Professional Documents
Culture Documents
NEAMEN - Payment 51th f1&f3
NEAMEN - Payment 51th f1&f3
1.50 2.50
(3.75) m2 (5.00) m2
2 2.00 dedaction SD3 1 3.80 Axis 5' b/n A&B
2.50 2.50
(10.00) m2 9.50 m2
1 6.05 Axis D b/n 7&8 1 1.25 dedaction W1
2.50 1.50
15.13 m2 (1.88) m2
1 1.25 dedaction W1' 3 3.60 Axis 3,5,6 b/n B&C
1.50 2.72
(1.88) m2 29.38 m2
1 0.90 Axis D b/n 8&8' 1 4.90 Axis 2 b/n C&D
2.85 2.50
2.57 m2 12.25 m2
1 5.85 Axis D' b/n 2&3 1 0.80 dedaction TW1
2.85 0.90
16.67 m2 (0.72) m2
1 1.25 dedaction W1' 1 1.40 Axis 4 b/n C&D
1.50 2.72
(1.88) m2 3.81 m2
1 0.80 dedaction TW1 1 1.45 Axis 5 b/n C&D
0.90 2.72
(0.72) m2 3.94 m2
1 2.09 Axis D' b/n 3&4 1 4.90 Axis 6 b/n C&D
0.60 2.72
1.25 m2 13.33 m2
1 1.86 Axis D' b/n 6&7 2 1.20 dedaction D1
0.60 2.50
1.12 m2 (6.00) m2
1 5.30 Axis D'' b/n 4&5 1 0.20
2.72 2.72
14.42 m2 (0.54) m2
_______________________ _______________________________ ______________________________
2.25
(2.84) m2
2 0.22
2.85
(1.25) m2
1 1.65 Axis 6' b/n C&D
2.72
4.49 m2
1 2.53 Axis 4' b/n C&D
2.72
6.88 m2
3 0.79 Axis 3,6,8 b/n A&B
0.60
1.42 m2
1 1.00 Axis 3' b/n A&B
2.85
2.85 m2
2 0.31 Axis 6',7 b/n A&B
2.85
1.77 m2
3 0.59 Axis 3 ,6',7 b/n D&D'
0.60
1.06 m2
2 0.80 Axis 2,3 b/n D&D'
2.85
4.56 m2
1 1.20 Axis 2 b/n B&C
2.85
3.42 m2
309.64 TOTAL
_______________________ _______________________________ ______________________________
Prepared By: Checked By: Approved By:
TAKE OFF SHEET
Project: Bole-Bulbula 40*60 Saving Houses Take off # 51
Block: F-3 Page # 4
Work Type:- BLOCK WORK
No size Qty Unit Location/Description No size Qty Unit Location/Description
2.02 Ditto as item 2.01 but for 10cm
thick HCB internal wall (13th floor
wing-2) 1 2.60
1 1.85 Axis B b/n 5&5' 2.72
2.50 7.07 m2
4.63 m2 1 2.77 Axis D' b/n 6&7
1 1.68 Axis B' b/n 4&5 2.72
2.72 7.53 m2
4.57 m2 1 0.90 dedaction D2
1 1.75 Axis B' b/n 5&5' 2.50
2.72 (2.25) m2
4.76 m2 1 1.50 Axis D' b/n 7&8
1 2.60 Axis C b/n 2'&3 2.72
2.50 4.08 m2
6.50 m2 1 3.02
1 0.90 dedaction D2 2.72
2.50 8.21 m2
(2.25) m2 1 0.60
1 4.04 Axis C' b/n 3&4 2.85
2.72 1.71 m2
10.99 m2 1 0.50 Axis 4' b/n A&A'
1 0.90 dedaction D2 2.85
2.50 1.43 m2
(2.25) m2 1 1.00 Axis 5 b/n A&A'
1 0.70 dedaction D4 2.85
2.50 2.85 m2
(1.75) m2 1 1.95 Axis 5" b/n A&A'
1 0.20 2.72
2.72 5.30 m2
0.54 m2 1 0.70 dedaction D4
1 1.20 Axis C' b/n 6&7 2.50
2.72 (1.75) m2
3.26 m2 1 0.80 dedaction TW1
1 1.50 Axis C' b/n 7&8 0.90
2.72 (0.72) m2
4.08 m2 1 3.80 Axis 5 b/n A&B
1 0.65 2.72
2.72 10.34 m2
1.77 m2 1 0.90 dedaction D2
1 5.55 Axis D' b/n 2&3 0.22
2.72 (0.20) m2
15.10 m2 1 3.55 Axis 5" b/n A&B
2 0.70 dedaction D4 2.72
2.50 9.66 m2
(3.50) m2 1 0.90 dedaction D2
1 0.80 dedaction D3 0.22
2.50 (0.20) m2
