Take-off No_____________

Tekle K/mariam B.C.

Site : Aragure Kebele/H/Wejerat Woreda
Project:ECD Block: ECD
No Size l*w*h Qty Description No Size l*w*h Qyt 2-Masonry work
2.1-50cm thick masonery fn

Description

20.00 9.50

A-Sub -Structure 1-Excavation and earth work 1.1-site clearance L=18+2=20m W=7.5+2=9.5m 2 190.00 m 2 190.00 m NET TOTAL 1.3 Bulk excavation

4 0.00 1.3Trench excavation Avg Depth = 0.62+0.55+0.64+0.74+0.70 5 = 0.65m m3 Avg D = 0.60+0.78+0.87+0.70 = 0.74 m 4 m3 Avg D = 0.60+0.78+0.87+0.70 = 0.74 m 4 m3 m3 NET TOTAL 1.4 Back fill Avg D = 0.60+0.56+0.55+0.30 = 0.5 m 4 m3 Avg D = 0.28+0.20+0.00+0.0.20 = 0.17m 4 1

18.00 0.65 0.50 6.50 0.74 0.50 4.00 0.74 0.50

11.7

9.62

18.00 0.65 0.48 6.50 0.74 0.48 4.00 0.74 0.48

1.48 22.80

Foundn_ Ditto as item no1.3 Avg Depth = 0.62+0.55+0.64+0.74+0.70= 0.65 5 m3 Avg D = 0.60+0.78+0.87+0.70 = 0.74 m 4 3 m Avg D = 0.60+0.78+0.87+0.70 = 0.74 m 4 m3 m3 NET TOTAL

11.23

9.24

1.42 21.89

18.00 0.30 0.50 18.00 0.33 0.50 6.50 0.35 0.50 4.00 0.35 0.50

6.00 6.50 0.50 6.00 6.50 0.17 4.00 3.00 0.30 6.00 6.50 4.00 3.00

19.5

2.2-Ditto as item2.1 but ANGL (Average Height =50cm) Avg D = 0.60+0.40+0.20+0.00 = 0.3 m 4 3 2.7 m Avg D = 0.55+0.30+0.28+0.20 = 0.33m 4 3 2.97 m Avg D = 0.60+0.56+0.55+0.20+0.20+0.00 4 = 0.35m 3 4.55 m Avg D = 0.35m
3 0.7 m NET TOTAL 10.92

6.63 Avg D = 0.28+0.20+0.40+0.30 = 0.3m 4 3 7.2 m 3 33.33 m NET TOTAL 1.5Hard coring 2 78 m
2 24 m 2 102 m NET TOTAL 1.6Cart away

2 2

0.00 0.20 DITTO AS ITEM 1.1 BUT MELTI- BY 0.00 0.20 CM 0.00 DITTO AS ITEM 1.3 trench excavtion 3 0.00 m NET TOTAL

Take-off No_____________

contractor_________________

supervisor_________________

Tekle K/mariam B.C.

Site : Aragure Kebele/H/Wejerat Woreda
Project:ECD Block: ECD
No Size l*w*h 6.00 6.50 0.10 4.00 3.00 0.10 Qty Description No Size l*w*h Qyt Description B.SUPER STRUCTURE 4.Concrete work 4.1 reinforced concrete c-20 a) -50*20cm top tie beam c-20 18.00 0.50 0.20 6.50 0.50 0.20 4.00 0.50 0.20

3-Concrete Work 3.1 -10cm thick reinforced concrete floofslab 3 0.00 m

3 0.00 m 3 0.00 m NET TOTAL 3.2 -50*20cm grade beam c-20

3 3.60 m

18.00 0.50 0.20 6.50 0.50 0.20 4.00

4 3.60 m
3

3 2.60 m

1 2.60 m
3

3 0.40 m 3 6.60 m NET TOTAL

0.50 0.20

B.In 6cm thick reinforcement concrete window sills. Here price includes form work & 8mm deformed bars c/c 20cm both ways
3 0.40 m 3 6.60 m NET TOTAL 3.3 Steel reinforcement (a)Q6mm #REF! Kg

0 0

1.60 1.15

0.00 0.00

#REF!

