 70.00 184.10 184.10
Page 34 of 34