(2.00) m2 2 2.65 Axis 3',3" b/n B&C
1 2.70 Axis D' b/n 4&5 2.72
2.72 14.42 m2
7.34 m2 1 0.80
1 0.90 dedaction D2 2.72
2.50 2.18 m2
(2.25) m2
1.14 m2
2.72
7.21 m2
2 2.65 Axis 3" b/n B&C
29.00 TOTAL 2.72
14.42 m2
d) To all internal wall to receive ceramic
wall tile (13th floor wing-2) 1 2.25 Axis 4' b/n B&C
1 1.75 Axis A"'b/n 5"&5' 2.72
2.85 6.12 m2
4.99 m2 1 3.85 Axis B' b/n 3&4
1 1.00 Axis 5' b/n A&A' 2.72
2.85 10.47 m2
2.85 m2 1 0.90 dedaction D2
1 1.95 Axis 5" b/n A&A' 2.50
2.72 (2.25) m2
5.30 m2 1 0.70 dedaction D4
1 0.70 dedaction D4 2.50
2.50 (1.75) m2
(1.75) m2 1 0.10
1 0.80 dedaction TW1 2.72
0.90 0.27 m2
(0.72) m2 1 1.45 Axis B b/n 6&6'
1 0.30 Axis 5"' b/n A&B 2.50
2.72 3.63 m2
0.82 m2 1 1.25 dedaction W1'
1 1.75 Axis B' b/n 5&5' 1.50
2.72 (1.88) m2
4.76 m2 1 2.55 Axis 6 b/n B&C
1 1.35 2.72
2.72 6.94 m2
3.67 m2 1 3.15 Axis 6' b/n B&C
1 3.35 Axis 5' b/n A&B 2.72
2.50 8.57 m2
8.38 m2 1 1.20 Axis B' b/n 6&7
1 1.25 dedaction W1' 2.72
1.50 3.26 m2
(1.88) m2 1 1.35 Axis B' b/n 7'&8
1 3.45 Axis 5" b/n A&B 2.85
2.72 3.85 m2
9.38 m2 1 2.65 Axis 7' b/n B&C
1 0.90 dedaction D2 2.72
2.50 7.21 m2
(2.25) m2
1 0.90 dedaction D2
2.50
(2.25) m2
_______________________ _______________________________ ______________________________
Prepared By: Checked By: Approved By:
TAKE OFF SHEET
Project: Bole-Bulbula 40*60 Saving Houses Take off # 51
Block: F-3 Page # 8
Work Type:- PLASTERING WORK
No size Qty Unit Location/Description No size Qty Unit Location/Description
d) To all internal wall surfaces (13th
floor wing-2) 1 0.70 Axis B b/n 7&8
2 1.20 Axis A' b/n 5&5' 2.72
2.85 1.90 m2
6.84 m2 1 0.60
2 0.70 dedaction SD2 2.50
2.10 1.50 m2
(2.94) m2 1 0.59 Axis B' b/n 6&6'
1 1.95 Axis 5" b/n A&A' 2.85
2.72 1.68 m2
5.30 m2 1 1.80 Axis B' b/n 7&7'
1 0.70 dedaction D4 2.85
2.50 5.13 m2
(1.75) m2 1 1.25 dedaction W1'
1 0.80 dedaction TW1 1.50
0.90 (1.88) m2
(0.72) m2 1 3.02 Axis B' b/n 4&5
1 2.07 Axis A" b/n 4&4' 2.72
2.85 8.21 m2
5.90 m2 1 2.62
1 1.25 dedaction W1 2.72
1.50 7.13 m2
(1.88) m2 1 0.55 Axis B' b/n 3&4
1 1.17 Axis A" b/n 4'&5 2.85
2.85 1.57 m2
3.33 m2 1 2.09
1 2.51 Axis A"'b/n 4'&5" 0.60
0.60 1.25 m2
1.51 m2 1 1.99 Axis B' b/n 6&7
1 2.55 Axis B b/n 2'&3 0.60
2.50 1.19 m2
6.38 m2 1 0.55
1 1.25 dedaction W1' 2.85
1.50 1.57 m2
(1.88) m2 1 2.03 Axis B' b/n 7&8
1 2.15 Axis B b/n 3&4 0.60
2.50 1.22 m2
5.38 m2 1 0.55
1 1.70 dedaction SD1 2.85
2.50 1.57 m2
(4.25) m2 2 5.50 Axis C b/n 3&4
1 0.30 Axis B b/n5'&6 2.72
2.50 29.92 m2
0.75 m2 2 5.00 Axis C b/n 5&6
1 0.10 2.72
2.50 27.20 m2
0.25 m2 2 1.20 dedaction D1
1 1.36 Axis B b/n 6&6' 2.50
2.50 (6.00) m2
3.40 m2 1 3.90 Axis C b/n 6&7
1 1.11 2.72
2.50 10.61 m2
2.78 m2 1 3.70
