2nd Payment Hamda
2nd Payment Hamda
Total
Types of Activities Unite Quntity Rate
1, Excavation and earth work
1.1 Top soil clearing to an average depth of 20cm m2 265.50 10.00 2,655.00
Trench excavation for masonry foundation to a depth not exceeding 5,065.20
1.2 m3 72.36 70.00
105m from NGL
-
Back filling around foundation wall with selected material from the site
1.3 m3 33.77 0.00
and well remmended in layers not exceeding 25cm thickness
4, BLOCK WORK
4.1 20cm thick H.B wall bedded in 1:4 cement mortar m2 346.10 65.00 22,496.50
4.2 ditto as item 4.1 10cm thick H.B wall m2 16.00 65.00 1,040.00
23,536.50
5, CARPENTRY -
All structure shall be well seasoned, straight and free from harmful
5.1 defects. each truss shall be fixed with dia. 6mm pain bars anchored to
concrete top tie beams and straps used for stiffing
a) Upper and lower chords Ø10-12cm ml 1568.00 20.00
b) Vertical and diagonal member Ø8-10cm ml 980.00 20.00
c) 5x7cm zigba purlins ml 1170.00 20.00
d) Ditto as item 10.1 but to chipwood ceiling m2 0.00
6, ROOFING
Roof cover in G-30 CIS fixed to purlins by nails with plastic washer
6.1 m2 205.45 100.00
price includes ridge cover and measured in horizontal projections
Supply and fix G-28 galvanized flat metal gutter sheet splice of joints
6.2 and wedded and given 2 coats of rust resisting paint with a slope of ml 17.50 30.00
0.5% towards down pipes should be provided
6.3 Ditto but to down pipes ml 12.00 30.00
7, FINISHING
7.1 Apply 2 coats of plastering in cement sand mortar 1:3
a) for internail HCB wall surface m2 595.47 45.00
b) for exterinal HCB wall surface m2 247.17 45.00
7.2 Apply one coats of rendering to the external HCB wall m2 155.65 45.00
7.3 Apply gypsum coat for internal HCB wall surface m2 595.47 45.00
7.4 ditto iteam 7.3 Apply gypsum board m2 100.00 250.00
40mm thick cement screed smoothly finished floor in mortar mix
7.5 m2 217.87 50.00
(1:3) to receive ceramic floor tile.
7.6 Fix non slippery porcelain floor tail with accessary m2 217.87 45.00
Fix ceramic wall tile stuck down with on cement sand screed and
7.7 m2 33.05 45.00
jointsgrouted in appropriate color setting coat mortar.
Fix window sill cut to appropriate size and mounted on and
7.8 ml 40.00 50.00
including 30mm thick cement mortar (1:3) bedding.
8, PAINTING
Apply three coats of approved type plastic emulsion paint to internal
8.1 m2 295.40 30.00
HCB
8.2 External tyrolean rendered HCB wall m2 200.00 40.00
8.3 Ditto as item 10.1 but to chipwood ceiling m2 188.17 30.00
312,701.00
FENCE
4.1 Class B, 200mm thick HCB wall with the designed compressive m2 208.00 80.00
strenght, bedded in cement mortar (1:3) price shall include mortar bed
Nominally reinforced concrete copping from masonry fence wall cast in
situ with an over all dimension of 50*10cms finished smooth. Price
4.2 includes from work and reinforcement as per the drawing ml 80.00 80.00
5, FINISHING
Apply 3 coats of plastering in cement sand mortar 1:3 to the internal
5.1 and external copingr m2 416.00 50.00
SEPTIC TANK
2, CONCRETE WORK
2.1 5cm thick lean concrete in C-5 with minimum cement concrete of
150kg/m3 under foundation wall
2.2 Ditto but under retaining foundation wall m2 8.00 40.00
2.3 Ditto but under mass conecretl m2 18.00 40.00
2.4 10cm thick mass concrete above hard core m2 18.00 40.00
3.1 Reinforced concrete in C-20 320kg/m3 cement filled into form work
and vibrated around reinforcement bars
3. MASONRY WORK