b)Q8mm C)Q12mm Kg 3.4 -form work External

#REF! 18.00 0.20 7.50 0.20 6.50 0.20 6.00 0.20 3.00 0.20 4.00 0.20

2 2

2 2 4 4 4 4

7.20 3.00 Internal 5.20 4 4.80 4 2.40 4 3.20 ` 2 25.80 m NET TOTAL 3.5.concrete ancillaries expantion joint 0.00 0.00 0.00 0.00 0.00 M NET TOTAL 4

0.00 m NET TOTAL 4.2 Steel reinforcement (a)Q6mm #REF! Kg b)Q12mm #REF! Kg 4.3 -form work 18.00 External 0.20 7.20 7.50 0.20 3.00 6.50 Internal 0.20 5.20 6.00 0.20 4.80 3.00 0.20 2.40 4.00 0.20 3.20 2 25.80 m NET TOTAL

0 0 0 0

6.50 6.00 4.00 3.00

Take-off No_____________
contractor_________________

Tekle K/mariam B.C.

supervisor_________________

Site : Aragure Kebele/H/Wejerat Woreda

contractor_________________

supervisor_________________

Project:ECD Block: ECD

No Size l*w*h 18.00 0.50 2.80 6.50 0.50 2.80 4.00 0.50 2.80 1.00 0.50 2.80 1.15 0.50 1.80 1.60 0.60 0.50 Qty Description No Size l*w*h Qyt Description

5-Walling 5.1-50cm thick dressed stone masonry 3 50.40 m

3 36.40 m

3 5.60 m Dedaction (To be checked again) Doors 3 5.60 m W2 3 8.28 m W1 3 1.92 m 3 76.6 m NET TOTAL

contractor_________________

supervisor_________________

3.25 0.65

2.95 0.7375 1.2 0.3 2.01 0.5025 0.68 0.17 1.33 0.3325

2.11 0.351667

1.18 0.295

contractor_________________

supervisor_________________

Contractor:-Tekle K/mariam B.C. construction Type;-Natural Stone Building;-Childhood Development Center(ECD) Location;-Enderta sites
Site name ;-Aragure Quantity No 1 1.1 1.2 1.3 1.4 1.5 1.6 2 2.1 2.2 3 3.1 3.2 3.3 Description A-SUB STRUCTURE Excavation &Earth Work Site clerance Bulk Excavation Trench excavation Fill under hard core borrowed Hard cring 25cm thick Cart away Sub total(1) Masonry work 50cm thick masoneryBNGL Dittoas2.1butANGL Sub total(2) .Concrete work 10cm Thick RC floor slab Unit Contrat m2 3 m 3 m 3 m 2 m 3 m m3 m3 m2 m3 kg kg kg m2 m Excuted Unit Price Total Price

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

RC for 50*20cmgrade beam Steel reinforcement (a)Q6mm plain bars b)12mmDeformed bars 12mmDeformed bars 3.4 Form work for grade beam 3.5 concrete ancillaries expansion joint Sub total (3) B. Super Structure 4. Concrete work 4.1 Reinforced concrete class C-20,320kg a)In 50x20cm upper tie beam b)In 6cm thick reinforced concrete window sills. Here price includes form work & 8cm deformed bars c/c 20cm both ways. Steel reinforcement for upper T. beam cut bent & 4.2 placed in position unit price includes cutting bending placing in position & tying bars. a) 6mm plain bars b) 12mm deformed bars Provide cut and fix in position sawn pine wood or 4.3 equivalent formwork for upper tie beam. Sub total 4 5.1 5.2 50cm thick dressed masonery Ditto5.1 above top tie beam Sub total(5) 6. Roofing 6.1 G-30 galvanized corrugated iron sheet roofing fixed Sub total 6

m3 m

0.00

0.00

0.00 kg kg m2 0.00 0.00 0.00 0.00 0.00 0.00 -

m3 m3

m2

Contractor:-Tekle K/mariam B.C. construction Type;-Natural Stone Building;-Childhood Development Center(ECD) Location;-Enderta sites
Site name ;-Aragure

_________________________ CONTRACTOR

_________________________ SUPERVISOR

No Description 7.Carpentry and joinery All timber & eucalptus structural members shall be a) 10-12cm eucalyptus lower/upper b) 8-10cm eucalyptus bracing and internal c)5x7cm treated pinewood purlins c/c 90cm. Supply and fix 25x2.5cm carraro or equivalent Sub total 7 Metal work metal windows &doors LTZ Type D1,size 100*280cm Type W1, size 115*180 TypeW2, size 160*60 wire mesh Security grill LtZ size 115*180cm Sub total(8) 9.PLASTERING AND POINTING Apply three coats of cement mortar plaster 1:3 to all internal walls including above top tie beam.and beam surfaces All external stone masonry foundation wall above NGL shall be raked out to a depth of 25mm and pointed in cement mortar 1:3 Unit Contrat

Quantity Excuted

Unit Price

Total Price

7.1

7.2 8 8.1 8.2 8.3

M M M M

350 250 300 50

0.00 0.00 0.00 0.00

13 12 40 60

0.00 0.00 0.00 0.00 -

No. No. No. No.