2 0.70 dedaction SD2 2.72
2.10 10.06 m2
(2.94) m2
9.50 m2 3.16 m2
676.68 TOTAL
580.95 TOTAL
2.02 Ditto as Item 2.01 but for 100mm HCB 9516.82 20.00 190,336.40 494.61 494.61 9,892.23 - 9,892.23 3,671.42 36,536.26 19.20
internal wall wall M2
2nd floor M2 21.00 249.53 249.53 5,240.21 - 5,240.21
3rd floor M2 22.00 462.73 462.73 10,179.96 - 10,179.96
4th floor M2 23.00 464.09 464.09 10,674.10 - 10,674.10
5th floor M2 24.00 464.09 464.09 11,138.19 - 11,138.19
6th floor M2 25.00 464.09 464.09 11,602.28 - 11,602.28
7th floor M2 26.00 462.73 462.73 12,030.87 - 12,030.87
8th floor M2 27.00 464.09 464.09 12,530.46 - 12,530.46
9th floor M2 28.00 464.09 464.09 12,994.55 - 12,994.55
10th floor M2 29.00 232.22 232.22 6,734.44 - 6,734.44
11th floor M2 30.00 462.73 462.73 13,881.77 - 13,881.77
12th floor M2 31.00 464.09 464.09 14,386.83 - 14,386.83
13th floor M2 32.00 232.22 231.87 464.09 7,431.11 7,419.81 14,850.92
14th floor M2 33.00 232.22 232.22 7,663.33 - 7,663.33
15th floor M2 34.00 - - - -
Sub Total 471,159.60 12,568.02 541.51 13,109.53 330,547.17 17,328.24 347,875.41 10,448.45 123,284.19
__________________ ___________________ _____________________
Prepared By: Checked By: Approved By: Authorized by______________
Sub Total 1,126,256.26 54,399.42 2,069.32 56,468.74 1,003,910.57 38,013.93 1,041,924.50 18,792.15 243,871.76
Total 1,597,415.86 66,967.45 2,610.83 69,578.27 1,334,457.74 55,342.17 1,389,799.91 29,240.60 367,155.95
Price Summary & Percentage Amount %age Amount %age Amount %age Amount %age
1.12
M ild steel reinforcement according to structural
drawings.price includes cutting,bending,placing,in 1,103,979.70 105.65 - - 1,103,979.70 105.65 (58,991.31) (5.65)
position, tying wire and concrete spacers and chairs
2.00 BLOCK WORK , PLASTERING & POINTING 1,334,457.74 83.54 55,342.17 3.46 1,389,799.91 87.00 367,155.95 22.98
Excuted Amount
Previous Payments ( Birr)
No. Date Service Sum VAT(15%) Service Sum (A) 2,493,779.61
Advance Deductions Amount ( Birr)
1st IPC-14th IPC 525,886.25 78,882.94 1. Prev.Payment (only Service Sum) 2,349,582.77
15th IPC 69,536.42 10,430.46 2. Retention 5%(A) 91,621.78
16th IPC(Retention) 12,120.52 1,818.08 3.Advance Re-Pay 20%of (A)
17th IPC-23th IPC 322,158.07 48,323.71 4.Penality -
24th IPC (Retention 10,595.66 1,589.35 B=Total Deduction 2,441,204.54
24th IPC-32th IPC 398,729.63 59,809.45 C=Net pay to the ContractorA-B 52,575.07
33th IPC(Retention) 10,351.03 1,552.65 D=VAT 15%(A) 374,066.94
34th IPC-47th IPC 791,518.98 118,727.85 E=Previous paid VAT 352,437.41
48th IPC 76,858.41 11,528.76 F=VAT from Retention 15% (2) 13,743.27
49th IPC 61,986.90 9,298.04 G=VAT from Adv.15% (3) -