3.1 40cm wide stone masonry foundation wall bedded in 1:4 cement m3 8.50 400.00
mortar to a depth not exceeding 1.0m from NGL
40cm top and 65cm bottom wide stone masonry foundation retaining
3,2 wall bedded in 1:4 cement mortar to a depth not exceeding 4m from m3 30.60 400.00
NGL
Compund
1.9 Supply and lay PVC pipe of diameter 150 mm for sanetary swerage ml 10.00 40.00
line & storme watere saplaye and fixe&.all axcessary wokes
Supply and constracte 60x60x80precaste manehole to plastred and
1.1 fineshe with manehole cover tosanetareye swereg and stoorem water No 3.00 1800.00
out sidethe building
1.11 5cm thick cemetn sand screening flor finish under terazo floor m2 80.00 30.00
1.12 40x40 x4cm terazo flooring arounde the building m2 80.00 70.00
careve stone for master bade room gerenarry area 2ocm hcb wall ml 11.00 125.00
1.13 masonarey & plastried& and painting work
Labour Cost for All Iteam Of Work
Description Total Birr
4.00 Compound -
TOTAL SUMMERY 353,194.48
6 of26 SCHOOL BLOCK Take-off Sheet
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
A-SUB STRUCTURE
1.0 EXCAVATION&EARTH WORK
1.1 Clear and remove top soil to an average depth of
200mm.
Building Dimension=15.8*9
Length= 14.50 m
Width= 15.10 m
1 16.00
16.60 Avrage Bulk Depth= 0.40 m
0.40 106.24 Use Site Clearing Area
106.24 m3 Total Item No 1.2
1.3
Trench excavatio in ordinary soil to a depth less
than 1500mm from reduced ground level.
Along Axis A,B,B',C,C',,and D
Total Length = 59.40 m
1.4
Fill around hard core with imported selected
material from quarry waste well rolled &
compacated in layers not exceed ing 200mm thick.
residant
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
1.5
Fill around foundation & building with imported
selected material from quarry waste well rolled and
compacted in layers not exceeding 200mm
thick(optional)
Volume of Excavation
Item 1.3 Trench Excavation= 72.36 m3
72.36 m 3
Deduction
Structure Volume from Trench Masonory
Along Axis A,B,B',C,C',,and D
Total Length = 59.40 m
(1) 59.40 Width with working space 2.5m each side= 0.40 m
0.40 Depth= 0.80 m
0.80 (19.01)
Along Axis 1,1',2,2',3 and 3'
Total Length = 61.20 m
(1) 61.20 Width with working space 2.5m each side= 0.40 m
0.40 Depth= 0.80 m
0.80 (19.58)
(38.59)
33.77 m3 Total Item No 1.5
231.24
1.6
Load and cart awaysurplus excavated material to an
appropriate tip
Volume of Excavation
Item 1.1 Site Clearing= 53.12 m3
Item 1.2 Bulk Excavation= 106.24 m3
Item 1.3 Trench Excavation= 72.36 m3
Sum= 231.72 m3
231.72 m3 Total Item No 1.6
1.9
250mm tick basaltic stone hardcore well
rolled ,consolidated & blinded with crushed stoen
BR 1
1 4.00 Internal Length = 4.00 m
3.80 Internal Width = 3.80 m
15.20
BR 2
1 4.00 Internal Length = 4.00 m
3.80 Internal Width = 3.80 m
15.20
Dinning room AREA
1 5.00 Internal Length = 5.00 m
6.00 Internal Width = 6.00 m
30.00
8 of26 SCHOOL BLOCK Take-off Sheet
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
service room
1 57.00 Total Length = 57.00 m
0.4 Width= 0.40 m
0.2 4.56 Thicknes= 0.20 m
14.21 m3 Total Item No a
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
service rooms m
m
262.34 m2 Total Item No d
11 of26 SCHOOL BLOCK Take-off Sheet
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
d)Did 14 mm deformed
0.00 Kg
RESIDENT
Along Axis 1 and 3
Length = 59.40 m
1 59.40 Width= 0.40 m
0.40 Depth = 0.90 m
0.90 21.38
Along Axis A,C,E,G, and I
12 of26 SCHOOL BLOCK Take-off Sheet