4 10 4 9

0 0 0 0

2000 1800 1500 1000

0.00 0.00 0.00 0.00 -

9.1

259 30

#REF! #REF! #REF!

50 20 500

#REF! #REF! #REF! #REF!

0.00 #REF! #REF!

9.2

m2 m2

9.3 Ditto as 9.2 above but external wall above grade beam Sub total 9 .5CM thick 10.PAVING AND FLOORINGscreed in smooth floor finished cement 10.1 cementwide & 10cm thick mass concrete 100cm mortar 1:3 10.2 pavement, concrete quality C-15,290 KG 10.3 Ditto as 10.3 above but 80cm wide to gable sides Sub total 10

26.4

m2 m2 m2

107 36 19

0 #REF! #REF!

50 180 180

Grand Total

#REF! #REF!

_________________________ CONTRACTOR

_________________________ SUPERVISOR

Contractor:-Tekle K/mariam B.C. construction Type;-Natural Stone Building;-Childhood Development Center(ECD) Location;-Enderta sites
Site name ;-Aragure

No

Discription A-sub structure 1 Excavation &Earth work 2 Masonry work 3 Concrete work
B-SUPER_STRUCTURE

Price Contrat Excuted

4 5 6 7 8 9 10 11 12

Concrete work Walling Roofing Carpenrty&joinery Metal work Plastering&pointing Paving &Flooring Glazing Paainting
Total for class Room Building At Hawatsu

0.00

0.00

_________________________ CONTRACTOR

_________________________ SUPERVISOR

Site-Hawatsu Description No A-SUB STRUCTURE 1 1.1 1.2 1.3 1.4 1.5 1.6 2 2.1 2.2 3 3.1 3.2 3.3 Excavation &Earth Work Site clerance Bulk Excavation Trench excavation Fill under hard core borrowed Hard cring 25cm thick Cart away Sub total(1) Masonry work 50cm thick masoneryBNGL Dittoas2.1butANGL Sub total(2) .Concrete work 10cm Thick RC floor slab RC for 50*20cmgrade beam Steel reinforcement (a)Q6mm plain bars b)12mmDeformed bars 12mmDeformed bars Form work for grade beam concrete ancillaries expansion joint Sub total (3) B. Super Structure 4. Concrete work Reinforced concrete class C-20,320kg a)In 50x20cm upper tie beam b)In 6cm thick reinforced concrete window sills. Steel reinforcement for upper T. beam cut bent & a) 6mm plain bars b) 12mm deformed bars Provide cut and fix in position sawn pine wood or equivalent formwork for upper tie beam. Sub total 4 50cm thick dressed masonery Ditto5.1 above top tie beam Sub total(5) 6. Roofing G-30 galvanized corrugated iron sheet roofing fixed Sub total 6 m m3 m3 m3 2 m m3
2

Quantity Unit Contrat Excuted

Unit Price

Total Price

190 45 45 120 108 128

#REF! 0.00 #REF! #REF! #REF! #REF!

2.50 1.00 4.00 1.00 150.00 15.00

#REF! 0.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.00 #REF! #REF! #REF! #REF! #REF! #REF!

m3 3 m
2 3

45 25

#REF! #REF!

300.00 400.00

m m

10.8 6.4 80 310 260 22 86

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

1350 1350 23 19 19 100 60

3.4 3.5

kg kg kg m2 m

4.1

m3 m kg kg m2

6.4 14.4 98 260 42 86.8 14.1

#REF! #REF! #REF! #REF! #REF!

#REF! #REF!

1350 140 19 19 100 580 580

#REF! #REF! 0.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

4.2

4.3 5.1 5.2

m3 m3 m2

6.1

190

#REF!