50th IPC 69,840.90 10,476.13 H=Net VAT (D-E-F-G) 7,886.26
51th IPC - I= Net Pay to the Contractor (C+H) 60,461.33
52th IPC -
53th IPC -
54th IPC -
We certify that the contractor is now entiteled to the sum of birr:-_______ 60,461.33
(Sixty Thousand Four Hundred Sixty One & 33/100 )
- - - - - - - -
Total length (m) 0.00 399.60 0.00 0.00 324.29 385.60 0.00 0.00
Weight per meter (m) 0.222 0.395 0.617 0.888 1.21 1.58 2.47 3.55
Total weight (Kg) 0.00 157.842 0 0 392.3909 609.25 0 0.00
__________________ ___________________ _____________________
Prepared By: Checked By: Approved By:
Reinforcement bar schedule
Project: 40/60 Saving Houses No.50
Block: F1 Page -2-
Structure: Top tile Beam & strap(wing-2)
Length of No. of Total No. Length of bars
Location/Description Bar size shape bar No. of bar members of bars Ø6 Ø8 Ø10 Ø12 Ø14 Ø16 Ø20 Ø24
strap - - - - -
Axis B b/n 2'&3 8 1.20 14 1 14 - 16.80 - - - - - -
Axis B b/n 3&4 8 1.20 29 1 29 - 34.80 - - - - - -
Axis B b/n 4&5 8 1.20 26 1 26 - 31.20 - - - - - -
Axis B b/n 5&6 8 1.20 26 1 26 - 31.20 - - - - - -
Axis B b/n 6&7 8 1.20 29 1 29 - 34.80 - - - - - -
Axis B b/n 7&8 8 1.20 31 1 31 - 37.20 - - - - - -
- - - - - - - - -
Beam on axis A - - - - - - - - -
Top bar 14 10.05 3 1 3 - - - - 30.15 - - -
Bottom bar 16 10.05 3 1 3 - - - - - 30.15 - -
_Ve bar 14 2.40 2 1 2 - - - - 4.80 - - -
14 1.70 2 1 2 - - - - 3.40 - - -
strap - - - - - - - - -
Axis A b/n 4&5 8 1.20 26 1 26 - 31.20 - - - - - -
Axis B b/n 5&5' 8 1.20 16 1 16 - 19.20 - - - - - -
Beam on axis 4 &5 - - - - - - - - -
Top bar - - - - - - - - -
1 16 8.365 3 2 6 - - - - - 50.19 - -
2 16 7.425 3 2 6 - - - - - 44.55 - -
Bottom bar - - - - - - - - -
1 14 10.385 3 2
2 14 5.325 3 2 6 - - - - 31.95 - - -
_Ve bar - - - - - - - - -
1 20 1.864 2 2 4 - - - - - - 7.46 -
- - - - - - - - -
strap - - - - - - - - -
Axis 4 ,5 b/n D&C 8 1.20 26 2 52 - 62.40 - - - - - -
Axis 4,5 b/n C&B 8 1.20 19 2 38 - 45.60 - - - - - -
Axis 4 ,5 b/n A&B 8 1.20 20 2 40 - 48.00 - - - - - -
Beam on axis 3 - - - - - - - - -
Top bar 14 8.4 3 1 3 - - - - 25.20 - - -
14 2.900 3 1 3 - - - - 8.70 - - -
Bottom bar - - - - - - - - -
1 14 6.375 3 1 3 - - - - 19.13 - - -
2 14 5.08 3 1 3 - - - - 15.23 - - -
_Ve bar - - - - - - - - -
1 14 2.355 1 1 1 - - - - 2.36 - - -
2 14 3.23 1 1 1 - - - - 3.23 - - -
strap - - - - - - - - -
Axis 3 b/n D&C 8 1.20 26 1 26 - 31.20 - - - - - -
Axis 3 b/n C&B 8 1.20 19 1 19 - 22.80 - - - - - -
- - - - - - - - -
- - - - - - - - -
Beam on axis 2 - - - - - - - - -
Top bar 14 6.65 3 1 3 - - - - 19.95 - - -
Bottom bar - - - - - - - - -
1 14 6.65 3 1 3 - - - - 19.95 - - -
- - - - - - - - -
_Ve bar - - - - - - - - -
1 14 2.355 2 1 2 - - - - 4.71 - - -