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
Length = 61.20 m
1 61.20 Width = 0.40 m
0.40 Depth = 0.90 m
0.90 22.03
SERVICE
TOTAL LENGTH
Length = 57.00 m
1 57.00 Width= 0.40 m
0.40 Depth = 0.50 m
0.50 11.40
54.82 m3 Total Item No 3.20
116.47 m3
B-SUPER STRUCTURE
1.0 CONCRETE WORK
1.1
Rein forced concrete quality C-25,360Kg of
cement/m3 filled in to form work and vibrated
around rod rinforcement (form work and
reinforcfement measured separately)
b)In Top tie beams,slab¶pate work
b1)In Top tie beams
Along Axis A,B,B',C,C',,and D
1 59.40 Total Length = 59.40 m
0.4 Width= 0.40 m
13 of26 SCHOOL BLOCK Take-off Sheet
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
c) In Column
resident
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
c) To Elivated Column
REC
1.3
Mild steel reinforcement according to structural
drawings . price includes cutting bending placing in
postion tying wire, Concrete spacers and steel
reinforcement chairs.
a) Dia 8mm deformed bar
b)Dia 14mm deformed bar
C)Dia 16mm deformed bar
2.BLOCK WORK
2.1
Supply and construct 20Cm thick hollow concrete
block wall bedded in 1:3cement mortar both sides
left for finishing (class B)
Along Axis 1 and 3
Length = 60 m
1 60.00 Hight 3.4 m
3.40 204.00
Along Axis A,C,E,G, and I
Length = 62 m
1 62.00 Hight 3.4 m
3.40 210.80
W2
(4) 1.50
1.20 (7.20)
D1
(5) 3.00
3.20 (48.00)
346.10 m2 Total Item No 2.1
3.ROOFING
16 of26 SCHOOL BLOCK Take-off Sheet
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
3.1
G-28 galvanized corrugated iron sheet roof cover,
including roof ridge cover fixed to zigba wooden
purlin Placed c/c 900mm and fix with dome headed
nail. (Purlins measured separately and roof
measured in horizontal projection).
Length = 18 m
1 18.00 Hight 21 m
21.00 378.00
378.00 m2 Total Item No 3.1
3.2
Supply and fix roof gutter in G-30 galvanized flat
sheet gutter as per the detail drawing price shall
include all necessary accessories metal bracket
suspenders one coat of antirust paint and two coat
of antirust paint and two coat of synthetic enamel
paint .
Length = 18 m
2 18.00 36.00
36.00 ml Total Item No 3.2
3.3
Supplay and fix down pipe in G-30 galvanized flat
iron sheet with total development length of 30cm
withfixing brackets in 3X40mm flat iron at 100cm
c/c.price shall include 1coat of anti-rust and three
coats of approved type oil paint.
Length = 3.5 m
12 3.50 42.00
42.00 m Total Item No 3.3
3.4
Supply and fix G-30 galvanize flat metal sheet
flashing of develop ment length 33cm according to
the drawing .price shall include 1 coat of anti-rust
& three coats of approved type oil paint
Length = 18 m
1 18.00 18.00
18.00 m Total Item No 3.4
4.CARPENTRY &JOINERY
4.1 Wooden Truss
(a) a)diameter 10-12cm eucalyptus top and bottom choord members
Length = 21.12 m
33 21.12 696.96
696.96 m Total Item No a
b)Dia8-10cm eucalypt vertical and digonal chord members
Length = 12.9 m
33 12.90 425.70
425.70 m Total Item No b
4.2 provided & fix 5X7cmm zigba roof purlin c/c90cmm
Length = 33 m
14 33.00 462.00
462.00 m Total Item No 4.2
4.3 supply and fix 2.5X20cm zigba fascial board fixed to feet rafter or truss
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
4 5.36 21.44
87.44 m Total Item No 0.0
4.4
Supply and fix8mm thick chip wood ceiling
machine cut panels on and including 4X5cm Zigab
battens fixed at 60X60cm price shall include
cecorated ceiling corner lists with sides at 90 not
less than 5cm every where at corners of ceiling.