210

_________________________ CONTRACTOR

_________________________ SUPERVISOR

Site-Hawatsu No

Description

Quantity Contrat Excuted

Unit Price

Total Price

7.1

7.2 8 8.1 8.2 8.3

9.1 9.2 9.3

7.Carpentry and joinery All timber & eucalptus structural members shall be a) 10-12cm eucalyptus lower/upper b) 8-10cm eucalyptus bracing and internal c)5x7cm treated pinewood purlins c/c 90cm. Supply and fix 25x2.5cm carraro or equivalent Sub total 7 Metal work metal windows &doors LTZ Type D1,size 100*280cm Type W1, size 115*180 TypeW2, size 160*60 wire mesh Security grill LtZ size 115*180cm Sub total(8) 9.PLASTERING AND POINTING Apply three coats of cement mortar plaster 1:3 to all internal walls including above top tiewall above All external stone masonry foundation beam.and NGL shall beabove but external wall above grade Ditto as 9.2 raked out to a depth of 25mm and beam Sub total 9 .5CM thick 10.PAVING AND FLOORINGscreed in smooth floor finished cement cementwide & 10cm thick mass concrete 100cm mortar 1:3 pavement, concrete quality C-15,290 KG Ditto as 10.3 above but 80cm wide to gable sides

M M M M

350 250 300 50

#REF! #REF! #REF! #REF!

13 12 40 60

#REF! #REF! #REF! #REF! #REF!

No. No. No. No.

4 10 4 9

#REF! #REF! #REF! #REF!

2000 1800 1500 1000

#REF! #REF! #REF! #REF! #REF!

m2 m2 2 m

259 30 26.4

#REF! #REF! #REF!

50 20 500

#REF! #REF! #REF! #REF!

0.00 #REF! #REF!

10.1 10.2 10.3

m m2 m2

107 36 19

#REF! #REF!

50 50 180
Sub total 10

Grand Total

#REF! #REF!

_________________________ CONTRACTOR

_________________________ SUPERVISOR

Reinforcement bar Schedule

Contractor:-Tekle K/mariam B.C. Building;-Childhood Development Center(ECD) Site- Aragure BAR SCHEDULE FOR GRADE BEAM Location Bar Length No bars No of Total No Description Dia Schedule M Mem of bars Q6 Top 12 18.78 2.00 2 4 Bottom 12 18.48 2.00 2 4 stiraps C/C 20 6 1.30 91.00 2 182 236.60 Top Bottom stiraps Top Bottom stiraps 12 12 6.5 12 12 6 7.80 7.50 1.30 5.30 5.00 1.30 2.00 2.00 34.00 2.00 2.00 21.00 4 4 4 1 1 1 Total Length Weight Kg/m Total Weight 8 8 136 176.80 2 2 21

Q8

Q 12 75.12 73.92

62.40 60.00

C/c 20cm

10.60 10.00 27.30 440.70 0.222 97.84 292.04 0.888 259.33

C/c 20cm

0.395

Reinforcement bar Schedule Contractor:-Tekle K/mariam B.C. Building;-Childhood Development Center(ECD) Site- Aragure BAR SCHEDULE FOR TOP TIE BEAM
Location Shape Dia(m Length(mete No.Bars m) r) No.of Bars Elem Tot.No SUB TOTAL Dia.6 Dia.8 Dia.10 Dia.12

Top Bottom stiraps Top Bottom stiraps Top Bottom stiraps

C/C 20

12 12 6 12 12 6.5 12 12 6

18.78 18.48 1.30 7.80 7.50 1.30 5.30 5.00 1.30

2.00 2.00 91.00 2.00 2.00 34.00 2.00 2.00 21.00

2 2 2 4 4 4 1 1 1

4 4 182 8 8 136 2 2 21

75.12 73.92 236.60 62.40 60.00 176.80 10.60 10.00 27.30

C/c 20cm

C/c 20cm

Total Length UNIT WEIGHT(KG\M) TOTAL WT.(KG)

440.7 0.222 97.84

0.395

0.617

292.04 0.888 259.33

__________________________ CONTRACTOR

______________________-__ SUPERVISOR

__________________________ CONTRACTOR

______________________-__ SUPERVISOR

Tekle K/mariam B.C.