- - - - - - - - -
strap - - - - - - - - -
Axis 2 b/n D&C 8 1.20 26 1 26 - 31.20 - - - - - -
Beam on axis 2' - - - - - - - - -
Top bar 14 5.35 3 1 3 - - - - 16.05 - - -
Bottom bar 14 5.35 3 1 3 - - - - 16.05 - - -
strap - - - - - - - - -
Axis 2' b/n C&B 8 1.20 19 1 19 - 22.80 - - - - - -
- - - - - - - - -
Beam on axis 5' - - - - - - - - -
Top bar 14 5.55 3 1 3 - - - - 16.65 - - -
Bottom bar 14 5.55 3 1 3 - - - - 16.65 - - -
_Ve bar 14 2 1 1 1 - - - - 2.00 - - -
Strap - - - - - - - - -
Axis 5' b/n A&B 8 1.20 20 1 20 - 24.00 - - - - - -
- - - -
Total length (m) 0.00 524.40 0.00 0.00 256.15 124.89 7.46 0.00
Weight per meter (m) 0.222 0.395 0.617 0.888 1.21 1.58 2.47 3.55
Total weight (Kg) 0 207.138 0 0 309.9391 197.33 18.41632 0.00
__________________ ___________________ _____________________
Prepared By: Checked By: Approved By:
Reinforcement bar schedule
Project: 40/60 Saving Houses No.50
Block: F1 Page -3-
Structure: Top tile Beam & strap(wing-2)
Length of No. of Total No. Length of bars
Location/Description Bar size shape bar No. of bar members of bars Ø6 Ø8 Ø10 Ø12 Ø14 Ø16 Ø20 Ø24
Beam on axis 7 - - - - - -
Top bar 14 11.15 3 1 3 - - - - 33.45 - - -
Bottom bar - - - - - - - - -
1 14 6.300 3 1 3 - - - - 18.90 - - -
2 14 5.000 3 1 3 - - - - 15.00 - - -
_Ve bar - - - - - - - - -
1 14 2.355 1 1 1 - - - - 2.36 - - -
2 14 1.50 1 1 1 - - - - 1.50 - - -
strap - - - - - - - - -
Axis 7 b/n D&C 8 1.20 26 1 26 - 31.20 - - - - - -
Axis 7 b/n C&B 8 1.20 19 1 19 - 22.80 - - - - - -
1 - - - - - - - - -
Beam on axis 6 - - - - - - - - -
Top bar - - - - - - - - -
1 14 10.9 3 1 3 - - - - 32.70 - - -
- - - - - - - - -
Bottom bar - - - - - - - - -
1 16 6.38 3 1 3 - - - - - 19.13 - -
2 14 5.05 3 1 3 - - - - 15.15 - - -
_Ve bar - - - - - - - - -
1 14 2.505 2 1 2 - - - - 5.01 - - -
2 14 2.705 1 1 1 - - - - 2.71 - - -
- - - - - - - - -
strap - - - - - - - - -
Axis 6 b/n D&C 8 1.20 26 1 26 - 31.20 - - - - - -
- - - - - - - - -
Axis 6 b/n C&B 8 1.20 19 1 19 - 22.80 - - - - - -
- - - - - - - - -
Beam on axis 8 - - - - - - - - -
Top bar 14 8.405 3 1 3 - - - - 25.22 - - -
14 2.905 3 1 3 - - - - 8.72 - - -
Bottom bar - - - - - - - - -
1 14 6.300 3 1 3 - - - - 18.90 - - -
2 14 5 3 1 3 - - - - 15.00 - - -
_Ve bar - - - - - - - - -
1 14 2.355 1 1 1 - - - - 2.36 - - -
2 16 3.23 2 1 2 - - - - - 6.46 - -
strap - - - - - - - - -
Axis 8 b/n D&C 8 1.20 26 1 26 - 31.20 - - - - - -
Axis 8 b/n C&B 8 1.20 19 1 19 - 22.80 - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - -
Total length (m) 0.00 162.00 0.00 0.00 129.61 25.59 0.00 0.00
Weight per meter (m) 0.222 0.395 0.617 0.888 1.21 1.58 2.47 3.55
Total weight (Kg) 0 63.99 0 0 156.8221 40.42 0 0.00