class room
4 8.00 Length = 8m
7.00 224.00 Width= 7m
varenda
4 8.00 Length = 8m
1.80 57.60 Width= 1.8 m
281.60 m2 Total Item No 4.4
4.5
Ditto as above but G-32 ribbed sheet soffit under
eaves
Along Axis 1 and 3
Length = 34.6 m
2 34.60 Width= 1m
1.00 69.20
69.20 m2 Total Item No 4.5
5.METAL WORK
5.1 Metal Windows and Doors
a W 1size 100*225 cm
1 24.00
24.00 pcs Total Item No a
a W 2size 90*100 cm
1 20.00
20.00 pcs Total Item No 5.1 a
b D1 size 90*320 cm
1 4.00
4.00 pcs Total Item No 5.1 b
6. Plastering Pointing
6.1 Supply fabricate and mount steel truss according to the struct
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
3.20 (11.52)
326.08 m2 Total Item No a
b)To external wall surface
2 32.00 Axis A and C
3.20 204.80 l=32
2 6.80 Along Axis A,C,E,G, and I
3.43 46.65 l=6.8
gabile side above top tie beam
2 9 Length = 9m
0.80 Hight 0.8 m
14.40
Length = 9m
2 9.00 Hight 1.1 m
1.10 19.80
7.Finishing
7.1
Apply 3cm thick cement sand screed flooring
bedded in and including cement sand mortar of
ration1:3
Class Room
4 8.00 Length = 8m
7.20 230.40 Width= 7.2 m
varendah
4 8.00 Length = 8m
1.80 57.60 Width= 1.8 m
288.00 m2 Total Item No 7.1
19 of26 SCHOOL BLOCK Take-off Sheet
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
7.2
supply and lay throated 3X25cm concrete window
cill bedded in cement sand mortar of 1:3mix ratio
a W1size 100*225cm
24 1.25
30.00 m
a W2size 90*100cm
20 1.25
25.00 m
55.00 m Total Item No #REF!
b 50mm thick cement sand screed roughly finished for
Ramps in cement sand mortar mix (1:3).
2 4 Length = 4m
1.5 Width= 1.5 m
12.00 m2 Total Item No b
c Roughly dressed stone pavement around the
building. Price shall including cement mortar
pointing, necessary cut and fill for achieve
walkway level, earth compaction, & 100mm thick
red ash or equivalent bedding material.
class room
Length = 33 m
Width= 9.4 m
82.7 82.70
82.70 m Total Item No
7.4
Supply and lay storm water concrete pipes of half
diameter 30cm with a minimum slope of 2%
Length = 92.8 m
1 92.80 92.80
92.80 m Total Item No 7.4
8.PAINTING
Class Room
4 32.00 l=(8+6.8)*2=29.6m
3.2 409.60
Ddct opening corridor
Item Qty Dimen. Tota Qty unit Item No Description of Works and Explinations
class room
4 8.00 Length = 8m
7.00 224.00 Width= 7m
varenda
4 8.00 Length = 8m
1.80 57.60 Width= 1.8 m
281.60 m2 Total Item No 8.1 (c )
9.GLAZING
9.1 4mm thick clear glass glazed with
beads and approved quality
puty .price shall include all
accessories
Window 1
23 2.40 Length = 1.2 m
1.60 88.32 Hight= 1.6 m
Door 1
Project:
Item: RESIDENT, super-structuer 1
Length for Diameter
Location Ref. No. Shape Diam. Length (m) No. of Bars No. of Mem. 6 8 10 12 14 16 20 Remark
Super Stracture
Columns
Column C-1 Longitudinal 12 4.00 6 24 576.00
Stirrup 8 1.30 26 24 811.20
Top tie Beam TB-1, axis A' and B Longitudinal, top 12 34.40 2 2 137.60