Site : Egri Hariba P/school/ Enderta Woreda
Project:Dry Latrine Block: Dry Latrine
No. LXWXH Quantity Description A-Sub-structure No. LXWXH Quantity

1-Excavation & Earth work 1.1.Clear the site and remove top soil at an average depth of 20cm L= 3.5 + 2 *2=7.5 m 45.00 W= 2+2*2= 6 m 2 45.00 m 1.3 Excavation in ordinery soil for the dry laterine pit up to a depth of 5.2 and for foundation trenches

7.5 6.00

2.30 0.80 0.70 1.50 0.80 0.70

2.58

1.68

1 2

2.40 3.20 4.00 2.40 0.80 0.70 1.6 0.80 0.70

30.72 M3 pit excavation foundation trench in two sides

3 2.48 m

4.26 3.10 0.60 5.20 1.10 0.60 5.20

2 1.79 3 34.99 m NET TOTAL 1.4 Excavation in rock formation for the dry laterine pit up to a depth of 5.2 and for foundation trenches

19.34

6.86 26.20 30.46

2.40 3.20 1.20 9.22 1.5 Selected Excavated fill under Hard core

1.00 1.00

3 1.00 m NET TOTAL 1.6 25cm thick basaltic or equivalent stone hard core well roled ..

0.25 3.00

2.00 3 1.5 m NET TOTAL

0.00

1.5 Cart away surples excavated 0.00 materials 0.00 3 0.00 m NET TOTAL

Tekle K/mariam B.C.

Site : Egri Hariba P/school/ Enderta Woreda
Project:Dry Latrine Block: Dry Latrine
No. LXWXH Quantity Description 3.CONCRETE WORK 3.1. 15 CM thick reinforced concrete floorslab concrete quality c-20,320Kg/m3 5.60 1 2.33 13.05 M2 No. LXWXH Quantity

1 1

13.05 M2 Total 3.2.STEEL REINFORCEMENT FOR GRADE BEAM 1

15.86 0.20 5.60 2.33 2.40 0.20 0.60 0.60

3.17 13.05

0.48

1 a) 10mm deformed bars 52.28 KG NET TOTAL b) 12mm deformed bars 138.28 KG NET TOTAL

0.36 16.34

Tekle K/mariam B.C.

Site : Egri Hariba P/school/ Enderta Woreda
Project:Dry Latrine Block: Dry Latrine

No. LXWXH Quantity Description

No. LXWXH Quantity

4.CONCRETE WORK 4.1.Reinforced concrete class c20 A.in 20*20 cm elevation col 0.20 0.20 2.80 5.30 0.20 0.20 1.93 0.20 0.20 1.94 0.20 0.15 1.20 0.15 0.20

5.60 0.25 5.40 0.25 2.33 0.25 1.93 0.25 0.60 0.20 0.75 0.15 1.00 0.20

2.80

3 0.67 m 3 0.67 m NET TOTAL b.in 20*20 cm upper tie beam 3 0.42 m

5.40

1.17

8
3 0.08 m

3.86

2
3 0.12 m

0.24

4 0.14 3 0.66 m NET TOTAL C.In 6cm thick reinforcement concrete window sills. Here price includes form work & 8mm deformed bars c/c 20cm both ways 2

0.45 0.40 14.32

2 4

0.89 2.80

1.78 11.20 12.98 ml NET TOTAL 4.2.STEEL REINFORCEMENT FOR UPPER TIE BEAM a) 6mm plain bars 29.68 KG NET TOTAL b) 12mm deformed bars 138.28 KG NET TOTAL

2.38 0.25 4 2.38 16.70

Tekle K/mariam B.C.

Site : Egri Hariba P/school/ Enderta Woreda
Project:Dry Latrine Block: Dry Latrine
No. LXWXH Quantity Description No. LXWXH Quantity

5.HOLLOW CONCRETE BLOCK WALL 5.1.20*20*40cm class "B" hallow concrete block 4.70 3.15 3.60 2 2 3.60 0.5 4.70 0.75
2 25.92 m Above Top Tie Beam

2 29.61 m

6 3

3.85 5.3

23.10 15.90 39.00

3 3

3.00 5.00

3.53 deduction 10 m2 Windows 2.23

9.00 15.00 24.00 22.30 22.30 4.46 4.00 8.46

1.00 2.58

2 5.16 m Doors above beam

2 4

2.23 1.0

m2
2 53.90 m NET TOTAL

5.2.15*20*40cm class "B" hallow concrete block m2 2 1.70

2.00

2.80 3.15 2.80

9.52 2
2 8.82 m 2 18.34 m NET TOTAL 6.ROOFING 6.1. G-30 galvanazed C.I.S

4.70 3.15 3.60 3.60 0.5 4.70 0.75 1.00 2.58

29.61

2 2

25.92

L=5.3+1*2+0.1*2=7.5M W=2.33-0.05*2=2.23M 2 7.50 2.23 2 33.45

3.53

5.16 53.90

2 33.45 m NET TOTAL

Tekle K/mariam B.C.

Site : Egri Hariba P/school/ Enderta Woreda
Project:Dry Latrine Block: Dry Latrine
No. LXWXH Quantity Description 3.15 Internal wall 4 2.80 35.28 4.70 2 2.80 26.32 m2 1.45 2.80 2.00 2.80 1.00 2.58 No. LXWXH Quantity 0.89 2 0.60 1.07 1.00 2.38 1.93 0.35 1.19 2.80 0.20 0.89 0.20

2 4 16.24 m2 2 4 22.40 m2 Deduction 5.16 m2 2 95.08 m NET TOTAL 2 4 4

4.76

1.35 4.76 2.24

0.36

14. Painting 14.1Apply three coats of approved plastic paint to all internal walls & plastered beam surfaces a)To external wall
53.90 Ditto But as item No. 9.1,a 53.90 M2 otal

1.00 2 0.20 0.77 4 0.15 2.15 0.15 2.38 0.20 0.60 0.20 0.46 0.40

b)To internal wall

95.08 Ditto But as item No. 9.1,b 95.08 M2 otal

1.29

0.95

0.48 18.12 68.00

Tekle K/mariam B.C.

Site : Egri Hariba P/school/ Enderta Woreda

Project:Dry Latrine Block: Dry Latrine

No. LXWXH Quantity Description 9.2. All external stone masonry foundation wall above NGL shall be raked out to a depth of 25mm and pointed in cement mortar 1:3 3.18 4 0.93 2 2 4
2 4.11 m NET TOTAL

No. LXWXH Quantity

5.30 0.60 2.33 0.40

1.20 0.89 1.93 1.00 2.33 0.15 0.75 0.15 1.00 0.20

4.27 3.86 0.70 0.45 0.40

2.35

9.3. Ditto as 9.2 above but external wall above grade beam

9.68

4 2

2.38 1.93 2.38 1.93

2 22.37 m 2 9.19 m above top tie beam

6.20 1.00

12.40 12.40

0.20 2.80 0.20

2 0.77 m above roof

2
2 2.24 m

2.50 0.80

4.00 4.00

A=5.3*0.9*0.5=2.39

2.39 0.89 0.60

2 4.78 m

deduction m2 1.07 2

2 2

7.20 2.33

14.4 4.66 19.06

1.00 2.38

4.76 m2 2 33.52 m NET TOTAL

68.00

Take-off No_____________

B.C.

Description 2.MASONRY WORK 2.1. Basaltic or equivalent 50 CM thick stone masonry foundation trench, wall thickness varries acccorrding to the drawing

FOR foundation trench for pit m3

m3

m3 M3 Total Masonry For The wall of the pit

m3

M3 Total M3 Total

Take-off No_____________

B.C.

Description 3.4 Provide cut and fix in position sawn pine wood or equivalent form work for sides of Floor slab P=(2.33+5.6)*2=15.86M m2 m2 for slab

For man hole Deduction For man Cover m2 NET TOTAL

Take-off No_____________

B.C.

Description 4.3.provide cut & fix in position swan pine wood form work for upper tie beam

TOP TIE BEAM m2 external

m2 external

m2 internal

m2 soffit of windows

m2 soffit of doors

m2 NET TOTAL

for columns m2 NET TOTAL m2 NET TOTAL 28.6

Take-off No_____________

B.C.

Description

7. Carpentry and Joinery 7.1.all timber & ecuallyptus structure members shall be well seasoned A.F 10-12cm eucalyptus lower/upper members(trusses)

ML NET TOTAL B.F 8-10cm eucalyptus internal members(trusses) L=(0.22+0.56)*2+0.9=2.46 L=(1.15+1.35)*2=5.00 ML NET TOTAL C.5*7 cm purlins c/c 90cm ML NET TOTAL 7.2,Supply & fix 25*2.5cm facia board

ML NET TOTAL 7.3,Supply & fix 50mm PVC vent pipe PC 7.4 40x50 cm zigba or equivalent lids (as shown on the drawing to cover the dry latrine pit holes) PC 8.METAL WORK all metal windows and doors shall be fabricated of locally manufactured frame LTZ profile 8.1.Type D2 size .80*2.80cm pcs 9.PLASTERING AND POINTING 9.1.Apply three coats of cement mortar plaster 1:3 to all internal walls including above top tie beam.and beam surfaces m2

m2 Above Top Tie Beam

deduction m2 Doors Total M2

Take-off No_____________

B.C.

Description deduction m2 windows

m2

doors above t.t .beam

m2 A=0.5*0.9*2.65 =1.19 above roof soffit of window

soffit of doors

sied of doors

sied of window

m2 NET TOTAL m2 NET TOTAL

Take-off No_____________

B.C.

Description

10.PAVING AND FLOORING 10.1.5CM thick smooth floor finished cement screed in cement mortar 1:3 m2

m2 DOORS m2 m2

m2 NET TOTAL 10.2. 100cm wide & 10cm thick mass concrete pavement, concrete quality C15,290 KG cement/m3 of concrete, m2 m2 NET TOTAL 10.3. Ditto as 10.3 above but 80cm wide to gable sides

m2 NET TOTAL 10.4 30 CM wide dressed stone rain water ditch

m2 NET TOTAL

11. Apply three coats of approved plastic paint to all internal walls & plastered beam surfaces
Ditto But as item No. 9.1 m2 NET TOTAL

Summary Of Projects
Sno Project Type 1 ECD 2 Dry Latrine Location Aragure Egri Hariba Contract Executed #REF! 0.00

Total

#REF!

Contractor

Supervisor

yKF MSK

First paym

|W Project W Location xsW m/b@T

Construction of Upgrading of Primary School

Aragure ECD and Egri hariba Dry Latrine Enderta Woreda in Tigray Region

Investor y| t+ Contractor x mN!S Consultant

Save the Children, USA

Tekle K/mariam B.C.

Save the Children, USA

X bnW yKF snD _q& m\rT XSk DrS t+ y\W |/ qrbW : U

As per the attached measurements the Value of work executed and/or materials supplied to-date is 20418 hundred four thousand one hundred eighty sex Birr and 38/100 cents)

Previouse payments yKF M/w/l/ Certf. No

qN Date

ygNzb# LK (BR) AMOUNT (BIRR)

DMR

TOTAL

ypDM KF BR Amount of Advance Taken (birr) XSk ytmls ypDM KF BR Amount of Advance Repaid to-date (birr)

MRm __________________________________________________________________________________

Remarks ______________________________________________________________________________________ Budget Code T1 23112 T2 2311101 T3 84004000

zUjW Prepared Regional Coordinator/Officer

trUG**L Certified

Sub Office Manager

_______________________________ kN Date

__________________ kN Date

yKF MSKR wrqT q$_R- 01 First payment certificate - 01

ing of Primary School

W WL Main Contract w/o VAT tq{ WL Supplementary Contract ylW_ | T:C Variation orders VAT 15% .-Q DMR Total sum with VAT

atrine Enderta Woreda in Tigray on

r materials supplied to-date is 204186.38 (Two 100 cents)

tq>

DEDUCTIONS

1. xSqD ytkfl Previous payments

2. Q> Rebate 3. m 4. Contract amount after rebate 5. Value add tax 15% 6. Total amount with 15% VAT Retention 5% 7. mq Penalty 8. kQD KF % 15%

Deduction for Advance payment Recovery (20%) 9. l@ Others DMR yt lt+ ykfL gNzB Net Sum due to the Contractor l| t+ BR 189612.58 l!kfL ml#N XrUGlN:: We certify that the contractor is now entitled to the sum of Birr 189612.58 (Two hundred eight nine hundred twelve Birr and 58/100 cents) TOTAL

___________________________________________

_________________________________________ T4 T5 T6

ymrmrw Rectified WatSan & Infrastructures Coordinator

trUG**L Certified Program Manager /Technical Manager/ Operations Manager

__________________ __________________ kN Date

__________________ kN Date

ygNzb# LK (BR) AMOUNT (BIRR) -

ygNzb# LK (BR) AMOUNT (BIRR)

204,186.38

ygNzb# LK (BR) AMOUNT (BIRR) -

0.00

ctor

.58 (Two hundred eight nine thousand six

[DL Approved Country Director

__________________ kN Date